|
Cayman Islands
(State or other jurisdiction of
incorporation or organization) |
| |
3630
(Primary Standard Industrial
Classification Code Number) |
| |
98-1738011
(I.R.S. Employer
Identification Number) |
|
|
Pedro J. Lopez-Baldrich
Chief Legal Officer SharkNinja, Inc. 89 A Street Needham, MA 02494 (617) 243-0235 |
| |
Howard L. Ellin
Ryan J. Dzierniejko Skadden, Arps, Slate, Meagher & Flom LLP One Manhattan West New York, NY 10001 (212) 735-3000 |
|
| | | | | ii | | | |
| | | | | ii | | | |
| | | | | ii | | | |
| | | | | 1 | | | |
| | | | | 22 | | | |
| | | | | 67 | | | |
| | | | | 69 | | | |
| | | | | 70 | | | |
| | | | | 71 | | | |
| | | | | 73 | | | |
| | | | | 84 | | | |
| | | | | 108 | | | |
| | | | | 139 | | | |
| | | | | 147 | | | |
| | | | | 156 | | | |
| | | | | 158 | | | |
| | | | | 172 | | | |
| | | | | 173 | | | |
| | | | | 178 | | | |
| | | | | 178 | | | |
| | | | | 178 | | | |
| | | | | 178 | | | |
| | | | | F-1 | | |
($ in thousands, except
share and per share data) |
| |
Years Ended
December 31, |
| |
Three Months Ended
March 31, |
| |
Pro Forma
Year Ended December 31, |
| |
Pro Forma
Three Months Ended March 31, |
| ||||||||||||||||||||||||||||||
|
2020
|
| |
2021
|
| |
2022
|
| |
2022
|
| |
2023
|
| |
2022
|
| |
2023
|
| |||||||||||||||||||||||
Net Sales
|
| | | $ | 2,753,166 | | | | | $ | 3,726,994 | | | | | $ | 3,717,366 | | | | | $ | 809,626 | | | | | $ | 855,282 | | | | | $ | 3,622,856 | | | | | $ | 836,222 | | |
Cost of Sales
|
| | | | 1,499,724 | | | | | | 2,288,810 | | | | | | 2,307,172 | | | | | | 457,700 | | | | | | 454,739 | | | | | | 2,247,994 | | | | | | 435,936 | | |
Gross Profit
|
| | | | 1,253,442 | | | | | | 1,438,184 | | | | | | 1,410,194 | | | | | | 351,926 | | | | | | 400,543 | | | | | | 1,374,862 | | | | | | 400,286 | | |
Operating Expenses | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||||||||||||||
Research and Development(1)
|
| | | | 159,635 | | | | | | 200,641 | | | | | | 215,660 | | | | | | 51,971 | | | | | | 58,725 | | | | | | 214,936 | | | | | | 58,626 | | |
Sales and Marketing(1)
|
| | | | 445,084 | | | | | | 619,162 | | | | | | 621,953 | | | | | | 125,541 | | | | | | 152,120 | | | | | | 598,295 | | | | | | 147,068 | | |
General and Administrative(1)
|
| | | | 183,286 | | | | | | 180,124 | | | | | | 251,207 | | | | | | 52,025 | | | | | | 67,068 | | | | | | 309,647 | | | | | | 47,683 | | |
Total Operating Expenses
|
| | | | 788,005 | | | | | | 999,927 | | | | | | 1,088,820 | | | | | | 229,537 | | | | | | 277,913 | | | | | | 1,122,878 | | | | | | 253,377 | | |
Operating Income
|
| | | | 465,437 | | | | | | 438,257 | | | | | | 321,374 | | | | | | 122,389 | | | | | | 122,630 | | | | | | 251,984 | | | | | | 146,909 | | |
Interest Expense, Net
|
| | | | (40,279) | | | | | | (16,287) | | | | | | (27,021) | | | | | | (4,004) | | | | | | (8,489) | | | | | | (34,962) | | | | | | (14,823) | | |
Other Income (Expense),
Net |
| | | | (5,692) | | | | | | (7,644) | | | | | | 7,631 | | | | | | (3,909) | | | | | | (2,780) | | | | | | 14,699 | | | | | | (1,785) | | |
Income Before Income
Taxes |
| | | | 419,466 | | | | | | 414,326 | | | | | | 301,984 | | | | | | 114,476 | | | | | | 111,361 | | | | | | 231,721 | | | | | | 130,301 | | |
($ in thousands, except
share and per share data) |
| |
Years Ended
December 31, |
| |
Three Months Ended
March 31, |
| |
Pro Forma
Year Ended December 31, |
| |
Pro Forma
Three Months Ended March 31, |
| ||||||||||||||||||||||||||||||
|
2020
|
| |
2021
|
| |
2022
|
| |
2022
|
| |
2023
|
| |
2022
|
| |
2023
|
| |||||||||||||||||||||||
Provision for Income
Taxes |
| | | | 92,268 | | | | | | 83,213 | | | | | | 69,630 | | | | | | 25,565 | | | | | | 24,265 | | | | | | 54,165 | | | | | | 28,410 | | |
Net Income
|
| | | $ | 327,198 | | | | | $ | 331,113 | | | | | $ | 232,354 | | | | | $ | 88,911 | | | | | $ | 87,096 | | | | | $ | 177,556 | | | | | $ | 101,891 | | |
Net Income Per Share, basic
and diluted |
| | | $ | 6,544 | | | | | $ | 6,622 | | | | | $ | 4,647 | | | | | $ | 1,778 | | | | | $ | 1,742 | | | | | | | | | | | | | | |
Weighted-Average Number
of Shares Used in Computing Net Income Per Share, basic and diluted |
| | | | 50,000 | | | | | | 50,000 | | | | | | 50,000 | | | | | | 50,000 | | | | | | 50,000 | | | | | | | | | | | | | | |
Pro Forma Net Income Per Share, basic and diluted | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | $ | 1.28 | | | | | $ | 0.73 | | |
Pro Forma Weighted-
Average Number of Shares Used in Computing Net Income Per Share, basic and diluted |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 138,982,872 | | | | | | 138,982,872 | | |
($ in thousands, except
share and per share data) |
| |
Years Ended
December 31, |
| |
Three Months Ended
March 31, |
| ||||||||||||||||||||||||
|
2020
|
| |
2021
|
| |
2022
|
| |
2022
|
| |
2023
|
| |||||||||||||||||
Net Cash Provided by (Used in) Operating Activities
|
| | | $ | 293,435 | | | | | $ | 229,147 | | | | | $ | 204,964 | | | | | $ | (101,130) | | | | | $ | 89,762 | | |
Net Cash Used in Investing Activities
|
| | | | (81,434) | | | | | | (66,366) | | | | | | (52,384) | | | | | | (11,134) | | | | | | (7,799) | | |
Net Cash Provided by (Used in) Financing Activities
|
| | | | (120,668) | | | | | | (54,500) | | | | | | (160,170) | | | | | | 8,026 | | | | | | (98,631) | | |
| | |
As of March 31, 2023
|
| |||||||||
($ in thousands)
|
| |
Actual
|
| |
Pro Forma
|
| ||||||
Cash and Cash Equivalents
|
| | | $ | 181,537 | | | | | $ | 146,857 | | |
Total Assets
|
| | | | 3,166,828 | | | | | | 3,078,692 | | |
Total Liabilities
|
| | | | 1,308,821 | | | | | | 1,677,480 | | |
Total Shareholders’ Equity
|
| | | | 1,858,007 | | | | | | 1,401,212 | | |
| | |
Year Ended December 31,
|
| |
Three Months Ended
March 31, |
| ||||||||||||||||||||||||
($ in thousands)
|
| |
2020
|
| |
2021
|
| |
2022
|
| |
2022
|
| |
2023
|
| |||||||||||||||
Research and Development
|
| | | $ | 1,713 | | | | | $ | 2,918 | | | | | $ | 1,741 | | | | | $ | 821 | | | | | $ | 230 | | |
Sales and Marketing
|
| | | | 1,866 | | | | | | 1,755 | | | | | | 459 | | | | | | 257 | | | | | | 101 | | |
General and Administrative
|
| | | | 6,455 | | | | | | 9,251 | | | | | | 3,309 | | | | | | 1,492 | | | | | | 517 | | |
Total Share-Based Compensation
|
| | | $ | 10,034 | | | | | $ | 13,924 | | | | | $ | 5,509 | | | | | $ | 2,570 | | | | | $ | 848 | | |
| | |
Year Ended December 31,
|
| |
Three Months Ended March 31,
|
| ||||||||||||||||||||||||
($ in thousands, except % and per share data)
|
| |
2020
|
| |
2021
|
| |
2022
|
| |
2022
|
| |
2023
|
| |||||||||||||||
Adjusted Net Sales(1)
|
| | | $ | 2,689,708 | | | | | $ | 3,625,299 | | | | | $ | 3,619,932 | | | | | $ | 789,546 | | | | | $ | 835,633 | | |
Adjusted Gross Profit(2)
|
| | | $ | 1,204,356 | | | | | $ | 1,476,062 | | | | | $ | 1,447,561 | | | | | $ | 359,210 | | | | | $ | 406,792 | | |
Adjusted Gross Margin(3)
|
| |
44.8%
|
| |
40.7%
|
| |
40.0%
|
| |
45.5%
|
| |
48.7%
|
| |||||||||||||||
Adjusted Net Income(4)
|
| | | $ | 349,490 | | | | | $ | 423,242 | | | | | $ | 330,365 | | | | | $ | 109,280 | | | | | $ | 118,999 | | |
Adjusted Net Income Per Diluted Share(5) | | | | $ | 6,990 | | | | | $ | 8,465 | | | | | $ | 6,607 | | | | | $ | 2,186 | | | | | $ | 2,380 | | |
EBITDA(6) | | | | $ | 537,825 | | | | | $ | 508,796 | | | | | $ | 415,713 | | | | | $ | 138,684 | | | | | $ | 142,604 | | |
Adjusted EBITDA(7)
|
| | | $ | 527,699 | | | | | $ | 603,129 | | | | | $ | 519,614 | | | | | $ | 159,235 | | | | | $ | 178,016 | | |
Adjusted EBITDA Margin(8)
|
| |
19.6%
|
| |
16.6%
|
| |
14.4%
|
| |
20.2%
|
| |
21.3%
|
|
| | |
As of March 31, 2023
|
| |||||||||
($ in thousands, except share data)
|
| |
Actual
|
| |
Pro Forma
|
| ||||||
Cash and cash equivalents
|
| | | $ | 181,537 | | | | | $ | 146,857 | | |
Debt: | | | | | | | | | | | | | |
Term loan, due March 2025(1)
|
| | | | 400,000 | | | | | | — | | |
Term loan, due July 2028(2)
|
| | | | — | | | | | | 810,000 | | |
Total debt
|
| | | | 400,000 | | | | | | 810,000 | | |
Shareholders’ equity: | | | | | | | | | | | | | |
SharkNinja SPV ordinary shares, $0.20 par value per share, 250,000 shares
authorized and 50,000 shares issued and outstanding as of March 31, 2023 on a historical basis |
| | | | 10 | | | | | | — | | |
SharkNinja, Inc. ordinary shares, $0.0001 par value per share,
1,000,000,000 shares authorized, 138,982,872 shares issued and outstanding as of March 31, 2023 on a pro forma basis |
| | | | — | | | | | | 14 | | |
SharkNinja, Inc. preferred shares, $0.0001 par value per share, 100,000,000
shares authorized, no shares issued and outstanding as of March 31, 2023 on a pro forma basis |
| | | | — | | | | | | — | | |
Additional paid-in capital
|
| | | | 941,210 | | | | | | 941,206 | | |
Retained earnings
|
| | | | 923,551 | | | | | | 466,756 | | |
Accumulated other comprehensive loss
|
| | | | (6,764) | | | | | | (6,764) | | |
Total shareholders’ equity
|
| | | | 1,858,007 | | | | | | 1,401,212 | | |
Total capitalization
|
| | | $ | 2,258,007 | | | | | $ | 2,211,212 | | |
| | |
SharkNinja
Global SPV, LTD. |
| |
Divestiture
Transactions Accounting Adjustments |
| | | | |
As Adjusted
Before Other Transaction Accounting Adjustments and Autonomous Entity Adjustments |
| |
Other
Transaction Accounting Adjustments |
| | | | |
Autonomous
Entity Adjustments |
| |
SharkNinja,
Inc. |
| ||||||||||||||||||
Assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||||
Current assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||||
Cash and cash equivalents
|
| | | $ | 181,537 | | | | | $ | (2,961) | | | |
[a]
|
| | | $ | 178,576 | | | | | $ | 8,830 | | | |
[b]
|
| | | $ | — | | | | | $ | 146,857 | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | (48,812) | | | |
[c]
|
| | | | — | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | 8,263 | | | |
[d]
|
| | | | — | | | | |||||
Restricted cash
|
| | | | 25,914 | | | | | | — | | | | | | | | | 25,914 | | | | | | — | | | | | | | | | — | | | | | | 25,914 | | |
Accounts receivable, net
|
| | | | 780,558 | | | | | | (27,961) | | | |
[a]
|
| | | | 752,597 | | | | | | — | | | | | | | | | — | | | | | | 752,597 | | |
Inventories
|
| | | | 510,472 | | | | | | (10,771) | | | |
[a]
|
| | | | 499,701 | | | | | | — | | | | | | | | | — | | | | | | 499,701 | | |
Prepaid expenses and other current assets
|
| | | | 80,436 | | | | | | (113) | | | |
[a]
|
| | | | 80,323 | | | | | | (8,830) | | | |
[b]
|
| | | | — | | | | | | 71,493 | | |
Total current assets
|
| | | | 1,578,917 | | | | | | (41,806) | | | | | | | | | 1,537,111 | | | | | | (40,549) | | | | | | | | | — | | | | | | 1,496,562 | | |
Property and equipment, net
|
| | | | 144,942 | | | | | | (1,787) | | | |
[a]
|
| | | | 143,155 | | | | | | — | | | | | | | | | — | | | | | | 143,155 | | |
Operating lease right-of-use assets
|
| | | | 65,552 | | | | | | (590) | | | |
[a]
|
| | | | 64,962 | | | | | | — | | | | | | | | | — | | | | | | 64,962 | | |
Intangible assets, net
|
| | | | 488,518 | | | | | | — | | | | | | | | | 488,518 | | | | | | — | | | | | | | | | — | | | | | | 488,518 | | |
Goodwill
|
| | | | 840,183 | | | | | | — | | | | | | | | | 840,183 | | | | | | — | | | | | | | | | — | | | | | | 840,183 | | |
Deferred tax assets, noncurrent
|
| | | | 5,017 | | | | | | (3,062) | | | |
[a]
|
| | | | 1,955 | | | | | | — | | | | | | | | | — | | | | | | 1,955 | | |
Other assets, noncurrent
|
| | | | 43,699 | | | | | | (342) | | | |
[a]
|
| | | | 43,357 | | | | | | — | | | | | | | | | — | | | | | | 43,357 | | |
Total assets
|
| | | $ | 3,166,828 | | | | | $ | (47,587) | | | | | | | | $ | 3,119,241 | | | | | $ | (40,549) | | | | | | | | $ | — | | | | | $ | 3,078,692 | | |
Liabilities and Shareholders’ Equity | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||||
Current liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||||
Accounts payable
|
| | | $ | 275,955 | | | | | $ | (17,661) | | | |
[a]
|
| | | $ | 258,294 | | | | | $ | — | | | | | | | | $ | — | | | | | | 258,294 | | |
Accrued expenses and other current liabilities
|
| | | | 483,643 | | | | | | (12,233) | | | |
[a]
|
| | | | 471,410 | | | | | | (5,355) | | | |
[c]
|
| | | | — | | | | | | 466,055 | | |
Tax payable
|
| | | | 8,539 | | | | | | — | | | | | | | | | 8,539 | | | | | | — | | | | | | | | | — | | | | | | 8,539 | | |
Current portion of long-term debt
|
| | | | 99,503 | | | | | | — | | | | | | | | | 99,503 | | | | | | (79,253) | | | |
[d]
|
| | | | — | | | | | | 20,250 | | |
Total current liabilities
|
| | | | 867,640 | | | | | | (29,894) | | | | | | | | | 837,746 | | | | | | (84,608) | | | | | | | | | — | | | | | | 753,138 | | |
Long-term debt
|
| | | | 299,340 | | | | | | — | | | | | | | | | 299,340 | | | | | | 483,410 | | | |
[d]
|
| | | | — | | | | | | 782,750 | | |
Operating lease liabilities, noncurrent
|
| | | | 61,242 | | | | | | (249) | | | |
[a]
|
| | | | 60,993 | | | | | | — | | | | | | | | | — | | | | | | 60,993 | | |
Deferred tax liabilities, noncurrent
|
| | | | 54,546 | | | | | | — | | | | | | | | | 54,546 | | | | | | — | | | | | | | | | — | | | | | | 54,546 | | |
Other liabilities, noncurrent
|
| | | | 26,053 | | | | | | — | | | | | | | | | 26,053 | | | | | | — | | | | | | | | | — | | | | | | 26,053 | | |
Total liabilities
|
| | | $ | 1,308,821 | | | | | $ | (30,143) | | | | | | | | $ | 1,278,678 | | | | | $ | 398,802 | | | | | | | | $ | — | | | | | | 1,677,480 | | |
Shareholders’ equity: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||||
SharkNinja SPV ordinary shares, $0.20 par value per
share, 250,000 shares authorized, 50,000 shares issued and outstanding as of March 31, 2023 on a historical basis |
| | | $ | 10 | | | | | $ | — | | | | | | | | $ | 10 | | | | | $ | (10) | | | |
[e]
|
| | | $ | — | | | | | $ | — | | |
SharkNinja, Inc. ordinary shares, $0.0001 par value per share, 1,000,000,000 shares authorized, 138,982,872 shares issued and outstanding as of March 31, 2023 on a pro forma basis
|
| | | | — | | | | | | — | | | | | | | | | — | | | | | | 14 | | | |
[e]
|
| | | | — | | | | | | 14 | | |
SharkNinja, Inc. preferred shares, $0.0001 par value
per share, 100,000,000 shares authorized, no shares issued and outstanding as of March 31, 2023 on a pro forma basis |
| | | | — | | | | | | — | | | | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | — | | |
Additional paid-in capital
|
| | | | 941,210 | | | | | | — | | | | | | | | | 941,210 | | | | | | (4) | | | |
[e]
|
| | | | — | | | | | | 941,206 | | |
Retained earnings
|
| | | | 923,551 | | | | | | (17,444) | | | |
[a]
|
| | | | 906,107 | | | | | | (43,457) | | | |
[c]
|
| | | | — | | | | | | 466,756 | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | (395,894) | | | |
[d]
|
| | | | — | | | | | | | | |
Accumulated other comprehensive loss
|
| | | | (6,764) | | | | | | — | | | | | | | | | (6,764) | | | | | | — | | | | | | | | | — | | | | | | (6,764) | | |
Total shareholder’s equity
|
| | | $ | 1,858,007 | | | | | | (17,444) | | | | | | | | | 1,840,563 | | | | | | (439,351) | | | | | | | | | — | | | | | | 1,401,212 | | |
Total liabilities and shareholders’ equity
|
| | | $ | 3,166,828 | | | | | $ | (47,587) | | | | | | | | $ | 3,119,241 | | | | | $ | (40,549) | | | | | | | | $ | — | | | | | $ | 3,078,692 | | |
| | |
SharkNinja
Global SPV, LTD. |
| |
Divestiture
Transactions Adjustments |
| | | | |
As Adjusted
Before Other Transaction Accounting Adjustments and Autonomous Entity Adjustments |
| |
Other
Transaction Accounting Adjustments |
| | | | |
Autonomous
Entity Adjustments |
| | | | |
SharkNinja,
Inc. |
| ||||||||||||||||||
Net sales
|
| | | $ | 855,282 | | | | | $ | (19,060) | | | |
[f]
|
| | | $ | 836,222 | | | | | $ | — | | | | | | | | $ | — | | | | | | | | $ | 836,222 | | |
Cost of sales
|
| | | | 454,739 | | | | | | (25,898) | | | |
[f]
|
| | | | 428,841 | | | | | | — | | | | | | | | | 7,095 | | | |
[k]
|
| | | | 435,936 | | |
Gross profit
|
| | | | 400,543 | | | | | | 6,838 | | | | | | | | | 407,381 | | | | | | — | | | | | | | | | (7,095) | | | | | | | | | 400,286 | | |
Operating expenses:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Research and development
|
| | | $ | 58,725 | | | | | $ | (99) | | | |
[f]
|
| | | $ | 58,626 | | | | | $ | — | | | | | | | | $ | — | | | | | | | | $ | 58,626 | | |
Sales and marketing
|
| | | | 152,120 | | | | | | (5,052) | | | |
[f]
|
| | | | 147,068 | | | | | | — | | | | | | | | | — | | | | | | | | | 147,068 | | |
General and administrative
|
| | | | 67,068 | | | | | | (917) | | | |
[f]
|
| | | | 66,151 | | | | | | (18,468) | | | |
[h]
|
| | | | — | | | | | | | | | 47,683 | | |
Total operating expenses
|
| | | | 277,913 | | | | | | (6,068) | | | | | | | | | 271,845 | | | | | | (18,468) | | | | | | | | | — | | | | | | | | | 253,377 | | |
Operating income
|
| | | | 122,630 | | | | | | 12,906 | | | | | | | | | 135,536 | | | | | | 18,468 | | | | | | | | | (7,095) | | | | | | | | | 146,909 | | |
Interest expense, net
|
| | | | (8,489) | | | | | | 2 | | | |
[f]
|
| | | | (8,487) | | | | | | (6,336) | | | |
[i]
|
| | | | — | | | | | | | | | (14,823) | | |
Other expense, net
|
| | | | (2,780) | | | | | | 245 | | | |
[f]
|
| | | | (2,535) | | | | | | — | | | | | | | | | 750 | | | |
[l]
|
| | | | (1,785) | | |
Income before income taxes | | | | | 111,361 | | | | | | 13,153 | | | | | | | | | 124,514 | | | | | | 12,132 | | | | | | | | | (6,345) | | | | | | | | | 130,301 | | |
Provision for income taxes | | | | | 24,265 | | | | | | (162) | | | |
[f]
|
| | | | 27,137 | | | | | | 2,669 | | | |
[j]
|
| | | | (1,396) | | | |
[m]
|
| | | | 28,410 | | |
| | | | | | | | | | | 3,034 | | | |
[g]
|
| | | | | | | | | | — | | | | | | | | | | | | | | | | | | | | |
Net income
|
| | | $ | 87,096 | | | | | $ | 10,281 | | | | | | | | $ | 97,377 | | | | | $ | 9,463 | | | | | | | | $ | (4,949) | | | | | | | | $ | 101,891 | | |
Net income per share, basic and diluted
|
| | | $ | 1,742 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Weighted-average number
of shares used in computing net income per share, basic and diluted |
| | | | 50,000 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Pro forma net income per
share: |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic and diluted
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
[v]
|
| | | $ | 0.73 | | |
Pro forma number of shares used in computing net income per share:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic and diluted
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
[v]
|
| | | | 138,982,872 | | |
| | |
SharkNinja
Global SPV, LTD. |
| |
Divestiture
Transactions Adjustments |
| | | | |
As Adjusted
Before Other Transaction Accounting Adjustments and Autonomous Entity Adjustments |
| |
Other
Transaction Accounting Adjustments |
| | | | |
Autonomous
Entity Adjustments |
| | | | |
SharkNinja,
Inc. |
| ||||||||||||||||||
Net sales
|
| | | $ | 3,717,366 | | | | | $ | (94,510) | | | |
[n]
|
| | | $ | 3,622,856 | | | | | $ | — | | | | | | | | $ | — | | | | | | | | $ | 3,622,856 | | |
Cost of sales
|
| | | | 2,307,172 | | | | | | (134,800) | | | |
[n]
|
| | | | 2,172,372 | | | | | | — | | | | | | | | | 75,622 | | | |
[s]
|
| | | | 2,247,994 | | |
Gross profit
|
| | | | 1,410,194 | | | | | | 40,290 | | | | | | | | | 1,450,484 | | | | | | — | | | | | | | | | (75,622) | | | | | | | | | 1,374,862 | | |
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||||||
Research and development
|
| | | $ | 215,660 | | | | | $ | (724) | | | |
[n]
|
| | | $ | 214,936 | | | | | $ | — | | | | | | | | $ | — | | | | | | | | $ | 214,936 | | |
Sales and marketing
|
| | | | 621,953 | | | | | | (23,658) | | | |
[n]
|
| | | | 598,295 | | | | | | — | | | | | | | | | — | | | | | | | | | 598,295 | | |
General and administrative
|
| | | | 251,207 | | | | | | (3,485) | | | |
[n]
|
| | | | 247,722 | | | | | | 61,925 | | | |
[p]
|
| | | | — | | | | | | | | | 309,647 | | |
Total operating expenses
|
| | | | 1,088,820 | | | | | | (27,867) | | | | | | | | | 1,060,953 | | | | | | 61,925 | | | | | | | | | — | | | | | | | | | 1,122,878 | | |
Operating income
|
| | | | 321,374 | | | | | | 68,157 | | | | | | | | | 389,531 | | | | | | (61,925) | | | | | | | | | (75,622) | | | | | | | | | 251,984 | | |
Interest expense, net
|
| | | | (27,021) | | | | | | 2 | | | |
[n]
|
| | | | (27,019) | | | | | | (7,943) | | | |
[q]
|
| | | | — | | | | | | | | | (34,962) | | |
Other income, net
|
| | | | 7,631 | | | | | | 4,068 | | | |
[n]
|
| | | | 11,699 | | | | | | — | | | | | | | | | 3,000 | | | |
[t]
|
| | | | 14,699 | | |
Income before income taxes | | | | | 301,984 | | | | | | 72,227 | | | | | | | | | 374,211 | | | | | | (69,868) | | | | | | | | | (72,622) | | | | | | | | | 231,721 | | |
Provision for income taxes
|
| | | | 69,630 | | | | | | (1,842) | | | |
[n]
|
| | | | 85,513 | | | | | | (15,371) | | | |
[r]
|
| | | | (15,977) | | | |
[u]
|
| | | | 54,165 | | |
| | | | | | | | | | | 17,725 | | | |
[o]
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net income
|
| | | $ | 232,354 | | | | | $ | 56,344 | | | | | | | | $ | 288,698 | | | | | $ | (54,497) | | | | | | | | $ | (56,645) | | | | | | | | $ | 177,556 | | |
Net income per share, basic
and diluted |
| | | $ | 4,647 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||||||
Weighted-average number
of shares used in computing net income per share, basic and diluted |
| | | | 50,000 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||||||
Pro forma net income per share: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||||||
Basic and diluted
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
[v]
|
| | | $ | 1.28 | | |
Pro forma number of shares
used in computing net income per share: |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||||||
Basic and diluted
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
[v]
|
| | | | 138,982,872 | | |
(in thousands, except share and per share data)
|
| |
Three Months
Ended March 31, 2023 |
| |||
Numerator: | | | | | | | |
Pro forma net income, basic and diluted
|
| | | $ | 101,891 | | |
Denominator: | | | | | | | |
Weighted-average shares used in computing pro forma net income per share—basic
and diluted(1) |
| | | | 138,982,872 | | |
Pro forma net income per share—basic and diluted
|
| | | $ | 0.73 | | |
(in thousands, except share and per share data)
|
| |
Year Ended
December 31, 2022 |
| |||
Numerator: | | | | | | | |
Pro forma net income, basic and diluted
|
| | | $ | 177,556 | | |
Denominator: | | | | | | | |
Weighted-average shares used in computing pro forma net income per share—basic
and diluted(1) |
| | | | 138,982,872 | | |
Pro forma net income per share—basic and diluted
|
| | | $ | 1.28 | | |
| | |
Year Ended December 31,
|
| |
Three Months Ended
March 31, |
| ||||||||||||||||||||||||
($ in thousands)
|
| |
2020
|
| |
2021
|
| |
2022
|
| |
2022
|
| |
2023
|
| |||||||||||||||
Net Sales
|
| | | $ | 2,753,166 | | | | | $ | 3,726,994 | | | | | $ | 3,717,366 | | | | | $ | 809,626 | | | | | $ | 855,282 | | |
Cost of Sales
|
| | | | 1,499,724 | | | | | | 2,288,810 | | | | | | 2,307,172 | | | | | | 457,700 | | | | | | 454,739 | | |
Gross Profit
|
| | | | 1,253,442 | | | | | | 1,438,184 | | | | | | 1,410,194 | | | | | | 351,926 | | | | | | 400,543 | | |
Operating Expenses: | | | | | | | | | | | | | | | | | | | | | | ||||||||||
Research and Development(1)
|
| | | | 159,635 | | | | | | 200,641 | | | | | | 215,660 | | | | | | 51,971 | | | | | | 58,725 | | |
Sales and Marketing(1)
|
| | | | 445,084 | | | | | | 619,162 | | | | | | 621,953 | | | | | | 125,541 | | | | | | 152,120 | | |
General and Administrative(1)
|
| | | | 183,286 | | | | | | 180,124 | | | | | | 251,207 | | | | | | 52,025 | | | | | | 67,068 | | |
Total Operating Expenses
|
| | | | 788,005 | | | | | | 999,927 | | | | | | 1,088,820 | | | | | | 229,537 | | | | | | 277,913 | | |
Operating Income
|
| | | | 465,437 | | | | | | 438,257 | | | | | | 321,374 | | | | | | 122,389 | | | | | | 122,630 | | |
Interest Expense, Net
|
| | | | (40,279) | | | | | | (16,287) | | | | | | (27,021) | | | | | | (4,004) | | | | | | (8,489) | | |
Other Income (Expense), Net
|
| | | | (5,692) | | | | | | (7,644) | | | | | | 7,631 | | | | | | (3,909) | | | | | | (2,780) | | |
Income Before Income Taxes
|
| | | | 419,466 | | | | | | 414,326 | | | | | | 301,984 | | | | | | 114,476 | | | | | | 111,361 | | |
Provision for Income Taxes
|
| | | | 92,268 | | | | | | 83,213 | | | | | | 69,630 | | | | | | 25,565 | | | | | | 24,265 | | |
Net Income
|
| | | $ | 327,198 | | | | | $ | 331,113 | | | | | $ | 232,354 | | | | | $ | 88,911 | | | | | $ | 87,096 | | |
| | |
Year Ended December 31,
|
| |
Three Months Ended
March 31, |
| ||||||||||||||||||||||||
($ in thousands)
|
| |
2020
|
| |
2021
|
| |
2022
|
| |
2022
|
| |
2023
|
| |||||||||||||||
Research and Development
|
| | | $ | 1,713 | | | | | $ | 2,918 | | | | | $ | 1,741 | | | | | $ | 821 | | | | | $ | 230 | | |
Sales and Marketing
|
| | | | 1,866 | | | | | | 1,755 | | | | | | 459 | | | | | | 257 | | | | | | 101 | | |
General and Administrative
|
| | | | 6,455 | | | | | | 9,251 | | | | | | 3,309 | | | | | | 1,492 | | | | | | 517 | | |
Total Share-Based Compensation
|
| | | $ | 10,034 | | | | | $ | 13,924 | | | | | $ | 5,509 | | | | | $ | 2,570 | | | | | $ | 848 | | |
| | |
Year Ended December 31,
|
| |
Three Months Ended
March 31, |
| ||||||||||||||||||||||||
| | |
2020
|
| |
2021
|
| |
2022
|
| |
2022
|
| |
2023
|
| |||||||||||||||
Net Sales
|
| | | | 100.0% | | | | | | 100.0% | | | | | | 100.0% | | | | | | 100.0% | | | | | | 100.0% | | |
Cost of Sales
|
| | | | 54.5 | | | | | | 61.4 | | | | | | 62.1 | | | | | | 56.5 | | | | | | 53.2 | | |
Gross Profit
|
| | | | 45.5 | | | | | | 38.6 | | | | | | 37.9 | | | | | | 43.5 | | | | | | 46.8 | | |
Operating Expenses: | | | | | | | | | | | | | | | | | | | | | | ||||||||||
Research and Development
|
| | | | 5.8 | | | | | | 5.4 | | | | | | 5.8 | | | | | | 6.4 | | | | | | 6.9 | | |
Sales and Marketing
|
| | | | 16.2 | | | | | | 16.6 | | | | | | 16.7 | | | | | | 15.5 | | | | | | 17.8 | | |
General and Administrative
|
| | | | 6.6 | | | | | | 4.8 | | | | | | 6.8 | | | | | | 6.4 | | | | | | 7.7 | | |
Total Operating Expenses
|
| | | | 28.6 | | | | | | 26.8 | | | | | | 29.3 | | | | | | 28.3 | | | | | | 32.4 | | |
Operating Income
|
| | | | 16.9 | | | | | | 11.8 | | | | | | 8.6 | | | | | | 15.2 | | | | | | 14.4 | | |
Interest Expense, Net
|
| | | | (1.5) | | | | | | (0.4) | | | | | | (0.7) | | | | | | (0.5) | | | | | | (1.0) | | |
Other Income (Expense), Net
|
| | | | (0.2) | | | | | | (0.2) | | | | | | 0.2 | | | | | | (0.5) | | | | | | (0.3) | | |
Income Before Income Taxes
|
| | | | 15.2 | | | | | | 11.2 | | | | | | 8.1 | | | | | | 14.2 | | | | | | 13.1 | | |
Provision for Income Taxes
|
| | | | 3.4 | | | | | | 2.2 | | | | | | 1.8 | | | | | | 3.2 | | | | | | 2.8 | | |
Net Income
|
| | | | 11.8% | | | | | | 9.0% | | | | | | 6.3% | | | | | | 11.0% | | | | | | 10.3% | | |
| | |
Three Months Ended March 31,
|
| |||||||||||||||||||||
($ in thousands, except %)
|
| |
2022
|
| |
2023
|
| |
$ Change
|
| |
% Change
|
| ||||||||||||
Net Sales
|
| | | $ | 809,626 | | | | | $ | 855,282 | | | | | $ | 45,656 | | | | | | 5.6% | | |
| | |
Three Months Ended March 31,
|
| |||||||||||||||||||||
($ in thousands, except %)
|
| |
2022
|
| |
2023
|
| |
$ Change
|
| |
% Change
|
| ||||||||||||
Gross Profit
|
| | | $ | 351,926 | | | | | $ | 400,543 | | | | | | 48,617 | | | | | | 13.8% | | |
Gross Margin
|
| | | | 43.5% | | | | | | 46.8% | | | | | | | | | | | | | | |
| | |
Three Months Ended March 31,
|
| |||||||||||||||||||||
($ in thousands, except %)
|
| |
2022
|
| |
2023
|
| |
$ Change
|
| |
% Change
|
| ||||||||||||
Research and Development
|
| | | $ | 51,971 | | | | | $ | 58,725 | | | | | $ | 6,754 | | | | | | 13.0% | | |
Percentage of Net Sales
|
| | | | 6.4% | | | | | | 6.9% | | | | | | | | | | | | | | |
Sales and Marketing
|
| | | $ | 125,541 | | | | | $ | 152,120 | | | | | $ | 26,579 | | | | | | 21.2% | | |
Percentage of Net Sales
|
| | | | 15.5% | | | | | | 17.8% | | | | | | | | | | | | | | |
General and Administrative
|
| | | $ | 52,025 | | | | | $ | 67,068 | | | | | $ | 15,043 | | | | | | 28.9% | | |
Percentage of Net Sales
|
| | | | 6.4% | | | | | | 7.7% | | | | | | | | | | | | | | |
Total Operating Expenses
|
| | | $ | 229,537 | | | | | $ | 277,913 | | | | | $ | 48,376 | | | | | | 21.1% | | |
Percentage of Net Sales
|
| | | | 28.3% | | | | | | 32.4% | | | | | | | | | | | | | | |
| | |
Three Months Ended March 31,
|
| |||||||||||||||||||||
($ in thousands, except %)
|
| |
2022
|
| |
2023
|
| |
$ Change
|
| |
% Change
|
| ||||||||||||
Interest Expense, Net
|
| | | $ | (4,004) | | | | | $ | (8,489) | | | | | $ | 4,485 | | | | | | 112.0% | | |
Percentage of Net Sales
|
| | | | (0.5)% | | | | | | (1.0)% | | | | | | | | | | | | | | |
| | |
Three Months Ended March 31,
|
| |||||||||||||||||||||
($ in thousands, except %)
|
| |
2022
|
| |
2023
|
| |
$ Change
|
| |
% Change
|
| ||||||||||||
Other Expense, Net
|
| | | $ | (3,909) | | | | | $ | (2,780) | | | | | $ | (1,129) | | | | | | (28.9)% | | |
Percentage of Net Sales
|
| | | | (0.5)% | | | | | | (0.3)% | | | | | | | | | | | | | | |
| | |
Three Months Ended March 31,
|
| |||||||||||||||||||||
($ in thousands, except %)
|
| |
2022
|
| |
2023
|
| |
$ Change
|
| |
% Change
|
| ||||||||||||
Provision for Income Taxes
|
| | | $ | 25,565 | | | | | $ | 24,265 | | | | | $ | 1,300 | | | | | | (5.1)% | | |
Percentage of Income Before Income Taxes
|
| | | | 22.3% | | | | | | 21.8% | | | | | | | | | | | | | | |
| | |
Year Ended December 31,
|
| |
% Change
|
| ||||||||||||||||||||||||
($ in thousands, except %)
|
| |
2020
|
| |
2021
|
| |
2022
|
| |
2020 to 2021
|
| |
2021 to 2022
|
| |||||||||||||||
Net Sales
|
| | | $ | 2,753,166 | | | | | $ | 3,726,994 | | | | | $ | 3,717,366 | | | | | | 35.4% | | | | | | (0.3)% | | |
| | |
Year Ended December 31,
|
| |
% Change
|
| ||||||||||||||||||||||||
($ in thousands, except %)
|
| |
2020
|
| |
2021
|
| |
2022
|
| |
2020 to 2021
|
| |
2021 to 2022
|
| |||||||||||||||
Gross Profit
|
| | | $ | 1,253,442 | | | | | $ | 1,438,184 | | | | | $ | 1,410,194 | | | | | | 14.7% | | | | | | (1.9)% | | |
Gross Margin
|
| | | | 45.5% | | | | | | 38.6% | | | | | | 37.9% | | | | | | | | | | | | | | |
| | |
Year Ended December 31,
|
| |
% Change
|
| ||||||||||||||||||||||||
($ in thousands, except %)
|
| |
2020
|
| |
2021
|
| |
2022
|
| |
2020 to 2021
|
| |
2021 to 2022
|
| |||||||||||||||
Research and Development
|
| | | $ | 159,635 | | | | | $ | 200,641 | | | | | $ | 215,660 | | | | | | 25.7% | | | | | | 7.5% | | |
Percentage of Net Sales
|
| | | | 5.8% | | | | | | 5.4% | | | | | | 5.8% | | | | | | | | | | | | | | |
Sales and Marketing
|
| | | $ | 445,084 | | | | | $ | 619,162 | | | | | $ | 621,953 | | | | | | 39.1% | | | | | | 0.5% | | |
Percentage of Net Sales
|
| | | | 16.2% | | | | | | 16.6% | | | | | | 16.7% | | | | | | | | | | | | | | |
General and Administrative
|
| | | $ | 183,286 | | | | | $ | 180,124 | | | | | $ | 251,207 | | | | | | (1.7)% | | | | | | 39.5% | | |
Percentage of Net Sales
|
| | | | 6.6% | | | | | | 4.8% | | | | | | 6.8% | | | | | | | | | | | | | | |
Total Operating Expenses
|
| | | $ | 788,005 | | | | | $ | 999,927 | | | | | $ | 1,088,820 | | | | | | 26.9% | | | | | | 8.9% | | |
Percentage of Net Sales
|
| | | | 28.6% | | | | | | 26.8% | | | | | | 29.3% | | | | | | | | | | | | | | |
| | |
Year Ended December 31,
|
| |
% Change
|
| ||||||||||||||||||||||||
($ in thousands, except %)
|
| |
2020
|
| |
2021
|
| |
2022
|
| |
2020 to 2021
|
| |
2021 to 2022
|
| |||||||||||||||
Interest Expense, Net
|
| | | $ | (40,279) | | | | | $ | (16,287) | | | | | $ | (27,021) | | | | | | (59.6)% | | | | | | 65.9% | | |
Percentage of Net Sales
|
| | | | (1.5)% | | | | | | (0.4)% | | | | | | (0.7)% | | | | | | | | | | | | | | |
| | |
Year Ended December 31,
|
| |
% Change
|
| ||||||||||||||||||||||||
($ in thousands, except %)
|
| |
2020
|
| |
2021
|
| |
2022
|
| |
2020 to 2021
|
| |
2021 to 2022
|
| |||||||||||||||
Other Income (Expense), Net
|
| | | $ | (5,692) | | | | | $ | (7,644) | | | | | $ | 7,631 | | | | | | 34.3% | | | | | | 199.8% | | |
Percentage of Net Sales
|
| | | | (0.2)% | | | | | | (0.2)% | | | | | | 0.2% | | | | | | | | | | | | | | |
| | |
Year Ended December 31,
|
| |
% Change
|
| ||||||||||||||||||||||||
($ in thousands, except %)
|
| |
2020
|
| |
2021
|
| |
2022
|
| |
2020 to 2021
|
| |
2021 to 2022
|
| |||||||||||||||
Provision for Income Taxes
|
| | | $ | 92,268 | | | | | $ | 83,213 | | | | | $ | 69,630 | | | | | | (9.8)% | | | | | | (16.3)% | | |
Percentage of Income Before Income Taxes | | | | | 22.0% | | | | | | 20.1% | | | | | | 23.1% | | | | | | | | | | | | | | |
| | |
Year Ended December 31,
|
| |
Three Months Ended
March 31, |
| ||||||||||||||||||||||||
($ in thousands, except %)
|
| |
2020
|
| |
2021
|
| |
2022
|
| |
2022
|
| |
2023
|
| |||||||||||||||
Net Sales
|
| | | $ | 2,753,166 | | | | | $ | 3,726,994 | | | | | $ | 3,717,366 | | | | | $ | 809,626 | | | | | $ | 855,282 | | |
Divested Subsidiary Adjustment(1)
|
| | | | (63,458) | | | | | | (101,695) | | | | | | (97,434) | | | | | | (20,080) | | | | | | (19,649) | | |
Adjusted Net Sales
|
| | | $ | 2,689,708 | | | | | $ | 3,625,299 | | | | | $ | 3,619,932 | | | | | $ | 789,546 | | | | | $ | 835,633 | | |
| | |
Year Ended December 31,
|
| |
Three Months Ended
March 31, |
| ||||||||||||||||||||||||
($ in thousands, except %)
|
| |
2020
|
| |
2021
|
| |
2022
|
| |
2022
|
| |
2023
|
| |||||||||||||||
Net Sales
|
| | | $ | 2,753,166 | | | | | $ | 3,726,994 | | | | | $ | 3,717,366 | | | | | $ | 809,626 | | | | | $ | 855,282 | | |
Cost of Sales
|
| | | | (1,499,724) | | | | | | (2,288,810) | | | | | | (2,307,172) | | | | | | (457,700) | | | | | | (454,739) | | |
Gross Profit
|
| | | | 1,253,442 | | | | | | 1,438,184 | | | | | $ | 1,410,194 | | | | | $ | 351,926 | | | | | $ | 400,543 | | |
Gross Margin %
|
| |
45.5%
|
| |
38.6%
|
| |
37.9%
|
| |
43.5%
|
| |
46.8%
|
| |||||||||||||||
Divested Subsidiary Net Sales Adjustment(1) | | | | | (63,458) | | | | | | (101,695) | | | | | | (97,434) | | | | | | (20,080) | | | | | | (19,649) | | |
Divested Subsidiary Cost of Sales Adjustment(2) | | | | | 39,512 | | | | | | 63,931 | | | | | | 64,506 | | | | | | 11,945 | | | | | | 13,027 | | |
Product Procurement Adjustment(3) | | | | | 12,960 | | | | | | 75,642 | | | | | | 70,295 | | | | | | 15,419 | | | | | | 12,871 | | |
Tariff Refunds(4)
|
| | | | (38,100) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Adjusted Gross Profit
|
| | | $ | 1,204,356 | | | | | $ | 1,476,062 | | | | | $ | 1,447,561 | | | | | $ | 359,210 | | | | | $ | 406,792 | | |
Adjusted Net Sales
|
| | | | 2,689,708 | | | | | | 3,625,299 | | | | | | 3,619,932 | | | | | | 789,546 | | | | | | 835,633 | | |
Adjusted Gross Margin
|
| |
44.8%
|
| |
40.7%
|
| |
40.0%
|
| |
45.5%
|
| |
48.7%
|
|
| | |
Year Ended December 31,
|
| |
Three Months Ended
March 31, |
| ||||||||||||||||||||||||
($ in thousands, except %, share and per share amounts)
|
| |
2020
|
| |
2021
|
| |
2022
|
| |
2022
|
| |
2023
|
| |||||||||||||||
Net Income
|
| | | $ | 327,198 | | | | | $ | 331,113 | | | | | $ | 232,354 | | | | | $ | 88,911 | | | | | $ | 87,096 | | |
Share-Based Compensation(1)
|
| | | | 10,034 | | | | | | 13,924 | | | | | | 5,509 | | | | | | 2,570 | | | | | | 848 | | |
Tariff Refunds(2)
|
| | | | (38,100) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Litigation Costs(3)
|
| | | | 5,304 | | | | | | 10,602 | | | | | | 4,513 | | | | | | 161 | | | | | | 174 | | |
Foreign Currency Losses (Gains), Net(4)
|
| | | | 2,643 | | | | | | 3,447 | | | | | | (9,275) | | | | | | 4,720 | | | | | | 4,149 | | |
Loss on Extinguishment of Debt(5)
|
| | | | 16,410 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Amortization of Acquired Intangible
Assets(6) |
| | | | 19,587 | | | | | | 19,587 | | | | | | 19,587 | | | | | | 4,897 | | | | | | 4,897 | | |
Separation and Distribution Related Costs(7)
|
| | | | — | | | | | | — | | | | | | 2,896 | | | | | | — | | | | | | 18,468 | | |
Executive Bonus(8)
|
| | | | — | | | | | | — | | | | | | 34,000 | | | | | | — | | | | | | — | | |
Product Procurement Adjustment(9)
|
| | | | 12,960 | | | | | | 75,642 | | | | | | 70,295 | | | | | | 15,419 | | | | | | 12,871 | | |
Tax Impact of Adjusting Items(10)
|
| | | | (6,344) | | | | | | (27,104) | | | | | | (28,056) | | | | | | (6,109) | | | | | | (9,109) | | |
Divested Subsidiary Net Income Adjustment(11) | | | | | (202) | | | | | | (3,969) | | | | | | (1,458) | | | | | | (1,289) | | | | | | (395) | | |
Adjusted Net Income
|
| | | $ | 349,490 | | | | | $ | 423,242 | | | | | $ | 330,365 | | | | | $ | 109,280 | | | | | $ | 118,999 | | |
Net Income Per Share, diluted
|
| | | $ | 6,544 | | | | | $ | 6,622 | | | | | $ | 4,647 | | | | | $ | 1,778 | | | | | $ | 1,742 | | |
Adjusted Net Income Per Diluted Share
|
| | | $ | 6,990 | | | | | $ | 8,465 | | | | | $ | 6,607 | | | | | $ | 2,186 | | | | | $ | 2,380 | | |
Diluted Weighted-Average Number of Shares Used in Computing Adjusted Net Income Per Diluted Share | | | | | 50,000 | | | | | | 50,000 | | | | | | 50,000 | | | | | | 50,000 | | | | | | 50,000 | | |
| | |
Year Ended December 31,
|
| |
Three Months Ended
March 31, |
| ||||||||||||||||||||||||
($ in thousands, except %)
|
| |
2020
|
| |
2021
|
| |
2022
|
| |
2022
|
| |
2023
|
| |||||||||||||||
Net Income
|
| | | $ | 327,198 | | | | | $ | 331,113 | | | | | $ | 232,354 | | | | | $ | 88,911 | | | | | $ | 87,096 | | |
Interest Expense, Net(1)
|
| | | | 40,279 | | | | | | 16,287 | | | | | | 27,021 | | | | | | 4,004 | | | | | | 8,489 | | |
Provision for Income Taxes
|
| | | | 92,268 | | | | | | 83,213 | | | | | | 69,630 | | | | | | 25,565 | | | | | | 24,265 | | |
Depreciation and Amortization
|
| | | | 78,080 | | | | | | 78,183 | | | | | | 86,708 | | | | | | 20,204 | | | | | | 22,754 | | |
EBITDA
|
| | | $ | 537,825 | | | | | $ | 508,796 | | | | | $ | 415,713 | | | | | $ | 138,684 | | | | | $ | 142,604 | | |
Share-Based Compensation(2)
|
| | | | 10,034 | | | | | | 13,924 | | | | | | 5,509 | | | | | | 2,570 | | | | | | 848 | | |
Tariff Refunds(3)
|
| | | | (38,100) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Litigation Costs(4)
|
| | | | 5,304 | | | | | | 10,602 | | | | | | 4,513 | | | | | | 161 | | | | | | 174 | | |
Foreign Currency Losses (Gains), Net(5) | | | | | 2,643 | | | | | | 3,447 | | | | | | (9,275) | | | | | | 4,720 | | | | | | 4,149 | | |
Separation and Distribution Related
Costs(6) |
| | | | — | | | | | | — | | | | | | 2,896 | | | | | | — | | | | | | 18,468 | | |
Executive Bonus(7)
|
| | | | — | | | | | | — | | | | | | 34,000 | | | | | | — | | | | | | — | | |
Product Procurement
Adjustment(8) |
| | | | 12,960 | | | | | | 75,642 | | | | | | 70,295 | | | | | | 15,419 | | | | | | 12,871 | | |
Divested Subsidiary Adjusted EBITDA Adjustment(9) | | | | | (2,967) | | | | | | (9,282) | | | | | | (4,037) | | | | | | (2,319) | | | | | | (1,098) | | |
Adjusted EBITDA
|
| | | $ | 527,699 | | | | | $ | 603,129 | | | | | $ | 519,614 | | | | | $ | 159,235 | | | | | $ | 178,016 | | |
Adjusted Net Sales
|
| | | | 2,689,708 | | | | | | 3,625,299 | | | | | | 3,619,932 | | | | | $ | 789,546 | | | | | $ | 835,633 | | |
Adjusted EBITDA Margin
|
| |
19.6%
|
| |
16.6%
|
| |
14.4%
|
| |
20.2%
|
| |
21.3%
|
|
| | |
Year Ended December 31,
|
| |
Three Months Ended
March 31, |
| ||||||||||||||||||||||||
($ in thousands)
|
| |
2020
|
| |
2021
|
| |
2022
|
| |
2022
|
| |
2023
|
| |||||||||||||||
Net Cash Provided by (Used in) Operating Activities | | | | $ | 293,435 | | | | | $ | 229,147 | | | | | $ | 204,964 | | | | | $ | (101,130) | | | | | $ | 89,762 | | |
Net Cash Used in Investing Activities
|
| | | | (81,434) | | | | | | (66,366) | | | | | | (52,384) | | | | | | (11,134) | | | | | | (7,799) | | |
Net Cash Provided by (Used in) Financing Activities | | | | | (120,668) | | | | | | (54,500) | | | | | | (160,170) | | | | | | 8,026 | | | | | | (98,631) | | |
Name
|
| |
Age
|
| |
Position
|
|
Executive Officers | | | | | | | |
Mark Barrocas | | |
51
|
| | Chief Executive Officer and Director | |
Larry Flynn | | |
43
|
| | Interim Chief Financial Officer and Chief Accounting Officer | |
Pedro J. Lopez-Baldrich | | |
51
|
| | Chief Legal Officer | |
Neil Shah | | |
44
|
| | Chief Commercial Officer, EVP | |
Non-Employee Directors | | | | | | | |
CJ Xuning Wang | | |
54
|
| | Chairperson | |
Peter Feld* | | |
58
|
| | Director Nominee | |
Wendy Hayes | | |
53
|
| | Director Nominee | |
Chi Kin Max Hui | | |
50
|
| | Director Nominee | |
Dennis Paul | | |
50
|
| | Director Nominee | |
Timothy R. Warner | | |
72
|
| | Director Nominee | |
Name of Beneficial Owner
|
| |
Number of
Ordinary Shares Beneficially Owned |
| |
Percentage of
Ordinary Shares |
| ||||||
Directors, Director Nominees and Executive Officers | | | | | | | | | | | | | |
Mark Barrocas(1)
|
| | | | 1,304,702 | | | | | | * | | |
Larry Flynn
|
| | | | — | | | | | | — | | |
Pedro J. Lopez-Baldrich(2)
|
| | | | 27,725 | | | | | | * | | |
Neil Shah(3)
|
| | | | 566,489 | | | | | | * | | |
CJ Xuning Wang(4)
|
| | | | 79,258,113 | | | | | | 57.0% | | |
Peter Feld
|
| | | | — | | | | | | — | | |
Wendy Hayes
|
| | | | — | | | | | | — | | |
Chi Kin Max Hui(5)
|
| | | | — | | | | | | — | | |
Dennis Paul
|
| | | | — | | | | | | — | | |
Timothy R. Warner
|
| | | | — | | | | | | — | | |
All directors, director nominees and executive officers as a group (10 persons) | | | | | 81,157,029 | | | | | | 58.4% | | |
5% Shareholders | | | | | | | | | | | | | |
Entities affiliated with CDH(6)
|
| | | | 8,531,691 | | | | | | 6.1% | | |
| | |
Page
|
| |||
Audited Consolidated Financial Statements | | | | | | | |
| | | | F-2 | | | |
| | | | F-4 | | | |
| | | | F-5 | | | |
| | | | F-6 | | | |
| | | | F-7 | | | |
| | | | F-8 | | | |
| | | | F-9 | | | |
Unaudited Condensed Consolidated Financial Statements | | | | | | | |
| | | | F-38 | | | |
| | | | F-39 | | | |
| | | | F-40 | | | |
| | | | F-41 | | | |
| | | | F-42 | | | |
| | | | F-43 | | |
| | | | Revenue Recognition—Variable Consideration for Sales Discounts and Rebates | |
|
Description of the Matter
|
| | As described in Note 2 to the consolidated financial statements, the Company has contractual programs and practices with customers that can give rise to elements of variable consideration, including discount and rebate programs. The Company accounts for consideration payable to customers under these programs as a reduction of net sales and if the consideration payable to a customer includes a variable amount, the Company estimates the transaction price using the most likely amount method. As of December 31, 2022, the Company had accrued sales incentives of $230.2 million. | |
| | | | Auditing the Company’s accounting for variable consideration for certain non-contractual discount and rebate programs was challenging and subjective due to the degree of estimation involved in measuring the variable consideration. Given the nature and significance of the reserves associated with these discount and rebate programs, subjective auditor judgment was required to evaluate completeness of the amounts accrued for sales incentives. | |
|
How We
Addressed the Matter in Our Audit |
| | To test variable consideration related to sales discounts and rebates, our audit procedures included, among others, testing the completeness and accuracy of the underlying data used in the Company’s calculation. For a sample of customers, we agreed sales to underlying support and the terms of the rebate program to the underlying contract and tested the calculation of discount and rebate reserves. We tested management’s lookback analysis over historical reserves compared to actuals and a sample of credit memos issued to customers for sales discounts and rebates compared to the reserves. To test the completeness of the reserve we compared a sample of credit notes issued after December 31, 2022 to the Company’s estimate. | |
| | |
As of December 31,
|
| |||||||||
| | |
2021
|
| |
2022
|
| ||||||
Assets | | | | | | | | | | | | | |
Current assets: | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 225,362 | | | | | $ | 192,890 | | |
Restricted cash
|
| | | | 15,235 | | | | | | 25,880 | | |
Accounts receivable, net(1)
|
| | | | 841,547 | | | | | | 766,503 | | |
Inventories
|
| | | | 602,482 | | | | | | 548,588 | | |
Prepaid expenses and other current assets(2)
|
| | | | 86,426 | | | | | | 181,831 | | |
Total current assets
|
| | | | 1,771,052 | | | | | | 1,715,692 | | |
Property and equipment, net
|
| | | | 109,101 | | | | | | 137,341 | | |
Operating lease right-of-use assets
|
| | | | 73,277 | | | | | | 67,321 | | |
Intangible assets, net
|
| | | | 510,169 | | | | | | 492,709 | | |
Goodwill
|
| | | | 840,825 | | | | | | 840,148 | | |
Deferred tax assets, noncurrent
|
| | | | 7,892 | | | | | | 6,291 | | |
Other assets, noncurrent(3)
|
| | | | 44,040 | | | | | | 35,389 | | |
Total assets
|
| | | $ | 3,356,356 | | | | | $ | 3,294,891 | | |
Liabilities and Shareholders’ Equity | | | | | | | | | | | | | |
Current liabilities: | | | | | | | | | | | | | |
Accounts payable(4)
|
| | | $ | 442,564 | | | | | $ | 328,122 | | |
Accrued expenses and other current liabilities(5)
|
| | | | 494,782 | | | | | | 552,023 | | |
Tax payable
|
| | | | 6,751 | | | | | | 1,581 | | |
Current portion of long-term debt
|
| | | | 49,402 | | | | | | 86,972 | | |
Total current liabilities
|
| | | | 993,499 | | | | | | 968,698 | | |
Long-term debt
|
| | | | 435,953 | | | | | | 349,169 | | |
Operating lease liabilities, noncurrent
|
| | | | 63,906 | | | | | | 61,779 | | |
Deferred tax liabilities, noncurrent
|
| | | | 81,828 | | | | | | 60,976 | | |
Other liabilities, noncurrent
|
| | | | 19,807 | | | | | | 25,980 | | |
Total liabilities
|
| | | $ | 1,594,993 | | | | | $ | 1,466,602 | | |
Commitments and contingencies (Note 9) | | | | | | | | | | | | | |
Shareholders’ equity: | | | | | | | | | | | | | |
Ordinary shares, $0.20 par value per share, 250,000 shares authorized, 50,000 shares issued and outstanding as of December 31, 2021 and 2022
|
| | | | 10 | | | | | | 10 | | |
Additional paid-in capital
|
| | | | 954,435 | | | | | | 941,210 | | |
Retained earnings
|
| | | | 797,970 | | | | | | 896,738 | | |
Accumulated other comprehensive income (loss)
|
| | | | 8,948 | | | | | | (9,669) | | |
Total shareholders’ equity
|
| | | | 1,761,363 | | | | | | 1,828,289 | | |
Total liabilities and shareholders’ equity
|
| | | $ | 3,356,356 | | | | | $ | 3,294,891 | | |
| | |
Year Ended December 31,
|
| |||||||||||||||
| | |
2020
|
| |
2021
|
| |
2022
|
| |||||||||
Net sales(1)
|
| | | $ | 2,753,166 | | | | | $ | 3,726,994 | | | | | $ | 3,717,366 | | |
Cost of sales(2)
|
| | | | 1,499,724 | | | | | | 2,288,810 | | | | | | 2,307,172 | | |
Gross profit
|
| | | | 1,253,442 | | | | | | 1,438,184 | | | | | | 1,410,194 | | |
Operating expenses: | | | | | | | | | | | | | | | | | | | |
Research and development(3)
|
| | | | 159,635 | | | | | | 200,641 | | | | | | 215,660 | | |
Sales and marketing
|
| | | | 445,084 | | | | | | 619,162 | | | | | | 621,953 | | |
General and administrative
|
| | | | 183,286 | | | | | | 180,124 | | | | | | 251,207 | | |
Total operating expenses
|
| | | | 788,005 | | | | | | 999,927 | | | | | | 1,088,820 | | |
Operating income
|
| | | | 465,437 | | | | | | 438,257 | | | | | | 321,374 | | |
Interest expense, net
|
| | | | (40,279) | | | | | | (16,287) | | | | | | (27,021) | | |
Other income (expense), net
|
| | | | (5,692) | | | | | | (7,644) | | | | | | 7,631 | | |
Income before income taxes
|
| | | | 419,466 | | | | | | 414,326 | | | | | | 301,984 | | |
Provision for income taxes
|
| | | | 92,268 | | | | | | 83,213 | | | | | | 69,630 | | |
Net income
|
| | | $ | 327,198 | | | | | $ | 331,113 | | | | | $ | 232,354 | | |
Net income per share, basic and diluted
|
| | | $ | 6,544 | | | | | $ | 6,622 | | | | | $ | 4,647 | | |
Weighted-average number of shares used in computing net income per share, basic and diluted | | | | | 50,000 | | | | | | 50,000 | | | | | | 50,000 | | |
| | |
Year Ended December 31,
|
| |||||||||||||||
| | |
2020
|
| |
2021
|
| |
2022
|
| |||||||||
Net income
|
| | | $ | 327,198 | | | | | $ | 331,113 | | | | | $ | 232,354 | | |
Other comprehensive income (loss), net of tax: | | | | | | | | | | | | | | | | | | | |
Foreign currency translation adjustments
|
| | | | 10,507 | | | | | | 541 | | | | | | (18,617) | | |
Comprehensive income
|
| | | $ | 337,705 | | | | | $ | 331,654 | | | | | $ | 213,737 | | |
| | |
Ordinary shares
|
| |
Additional
Paid-in Capital |
| |
Accumulated
Other Comprehensive Income (Loss) |
| |
Retained
Earnings |
| |
Total
Shareholder’s Equity |
| |||||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||
Balance as of December 31, 2019
|
| | | | 50,000 | | | | | $ | 10 | | | | | $ | 850,466 | | | | | $ | (2,100) | | | | | $ | 181,659 | | | | | $ | 1,030,035 | | |
Contribution from parent
|
| | | | — | | | | | | — | | | | | | 80,011 | | | | | | — | | | | | | — | | | | | | 80,011 | | |
Share-based compensation cost
|
| | | | — | | | | | | — | | | | | | 10,034 | | | | | | — | | | | | | — | | | | | | 10,034 | | |
Other comprehensive income, net of tax
|
| | | | — | | | | | | — | | | | | | — | | | | | | 10,507 | | | | | | — | | | | | | 10,507 | | |
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 327,198 | | | | | | 327,198 | | |
Balance as of December 31, 2020
|
| | | | 50,000 | | | | | $ | 10 | | | | | $ | 940,511 | | | | | $ | 8,407 | | | | | $ | 508,857 | | | | | $ | 1,457,785 | | |
Distribution paid to parent
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (42,000) | | | | | | (42,000) | | |
Share-based compensation cost
|
| | | | — | | | | | | — | | | | | | 13,924 | | | | | | — | | | | | | — | | | | | | 13,924 | | |
Other comprehensive income, net of tax
|
| | | | — | | | | | | — | | | | | | — | | | | | | 541 | | | | | | — | | | | | | 541 | | |
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 331,113 | | | | | | 331,113 | | |
Balance as of December 31, 2021
|
| | | | 50,000 | | | | | $ | 10 | | | | | $ | 954,435 | | | | | $ | 8,948 | | | | | $ | 797,970 | | | | | $ | 1,761,363 | | |
Distribution paid to parent
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (83,450) | | | | | | (83,450) | | |
Intercompany note to parent (Note 10)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (50,136) | | | | | | (50,136) | | |
Recharge from parent for share-based compensation
|
| | | | — | | | | | | — | | | | | | (18,734) | | | | | | — | | | | | | — | | | | | | (18,734) | | |
Share-based compensation cost
|
| | | | — | | | | | | — | | | | | | 5,509 | | | | | | — | | | | | | — | | | | | | 5,509 | | |
Other comprehensive loss, net of tax
|
| | | | — | | | | | | — | | | | | | — | | | | | | (18,617) | | | | | | — | | | | | | (18,617) | | |
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 232,354 | | | | | | 232,354 | | |
Balance as of December 31, 2022
|
| | | | 50,000 | | | | | $ | 10 | | | | | $ | 941,210 | | | | | $ | (9,669) | | | | | $ | 896,738 | | | | | $ | 1,828,289 | | |
| | |
Year Ended December 31,
|
| |||||||||||||||
| | |
2020
|
| |
2021
|
| |
2022
|
| |||||||||
Cash flows from operating activities: | | | | | | | | | | | | | | | | | | | |
Net income
|
| | | $ | 327,198 | | | | | $ | 331,113 | | | | | $ | 232,354 | | |
Adjustments to reconcile net income to net cash provided by operating activities: | | | | | | | | | | | | | | | | | | | |
Depreciation and amortization
|
| | | | 78,080 | | | | | | 78,183 | | | | | | 86,708 | | |
Share-based compensation cost
|
| | | | 10,034 | | | | | | 13,924 | | | | | | 5,509 | | |
Provision for credit losses
|
| | | | 9,391 | | | | | | 7,913 | | | | | | 8,965 | | |
Non-cash lease expense
|
| | | | 11,441 | | | | | | 13,062 | | | | | | 15,475 | | |
Amortization of debt discount
|
| | | | 1,568 | | | | | | 906 | | | | | | 932 | | |
Loss on extinguishment of debt
|
| | | | 16,410 | | | | | | — | | | | | | — | | |
Deferred income taxes, net
|
| | | | (7,506) | | | | | | (15,127) | | | | | | (16,646) | | |
Loss (gain) from equity method investment
|
| | | | 3,495 | | | | | | 4,492 | | | | | | (141) | | |
Changes in operating assets and liabilities: | | | | | | | | | | | | | | | | | | | |
Accounts receivable(1)
|
| | | | (335,285) | | | | | | (77,444) | | | | | | 519 | | |
Inventories
|
| | | | (179,375) | | | | | | (185,474) | | | | | | 53,894 | | |
Prepaid expenses and other assets(2)
|
| | | | (29,755) | | | | | | (47,725) | | | | | | (114,163) | | |
Accounts payable(3)
|
| | | | 198,746 | | | | | | 74,850 | | | | | | (118,161) | | |
Tax payable
|
| | | | 14,414 | | | | | | (13,343) | | | | | | (5,170) | | |
Operating lease liability
|
| | | | (10,771) | | | | | | (12,629) | | | | | | (14,316) | | |
Accrued expenses and other liabilities(4)
|
| | | | 185,350 | | | | | | 56,446 | | | | | | 69,205 | | |
Net cash provided by operating activities
|
| | | | 293,435 | | | | | | 229,147 | | | | | | 204,964 | | |
Cash flows from investing activities: | | | | | | | | | | | | | | | | | | | |
Purchase of property and equipment
|
| | | | (54,497) | | | | | | (47,992) | | | | | | (80,257) | | |
Purchase of intangible asset
|
| | | | (3,389) | | | | | | (5,068) | | | | | | (7,348) | | |
Capitalized internal-use software development
|
| | | | (3,193) | | | | | | (7,014) | | | | | | (6,829) | | |
Cash receipts on deferred payment in sold receivables
|
| | | | — | | | | | | — | | | | | | 42,416 | | |
Business acquisition of Qfeeltech, net of cash acquired
|
| | | | (16,860) | | | | | | — | | | | | | — | | |
Investment in equity method investment
|
| | | | (3,495) | | | | | | (4,492) | | | | | | (66) | | |
Other investing activities, net
|
| | | | — | | | | | | (1,800) | | | | | | (300) | | |
Net cash used in investing activities
|
| | | | (81,434) | | | | | | (66,366) | | | | | | (52,384) | | |
Cash flows from financing activities: | | | | | | | | | | | | | | | | | | | |
Proceeds from issuance of debt, net of issuance cost
|
| | | | 727,263 | | | | | | 110,000 | | | | | | 259,854 | | |
Repayment of debt
|
| | | | (927,942) | | | | | | (122,500) | | | | | | (310,000) | | |
Contribution from parent
|
| | | | 80,011 | | | | | | — | | | | | | — | | |
Intercompany note to parent
|
| | | | — | | | | | | — | | | | | | (49,286) | | |
Distribution paid to parent
|
| | | | — | | | | | | (42,000) | | | | | | (45,438) | | |
Recharge from parent for share-based compensation
|
| | | | — | | | | | | — | | | | | | (15,300) | | |
Net cash used in financing activities
|
| | | | (120,668) | | | | | | (54,500) | | | | | | (160,170) | | |
Effect of exchange rates changes on cash
|
| | | | 8,433 | | | | | | (704) | | | | | | (14,237) | | |
Net increase (decrease) in cash, cash equivalents, and restricted cash
|
| | | | 99,766 | | | | | | 107,577 | | | | | | (21,827) | | |
Cash, cash equivalents, and restricted cash at beginning of year
|
| | | | 33,254 | | | | | | 133,020 | | | | | | 240,597 | | |
Cash, cash equivalents, and restricted cash at end of year
|
| | | $ | 133,020 | | | | | $ | 240,597 | | | | | $ | 218,770 | | |
Supplemental disclosures of cash flow information: | | | | | | | | | | | | | | | | | | | |
Cash paid for income taxes
|
| | | $ | 74,513 | | | | | $ | 91,892 | | | | | $ | 90,027 | | |
Cash paid for interest
|
| | | | 17,828 | | | | | | 12,005 | | | | | | 16,322 | | |
Supplemental disclosures of noncash investing and financing activities: | | | | | | | | | | | | | | | | | | | |
Purchase of property and equipment accrued and not yet paid
|
| | | $ | 731 | | | | | $ | 4,226 | | | | | $ | 1,235 | | |
Deferred payments related to business acquisition
|
| | | | — | | | | | | 600 | | | | | | — | | |
Share-based compensation recharge not yet paid
|
| | | | — | | | | | | — | | | | | | (3,434) | | |
Deferred payment received for sold receivables
|
| | | | — | | | | | | — | | | | | | (64,710) | | |
Reconciliation of cash, cash equivalents and restricted cash within the Consolidated Balance Sheets to the amounts shown in the Statements of Cash Flows above: | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 129,928 | | | | | $ | 225,362 | | | | | $ | 192,890 | | |
Restricted cash
|
| | | | 3,092 | | | | | | 15,235 | | | | | | 25,880 | | |
Total cash, cash equivalents and restricted cash
|
| | | $ | 133,020 | | | | | $ | 240,597 | | | | | $ | 218,770 | | |
| | |
Accounts Receivable, Net
|
| |
Net Sales
|
| ||||||||||||||||||||||||
| | |
As of December 31,
|
| |
Year Ended December 31,
|
| ||||||||||||||||||||||||
| | |
2021
|
| |
2022
|
| |
2020
|
| |
2021
|
| |
2022
|
| |||||||||||||||
Customer A
|
| | | | 16.1% | | | | | | 15.1% | | | | | | 14.5% | | | | | | 16.0% | | | | | | 17.0% | | |
Customer B
|
| | | | 10.0 | | | | | | * | | | | | | * | | | | | | * | | | | | | * | | |
Customer C
|
| | | | * | | | | | | 19.8 | | | | | | 16.6 | | | | | | 16.1 | | | | | | 15.7 | | |
Customer D
|
| | | | * | | | | | | * | | | | | | * | | | | | | * | | | | | | 10.2 | | |
| | |
Year Ended
December 31, |
| |||
| | |
2022
|
| |||
| | |
(in thousands)
|
| |||
Beginning balance
|
| | | $ | — | | |
Non-cash addition to DPP receivable
|
| | | | 64,710 | | |
Cash collected on DPP receivable
|
| | | | (42,416) | | |
Ending balance
|
| | | $ | 22,294 | | |
| Molds and tooling | | |
3 years
|
|
| Computer and software | | |
3 years
|
|
| Displays | | |
2 years
|
|
| Equipment | | |
5 years
|
|
| Furniture and fixtures | | |
7 years
|
|
| Leasehold improvements | | |
Shorter of remaining lease
term or estimated useful life |
|
| Developed technology | | |
12 years
|
|
| Patents | | |
10 years
|
|
| Customer relationships | | |
9 years
|
|
| Trade name and trademarks | | |
Indefinite and assessed
annually for impairment |
|
| | |
Year Ended December 31,
|
| |||||||||||||||||||||||||||||||||
| | |
2020
|
| |
2021
|
| |
2022
|
| |||||||||||||||||||||||||||
| | |
Amount
|
| |
Percentage of
Net Sales |
| |
Amount
|
| |
Percentage of
Net Sales |
| |
Amount
|
| |
Percentage of
Net Sales |
| ||||||||||||||||||
| | |
(in thousands, except percentages)
|
| |||||||||||||||||||||||||||||||||
North America(1)
|
| | | $ | 2,210,988 | | | | | | 80.3% | | | | | $ | 2,954,327 | | | | | | 79.3% | | | | | $ | 2,922,680 | | | | | | 78.6% | | |
Europe(2) | | | | | 428,345 | | | | | | 15.6 | | | | | | 610,942 | | | | | | 16.4 | | | | | | 629,364 | | | | | | 16.9 | | |
Rest of World
|
| | | | 113,833 | | | | | | 4.1 | | | | | | 161,725 | | | | | | 4.3 | | | | | | 165,322 | | | | | | 4.5 | | |
Total net sales
|
| | | $ | 2,753,166 | | | | | | 100% | | | | | $ | 3,726,994 | | | | | | 100% | | | | | $ | 3,717,366 | | | | | | 100% | | |
| | |
Year Ended December 31,
|
| |||||||||||||||||||||||||||||||||
| | |
2020
|
| |
2021
|
| |
2022
|
| |||||||||||||||||||||||||||
| | |
Amount
|
| |
Percentage of
Net Sales |
| |
Amount
|
| |
Percentage of
Net Sales |
| |
Amount
|
| |
Percentage of
Net Sales |
| ||||||||||||||||||
| | |
(in thousands, except percentages)
|
| |||||||||||||||||||||||||||||||||
Shark
|
| | | $ | 1,691,877 | | | | | | 61.5% | | | | | $ | 2,005,183 | | | | | | 53.8% | | | | | $ | 2,047,972 | | | | | | 55.1% | | |
Ninja
|
| | | | 1,061,289 | | | | | | 38.5 | | | | | | 1,721,811 | | | | | | 46.2 | | | | | | 1,669,394 | | | | | | 44.9 | | |
Total net sales
|
| | | $ | 2,753,166 | | | | | | 100% | | | | | $ | 3,726,994 | | | | | | 100% | | | | | $ | 3,717,366 | | | | | | 100% | | |
| | |
Year Ended December 31,
|
| |||||||||||||||||||||||||||||||||
| | |
2020
|
| |
2021
|
| |
2022
|
| |||||||||||||||||||||||||||
| | |
Amount
|
| |
Percentage of
Net Sales |
| |
Amount
|
| |
Percentage of
Net Sales |
| |
Amount
|
| |
Percentage of
Net Sales |
| ||||||||||||||||||
| | |
(in thousands, except percentages)
|
| |||||||||||||||||||||||||||||||||
Cleaning Appliances
|
| | | $ | 1,685,120 | | | | | | 61.2% | | | | | $ | 1,949,950 | | | | | | 52.3% | | | | | $ | 1,931,732 | | | | | | 52.0% | | |
Cooking and Beverage Appliances | | | | | 684,331 | | | | | | 24.9 | | | | | | 1,173,365 | | | | | | 31.5 | | | | | | 1,078,610 | | | | | | 29.0 | | |
Food Preparation Appliances | | | | | 376,958 | | | | | | 13.7 | | | | | | 548,447 | | | | | | 14.7 | | | | | | 590,438 | | | | | | 15.9 | | |
Other
|
| | | | 6,757 | | | | | | 0.2 | | | | | | 55,232 | | | | | | 1.5 | | | | | | 116,586 | | | | | | 3.1 | | |
Total net sales
|
| | | $ | 2,753,166 | | | | | | 100% | | | | | $ | 3,726,994 | | | | | | 100% | | | | | $ | 3,717,366 | | | | | | 100% | | |
| | |
Year Ended December 31,
|
| |||||||||||||||
| | |
2020
|
| |
2021
|
| |
2022
|
| |||||||||
| | |
(in thousands)
|
| |||||||||||||||
Beginning balance
|
| | | $ | 9,370 | | | | | $ | 18,157 | | | | | $ | 17,828 | | |
Accruals for warranties issued during the period
|
| | | | 19,094 | | | | | | 22,147 | | | | | | 21,210 | | |
Changes in liability for pre-existing warranties during the period
|
| | | | 3,649 | | | | | | (4,555) | | | | | | 5,964 | | |
Settlements made during the period
|
| | | | (13,956) | | | | | | (17,921) | | | | | | (24,044) | | |
Ending balance
|
| | | $ | 18,157 | | | | | $ | 17,828 | | | | | $ | 20,958 | | |
| | |
As of December 31,
|
| |||||||||
| | |
2021
|
| |
2022
|
| ||||||
| | |
(in thousands)
|
| |||||||||
United States
|
| | | $ | 58,901 | | | | | $ | 74,054 | | |
China
|
| | | | 42,736 | | | | | | 55,170 | | |
Rest of World
|
| | | | 7,464 | | | | | | 8,117 | | |
Total property and equipment, net
|
| | | $ | 109,101 | | | | | $ | 137,341 | | |
| | |
December 31,
|
| |||||||||
| | |
2021
|
| |
2022
|
| ||||||
| | |
(in thousands)
|
| |||||||||
Molds and tooling
|
| | | $ | 177,038 | | | | | $ | 209,984 | | |
Computer and software
|
| | | | 71,486 | | | | | | 88,483 | | |
Displays
|
| | | | 66,576 | | | | | | 90,722 | | |
| | |
December 31,
|
| |||||||||
| | |
2021
|
| |
2022
|
| ||||||
| | |
(in thousands)
|
| |||||||||
Equipment
|
| | | | 10,646 | | | | | | 14,653 | | |
Furniture and fixtures
|
| | | | 9,894 | | | | | | 11,418 | | |
Leasehold improvements
|
| | | | 23,701 | | | | | | 31,315 | | |
Total property and equipment
|
| | | | 359,341 | | | | | | 446,575 | | |
Less: accumulated depreciation and amortization
|
| | | | (265,582) | | | | | | (322,022) | | |
Construction in progress
|
| | | | 15,342 | | | | | | 12,788 | | |
Property and equipment, net
|
| | | $ | 109,101 | | | | | $ | 137,341 | | |
|
| | |
December 31,
|
| |||||||||
| | |
2021
|
| |
2022
|
| ||||||
| | |
(in thousands)
|
| |||||||||
Prepaid expenses
|
| | | $ | 22,010 | | | | | $ | 86,274 | | |
Related party receivables
|
| | | | 38,012 | | | | | | 20,069 | | |
Derivative assets
|
| | | | — | | | | | | 22,676 | | |
DPP receivable
|
| | | | — | | | | | | 22,294 | | |
Other receivables
|
| | | | 26,404 | | | | | | 30,518 | | |
Prepaid expenses and other current assets
|
| | | $ | 86,426 | | | | | $ | 181,831 | | |
| | |
December 31,
|
| |||||||||
| | |
2021
|
| |
2022
|
| ||||||
| | |
(in thousands)
|
| |||||||||
Accrued customer incentives
|
| | | $ | 207,040 | | | | | $ | 230,195 | | |
Accrued expenses
|
| | | | 92,400 | | | | | | 95,785 | | |
Accrued compensation and benefits
|
| | | | 60,596 | | | | | | 71,762 | | |
Accrued returns
|
| | | | 46,436 | | | | | | 45,529 | | |
Accrued tax payables
|
| | | | 34,646 | | | | | | 43,243 | | |
Accrued warranty
|
| | | | 17,828 | | | | | | 20,958 | | |
Operating lease liabilities, current
|
| | | | 14,491 | | | | | | 13,038 | | |
Accrued professional fees
|
| | | | 3,079 | | | | | | 4,177 | | |
Other
|
| | | | 18,266 | | | | | | 27,336 | | |
Accrued expenses and other current liabilities
|
| | | $ | 494,782 | | | | | $ | 552,023 | | |
| | |
December 31, 2022
|
| |||||||||||||||||||||
| | |
Fair Value
|
| |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| ||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||
Financial Assets: | | | | | | | | | | | | | | | | | | | | | | | | | |
Derivatives not designated as hedging instruments: | | | | | | | | | | | | | | | | | | | | | | | | | |
Forward contracts included in prepaid expenses and other current assets
|
| | | $ | 22,676 | | | | | $ | — | | | | | $ | 22,676 | | | | | $ | — | | |
DPP receivable included in prepaid expenses and other current assets | | | | | 22,294 | | | | | | — | | | | | | — | | | | | | 22,294 | | |
Total financial assets
|
| | | $ | 44,970 | | | | | $ | — | | | | | $ | 22,676 | | | | | $ | 22,294 | | |
| | |
Gross Carrying
Value |
| |
Accumulated
Amortization |
| |
Net Carrying
Value |
| |
Weighted-
Average Remaining Useful Life |
| |||||||||
| | |
(in thousands)
|
| |
(in years)
|
| |||||||||||||||
Intangible assets subject to amortization: | | | | | | | | | | | | | | | | | | | | | | |
Customer relationships
|
| | | $ | 143,083 | | | | | $ | (67,567) | | | | | $ | 75,516 | | | |
4.8
|
|
Patents
|
| | | | 45,347 | | | | | | (15,678) | | | | | | 29,669 | | | |
6.5
|
|
Developed technology
|
| | | | 23,653 | | | | | | (2,709) | | | | | | 20,944 | | | |
10.2
|
|
Total intangible assets subject to amortization
|
| | | $ | 212,083 | | | | | $ | (85,954) | | | | | $ | 126,129 | | | | | |
Intangible assets not subject to amortization: | | | | | | | | | | | | | | | | | | | | | | |
Trade name and trademarks
|
| | | | 384,040 | | | | | | — | | | | | | 384,040 | | | |
Indefinite
|
|
Total intangible assets, net
|
| | | $ | 596,123 | | | | | $ | (85,954) | | | | | $ | 510,169 | | | | | |
| | |
Gross Carrying
Value |
| |
Accumulated
Amortization |
| |
Net Carrying
Value |
| |
Weighted-
Average Remaining Useful Life |
| |||||||||
| | |
(in thousands)
|
| |
(in years)
|
| |||||||||||||||
Intangible assets subject to amortization: | | | | | | | | | | | | | | | | | | | | | | |
Customer relationships
|
| | | $ | 143,083 | | | | | $ | (83,465) | | | | | $ | 59,618 | | | |
3.8
|
|
Patents
|
| | | | 52,695 | | | | | | (19,874) | | | | | | 32,821 | | | |
6.2
|
|
Developed technology
|
| | | | 21,381 | | | | | | (5,151) | | | | | | 16,230 | | | |
9.2
|
|
Total intangible assets subject to amortization
|
| | | $ | 217,159 | | | | | $ | (108,490) | | | | | $ | 108,669 | | | | | |
Intangible assets not subject to amortization: | | | | | | | | | | | | | | | | | | | | | | |
Trade name and trademarks
|
| | | | 384,040 | | | | | | — | | | | | | 384,040 | | | |
Indefinite
|
|
Total intangible assets, net
|
| | | $ | 601,199 | | | | | $ | (108,490) | | | | | $ | 492,709 | | | | | |
| | |
Year Ended December 31,
|
| |||||||||||||||
| | |
2020
|
| |
2021
|
| |
2022
|
| |||||||||
| | |
(in thousands)
|
| |||||||||||||||
Research and development
|
| | | $ | 4,800 | | | | | $ | 5,443 | | | | | $ | 6,637 | | |
Sales and marketing
|
| | | | 15,898 | | | | | | 15,898 | | | | | | 15,898 | | |
Total amortization expenses
|
| | | $ | 20,698 | | | | | $ | 21,341 | | | | | $ | 22,535 | | |
| | |
Amount
|
| |||
| | |
(in thousands)
|
| |||
Year Ending December 31, | | | | | | | |
2023
|
| | | $ | 24,024 | | |
2024
|
| | | | 22,851 | | |
2025
|
| | | | 22,851 | | |
2026
|
| | | | 18,877 | | |
2027
|
| | | | 6,031 | | |
Thereafter
|
| | | | 14,035 | | |
Total
|
| | | $ | 108,669 | | |
| | |
Carrying Amount
|
| |||
| | |
(in thousands)
|
| |||
Balance as of December 31, 2020
|
| | | $ | 839,767 | | |
Addition from acquisition
|
| | | | 830 | | |
Effect of foreign currency translation
|
| | | | 228 | | |
Balance as of December 31, 2021
|
| | | $ | 840,825 | | |
Effect of foreign currency translation
|
| | | | (677) | | |
Balance as of December 31, 2022
|
| | | $ | 840,148 | | |
| | |
Year Ended December 31,
|
| |||||||||||||||
| | |
2020
|
| |
2021
|
| |
2022
|
| |||||||||
| | |
(in thousands)
|
| |||||||||||||||
Operating lease cost
|
| | | $ | 14,406 | | | | | $ | 16,201 | | | | | $ | 18,886 | | |
Variable lease cost
|
| | | | 908 | | | | | | 5,294 | | | | | | 7,024 | | |
Short-term lease cost
|
| | | | 141 | | | | | | 450 | | | | | | 603 | | |
Total lease cost
|
| | | $ | 15,455 | | | | | $ | 21,945 | | | | | $ | 26,513 | | |
| | |
Year Ended December 31,
|
| |||||||||||||||
| | |
2020
|
| |
2021
|
| |
2022
|
| |||||||||
| | |
(in thousands)
|
| |||||||||||||||
Cash payment for operating lease liabilities
|
| | | $ | 13,624 | | | | | $ | 16,020 | | | | | $ | 16,834 | | |
Operating lease liabilities arising from obtaining new operating lease ROU assets during the period | | | | $ | 28,388 | | | | | $ | 19,343 | | | | | $ | 11,089 | | |
| | |
Year Ended December 31,
|
| |||||||||||||||
| | |
2020
|
| |
2021
|
| |
2022
|
| |||||||||
| | |
(in thousands)
|
| |||||||||||||||
Weighted-average remaining lease term (years)
|
| | | | 6.9 | | | | | | 6.5 | | | | | | 6.4 | | |
Weighted-average discount rate
|
| | | | 4.0% | | | | | | 4.3% | | | | | | 4.4% | | |
| | |
Amount
|
| |||
| | |
(in thousands)
|
| |||
Year Ending December 31, | | | | | | | |
2023
|
| | | $ | 16,099 | | |
2024
|
| | | | 14,984 | | |
2025
|
| | | | 9,757 | | |
2026
|
| | | | 9,992 | | |
2027
|
| | | | 10,166 | | |
Thereafter
|
| | | | 26,178 | | |
Total undiscounted lease payments
|
| | | | 87,176 | | |
Less: Imputed interest
|
| | | | (12,359) | | |
Total operating lease liabilities
|
| | | $ | 74,817 | | |
| | |
Year Ended December 31,
|
| |||||||||
| | |
2021
|
| |
2022
|
| ||||||
| | |
(in thousands)
|
| |||||||||
Secured Term Loan with principal payments due on March 20 each year; interest
at LIBOR plus 1.8%; final balance due on maturity date of March 19, 2025 |
| | | $ | 487,500 | | | | | $ | 437,500 | | |
Less: deferred financing costs
|
| | | | (2,145) | | | | | | (1,359) | | |
Less: current portion
|
| | | | (49,402) | | | | | | (86,972) | | |
Long-term debt, net of current portion
|
| | | $ | 435,953 | | | | | $ | 349,169 | | |
| | |
Amount
|
| |||
| | |
(in thousands)
|
| |||
Year Ending December 31, | | | | | | | |
2023
|
| | | $ | 87,500 | | |
2024
|
| | | | 150,000 | | |
2025
|
| | | | 200,000 | | |
Total future principal payments
|
| | | $ | 437,500 | | |
| | |
Number of
Shares |
| |
Weighted
Average Grant Date Fair Value per share |
| ||||||
Unvested as of January 1, 2020
|
| | | | 39,369,904 | | | | | $ | 0.63 | | |
Granted
|
| | | | — | | | | | $ | — | | |
Vested
|
| | | | (9,842,476) | | | | | $ | 0.63 | | |
Cancelled/Forfeited
|
| | | | (1,062,138) | | | | | $ | 0.63 | | |
Unvested as of December 31, 2020
|
| | | | 28,465,290 | | | | | $ | 0.63 | | |
Granted
|
| | | | 7,828,742 | | | | | $ | 2.40 | | |
Vested
|
| | | | (11,641,344) | | | | | $ | 0.97 | | |
Cancelled/Forfeited
|
| | | | (2,834,565) | | | | | $ | 1.62 | | |
Unvested as of December 31, 2021
|
| | | | 21,818,123 | | | | | $ | 0.96 | | |
Granted
|
| | | | 808,000 | | | | | $ | 1.00 | | |
Vested
|
| | | | (11,039,443) | | | | | $ | 0.97 | | |
Cancelled/Forfeited
|
| | | | (1,331,946) | | | | | $ | 0.88 | | |
Unvested as of December 31, 2022
|
| | | | 10,254,734 | | | | | $ | 0.97 | | |
| | |
Year Ended December 31,
|
| |||||||||||||||
| | |
2020
|
| |
2021
|
| |
2022
|
| |||||||||
| | |
(in thousands)
|
| |||||||||||||||
Research and development
|
| | | $ | 1,713 | | | | | $ | 2,918 | | | | | $ | 1,741 | | |
Sales and marketing
|
| | | | 1,866 | | | | | | 1,755 | | | | | | 459 | | |
General and administrative
|
| | | | 6,455 | | | | | | 9,251 | | | | | | 3,309 | | |
Total share-based compensation cost
|
| | | $ | 10,034 | | | | | $ | 13,924 | | | | | $ | 5,509 | | |
| | |
Year Ended December 31,
|
| |||||||||||||||
| | |
2020
|
| |
2021
|
| |
2022
|
| |||||||||
| | |
(in thousands)
|
| |||||||||||||||
United States
|
| | | $ | 345,614 | | | | | $ | 386,023 | | | | | $ | 250,421 | | |
Foreign
|
| | | | 73,852 | | | | | | 28,303 | | | | | | 51,563 | | |
Total income before income taxes
|
| | | $ | 419,466 | | | | | $ | 414,326 | | | | | $ | 301,984 | | |
| | |
Year Ended December 31,
|
| |||||||||||||||
| | |
2020
|
| |
2021
|
| |
2022
|
| |||||||||
| | |
(in thousands)
|
| |||||||||||||||
Current: | | | | | | | | | | | | | | | | | | | |
Federal
|
| | | $ | 67,712 | | | | | $ | 65,586 | | | | | $ | 62,838 | | |
State
|
| | | | 15,968 | | | | | | 15,478 | | | | | | 13,362 | | |
Foreign
|
| | | | 16,094 | | | | | | 17,276 | | | | | | 10,076 | | |
Total current income tax expense
|
| | | | 99,774 | | | | | | 98,340 | | | | | | 86,276 | | |
Deferred: | | | | | | | | | | | | | | | | | | | |
Federal
|
| | | | (5,349) | | | | | | (4,913) | | | | | | (24,970) | | |
State
|
| | | | (138) | | | | | | (2,621) | | | | | | 3,020 | | |
Foreign
|
| | | | (2,019) | | | | | | (7,593) | | | | | | 5,304 | | |
Total deferred income tax benefit
|
| | | | (7,506) | | | | | | (15,127) | | | | | | (16,646) | | |
Total provision for income taxes
|
| | | $ | 92,268 | | | | | $ | 83,213 | | | | | $ | 69,630 | | |
| | |
Year Ended December 31,
|
| |||||||||||||||
| | |
2020
|
| |
2021
|
| |
2022
|
| |||||||||
| | |
(in percentage)
|
| |||||||||||||||
Federal statutory income tax rate
|
| | | | 21.0% | | | | | | 21.0% | | | | | | 21.0% | | |
State tax, net of federal benefit
|
| | | | 3.0 | | | | | | 2.6 | | | | | | 2.0 | | |
Permanent differences
|
| | | | (0.2) | | | | | | (0.3) | | | | | | (0.4) | | |
Foreign-derived intangible income
|
| | | | (0.9) | | | | | | (1.6) | | | | | | 0.0 | | |
Research and development credits, net
|
| | | | (1.0) | | | | | | (1.3) | | | | | | (3.0) | | |
| | |
Year Ended December 31,
|
| |||||||||||||||
| | |
2020
|
| |
2021
|
| |
2022
|
| |||||||||
| | |
(in percentage)
|
| |||||||||||||||
Tax uncertainties
|
| | | | (0.1) | | | | | | 0.0 | | | | | | 0.4 | | |
Deferred tax adjustments
|
| | | | 0.1 | | | | | | 0.4 | | | | | | (0.2) | | |
Excess tax benefits from share-based compensation
|
| | | | (0.2) | | | | | | (1.3) | | | | | | (0.2) | | |
Change in valuation allowance
|
| | | | — | | | | | | — | | | | | | 2.6 | | |
Foreign rate differential
|
| | | | (0.6) | | | | | | (0.3) | | | | | | (0.3) | | |
Other tax rate items
|
| | | | 0.9 | | | | | | 0.9 | | | | | | 1.2 | | |
Total
|
| | | | 22.0% | | | | | | 20.1% | | | | | | 23.1% | | |
|
| | |
Year Ended December 31,
|
| |||||||||
| | |
2021
|
| |
2022
|
| ||||||
| | |
(in thousands)
|
| |||||||||
Deferred tax assets: | | | | | | | | | | | | | |
Accrued expenses and reserves
|
| | | $ | 41,526 | | | | | $ | 33,778 | | |
Operating lease liabilities
|
| | | | 17,647 | | | | | | 15,401 | | |
Share-based compensation
|
| | | | 3,431 | | | | | | 2,215 | | |
Net operating loss carryforwards
|
| | | | 1,198 | | | | | | 6,587 | | |
Capitalized research and development expenditures
|
| | | | — | | | | | | 37,180 | | |
Other
|
| | | | 3,982 | | | | | | 7,463 | | |
Gross deferred tax assets
|
| | | | 67,784 | | | | | | 102,624 | | |
Valuation allowance
|
| | | | — | | | | | | (7,903) | | |
Total deferred tax assets, net of valuation allowance
|
| | | $ | 67,784 | | | | | $ | 94,721 | | |
Deferred tax liabilities: | | | | | | | | | | | | | |
Goodwill and intangible assets
|
| | | | (125,545) | | | | | | (128,712) | | |
Property and equipment, net
|
| | | | (1,309) | | | | | | (3,887) | | |
Derivative financial instruments
|
| | | | — | | | | | | (4,367) | | |
Right-of-use assets
|
| | | | (14,866) | | | | | | (12,439) | | |
Total deferred tax liabilities
|
| | | | (141,720) | | | | | | (149,405) | | |
Net deferred tax liabilities
|
| | | $ | (73,936) | | | | | $ | (54,685) | | |
| | |
Unrecognized
Tax Positions |
| |||
| | |
(in thousands)
|
| |||
Balance – January 1, 2020
|
| | | $ | 3,875 | | |
Statute of limitations release
|
| | | | (876) | | |
Balance – December 31, 2020
|
| | | $ | 2,999 | | |
Additions related to current year tax positions
|
| | | | 12 | | |
Statute of limitations release
|
| | | | (903) | | |
Balance – December 31, 2021
|
| | | $ | 2,108 | | |
Additions related to prior year tax positions
|
| | | | 982 | | |
Statute of limitations release
|
| | | | (673) | | |
Balance – December 31, 2022
|
| | | $ | 2,417 | | |
| | |
Year Ended December 31,
|
| |||||||||||||||
| | |
2020
|
| |
2021
|
| |
2022
|
| |||||||||
| | |
(in thousands, except share and per share data)
|
| |||||||||||||||
Numerator: | | | | | | | | | | | | | | | | | | | |
Net income
|
| | | $ | 327,198 | | | | | $ | 331,113 | | | | | $ | 232,354 | | |
Denominator: | | | | | | | | | | | | | | | | | | | |
Weighted-average shares used in computing net income per share, basic and diluted
|
| | | | 50,000 | | | | | | 50,000 | | | | | | 50,000 | | |
Net income per share, basic and diluted
|
| | | $ | 6,544 | | | | | $ | 6,622 | | | | | $ | 4,647 | | |
| | |
Year Ended December 31,
|
| |
Balance Outstanding
as of December 31, |
| ||||||||||||||||||||||||
| | |
2020
|
| |
2021
|
| |
2022
|
| |
2021
|
| |
2022
|
| |||||||||||||||
| | |
(in thousands)
|
| |
(in thousands)
|
| ||||||||||||||||||||||||
Balances and transactions with joint venture | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Sale of goods
|
| | | $ | 20,496 | | | | | $ | 12,107 | | | | | $ | 766 | | | | | $ | — | | | | | $ | — | | |
Accounts receivable, net
|
| | | | — | | | | | | — | | | | | | — | | | | | | 11,846 | | | | | | — | | |
Balances and transactions with other entities controlled by JS Global | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Sale of goods
|
| | | $ | — | | | | | $ | — | | | | | $ | 685 | | | | | $ | — | | | | | $ | — | | |
Purchase of goods
|
| | | | 296,744 | | | | | | 1,381,815 | | | | | | 1,444,777 | | | | | | — | | | | | | — | | |
Purchase of services
|
| | | | — | | | | | | 4,030 | | | | | | 3,561 | | | | | | — | | | | | | — | | |
Accounts receivable, net
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,033 | | |
Prepaid expenses and other current assets
|
| | | | — | | | | | | — | | | | | | — | | | | | | 28,000 | | | | | | 2,886 | | |
Other assets, noncurrent
|
| | | | — | | | | | | — | | | | | | — | | | | | | 2,196 | | | | | | — | | |
Accounts payable
|
| | | | — | | | | | | — | | | | | | — | | | | | | 303,033 | | | | | | 231,805 | | |
Accrued expenses and other current liabilities
|
| | | | | | | | | | | | | | | | | | | | | | 1,466 | | | | | | 861 | | |
Balances with JS Global | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Prepaid expenses and other current assets
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 10,012 | | | | | $ | — | | |
Accrued expenses and other current liabilities
|
| | | | — | | | | | | — | | | | | | — | | | | | | 8,174 | | | | | | 7,538 | | |
| | |
Balance at
Beginning of Year |
| |
Charges to
Net sales |
| |
Charges
(Benefits) to Expense |
| |
Deductions/
Write-offs |
| |
Balance at
End of Year |
| |||||||||||||||
Allowance for credit losses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Year ended December 31, 2022
|
| | | $ | 1,783 | | | | | $ | — | | | | | $ | 8,965 | | | | | $ | (3,750) | | | | | $ | 6,998 | | |
Year ended December 31, 2021
|
| | | | 1,422 | | | | | | — | | | | | | 7,913 | | | | | | (7,552) | | | | | | 1,783 | | |
Year ended December 31, 2020
|
| | | | 580 | | | | | | — | | | | | | 9,391 | | | | | | (8,549) | | | | | | 1,422 | | |
Allowance for sales returns: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Year ended December 31, 2022
|
| | | $ | 46,436 | | | | | $ | 201,453 | | | | | $ | — | | | | | $ | (202,360) | | | | | $ | 45,529 | | |
Year ended December 31, 2021
|
| | | | 47,633 | | | | | | 190,108 | | | | | | — | | | | | | (191,305) | | | | | | 46,436 | | |
Year ended December 31, 2020
|
| | | | 32,271 | | | | | | 142,471 | | | | | | — | | | | | | (127,109) | | | | | | 47,633 | | |
| | |
As of
|
| |||||||||
| | |
December 31,
2022 |
| |
March 31,
2023 |
| ||||||
Assets | | | | | | | | | | | | | |
Current assets: | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 192,890 | | | | | $ | 181,537 | | |
Restricted cash
|
| | | | 25,880 | | | | | | 25,914 | | |
Accounts receivable, net(1)
|
| | | | 766,503 | | | | | | 780,558 | | |
Inventories
|
| | | | 548,588 | | | | | | 510,472 | | |
Prepaid expenses and other current assets(2)
|
| | | | 181,831 | | | | | | 80,436 | | |
Total current assets
|
| | | | 1,715,692 | | | | | | 1,578,917 | | |
Property and equipment, net
|
| | | | 137,341 | | | | | | 144,942 | | |
Operating lease right-of-use assets
|
| | | | 67,321 | | | | | | 65,552 | | |
Intangible assets, net
|
| | | | 492,709 | | | | | | 488,518 | | |
Goodwill
|
| | | | 840,148 | | | | | | 840,183 | | |
Deferred tax assets, noncurrent
|
| | | | 6,291 | | | | | | 5,017 | | |
Other assets, noncurrent
|
| | | | 35,389 | | | | | | 43,699 | | |
Total assets
|
| | | $ | 3,294,891 | | | | | $ | 3,166,828 | | |
Liabilities and Shareholders’ Equity | | | | | | | | | | | | | |
Current liabilities: | | | | | | | | | | | | | |
Accounts payable(3)
|
| | | $ | 328,122 | | | | | $ | 275,955 | | |
Accrued expenses and other current liabilities(4)
|
| | | | 552,023 | | | | | | 483,643 | | |
Tax payable
|
| | | | 1,581 | | | | | | 8,539 | | |
Current portion of long-term debt
|
| | | | 86,972 | | | | | | 99,503 | | |
Total current liabilities
|
| | | | 968,698 | | | | | | 867,640 | | |
Long-term debt
|
| | | | 349,169 | | | | | | 299,340 | | |
Operating lease liabilities, noncurrent
|
| | | | 61,779 | | | | | | 61,242 | | |
Deferred tax liabilities, noncurrent
|
| | | | 60,976 | | | | | | 54,546 | | |
Other liabilities, noncurrent
|
| | | | 25,980 | | | | | | 26,053 | | |
Total liabilities
|
| | | $ | 1,466,602 | | | | | $ | 1,308,821 | | |
Commitments and contingencies (Note 8) | | | | | | | | | | | | | |
Shareholders’ equity: | | | | | | | | | | | | | |
Ordinary shares, $0.20 par value per share, 250,000 shares authorized, 50,000
shares issued and outstanding as of December 31, 2022 and March 31, 2023 |
| | | | 10 | | | | | | 10 | | |
Additional paid-in capital
|
| | | | 941,210 | | | | | | 941,210 | | |
Retained earnings
|
| | | | 896,738 | | | | | | 923,551 | | |
Accumulated other comprehensive loss
|
| | | | (9,669) | | | | | | (6,764) | | |
Total shareholders’ equity
|
| | | | 1,828,289 | | | | | | 1,858,007 | | |
Total liabilities and shareholders’ equity
|
| | | $ | 3,294,891 | | | | | $ | 3,166,828 | | |
| | |
Three Months Ended March 31,
|
| |||||||||
| | |
2022
|
| |
2023
|
| ||||||
Net sales(1)
|
| | | $ | 809,626 | | | | | $ | 855,282 | | |
Cost of sales(2)
|
| | | | 457,700 | | | | | | 454,739 | | |
Gross profit
|
| | | | 351,926 | | | | | | 400,543 | | |
Operating expenses: | | | | | | | | | | | | | |
Research and development(3)
|
| | | | 51,971 | | | | | | 58,725 | | |
Sales and marketing
|
| | | | 125,541 | | | | | | 152,120 | | |
General and administrative
|
| | | | 52,025 | | | | | | 67,068 | | |
Total operating expenses
|
| | | | 229,537 | | | | | | 277,913 | | |
Operating income
|
| | | | 122,389 | | | | | | 122,630 | | |
Interest expense, net
|
| | | | (4,004) | | | | | | (8,489) | | |
Other expense, net
|
| | | | (3,909) | | | | | | (2,780) | | |
Income before income taxes
|
| | | | 114,476 | | | | | | 111,361 | | |
Provision for income taxes
|
| | | | 25,565 | | | | | | 24,265 | | |
Net income
|
| | | $ | 88,911 | | | | | $ | 87,096 | | |
Net income per share, basic and diluted
|
| | | $ | 1,778 | | | | | $ | 1,742 | | |
Weighted-average number of shares used in computing net income per share, basic and diluted | | | | | 50,000 | | | | | | 50,000 | | |
| | |
Three Months Ended March 31,
|
| |||||||||
| | |
2022
|
| |
2023
|
| ||||||
Net income
|
| | | $ | 88,911 | | | | | $ | 87,096 | | |
Other comprehensive income (loss), net of tax: | | | | | | | | | | | | | |
Foreign currency translation adjustments
|
| | | | (4,606) | | | | | | 5,257 | | |
Unrealized loss on derivative instruments, net
|
| | | | — | | | | | | (2,352) | | |
Comprehensive income
|
| | | $ | 84,305 | | | | | $ | 90,001 | | |
| | |
Three Months Ended March 31, 2022
|
| |||||||||||||||||||||||||||||||||
| | |
Ordinary shares
|
| |
Additional
Paid-in Capital |
| |
Accumulated
Other Comprehensive Income |
| |
Retained
Earnings |
| |
Total
Shareholders’ Equity |
| |||||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||
Balance as of December 31, 2021
|
| | | | 50,000 | | | | | $ | 10 | | | | | $ | 954,435 | | | | | $ | 8,948 | | | | | $ | 797,970 | | | | | $ | 1,761,363 | | |
Distribution paid to Parent
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (30,700) | | | | | | (30,700) | | |
Intercompany note to parent
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (41,274) | | | | | | (41,274) | | |
Share-based compensation cost
|
| | | | — | | | | | | — | | | | | | 2,570 | | | | | | — | | | | | | — | | | | | | 2,570 | | |
Other comprehensive loss, net of tax
|
| | | | — | | | | | | — | | | | | | — | | | | | | (4,606) | | | | | | — | | | | | | (4,606) | | |
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 88,911 | | | | | | 88,911 | | |
Balance as of March 31, 2022
|
| | | | 50,000 | | | | | $ | 10 | | | | | $ | 957,005 | | | | | $ | 4,342 | | | | | $ | 814,907 | | | | | $ | 1,776,264 | | |
| | |
Three Months Ended March 31, 2023
|
| |||||||||||||||||||||||||||||||||
| | |
Ordinary shares
|
| |
Additional
Paid-in Capital |
| |
Accumulated
Other Comprehensive Loss |
| |
Retained
Earnings |
| |
Total
Shareholders’ Equity |
| |||||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||
Balance as of December 31, 2022
|
| | | | 50,000 | | | | | $ | 10 | | | | | $ | 941,210 | | | | | $ | (9,669) | | | | | $ | 896,738 | | | | | $ | 1,828,289 | | |
Distribution paid to Parent
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (60,283) | | | | | | (60,283) | | |
Share-based compensation cost
|
| | | | — | | | | | | — | | | | | | 848 | | | | | | — | | | | | | — | | | | | | 848 | | |
Recharge from Parent for share-based compensation
|
| | | | — | | | | | | — | | | | | | (848) | | | | | | — | | | | | | — | | | | | | (848) | | |
Other comprehensive income, net
of tax |
| | | | — | | | | | | — | | | | | | — | | | | | | 2,905 | | | | | | — | | | | | | 2,905 | | |
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 87,096 | | | | | | 87,096 | | |
Balance as of March 31, 2023
|
| | | | 50,000 | | | | | $ | 10 | | | | | $ | 941,210 | | | | | $ | (6,764) | | | | | $ | 923,551 | | | | | $ | 1,858,007 | | |
| | |
Three Months Ended March 31,
|
| |||||||||
| | |
2022
|
| |
2023
|
| ||||||
Cash flows from operating activities: | | | | | | | | | | | | | |
Net income
|
| | | $ | 88,911 | | | | | $ | 87,096 | | |
Adjustments to reconcile net income to net cash provided by (used in) operating activities: | | | | | | | | | | | | | |
Depreciation and amortization
|
| | | | 20,204 | | | | | | 22,754 | | |
Share-based compensation cost
|
| | | | 2,570 | | | | | | 848 | | |
Provision for credit losses
|
| | | | 1,701 | | | | | | 744 | | |
Non-cash lease expense
|
| | | | 6,271 | | | | | | 3,881 | | |
Amortization of debt discount
|
| | | | 218 | | | | | | 202 | | |
Deferred income taxes, net
|
| | | | (6,839) | | | | | | (5,115) | | |
Loss from equity method investment
|
| | | | 719 | | | | | | — | | |
Changes in operating assets and liabilities: | | | | | | | | | | | | | |
Accounts receivable(1)
|
| | | | 109,677 | | | | | | (8,813) | | |
Inventories
|
| | | | (62,622) | | | | | | 40,644 | | |
Prepaid expenses and other assets(2)
|
| | | | (48,114) | | | | | | 74,452 | | |
Accounts payable(3)
|
| | | | (97,001) | | | | | | (54,003) | | |
Tax payable
|
| | | | 19,227 | | | | | | 6,764 | | |
Operating lease liabilities
|
| | | | (5,620) | | | | | | (4,480) | | |
Accrued expenses and other liabilities(4)
|
| | | | (130,432) | | | | | | (75,212) | | |
Net cash provided by (used in) operating activities
|
| | | | (101,130) | | | | | | 89,762 | | |
Cash flows from investing activities: | | | | | | | | | | | | | |
Purchase of property and equipment
|
| | | | (8,268) | | | | | | (21,655) | | |
Purchase of intangible asset
|
| | | | (1,015) | | | | | | (2,288) | | |
Capitalized internal-use software development
|
| | | | (832) | | | | | | (333) | | |
Cash receipts on deferred payment in sold receivables
|
| | | | — | | | | | | 16,777 | | |
Investment in equity method investment
|
| | | | (719) | | | | | | — | | |
Other investing activities, net
|
| | | | (300) | | | | | | (300) | | |
Net cash used in investing activities
|
| | | | (11,134) | | | | | | (7,799) | | |
Cash flows from financing activities: | | | | | | | | | | | | | |
Proceeds from issuance of debt, net of issuance cost
|
| | | | 105,000 | | | | | | — | | |
Repayment of debt
|
| | | | (25,000) | | | | | | (37,500) | | |
Intercompany note to Parent
|
| | | | (41,274) | | | | | | — | | |
Distribution paid to Parent
|
| | | | (30,700) | | | | | | (60,283) | | |
Recharge from Parent for share-based compensation
|
| | | | — | | | | | | (848) | | |
Net cash provided by (used in) financing activities
|
| | | | 8,026 | | | | | | (98,631) | | |
Effect of exchange rates changes on cash
|
| | | | (2,215) | | | | | | 5,349 | | |
Net decrease in cash, cash equivalents, and restricted cash
|
| | | | (106,453) | | | | | | (11,319) | | |
Cash, cash equivalents, and restricted cash at beginning of year
|
| | | | 240,597 | | | | | | 218,770 | | |
Cash, cash equivalents, and restricted cash at end of year
|
| | | $ | 134,144 | | | | | $ | 207,451 | | |
Supplemental disclosures of noncash investing and financing activities: | | | | | | | | | | | | | |
Purchase of property and equipment accrued and not yet paid
|
| | | $ | 1,644 | | | | | $ | 2,822 | | |
Unrealized loss on cash flow hedges
|
| | | | — | | | | | | (2,352) | | |
Reconciliation of cash, cash equivalents and restricted cash within the Condensed Consolidated Balance Sheets to the amounts shown in the Condensed Consolidated Statements of Cash Flows above: | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 116,828 | | | | | $ | 181,537 | | |
Restricted cash
|
| | | | 17,316 | | | | | | 25,914 | | |
Total cash, cash equivalents and restricted cash
|
| | | $ | 134,144 | | | | | $ | 207,451 | | |
| | |
Accounts Receivable, Net
|
| |
Net Sales
|
| ||||||||||||||||||
| | |
As of
|
| |
Three Months Ended
|
| ||||||||||||||||||
| | |
December 31, 2022
|
| |
March 31, 2023
|
| |
March 31, 2022
|
| |
March 31, 2023
|
| ||||||||||||
Customer A
|
| | | | 15.1% | | | | | | 18.8% | | | | | | 15.7% | | | | | | 15.2% | | |
Customer B
|
| | | | * | | | | | | * | | | | | | * | | | | | | * | | |
Customer C
|
| | | | 19.8 | | | | | | 15.7 | | | | | | 14.3 | | | | | | 15.3 | | |
Customer D
|
| | | | * | | | | | | * | | | | | | 12.7 | | | | | | 11.6 | | |
| | |
Three Months Ended
March 31, |
| |||||||||
| | |
2022
|
| |
2023
|
| ||||||
| | |
(in thousands)
|
| |||||||||
Beginning balance
|
| | | $ | 1,783 | | | | | $ | 6,998 | | |
Provision for credit losses
|
| | | | 1,701 | | | | | | 744 | | |
Write-offs and other adjustments
|
| | | | (1,502) | | | | | | 325 | | |
Ending balance
|
| | | $ | 1,982 | | | | | $ | 8,067 | | |
| | |
As of
March 31, 2023 |
| |||
| | |
(in thousands)
|
| |||
Beginning balance
|
| | | $ | 22,294 | | |
Non-cash addition to DPP receivable
|
| | | | — | | |
Cash collected on DPP receivable
|
| | | | (16,777) | | |
Non-cash adjustments
|
| | | | (5,517) | | |
Ending balance
|
| | | $ | — | | |
| | |
Three Months Ended March 31,
|
| |||||||||||||||||||||
| | |
2022
|
| |
2023
|
| ||||||||||||||||||
| | |
Amount
|
| |
Percentage of
Net Sales |
| |
Amount
|
| |
Percentage of
Net Sales |
| ||||||||||||
| | |
(in thousands, except percentages)
|
| |||||||||||||||||||||
North America(1)
|
| | | $ | 642,891 | | | | | | 79.4% | | | | | $ | 601,293 | | | | | | 70.3% | | |
Europe(2) | | | | | 130,648 | | | | | | 16.1 | | | | | | 219,889 | | | | | | 25.7 | | |
Rest of World
|
| | | | 36,087 | | | | | | 4.5 | | | | | | 34,100 | | | | | | 4.0 | | |
Total net sales
|
| | | $ | 809,626 | | | | | | 100% | | | | | $ | 855,282 | | | | | | 100% | | |
| | |
Three Months Ended March 31,
|
| |||||||||||||||||||||
| | |
2022
|
| |
2023
|
| ||||||||||||||||||
| | |
Amount
|
| |
Percentage of
Net Sales |
| |
Amount
|
| |
Percentage of
Net Sales |
| ||||||||||||
| | |
(in thousands, except percentages)
|
| |||||||||||||||||||||
Shark
|
| | | $ | 448,667 | | | | | | 55.4% | | | | | $ | 480,752 | | | | | | 56.2% | | |
Ninja
|
| | | | 360,959 | | | | | | 44.6 | | | | | | 374,530 | | | | | | 43.8 | | |
Total net sales
|
| | | $ | 809,626 | | | | | | 100% | | | | | $ | 855,282 | | | | | | 100% | | |
| | |
Three Months Ended March 31,
|
| |||||||||||||||||||||
| | |
2022
|
| |
2023
|
| ||||||||||||||||||
| | |
Amount
|
| |
Percentage of
Net Sales |
| |
Amount
|
| |
Percentage of
Net Sales |
| ||||||||||||
| | |
(in thousands, except percentages)
|
| |||||||||||||||||||||
Cleaning Appliances
|
| | | $ | 436,960 | | | | | | 54.0% | | | | | $ | 414,869 | | | | | | 48.5% | | |
Cooking and Beverage Appliances
|
| | | | 232,103 | | | | | | 28.7 | | | | | | 256,682 | | | | | | 30.0 | | |
Food Preparation Appliances
|
| | | | 128,479 | | | | | | 15.9 | | | | | | 117,849 | | | | | | 13.8 | | |
Other
|
| | | | 12,084 | | | | | | 1.4 | | | | | | 65,882 | | | | | | 7.7 | | |
Total net sales
|
| | | $ | 809,626 | | | | | | 100% | | | | | $ | 855,282 | | | | | | 100% | | |
| | |
Three Months Ended
March 31, |
| |||||||||
| | |
2022
|
| |
2023
|
| ||||||
| | |
(in thousands)
|
| |||||||||
Beginning balance
|
| | | $ | 17,828 | | | | | $ | 20,958 | | |
Accruals for warranties issued
|
| | | | 4,421 | | | | | | 6,071 | | |
Changes in liability for pre-existing warranties
|
| | | | 1,004 | | | | | | — | | |
Settlements made
|
| | | | (7,985) | | | | | | (6,954) | | |
Ending balance
|
| | | $ | 15,268 | | | | | $ | 20,075 | | |
| | |
As of
|
| |||||||||
| | |
December 31,
2022 |
| |
March 31,
2023 |
| ||||||
| | |
(in thousands)
|
| |||||||||
United States
|
| | | $ | 74,054 | | | | | $ | 68,592 | | |
China
|
| | | | 55,170 | | | | | | 65,425 | | |
Rest of World
|
| | | | 8,117 | | | | | | 10,925 | | |
Total property and equipment, net
|
| | | $ | 137,341 | | | | | $ | 144,942 | | |
| | |
As of
|
| |||||||||
| | |
December 31,
2022 |
| |
March 31,
2023 |
| ||||||
| | |
(in thousands)
|
| |||||||||
Molds and tooling
|
| | | $ | 209,984 | | | | | $ | 223,852 | | |
Computer and software
|
| | | | 88,483 | | | | | | 89,619 | | |
Displays
|
| | | | 90,722 | | | | | | 93,991 | | |
Equipment
|
| | | | 14,653 | | | | | | 16,569 | | |
Furniture and fixtures
|
| | | | 11,418 | | | | | | 11,645 | | |
Leasehold improvements
|
| | | | 31,315 | | | | | | 32,451 | | |
Total property and equipment
|
| | | | 446,575 | | | | | | 468,127 | | |
Less: accumulated depreciation and amortization
|
| | | | (322,022) | | | | | | (339,154) | | |
Construction in progress
|
| | | | 12,788 | | | | | | 15,969 | | |
Property and equipment, net
|
| | | $ | 137,341 | | | | | $ | 144,942 | | |
| | |
As of
|
| |||||||||
| | |
December 31,
2022 |
| |
March 31,
2023 |
| ||||||
| | |
(in thousands)
|
| |||||||||
Prepaid expenses
|
| | | $ | 86,274 | | | | | $ | 18,589 | | |
Related party receivables
|
| | | | 20,069 | | | | | | 10,366 | | |
Derivative assets
|
| | | | 22,676 | | | | | | 16,055 | | |
DPP receivable
|
| | | | 22,294 | | | | | | — | | |
Other receivables
|
| | | | 30,518 | | | | | | 35,426 | | |
Prepaid expenses and other current assets
|
| | | $ | 181,831 | | | | | $ | 80,436 | | |
| | |
As of
|
| |||||||||
| | |
December 31,
2022 |
| |
March 31,
2023 |
| ||||||
| | |
(in thousands)
|
| |||||||||
Accrued customer incentives
|
| | | $ | 230,195 | | | | | $ | 234,146 | | |
Accrued expenses
|
| | | | 99,962 | | | | | | 101,076 | | |
Accrued compensation and benefits
|
| | | | 71,762 | | | | | | 30,616 | | |
Accrued returns
|
| | | | 45,529 | | | | | | 26,994 | | |
Accrued tax payables
|
| | | | 43,243 | | | | | | 31,865 | | |
Accrued warranty
|
| | | | 20,958 | | | | | | 20,075 | | |
Operating lease liabilities, current
|
| | | | 13,038 | | | | | | 11,961 | | |
Other
|
| | | | 27,336 | | | | | | 26,910 | | |
Accrued expenses and other current liabilities
|
| | | $ | 552,023 | | | | | $ | 483,643 | | |
| | |
December 31, 2022
|
| |||||||||||||||||||||
| | |
Fair Value
|
| |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| ||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||
Financial Assets: | | | | | | | | | | | | | | | | | | | | | | | | | |
Derivatives not designated as hedging instruments: | | | | | | | | | | | | | | | | | | | | | | | | | |
Forward contracts included in prepaid expenses and other current assets (Note 5)
|
| | | $ | 22,676 | | | | | $ | — | | | | | $ | 22,676 | | | | | $ | — | | |
DPP receivable included in prepaid expenses and other current assets | | | | | 22,294 | | | | | | — | | | | | | — | | | | | | 22,294 | | |
Total financial assets
|
| | | $ | 44,970 | | | | | $ | — | | | | | $ | 22,676 | | | | | $ | 22,294 | | |
| | |
March 31, 2023
|
| |||||||||||||||||||||
| | |
Fair Value
|
| |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| ||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||
Financial Assets: | | | | | | | | | | | | | | | | | | | | | | | | | |
Derivatives not designated as hedging instruments: | | | | | | | | | | | | | | | | | | | | | | | | | |
Forward contracts included in prepaid expenses and other current assets (Note 5)
|
| | | $ | 16,055 | | | | | $ | — | | | | | $ | 16,055 | | | | | $ | — | | |
Total financial assets
|
| | | $ | 16,055 | | | | | $ | — | | | | | $ | 16,055 | | | | | $ | — | | |
Financial Liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | |
Derivatives designated as hedging instruments: | | | | | | | | | | | | | | | | | | | | | | | | | |
Forward contracts included in accrued expenses and other current liabilities (Note 5)
|
| | | $ | 2,352 | | | | | $ | — | | | | | $ | 2,352 | | | | | $ | — | | |
Total financial liabilities
|
| | | $ | 2,352 | | | | | $ | — | | | | | $ | 2,352 | | | | | $ | — | | |
| | |
As of
|
| |||||||||
| | |
December 31,
2022 |
| |
March 31,
2023 |
| ||||||
| | |
(in thousands)
|
| |||||||||
Derivatives Designated as Hedging Instruments: | | | | | | | | | | | | | |
Forward contracts
|
| | | $ | — | | | | | $ | 237,500 | | |
Derivatives Not Designated as Hedging Instruments: | | | | | | | | | | | | | |
Forward contracts
|
| | | | 956,191 | | | | | | 640,360 | | |
Total derivative instruments
|
| | | $ | 956,191 | | | | | $ | 877,860 | | |
| | |
Three months
ended March 31, 2023 |
| |||
| | |
(in thousands)
|
| |||
Beginning balance
|
| | | $ | — | | |
Amount of losses recorded in other comprehensive income, net of tax
|
| | | | (2,352) | | |
Ending balance
|
| | | $ | (2,352) | | |
| | |
Gross Carrying
Value |
| |
Accumulated
Amortization |
| |
Net Carrying
Value |
| |
Weighted-
Average Remaining Useful Life |
| |||||||||
| | |
(in thousands)
|
| |
(in years)
|
| |||||||||||||||
Intangible assets subject to amortization: | | | | | | | | | | | | | | | | | | | | | | |
Customer relationships
|
| | | $ | 143,083 | | | | | $ | (83,465) | | | | | $ | 59,618 | | | |
3.8
|
|
Patents
|
| | | | 52,695 | | | | | | (19,874) | | | | | | 32,821 | | | |
6.2
|
|
Developed technology
|
| | | | 21,381 | | | | | | (5,151) | | | | | | 16,230 | | | |
9.2
|
|
Total intangible assets subject to amortization
|
| | | $ | 217,159 | | | | | $ | (108,490) | | | | | $ | 108,669 | | | | | |
Intangible assets not subject to amortization: | | | | | | | | | | | | | | | | | | | | | | |
Trade name and trademarks
|
| | | | 384,040 | | | | | | — | | | | | | 384,040 | | | |
Indefinite
|
|
Total intangible assets, net
|
| | | $ | 601,199 | | | | | $ | (108,490) | | | | | $ | 492,709 | | | | | |
| | |
Gross Carrying
Value |
| |
Accumulated
Amortization |
| |
Net Carrying
Value |
| |
Weighted-
Average Remaining Useful Life |
| |||||||||
| | |
(in thousands)
|
| |
(in years)
|
| |||||||||||||||
Intangible assets subject to amortization: | | | | | | | | | | | | | | | | | | | | | | |
Customer relationships
|
| | | $ | 143,083 | | | | | $ | (87,440) | | | | | $ | 55,643 | | | |
3.5
|
|
Patents
|
| | | | 51,593 | | | | | | (21,096) | | | | | | 30,497 | | | |
6.0
|
|
Developed technology
|
| | | | 23,914 | | | | | | (5,576) | | | | | | 18,338 | | | |
8.9
|
|
Total intangible assets subject to amortization
|
| | | $ | 218,590 | | | | | $ | (114,112) | | | | | $ | 104,478 | | | | | |
Intangible assets not subject to amortization: | | | | | | | | | | | | | | | | | | | | | | |
Trade name and trademarks
|
| | | | 384,040 | | | | | | — | | | | | | 384,040 | | | |
Indefinite
|
|
Total intangible assets, net
|
| | | $ | 602,630 | | | | | $ | (114,112) | | | | | $ | 488,518 | | | | | |
| | |
Three Months Ended
March 31, |
| |||||||||
| | |
2022
|
| |
2023
|
| ||||||
| | |
(in thousands)
|
| |||||||||
Research and development
|
| | | $ | 1,583 | | | | | $ | 1,647 | | |
Sales and marketing
|
| | | | 3,975 | | | | | | 3,975 | | |
Total amortization expenses
|
| | | $ | 5,558 | | | | | $ | 5,622 | | |
| | |
Amount
|
| |||
| | |
(in thousands)
|
| |||
Year Ending December 31, | | | | | | | |
Remainder of 2023
|
| | | $ | 17,878 | | |
2024
|
| | | | 23,043 | | |
2025
|
| | | | 23,043 | | |
2026
|
| | | | 19,068 | | |
2027
|
| | | | 6,222 | | |
Thereafter
|
| | | | 15,224 | | |
Total
|
| | | $ | 104,478 | | |
| | |
Carrying Amount
|
| |||
| | |
(in thousands)
|
| |||
Balance as of December 31, 2022
|
| | | $ | 840,148 | | |
Effect of foreign currency translation
|
| | | | 35 | | |
Balance as of March 31, 2023
|
| | | $ | 840,183 | | |
| | |
As of
|
| |||||||||
| | |
December 31,
2022 |
| |
March 31,
2023 |
| ||||||
| | |
(in thousands)
|
| |||||||||
Secured Term Loan with principal payments due on March 20 each
year; interest at LIBOR plus 1.8%; final balance due on maturity date of March 19, 2025 |
| | | $ | 437,500 | | | | | $ | 400,000 | | |
Less: deferred financing costs
|
| | | | (1,359) | | | | | | (1,157) | | |
Less: current portion
|
| | | | (86,972) | | | | | | (99,503) | | |
Long-term debt, net of current portion
|
| | | $ | 349,169 | | | | | $ | 299,340 | | |
| | |
Amount
|
| |||
| | |
(in thousands)
|
| |||
Years Ending December 31, | | | | | | | |
Remainder of 2023
|
| | | $ | 50,000 | | |
2024
|
| | | | 150,000 | | |
2025
|
| | | | 200,000 | | |
Total future principal payments
|
| | | $ | 400,000 | | |
| | |
Number of
Shares |
| |
Weighted
Average Grant Date Fair Value per share |
| ||||||
Unvested as of December 31, 2022
|
| | | | 10,254,734 | | | | | $ | 0.97 | | |
Cancelled/Forfeited
|
| | | | (1,076,747) | | | | | $ | 0.97 | | |
Unvested as of March 31, 2023
|
| | | | 9,177,987 | | | | | $ | 0.97 | | |
| | |
Three Months Ended
March 31, |
| |||||||||
| | |
2022
|
| |
2023
|
| ||||||
| | |
(in thousands)
|
| |||||||||
Research and development
|
| | | $ | 821 | | | | | $ | 230 | | |
Sales and marketing
|
| | | | 257 | | | | | | 101 | | |
General and administrative
|
| | | | 1,492 | | | | | | 517 | | |
Total share-based compensation cost
|
| | | $ | 2,570 | | | | | $ | 848 | | |
| | |
Three Months Ended
March 31, |
| |||||||||
| | |
2022
|
| |
2023
|
| ||||||
| | |
(in thousands, except share
and per share data) |
| |||||||||
Numerator: | | | | | | | | | | | | | |
Net income
|
| | | $ | 88,911 | | | | | $ | 87,096 | | |
Denominator: | | | | | | | | | | | | | |
Weighted-average shares used in computing net income per share, basic and diluted
|
| | | | 50,000 | | | | | | 50,000 | | |
Net income per share, basic and diluted
|
| | | $ | 1,778 | | | | | $ | 1,742 | | |
| | |
As of
|
| |||||||||
| | |
December 31,
2022 |
| |
March 31,
2023 |
| ||||||
| | |
(in thousands)
|
| |||||||||
Related party assets | | | | | | | | | | | | | |
Balances and transactions with other entities controlled by JS Global
|
| | | | | | | | | | | | |
Accounts receivable, net
|
| | | $ | 1,033 | | | | | $ | 5,466 | | |
Prepaid expenses and other current assets
|
| | | | 2,886 | | | | | | 1,366 | | |
Related party liabilities | | | | | | | | | | | | | |
Balances and transactions with other entities controlled by JS Global
|
| | | | | | | | | | | | |
Accounts payable
|
| | | $ | 231,805 | | | | | $ | 196,857 | | |
Accrued expenses and other current liabilities
|
| | | | 861 | | | | | | 1,558 | | |
Balances with JS Global
|
| | | | | | | | | | | | |
Accrued expenses and other current liabilities
|
| | | $ | 7,538 | | | | | $ | 7,571 | | |
| | |
Three Months Ended
March 31, |
| |||||||||
| | |
2022
|
| |
2023
|
| ||||||
| | |
(in thousands)
|
| |||||||||
Related party revenue | | | | | | | | | | | | | |
Balances and transactions with joint venture
|
| | | | | | | | | | | | |
Sale of goods
|
| | | $ | 500 | | | | | $ | — | | |
Balances and transactions with other entities controlled by JS Global
|
| | | | | | | | | | | | |
Sale of goods
|
| | | $ | — | | | | | $ | 758 | | |
Related party expense | | | | | | | | | | | | | |
Balances and transactions with other entities controlled by JS Global
|
| | | | | | | | | | | | |
Purchase of goods
|
| | | $ | 333,170 | | | | | $ | 298,752 | | |
Purchase of services
|
| | | | 956 | | | | | | 861 | | |
|
Exhibit
No. |
| | | |
| 3.1** | | | Form of Amended and Restated Memorandum and Articles of Association, to be in effect immediately prior to the completion of the separation and distribution. | |
| 4.1 | | | | |
| 5.1 | | | | |
| 10.1**† | | | | |
| 10.2**† | | | | |
| 10.3**† | | | | |
| 10.4**+ | | | | |
| 10.5**+ | | | | |
| 10.6**+ | | | | |
| 10.7**+ | | | | |
| 10.8**+ | | | | |
| 10.9**+ | | | | |
| 10.10**+ | | | | |
| 21.1** | | | | |
| 23.1 | | | | |
| 23.2 | | | | |
| 24.1** | | | | |
| 99.1** | | | | |
| 99.2** | | | | |
| 99.3** | | | | |
| 99.4** | | | | |
| 99.5** | | | | |
| 99.6** | | | | |
| 107 | | | |
|
Signature
|
| |
Title
|
| |
Date
|
|
|
/s/ Mark Barrocas
Mark Barrocas
|
| |
Chief Executive Officer and Director
(Principal Executive Officer) |
| |
July 11, 2023
|
|
|
/s/ Larry Flynn
Larry Flynn
|
| |
Interim Chief Financial Officer and Chief Accounting Officer
(Principal Financial Officer and Principal Accounting Officer) |
| |
July 11, 2023
|
|
|
*
CJ Xuning Wang
|
| |
Director
|
| |
July 11, 2023
|
|
|
*By:
/s/ Mark Barrocas
Mark Barrocas
Attorney-in-Fact |
| | |
Exhibit 4.1
ADDADDADDADD DESIGNATION
MR PO Box 4321 A SAMPLE 43004, (IF . ZQ|CERT#|COY|CLS|RGSTRY|ACCT#|TRANSTYPE|RUN#|TRANS# ORDINARY SHARES PAR VALUE $0.0001 Certificate
Number ORDINARY SHARES Shares * * 0 0 0 0 0 0 * * * * * * * * * * * * * * * * * * ANY) Providence RI 02940 - 3004 ZQ00000000 THIS CERTIFIES
THAT SHARKNINJA, INC. INCORPORATED UNDER THE LAWS OF THE STATE OF CAYMAN ISLANDS ** Mr. Alexander David Sample **** Mr. Alexander David
Sample **** Mr. Alexander David Sample **** Mr. Alexander David Sample **** Mr. Alexander David Sample **** Mr. Alexander David Sample
**** Mr. Alexander David Sample **** Mr. Alexander David Sample **** Mr. Alexander David Sample **** Mr. Alexander David Sample ****
Mr. Alexander David Sample **** Mr. Alexander David Sample **** Mr. Alexander David Sample **** Mr. Alexander David Sample **** Mr. Alexander
David Sample **** MrMR.Alexander.DavidSAMPLEample****Mr.AlexanderDavid&SampleMRS****Mr.Alexander.SAMPLEDavidSample****Mr.Alexander&David
Sample **** Mr. Alexander David Sample **** Mr. Alexander David Sample **** Mr. Alexander David Sample **** Mr Alexander David Sample
**** Mr. Alexander David Sample **** Mr. Alexander David Sample **** Mr. Alexander David Sample **** Mr. Alexander David Sample ****
Mr. Alexander David Sample **** Mr. Alexander David Sample **** Mr. Alexander David MRSample****.Mr. SAMPLEAlexanderDavidSample****Mr.
&AlexanderMRSDavidSample.**** SAMPLEMr.AlexanderDavidSample**** Mr. Alexander David Sample **** Mr. Alexander David Sample **** Mr.
lexander David Sample **** Mr. Alexander David Sample **** Mr. Alexander David Sample **** Mr. Alexander David Sample **** Mr. Alexander
David Sample **** Mr. Alexander David Sample **** Mr. Alexander David Sample **** Mr. Alexander David Sample **** Mr. Alexander David
Sample **** Mr. Alexander David Sample **** Mr. Alexander David Sample **** Mr. Alexander David Sample **** Mr. Alexander David Sample
**** Mr. Alexander David Sample **** Mr. Alexander David Sample **** Mr. Alexander David Sample **** Mr. Alexander David Sample ****
Mr. Sample **** Mr. Sample * * * 0 0 0 0 0 0 * * * * * * * * * * * * * * * * * * * * * 0 0 0 0 0 0 * * * * * * * * * * * * * * * * *
* * * * 0 0 0 0 0 0 * * * * * * * * * * * * * * * * * * * * * 0 0 0 0 0 0 * * * * * * * * * * * * * * SEE REVERSE FOR CERTAIN DEFINITIONS
CUSIP G8068L 10 8 Total 1234567890/1234567890 1234567890/1234567890 1234567890/1234567890 1234567890/1234567890 1234567890/1234567890
1234567890/1234567890 Certificate DTC Number Insurance Holder CUSIP/IDENTIFIER Transaction of ID Numbers 12345678 Shares Value 6 5 4
3 2 1 Num/No . 123456789012345 654321 Denom 1,000,000 XXXXXX . . XX 7 6 5 4 3 2 1 Total 123456 00 XXXXXXXXXXX is the owner of **000000**Shares****000000**Shares****000000**Shares****000000**Shares****000000**Shares****000000**Shares****000000**Shares****000000**Shares***
*000000**Shares****000000**Shares****000000**Shares****000000**Shares****000000**Shares****000000**Shares****000000**Shares****000000**Shares****
000000**Shares 000000**Shares****000000**Shares****000000**Shares****000000**Shares****000000**Shares****000000**Shares****000000**Shares****0
THIS CERTIFICATE IS TRANSFERABLE IN 00000**Shares 000000**Shares****000000**Shares****000000**Shares****000000**Shares****000000**Shares****000000**
hares****000000**Shares****00 0000**Shares****000000**Shares****000000**Shares****000000**Shares****000000**Shares****000000**Shares****000000**Shares****000000**Shares****000***ZERO HUNDREDTHOUSAND
CITIES DESIGNATED BY THE TRANSFER 000**Shares****000000**Shares****000000**Shares****000000**Shares****000000**Shares****000000**Shares****000000**Shares****000000**Shares****0000
AGENT, AVAILABLE ONLINE AT 00**Shares****000000**Shares****000000**Shares****000000**Shares****000000**Shares****000000**Shares****000000**Shares****000000
Exhibit 5.1
Our ref OTS/730743-000002/74635925v5
SharkNinja, Inc.
PO Box 309, Ugland House
Grand Cayman
KY1-1104
Cayman Islands
11 July 2023
SharkNinja, Inc.
We have acted as counsel as to Cayman Islands law to SharkNinja, Inc. (the "Company") in connection with the Company's registration statement on Form F-1, including all amendments or supplements thereto, filed with the United States Securities and Exchange Commission (the "Commission") under the United States Securities Act of 1933, as amended (the "Act") (including its exhibits, the "Registration Statement") for the purposes of, registering with the Commission under the Act, the listing of an aggregate of 138,982,872 ordinary shares of a par value of US$0.0001 of the Company ("Shares");
This opinion letter is given in accordance with the terms of the Legal Matters section of the Registration Statement.
1 | Documents Reviewed |
We have reviewed originals, copies, drafts or conformed copies of the following documents:
1.1 | The certificate of incorporation dated 17 May 2023 and the memorandum and articles of association of the Company as registered on 17 May 2023 (the "Memorandum and Articles"). |
1.2 | The written resolutions of the board of directors of the Company dated 28 June 2023 (the "Resolutions") and the corporate records of the Company maintained at its registered office in the Cayman Islands. |
1.3 | A certificate of good standing with respect to the Company issued by the Registrar of Companies dated 6 July 2023 (the "Certificate of Good Standing"). |
1.4 | A certificate from a director of the Company a copy of which is attached to this opinion letter (the "Director's Certificate"). |
1.5 | The Registration Statement. |
2 | Assumptions |
The following opinions are given only as to, and based on, circumstances and matters of fact existing and known to us on the date of this opinion letter. These opinions only relate to the laws of the Cayman Islands which are in force on the date of this opinion letter. In giving the following opinions, we have relied (without further verification) upon the completeness and accuracy, as at the date of this opinion letter, of the Director's Certificate and the Certificate of Good Standing. We have also relied upon the following assumptions, which we have not independently verified:
2.1 | Copies of documents, conformed copies or drafts of documents provided to us are true and complete copies of, or in the final forms of, the originals. |
2.2 | All signatures, initials and seals are genuine. |
2.3 | No invitation has been or will be made by or on behalf of the Company to the public in the Cayman Islands to subscribe for any of the Shares. |
2.4 | There is no contractual or other prohibition or restriction (other than as arising under Cayman Islands law) binding on the Company prohibiting or restricting it from entering into and performing its obligations under the Registration Statement. |
2.5 | There is nothing under any law (other than the laws of the Cayman Islands) which would or might affect the opinions set out below. Specifically, we have made no independent investigation of the laws of the State of New York. |
2.6 | The Company will receive money or money's worth in consideration for the issue of the Shares and none of the Shares were or will be issued for less than par value. |
Save as aforesaid we have not been instructed to undertake and have not undertaken any further enquiry or due diligence in relation to the transaction the subject of this opinion letter.
3 | Opinions |
Based upon, and subject to, the foregoing assumptions and the qualifications set out below, and having regard to such legal considerations as we deem relevant, we are of the opinion that:
3.1 | The Company has been duly incorporated as an exempted company with limited liability and is validly existing and in good standing with the Registrar of Companies under the laws of the Cayman Islands. |
3.2 | The Shares to be listed by the Company as contemplated by the Registration Statement have been duly authorised for issue, and when issued by the Company in accordance with the Registration Statement and the Resolutions and such Shares being entered as fully-paid on the Register of Members of the Company, such Shares will be validly issued, fully paid and non-assessable. As a matter of Cayman Islands law, a share is only issued when it has been entered in the register of members (shareholders). |
2
4 | Qualifications |
The opinions expressed above are subject to the following qualifications:
4.1 | To maintain the Company in good standing with the Registrar of Companies under the laws of the Cayman Islands, annual filing fees must be paid and returns made to the Registrar of Companies within the time frame prescribed by law. |
4.2 | Under Cayman Islands law, the register of members (shareholders) is prima facie evidence of title to shares and this register would not record a third party interest in such shares. However, there are certain limited circumstances where an application may be made to a Cayman Islands court for a determination on whether the register of members reflects the correct legal position. Further, the Cayman Islands court has the power to order that the register of members maintained by a company should be rectified where it considers that the register of members does not reflect the correct legal position. As far as we are aware, such applications are rarely made in the Cayman Islands and for the purposes of the opinion given in paragraph 3.2, there are no circumstances or matters of fact known to us on the date of this opinion letter which would properly form the basis for an application for an order for rectification of the register of members of the Company, but if such an application were made in respect of the Shares, then the validity of such shares may be subject to re-examination by a Cayman Islands court. |
4.3 | In this opinion letter the phrase "non-assessable" means, with respect to the issuance of shares, that a shareholder shall not, in respect of the relevant shares and in the absence of a contractual arrangement, or an obligation pursuant to the memorandum and articles of association, to the contrary, have any obligation to make further contributions to the Company's assets (except in exceptional circumstances, such as involving fraud, the establishment of an agency relationship or an illegal or improper purpose or other circumstances in which a court may be prepared to pierce or lift the corporate veil). |
4.4 | We express no opinion as to the meaning, validity or effect of any references to foreign (i.e. non-Cayman Islands) statutes, rules, regulations, codes, judicial authority or any other promulgations and any references to them in the Registration Statement. |
We hereby consent to the filing of this opinion letter as an exhibit to the Registration Statement and to the references to our firm under the headings "Legal Matters", "Risk Factors" and "Enforcement of Civil Liabilities" in the prospectus included in the Registration Statement. In providing our consent, we do not thereby admit that we are in the category of persons whose consent is required under section 7 of the Act or the Rules and Regulations of the Commission thereunder.
We express no view as to the commercial terms of the Registration Statement or whether such terms represent the intentions of the parties and make no comment with regard to warranties or representations that may be made by the Company.
The opinions in this opinion letter are strictly limited to the matters contained in the opinions section above and do not extend to any other matters. We have not been asked to review and we therefore have not reviewed any of the ancillary documents relating to the Registration Statement and express no opinion or observation upon the terms of any such document.
3
This opinion letter is addressed to you and may be relied upon by you, your counsel and purchasers of Shares pursuant to the Registration Statement. This opinion letter is limited to the matters detailed herein and is not to be read as an opinion with respect to any other matter.
Yours faithfully
Maples and Calder (Cayman) LLP
4
SharkNinja, Inc.
PO Box 309, Ugland House
Grand Cayman
KY1-1104
Cayman Islands
To: Maples and Calder (Cayman) LLP
PO Box 309, Ugland House
Grand Cayman
KY1-1104
Cayman Islands
11 July 2023
SharkNinja, Inc. (the "Company")
I, the undersigned, being a director of the Company, am aware that you are being asked to provide an opinion letter (the "Opinion") in relation to certain aspects of Cayman Islands law. Unless otherwise defined herein, capitalised terms used in this certificate have the respective meanings given to them in the Opinion. I hereby certify that:
1 | The Memorandum and Articles remain in full force and effect and are unamended. |
2 | The Company has not entered into any mortgages or charges over its property or assets other than those entered in the register of mortgages and charges of the Company. |
3 | The Resolutions were duly passed in the manner prescribed in the Memorandum and Articles (including, without limitation, with respect to the disclosure of interests (if any) by directors of the Company) and have not been amended, varied or revoked in any respect. |
4 | The authorised share capital of the Company is US$50,000 divided into 500,000,000 shares of a par value of US$0.0001 each. The issued share capital of the Company is 1 ordinary share, which has been duly authorised and is validly issued as fully-paid and non-assessable. |
5 | The shareholders of the Company (the "Shareholders") have not restricted the powers of the directors of the Company in any way. |
6 | The directors of the Company at the date of the Resolutions and at the date of this certificate were and are as follows: Xuning Wang and Mark Barrocas. |
7 | The minute book and corporate records of the Company as maintained at its registered office in the Cayman Islands and made available to you are complete and accurate in all material respects, and all minutes and resolutions filed therein represent a complete and accurate record of all meetings of the Shareholders and directors (or any committee thereof) of the Company (duly convened in accordance with the Memorandum and Articles) and all resolutions passed at the meetings or passed by written resolution or consent, as the case may be. |
8 | Prior to, at the time of, and immediately following the approval of the transactions contemplated by the Registration Statement, the Company was, or will be, able to pay its debts as they fell, or fall, due and has entered, or will enter, into the transactions contemplated by the Registration Statement for proper value and not with an intention to defraud or wilfully defeat an obligation owed to any creditor or with a view to giving a creditor a preference. |
9 | Each director of the Company considers the transactions contemplated by the Registration Statement to be of commercial benefit to the Company and has acted in good faith in the best interests of the Company, and for a proper purpose of the Company, in relation to the transactions which are the subject of the Opinion. |
10 | To the best of my knowledge and belief, having made due inquiry, the Company is not the subject of legal, arbitral, administrative or other proceedings in any jurisdiction and neither the directors nor Shareholders have taken any steps to have the Company struck off or placed in liquidation. Further, no steps have been taken to wind up the Company or to appoint restructuring officers or interim restructuring officers, and no receiver has been appointed in relation to any of the Company's property or assets. |
11 | To the best of my knowledge and belief, having made due inquiry, there are no circumstances or matters of fact existing which may properly form the basis for an application for an order for rectification of the register of members of the Company. |
12 | The Registration Statement has been, or will be, authorised and duly executed and delivered by or on behalf of all relevant parties in accordance with all relevant laws. |
13 | No invitation has been made or will be made by or on behalf of the Company to the public in the Cayman Islands to subscribe for any of the Shares. |
14 | The Shares to be listed pursuant to the Registration Statement have been, or will be, duly registered, and will continue to be registered, in the Company's register of members (shareholders). |
15 | The Company has received or will receive money or money's worth in consideration for the issue of the Shares and none of the Shares will be issued for less than par value. |
16 | There is no contractual or other prohibition or restriction (other than as arising under Cayman Islands law) binding on the Company prohibiting or restricting it from entering into and performing its obligations under the Documents. |
(Signature Page follows)
2
I confirm that you may continue to rely on this certificate as being true and correct on the day that you issue the Opinion unless I shall have previously notified you in writing personally to the contrary.
Signature: | /s/ Mark Barrocas | |
Name: | Mark Barrocas | |
Title: | Director |
3
Exhibit 23.2
Consent of Independent Registered Public Accounting Firm
We consent to the reference to our firm under the caption “Experts” and to the use of our report dated March 30, 2023, with respect to the consolidated financial statements of SharkNinja Global SPV, Ltd. included in Amendment No. 1 to the Registration Statement (Form F-1 No. 333-272973) and related Prospectus of SharkNinja, Inc. for the registration of its ordinary shares.
/s/ Ernst & Young LLP
Boston, Massachusetts
July 11, 2023
Exhibit 107
Calculation of Filing Fee Table
Form F-1
(Form Type)
SharkNinja, Inc.
(Exact Name of Registrant as Specified in its Charter)
Table 1: Newly Registered and Carry Forward Securities
Security Type |
Security Class Title |
Fee Calculation or Carry Forward Rule |
Amount Registered(1) |
Proposed Maximum Offering Price Per Unit |
Maximum Aggregate Offering Price |
Fee Rate | Amount of Registration Fee | |
Fees to be Paid | Equity | Ordinary shares, par value $0.0001 per share | Other (2) | 138,982,872 | — | $ 1,402,106,000(2) | $110.20 per $1,000,000 | $ 154,512 |
Total Offering Amounts | $ 1,402,106,000 | $ 154,512 | ||||||
Total Fees Previously Paid | $ 154,512 | |||||||
Total Fee Offsets | - | |||||||
Net Fee Due | - |
(1) | This registration statement relates to ordinary shares, par value $0.0001 per share, of the Registrant that will be distributed pursuant to the separation and distribution of the Registrant from JS Global Lifestyle Company Limited (“JS Global”). The amount of ordinary shares of the Registrant to be registered represents the maximum number of ordinary shares that will be distributed to the holders of JS Global ordinary shares upon the consummation of the separation and distribution, applying a distribution ratio of one ordinary share of the Registrant for every 25 ordinary shares of JS Global. |
(2) | Estimated solely for the purpose of calculating the registration fee in accordance with Rule 457(a) of the Securities Act of 1933, as amended. Given that there is no proposed maximum offering price per ordinary share, the Registrant calculates the proposed maximum aggregate offering price, by analogy to Rule 457(f)(2), based on the book value of the ordinary shares the registrant registers, which will be calculated from its unaudited pro forma balance sheet as of March 31, 2023. Given that the Registrant’s ordinary shares are not traded on an exchange or over-the-counter, the Registrant did not use the trading prices of its ordinary shares in accordance with Rule 457(c). |