UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 8-K
CURRENT REPORT
Pursuant to Section 13 or 15(d) of The Securities Exchange Act of 1934
Date of Report (Date of earliest event reported): August 27, 2021
Osmotica Pharmaceuticals plc
Commission File Number: 001-38709
Ireland
(State or other jurisdiction
|
Not Applicable
(IRS Employer
|
400 Crossing Boulevard
(Address of principal executive offices) |
08807 (Zip Code) |
(908) 809-1300
(Registrant’s telephone number, including area code)
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:
¨ Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
¨ Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
¨ Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
¨ Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
Securities registered pursuant to Section 12(b) of the Act:
Title of each class | Trading Symbol | Name of each exchange on which registered | ||
Ordinary Shares | OSMT | Nasdaq Global Select Market |
Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).
Emerging growth company x
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. x
Item 2.01 | Completion of Acquisition or Disposition of Assets. |
On August 27, 2021, Osmotica Pharmaceuticals plc (the “Company”), and certain of its wholly owned subsidiaries, completed the previously disclosed divestiture of the Company’s legacy products business (the “Legacy Business”). The divestiture was consummated through the sale of the equity interests of certain of the Company’s indirect subsidiaries and other assets comprising the Legacy Business to Acella Holdings, LLC (the “Purchaser”), an affiliate of Alora Pharmaceuticals, LLC (“Alora”), for approximately $111 million in cash, subject to customary post-closing adjustments, and the contingent right to receive post-closing payments of up to an additional $60 million upon the achievement of certain milestones related to continued market exclusivity for a specified period of time or net sales volume of certain products of the Legacy Business following the closing of the divestiture.
The foregoing description of the divestiture does not purport to be complete and is qualified in its entirety by reference to the full text of the Purchase and Sale Agreement among the Company, certain of its wholly owned subsidiaries, the Purchaser and Alora, dated June 24, 2021, a copy of which was filed as Exhibit 2.1 to the Company’s Current Report on Form 8-K filed with the Securities and Exchange Commission on June 30, 2021, the full text of which is incorporated herein by reference.
Item 2.04 | Triggering Events That Accelerate or Increase a Direct Financial Obligation or an Obligation under an Off-Balance Sheet Arrangement. |
As described in Item 1.01 of the Company’s Current Report on Form 8-K filed with the Securities and Exchange Commission on June 30, 2021, which is incorporated into this Item 2.04 by reference, in connection with the Company’s entry into the Purchase and Sale Agreement, it entered into a Contingent Amendment Agreement, dated as of June 24, 2021, among the Company, Osmotica Pharmaceutical Corp and Valkyrie Group Holdings, Inc. (the “Borrowers”), certain other subsidiaries of the Company, and all of the lenders party to the Borrower’s existing credit agreement (the “Credit Agreement Amendment”). The Credit Agreement Amendment provided, among other things, that (i) the Company would contribute substantially all of its cash on hand to the Borrowers upon closing of the divestiture referenced in Item 2.01 above and (ii) the Borrowers would make payments to reduce the outstanding term loan balance to $30 million upon closing of the divestiture. Accordingly, in connection with the closing of the divestiture referenced in Item 2.01 above, the Borrowers repaid approximately $179 million aggregate principal amount of their outstanding term loan balance on August 27, 2021. The maturity of the $30 million of remaining term loans is November 21, 2021.
The foregoing description of the Credit Agreement Amendment does not purport to be complete and is qualified in its entirety by reference to the full text of the Credit Agreement Amendment dated June 24, 2021, a copy of which was filed as Exhibit 10.1 to the Company’s Current Report on Form 8-K filed with the Securities and Exchange Commission on June 30, 2021, the full text of which is incorporated herein by reference.
Item 9.01 | Financial Statements and Exhibits. |
(b) Pro forma financial information.
The unaudited pro forma condensed consolidated financial statements of the Company giving effect to the Transaction discussed in Item 2.01 above are filed as Exhibit 99.1 hereto and incorporated herein by reference.
(d) Exhibits
Exhibit
No. |
Description | |
99.1 | Unaudited Pro Forma Condensed Consolidated Financial Statements of Osmotica Pharmaceuticals plc | |
104 | The cover page from this Current Report on Form 8-K of Osmotica Pharmaceuticals plc, formatted in Inline XBRL and included as 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 hereunto duly authorized.
Date: September 2, 2021 | Osmotica Pharmaceuticals plc | |
By: | /s/ Brian Markison | |
Brian Markison |
Chief Executive Officer |
Exhibit 99.1
UNAUDITED PRO FORMA CONDENSED CONSOLIDATED FINANCIAL INFORMATION
On August 27, 2021 (the “Closing”), Osmotica Pharmaceuticals plc (the “Company”) completed the previously announced sale of its legacy products business (the “Legacy Business”) pursuant to the Purchase and Sale Agreement (the “Purchase Agreement”) dated June 24, 2021 with Acella Holdings, LLC (the “Purchaser”) and Alora Pharmaceuticals, LLC, an affiliate of the Purchaser. Pursuant to the Purchase Agreement, the Purchaser acquired the Legacy Business through the sale of the equity interests of certain of the Company’s indirect subsidiaries and other assets comprising the Legacy Business for total cash consideration of approximately $111 million, subject to post-closing adjustments (the “Transaction”). The Company and the Purchaser will each provide the other with certain transition services related to the Legacy Business for a period of up to twelve months from the Closing. An additional $60 million may be payable to the Company upon the achievement of certain milestones related to continued market exclusivity for a specified period of time or net sales volume of certain products of the Legacy Business following the Closing.
In connection with the Transaction, Osmotica Pharmaceutical Corp. and Valkyrie Group Holdings, Inc., each a subsidiary of the Company (collectively, the “Borrowers”), along with certain other subsidiaries of the Company, entered into a Contingent Amendment Agreement, dated as of June 24, 2021 (the “Credit Agreement Amendment”), with all of the lenders party to the Borrowers’ existing credit agreement, which amended the Borrowers’ existing credit agreement to permit the transactions contemplated by the Purchase Agreement. The Credit Agreement Amendment further provided that (i) the Borrowers would make payments to reduce the outstanding term loan balance to $30 million upon the Closing, (ii) the Borrowers’ revolving credit facilities would be terminated (50% upon signing of the Credit Agreement Amendment and the remaining 50% upon the Closing), (iii) the maturity of the term loans will be shortened to the earlier of (x) 120 days after the Closing and (y) 150 days after signing of the Credit Agreement Amendment, (iv) the Company would contribute substantially all of its cash on hand to the Borrowers upon closing of the Transaction and (v) the Borrowers would pay fees to the lenders based upon the outstanding principal balance of the term loans at certain times after the Closing.
The Legacy Business met the criteria set forth in Accounting Standards Codification 205-20, Presentation of Financial Statements – Discontinued Operations (“ASC 205-20”). As a result, the results of operations of the Legacy Business have been classified as discontinued operations in the interim consolidated statements of operations presented in the financial statements included in the Quarterly Report on Form 10-Q for the quarterly period ended June 30, 2021.
The unaudited pro forma condensed consolidated financial statements have been prepared in accordance with Regulation S-X Article 11, Pro Forma Financial Information (“Article 11”). The transaction accounting adjustments are described in the notes to the unaudited condensed consolidated pro forma financial statements.
The transaction accounting adjustments are based on available information and assumptions that the Company’s management believes are reasonable. However, such adjustments are estimates and actual experience may differ from expectations.
The unaudited pro forma condensed consolidated balance sheet has been prepared giving effect to the Transaction as if it had occurred on June 30, 2021, and the unaudited pro forma condensed consolidated statements of operations for the years ended December 31, 2020 and 2019 have been prepared giving effect to the Transaction as if it had occurred on January 1, 2019.
The unaudited pro forma condensed consolidated financial statements are for illustrative purposes only, and do not reflect what the Company’s results of operations would have been had the Transaction occurred on the dates indicated, are not necessarily indicative of the Company’s future results of operations and do not reflect all actions that may be taken by the Company after the Transaction.
1
The unaudited pro forma condensed consolidated financial statements and the accompanying notes should be read in conjunction with the historical financial statements and notes thereto of the Company, as presented in its Annual Report on Form 10-K for the year ended December 31, 2020 filed with the Securities and Exchange Commission (“SEC”) on March 30, 2021, and its Quarterly Report on Form 10-Q for the quarter ended June 30, 2021, filed with the SEC on August 16, 2021.
The unaudited pro forma condensed consolidated financial information includes information, statements, and assumptions that are or may be considered “forward-looking” within the meaning of the Private Securities Litigation Reform Act of 1995. These forward-looking statements generally may be identified by the use of words such as “may,” “should,” “will,” “expect,” “anticipate,” “continue,” “estimate,” “project,” “believe,” “plan” or similar expressions. Statements that describe objectives, plans, or goals also are forward-looking statements. These forward-looking statements involve risks and uncertainties, and actual results may differ materially from those contemplated by the forward-looking statements due to, among other, the risks and uncertainties described under the heading “Risk Factors” in the Company’s Annual Report on Form 10-K for the fiscal year ended December 31, 2020, and in the Company’s subsequent SEC filings. For any forward-looking statements contained herein, the Company claims the protection of the safe harbor for forward-looking statements contained in the Private Securities Litigation Reform Act of 1995, and the Company undertakes no obligation to update publicly or revise any forward-looking statements in light of the new information or future events, except as required by law.
2
Unaudited Pro Forma Condensed Consolidated Balance Sheet
As of June 30, 2021
(in thousands, except share and per share data)
Transaction Accounting Adjustments | ||||||||||||||||||
| Discontinued | |||||||||||||||||
Operations of | ||||||||||||||||||
| Legacy Business | Pro Forma | Pro Forma | |||||||||||||||
| As Reported | (a) | Adjustments | Notes | Osmotica | |||||||||||||
Assets | ||||||||||||||||||
Current assets: | ||||||||||||||||||
Cash and cash equivalents | $ | 99,777 | $ | 104,000 | $ | (186,060 | ) | (b) (d) | $ | 17,717 | ||||||||
Trade accounts receivable, net | 645 | - | - | 645 | ||||||||||||||
Inventories, net | 1,020 | - | - | 1,020 | ||||||||||||||
Prepaid expenses and other current assets | 13,908 | - | - | 13,908 | ||||||||||||||
Assets held for sale | 134,133 | (134,133 | ) | - | - | |||||||||||||
Total current assets | 249,483 | (30,133 | ) | (186,060 | ) | 33,290 | ||||||||||||
Property, plant and equipment, net | 848 | - | - | 848 | ||||||||||||||
Operating lease assets | 1,344 | - | - | 1,344 | ||||||||||||||
Intangibles, net | 27,210 | - | - | 27,210 | ||||||||||||||
Goodwill | 55,847 | - | - | (c) | 55,847 | |||||||||||||
Other non-current assets | 279 | - | - | 279 | ||||||||||||||
Total assets | $ | 355,011 | $ | (30,133 | ) | $ | (186,060 | ) | $ | 118,818 | ||||||||
Liabilities and Shareholders' Equity | ||||||||||||||||||
Current liabilities: | ||||||||||||||||||
Trade accounts payable | $ | 1,549 | - | $ | - | $ | 1,549 | |||||||||||
Accrued liabilities | 13,420 | - | - | 13,420 | ||||||||||||||
Current portion of obligation under finance leases | 7 | - | - | 7 | ||||||||||||||
Current portion of lease liability | 1,003 | - | - | 1,003 | ||||||||||||||
Current portion of long-term debt, net of deferred financing costs | 214,720 | - | (184,791 | ) | (d) | 29,929 | ||||||||||||
Income taxes payable - current portion | 138 | - | - | 138 | ||||||||||||||
Liabilities held for sale | 34,674 | (34,674 | ) | - | - | |||||||||||||
Total current liabilities | 265,511 | (34,674 | ) | (184,791 | ) | 46,046 | ||||||||||||
Long-term portion of obligation under finance leases | - | - | - | - | ||||||||||||||
Long-term portion of lease liability | 434 | - | - | 434 | ||||||||||||||
Income taxes payable - long term | 1 | - | - | 1 | ||||||||||||||
Deferred taxes | 611 | - | - | 611 | ||||||||||||||
Total liabilities | 266,557 | (34,674 | ) | (184,791 | ) | 47,092 | ||||||||||||
Shareholders' equity: | ||||||||||||||||||
Ordinary shares ($0.01 nominal value 400,000,000 shares authorized, 62,719,131 shares issued and outstanding) | 628 | - | - | 628 | ||||||||||||||
Preferred shares ($0.01 nominal value 40,000,000 shares authorized, no shares issued and outstanding) | - | - | - | - | ||||||||||||||
Euro deferred shares (€1.00 nominal value 25,000 shares authorized, no shares issued and outstanding) | - | - | - | - | ||||||||||||||
Additional paid in capital | 550,004 | - | - | 550,004 | ||||||||||||||
Accumulated (deficit) / equity | (479,949 | ) | 4,541 | (1,269 | ) | (e) (d) | (476,677 | ) | ||||||||||
Accumulated other comprehensive loss | (2,229 | ) | - | - | (2,229 | ) | ||||||||||||
Total shareholders' equity | 68,454 | 4,541 | (1,269 | ) | 71,726 | |||||||||||||
Total liabilities and shareholders' equity | $ | 355,011 | $ | (30,133 | ) | $ | (186,060 | ) | $ | 118,818 |
Refer to accompanying Notes to Unaudited Pro Forma
Condensed Consolidated Financial Statements
3
Unaudited Pro Forma Condensed Consolidated Statement of Operations and Comprehensive Income
For the six months ended June 30, 2021
(in thousands, except share and per share data)
|
Transaction Accounting
Adjustments |
|||||||||||||||||||
| Discontinued | |||||||||||||||||||
Operations of | ||||||||||||||||||||
Legacy
Business |
Pro Forma | Pro Forma | ||||||||||||||||||
| As Reported | (a) | Adjustments | Notes | Osmotica | |||||||||||||||
Net product sales | $ | 2,255 | $ | - | $ | - | $ | 2,255 | ||||||||||||
Royalty revenue | 190 | - | - | 190 | ||||||||||||||||
Licensing and contract revenue | 10,000 | - | - | 10,000 | ||||||||||||||||
Total revenues | 12,445 | - | - | 12,445 | ||||||||||||||||
Cost of goods sold (inclusive of amortization of intangibles) | 1,388 | - | - | 1,388 | ||||||||||||||||
Gross profit | 11,057 | - | - | 11,057 | ||||||||||||||||
Selling, general and administrative expenses | 38,002 | - | - | 38,002 | ||||||||||||||||
Research and development expenses | 4,256 | - | - | 4,256 | ||||||||||||||||
Impairment of intangibles | 7,880 | - | - | 7,880 | ||||||||||||||||
Total operating expenses | 50,138 | - | - | 50,138 | ||||||||||||||||
Gain on sale of product rights, net | 5,636 | - | - | 5,636 | ||||||||||||||||
Operating (loss) / income | (33,445 | ) | - | - | (33,445 | ) | ||||||||||||||
Interest expense and amortization of debt discount | 1,015 | - | (79 | ) | (f) | 936 | ||||||||||||||
Other non-operating (gain) / loss | 1,193 | - | 9 | (g) | 1,202 | |||||||||||||||
Total other non-operating expense | 2,208 | - | (70 | ) | 2,138 | |||||||||||||||
(Loss) / gain before income taxes | (35,653 | ) | - | (70 | ) | (35,583 | ) | |||||||||||||
Income tax expense/(benefit) | 90 | - | 90 | |||||||||||||||||
Net and other comprehensive loss / income | (35,743 | ) | - | (70 | ) | (35,673 | ) | |||||||||||||
Income from discontinued operations, net of tax | 8,401 | (8,401 | ) | - | - | |||||||||||||||
Net and other comprehensive loss / income | $ | (27,342 | ) | $ | (8,401 | ) | $ | (70 | ) | $ | (35,673 | ) | ||||||||
Loss per share attributable to shareholders | ||||||||||||||||||||
Basic and Diluted | $ | (0.44 | ) | $ | (0.57 | ) | ||||||||||||||
Weighted average shares basic and diluted | ||||||||||||||||||||
Basic and Diluted | 62,723,011 | 62,723,011 |
Refer to accompanying Notes to Unaudited Pro Forma Condensed Consolidated Financial Statements
4
Unaudited Pro Forma Condensed Consolidated Statement of Operations and Comprehensive Loss
For the Year-Ended December 31, 2020
(in thousands, except share and per share data)
|
Transaction Accounting
Adjustments |
|||||||||||||||||||
| Discontinued | |||||||||||||||||||
Operations of | ||||||||||||||||||||
Legacy
Business |
Pro Forma | Pro Forma | ||||||||||||||||||
| As Reported | (a) | Adjustments | Notes | Osmotica | |||||||||||||||
Net product sales | $ | 145,850 | $ | (143,908 | ) | $ | - | $ | 1,942 | |||||||||||
Royalty revenue | 4,107 | (3,287 | ) | - | 820 | |||||||||||||||
Licensing and contract revenue | 27,927 | (2,927 | ) | - | 25,000 | |||||||||||||||
Total revenues | 177,884 | (150,122 | ) | - | 27,762 | |||||||||||||||
Cost of goods sold (inclusive of amortization of intangibles) | 74,480 | (71,187 | ) | - | 3,293 | |||||||||||||||
Gross profit | 103,404 | (78,935 | ) | - | 24,469 | |||||||||||||||
Selling, general and administrative expenses | 81,961 | (9,782 | ) | - | 72,179 | |||||||||||||||
Research and development expenses | 19,696 | (6,353 | ) | - | 13,343 | |||||||||||||||
Impairment of intangibles | 72,183 | (43,273 | ) | - | 28,910 | |||||||||||||||
Total operating expenses | 173,840 | (59,408 | ) | - | 114,432 | |||||||||||||||
Operating (loss) / income | (70,436 | ) | (19,527 | ) | - | (89,963 | ) | |||||||||||||
Interest expense and amortization of debt discount | 14,396 | (10,301 | ) | 120 | (f) | 4,215 | ||||||||||||||
Other non-operating (gain)/loss | (546 | ) | 594 | 238 | (g) | 286 | ||||||||||||||
Total other non-operating expense | 13,850 | (9,707 | ) | 358 | 4,501 | |||||||||||||||
(Loss) / income before income taxes | (84,286 | ) | (9,820 | ) | (358 | ) | (94,464 | ) | ||||||||||||
Income tax benefit | 4,697 | 1,085 | 82 | 5,864 | ||||||||||||||||
Net and other comprehensive (loss) / income | $ | (79,589 | ) | $ | (8,735 | ) | $ | (276 | ) | $ | (88,600 | ) | ||||||||
Loss per share attributable to shareholders | ||||||||||||||||||||
Basic and Diluted | $ | (1.31 | ) | $ | (1.46 | ) | ||||||||||||||
Weighted average shares basic and diluted | ||||||||||||||||||||
Basic and Diluted | 60,652,999 | 60,652,999 |
Refer to accompanying Notes to Unaudited Pro Forma Condensed Consolidated Financial Statements
5
Unaudited Pro Forma Condensed Consolidated Statement of Operations and Comprehensive Loss
For the Year-Ended December 31, 2019
(in thousands, except share and per share data)
|
Transaction Accounting
Adjustments |
|||||||||||||||||||
| Discontinued | |||||||||||||||||||
Operations of | ||||||||||||||||||||
Legacy
Business |
Pro Forma | Pro Forma | ||||||||||||||||||
| As Reported | (a) | Adjustments | Notes | Osmotica | |||||||||||||||
Net product sales | $ | 235,472 | $ | (235,033 | ) | $ | - | $ | 439 | |||||||||||
Royalty revenue | 3,641 | (2,878 | ) | - | 763 | |||||||||||||||
Licensing and contract revenue | 918 | (918 | ) | - | - | |||||||||||||||
Total revenues | 240,031 | (238,829 | ) | - | 1,202 | |||||||||||||||
Cost of goods sold (inclusive of amortization of intangibles) | 111,630 | (108,508 | ) | - | 3,122 | |||||||||||||||
Gross profit | 128,401 | (130,321 | ) | - | (1,920 | ) | ||||||||||||||
Selling, general and administrative expenses | 93,030 | (10,382 | ) | - | 82,648 | |||||||||||||||
Research and development expenses | 32,319 | (7,757 | ) | - | 24,562 | |||||||||||||||
Impairment of intangibles | 283,747 | (266,017 | ) | - | 17,730 | |||||||||||||||
Total operating expenses | 409,096 | (284,156 | ) | - | 124,940 | |||||||||||||||
Operating loss | (280,695 | ) | 153,835 | - | (126,860 | ) | ||||||||||||||
Interest expense and amortization of debt discount | 18,211 | (12,197 | ) | 151 | (f) | 6,165 | ||||||||||||||
Other non-operating (gain)/loss | (884 | ) | 156 | 3,125 | (g) | 2,397 | ||||||||||||||
Total other non-operating expense | 17,327 | (12,041 | ) | 3,276 | 8,562 | |||||||||||||||
Loss before income taxes | (298,022 | ) | 165,876 | (3,276 | ) | (135,422 | ) | |||||||||||||
Income tax benefit | 27,121 | (20,694 | ) | 730 | 7,157 | |||||||||||||||
Net loss | $ | (270,901 | ) | $ | 145,182 | $ | (2,546 | ) | $ | (128,265 | ) | |||||||||
Other comprehensive loss, net | ||||||||||||||||||||
Change in foreign currency translation adjustment | (383 | ) | - | - | (383 | ) | ||||||||||||||
Comprehensive loss | $ | (271,284 | ) | $ | 145,182 | $ | (2,546 | ) | $ | (128,648 | ) | |||||||||
Loss per share attributable to shareholders | ||||||||||||||||||||
Basic and Diluted | $ | (5.17 | ) | $ | (2.45 | ) | ||||||||||||||
Weighted average shares basic and diluted | ||||||||||||||||||||
Basic and Diluted | 52,367,444 | 52,367,444 |
Refer to accompanying Notes to Unaudited Pro Forma Condensed Consolidated Financial Statements
6
NOTES TO UNAUDITED PRO FORMA CONDENSED CONSOLIDATED FINANCIAL INFORMATION
(In thousands, except per share information)
Note 1. Basis of Presentation
The unaudited pro forma condensed consolidated financial statements are based on the Company’s historical consolidated financial statements as adjusted to give effect to the transaction accounting adjustments in accordance with U.S. generally accepted accounting principles (“GAAP”) to reflect the disposition of the Legacy Business and related transactions.
The pro forma condensed consolidated financial statements do not necessarily reflect what the consolidated Company’s financial condition or results of operations would have been had the Transaction occurred on the dates indicated. They also may not be useful in predicting the future financial condition and results of operations of the Company. The actual financial position and results of operations may differ significantly from the amounts reflected herein due to a variety of factors.
Note 2. Transaction Accounting Adjustments
The transaction accounting adjustments included in the unaudited pro forma condensed consolidated financial statements related to the Transaction include:
(a) | Reflects the disposition of the operations, assets, liabilities and equity of the Legacy Business in accordance with ASC 205 and the expected net cash proceeds therefrom. |
(b) | Net proceeds received less estimated transaction costs has been included as an adjustment to cash on the unaudited pro forma condensed consolidated balance sheet as follows (in thousands): |
Cash proceeds of the sale (1) | $ | 111,000 | ||
Less: Estimated transaction costs (2) | 7,000 | |||
Total net proceeds less estimated transaction costs | $ | 104,000 |
(1) | Only cash proceeds are considered in the estimated gain calculation. The potential additional contingent milestone payments up to $60 million would be recognized when the contingencies are achieved and the payments are realized or realizable. |
(2) | Estimated transaction closing costs include incremental costs that are directly attributable to the sale but not reflected in the accompanying unaudited pro forma condensed consolidated statements of operations. These costs are comprised primarily of professional fees (e.g., legal, banking and accounting) that are directly related to the sale of the Legacy Business. |
(c) | Amount reflects the preliminary estimated adjustment to goodwill as a result of the Legacy Business divestiture. The Company is organized in one reporting unit. As a portion of the Company’s reporting unit is disposed of in this Transaction, the Company preliminarily assigned goodwill based on the estimated relative fair value of the reporting unit being disposed and the portion of the reporting unit remaining. |
Based on the estimated relative fair value approach, the Company preliminarily assigned approximately 45% of the outstanding goodwill balance to the Legacy Business. |
7
NOTES TO UNAUDITED PRO FORMA CONDENSED CONSOLIDATED FINANCIAL INFORMATION
(In thousands, except per share information)
(d) | The Company had total outstanding indebtedness of approximately $214.7 million (net of $1.3 million deferred financing costs) as of June 30, 2021 and had unused commitments of $25.0 million under the senior secured credit facilities. The pro forma adjustment to debt includes the following amounts (in thousands): |
Total repayment of credit facilities | $ | 186,060 | ||
Less: Accelerated amortization of debt issuance costs | 1,269 | |||
Pro forma adjustment to debt | $ | 184,791 |
(e) | The pro forma gain on disposition is based on the Legacy Business’s historical balance sheet information as of June 30, 2021. The actual gain or loss on disposal will be based on the Legacy Business’s historical balance sheet information as of the closing date and may differ significantly. The pro forma gain on disposition has not been reflected in the unaudited pro forma condensed consolidated statements of operations as this amount pertains to discontinued operations and does not reflect the impact on income from continuing operations. The pro forma gain is calculated as follows (in thousands): |
Total net proceeds less estimated transaction costs | $ | 104,000 | ||
Less: Legacy Business net assets | 99,459 | |||
Pro forma gain on disposition (1) | $ | 4,541 |
(1) | Using facts and circumstances available as of the date of this Current Report on Form 8-K, the Company expects no taxable gain on the sale. |
(f) | Reflects the change in estimated interest expense and amortization of debt issuance costs incurred from the estimated payments to reduce the outstanding term loan balance to $30 million upon closing of the Transaction and the reduction in the maturity of the term loans. The interest along with the associated amortization of debt issuance costs have been included in discontinued operations. The pro forma adjustment to interest expense is presented as if the Transaction and prepayment of debt had occurred on January 1, 2019. |
(g) | Represents the loss on extinguishment of debt and write-off of unamortized debt issuance costs related to debt modifications as if the proceeds of the Transaction had been used for the required prepayment of the Company’s term loans as of January 1, 2019. |
8