Delaware
|
3990
|
98-1571400
|
||
(State or other jurisdiction of
incorporation or organization) |
(Primary Standard Industrial
Classification Code Number) |
(I.R.S. Employer
Identification Number) |
Steven J. Gavin
Matthew F. Bergmann
James R. Brown
Winston & Strawn LLP
35 West Wacker Drive
Chicago, Illinois 60601 (312)
558-5600
|
Large accelerated filer | ☐ | Accelerated filer | ☐ | |||
Non-accelerated
filer
|
☒ | Smaller reporting company | ☒ | |||
Emerging growth company | ☒ |
|
||||||||
Title of Securities to be Registered
|
|
Amount to be
Registered(1)
|
|
Proposed Maximum
Offering Price
per security
|
|
Proposed Maximum
Aggregate Offering Price |
|
Amount of
Registration Fee
|
Class A common stock, par value $0.0001 per share
|
|
45,423,250(2)
|
|
$5.42(5)
|
|
$246,194,015.02(5)
|
|
$22,822.19
|
Warrants to purchase Class A common stock
|
|
9,900,000(3)
|
|
$0.51(6)
|
|
$5,049,000.00(6)
|
|
$468.04
|
Class A common stock, par value $0.0001 per share
|
|
109,095,234(4)
|
|
$5.42(5)
|
|
$591,296,168.28(5)
|
|
$54,813.15
|
Total
|
|
|
|
|
|
$842,529,183.28
|
|
$78,103.38
|
|
||||||||
|
(1)
|
Pursuant to Rule 416 under the Securities Act of 1933, as amended (the “Securities Act”), the securities being registered hereunder include such indeterminate number of additional securities as may be issuable to prevent dilution resulting of any stock dividend, stock split, recapitalization or other similar transaction.
|
(2)
|
The number of shares of Class A common stock being registered represents the sum of (a) 36,661,014 shares of Class A common stock issued to the Legacy Fathom Owners in connection with the closing of the Business Combination, (b) 4,770,000 shares of Class A common stock held by Sponsor and the other Altimar II Founders following the closing of the Business Combination, (c) 2,724,736 Earnout Shares issued to certain Legacy Fathom Owners, and (d) 1,267,500 Sponsor Earnout Shares (as defined herein).
|
(3)
|
The number of Warrants being registered represents the 9,900,000 Private Placement Warrants (as defined herein) to purchase shares of Class A common stock held by Sponsor. 8,625,000 Public Warrants (as defined herein) to purchase shares of Class A common stock were previously registered.
|
(4)
|
The number of shares of Class A common stock being registered represents the sum of (a) 18,525,000 shares of Class A common stock to be issued upon the exercise of outstanding Public Warrants and Private Placement Warrants, and (b) the issuance of 90,570,234 shares of Class A common stock to be issued upon the exchange of New Fathom Units (together with a corresponding number of shares of Class B common stock) by the Selling Stockholders of New Fathom Units (including 6,275,264 Earnout Shares).
|
(5)
|
Estimated solely for the purpose of calculating the registration fee, based on the average of the high and low prices of the registrant’s Class A common stock on the New York Stock Exchange (the “NYSE”) on January 11, 2022 (such date being within five business days of the date that this registration statement was filed with the SEC). This calculation is in accordance with Rule 457(c) of the Securities Act, which was $5.42 per share.
|
(6)
|
Estimated solely for the purpose of calculating the registration fee, based on the average of the high and low prices of the registrant’s Warrants on the NYSE on January 11, 2022 (such date being within five business days of the date that this registration statement was filed with the SEC). This calculation is in accordance with Rule 457(c) of the Securities Act, which was $0.51 per Warrant.
|
ii | ||||
iii | ||||
viii | ||||
1 | ||||
11 | ||||
12 | ||||
40 | ||||
41 | ||||
42 | ||||
60 | ||||
89 | ||||
100 | ||||
114 | ||||
115 | ||||
117 | ||||
121 | ||||
127 | ||||
134 | ||||
139 | ||||
146 | ||||
150 | ||||
151 | ||||
151 | ||||
153 | ||||
F-1 |
• |
“Adjusted EBITDA”,
non-GAAP measure,
means net losses before the impact of interest income or expense, income tax expense and depreciation and amortization, and further adjusted for the following items: stock-based compensation, transaction-related costs, and certain other
non-cash
and
non-core
items.
|
• |
“Altimar II
|
• |
“Altimar II Founders”
.
|
• |
“Altimar II IPO
.
|
• |
“Amended and Restated Memorandum and Articles of Association”
|
• |
“BCA” or “Business Combination Agreement”
|
• |
“Board”
|
• |
“Business Combination”
|
• |
“
Bylaws
|
• |
“Cayman Islands Companies Act”
.
|
• |
“Centex”
.
|
• |
“
Charter
|
• |
“Class
A common stock”
.
|
• |
“Class
B common stock”
|
• |
“Closing”
.
|
• |
“common stock” refers to shares of the Class A common stock and the Class B common stock, collectively.
|
• |
“Company,” “our,” “we” or “us”
.
|
• |
“Continuing Fathom Unitholders”
|
• |
“CORE Investors”
|
• |
“Dahlquist”
|
• |
“DGCL”
.
|
• |
“dollars” or
$
.
|
• |
“Domestication”
|
• |
“Earnout Shares”
|
• |
“Exchange Act”
|
• |
“Fathom”
.
|
• |
“Fathom Blocker Owners”
|
• |
“Fathom OpCo”
|
• |
“Fathom Operating Agreement”
|
• |
“Forfeiture and Support Agreement”
|
• |
“Forfeited Shares”
|
• |
“Founder shares”
|
• |
“GAAP”
|
• |
“
GPI
|
• |
“
ICOMold
|
• |
“
Incodema
|
• |
“Investor Rights Agreement”
|
• |
“Laser”
|
• |
“Legacy Fathom Owners”
|
• |
“
Majestic Metals
|
• |
“
Mark Two
|
• |
“
MCT
|
• |
“Merger”
|
• |
“Merger Sub”
|
• |
“Micropulse West”
|
• |
“New Credit Agreement”
|
• |
“New Fathom Units”
|
• |
“
Newchem
|
• |
“NYSE”
.
|
• |
“PIPE Investment”
.
|
• |
“PIPE Investors”
.
|
• |
“PIPE Securities
“PIPE Shares”
.
|
• |
“PPC
|
• |
“
Prior Acquisitions
|
• |
“Private Placement Warrants”
|
• |
“Pro Forma Adjusted EBITDA”
non-GAAP
measure, means pro forma net loss before the impact of interest income or expense, income tax expense or benefit and depreciation and amortization, and further adjusted for the same items as Adjusted EBITDA.
|
• |
“
Proxy Statement/Prospectus
|
• |
“Public Warrants”
.
|
• |
“Registration Rights Agreement”
|
• |
“SEC
.
|
• |
“Securities Act”
.
|
• |
“Sponsor”
.
|
• |
“Sponsor Earnout Shares”
|
• |
“Subscription Agreements”
|
• |
“
Summit
|
• |
“Tax Receivable Agreement” or “TRA
|
• |
“Transfer agent”
|
• |
“2019 Acquisitions”
|
• |
“
2020 Acquisitions
|
• |
“
2021 Acquisitions
|
• |
“2021 Term Loan”
|
• |
“2021 Omnibus Plan”
.
|
• |
“Warrant Agent”
.
|
• |
“Warrant Agreement”
|
• |
“Warrants”
.
|
• |
we are subject to risks related to the ongoing
COVID-19
pandemic;
|
• |
we may be subject to cybersecurity risks and changes to data protection regulation;
|
• |
we face increasing competition in many aspects of our business;
|
• |
we may not realize the anticipated benefits of our business acquisitions, and any acquisition, strategic relationship, joint venture or investment could disrupt our business and harm our operating results and financial condition;
|
• |
if we are unable to manage our growth and expand our operations successfully, our reputation, brands, business and results of operations may be harmed;
|
• |
our success depends on our ability to deliver
on-demand
manufacturing capabilities and custom parts that meet the needs of our customers and to effectively respond to changes in our industry;
|
• |
our failure to meet our customers’ expectations regarding quick turnaround time, price or quality could adversely affect our business and results of operations;
|
• |
we are subject to risks related to our dependency on our key management members and other key personnel, as well as attracting, retaining and developing qualified personnel in a highly competitive talent market;
|
• |
we may be subject to litigation risks and may face liabilities and damage to our professional reputation as a result;
|
• |
our businesses are subject to extensive domestic and foreign regulations that may subject us to significant costs and compliance requirements;
|
• |
we are subject to risks related to the Tax Receivable Agreement;
|
• |
we may be subject to risks related to our status as an emerging growth company within the meaning of the Securities Act;
|
• |
we are subject to the risks of our status as a “controlled company” within the meaning of the NYSE listing standards;
|
• |
the grant of registration rights to certain of our investors and the future exercise of such rights may adversely affect the market price of our Class A common stock or Warrants;
|
• |
we have identified material weaknesses in our internal control over financial reporting. Failure to achieve and maintain effective internal control over financial reporting could result in our failure to accurately or timely report our financial condition or results of operations which could have a material adverse effect on our business and stock price;
|
• |
the effect of legal, tax and regulatory changes; and
|
• |
other factors detailed under the section entitled “
Risk Factors.
|
• |
Additive manufacturing can produce highly complex parts using printed materials which would otherwise be extremely difficult to produce via traditional methods.
|
• |
CNC machining is a subtractive manufacturing process that utilizes a variety of precision computer guided tools. This process yields products with precision and repeatability, while offering high-quality surface finish optionality.
|
• |
Injection molding offers the ability to rapidly produce complex parts using molten material, formed in molds. This process delivers consistency, quality, and cost-effectiveness for larger-scale production.
|
• |
Precision sheet metal fabrication involves cutting and bending of metal sheets, resulting in parts which are highly durable. Lower production expenses make this a highly attractive fabrication process for
low-volume
jobs with fewer timing constraints.
|
• |
As advances in additive manufacturing make it better suited for higher-volume applications, it is expected to take share from traditional manufacturing processes. Additive manufacturing offers the benefits of speed, part consolidation, weight reduction, and the ability to create complex geometries.
|
• |
CNC machining has exhibited rapid technological advances over the past five to ten years and has gained significant share as a result. CNC workflow improvements have streamlined the process, reducing costs.
|
• |
While injection molding production serves a mature market, advances in fast-turnaround applications are driving growth which should not be overlooked.
|
• |
Precision sheet metal fabrication is projected to grow at an accelerated rate between 2020 and 2025.
|
• |
Adaptable, scalable platform with nationwide reach.
|
• |
Broad suite of manufacturing processes, deep technical expertise, and proprietary software platform.
|
• |
Strong customer relationships across diverse
end-markets.
on-demand
manufacturing partner of choice.
|
• |
Highly experienced management team and Board of Directors.
|
• |
Increased penetration of our existing enterprise-level corporate customer base and expansion through new enterprise-level corporate customers.
hands-on,
quick-turn prototyping of
low-to-mid
|
• |
Expanded offering of additive manufacturing capabilities.
|
capabilities into our platform. We plan to make informed investments in new technologies, supported by our robust, ongoing dialogue with customers and deep industry expertise.
|
• |
Capitalizing on outsourcing trends in prototyping and
low-
to
mid-volume
manufacturing.
in-house
capabilities. Based on current industry trends, we expect companies to further rely on outsourced providers for their prototyping and
low-
to
mid-volume
manufacturing. We believe we are well-positioned to capture market share as a result of this trend due to our comprehensive capabilities and corporate focus.
|
• |
Further enhancement of our software and digital capabilities.
internet-of-things
on-site
inventory through the establishment of digitized supply chain management systems.
|
• |
Continued pursuit of strategic
add-on
acquisitions.
on-demand
digital manufacturing company with a highly scalable breadth of manufacturing capabilities. We have optimized our platform to streamline the integration of new companies into the Fathom ecosystem, allowing us to deploy our proprietary playbook and realize synergies.
|
1. |
Altimar II Founders include Altimar Sponsor II, LLC and the seven former directors of Altimar II.
|
2. |
The warrants held by Public Shareholders are Public Warrants and the warrants held by Altimar Sponsor II, LLC are Private Placement Warrants. The organizational structure diagram assumes none of the Warrants have been exercised. The organizational structure diagram also excludes the Earnout Shares and the Sponsor Earnout Shares.
|
3. |
Legacy Fathom Owners include Fathom Blocker Owners and Continuing Fathom Unitholders, which include the CORE Investors.
|
• |
We are subject to risks related to the ongoing
COVID-19
pandemic;
|
• |
We may be subject to cybersecurity risks and changes to data protection regulation;
|
• |
We face increasing competition in many aspects of our business;
|
• |
We may not realize the anticipated benefits of our business acquisitions, and any acquisition, strategic relationship, joint venture or investment could disrupt our business and harm our operating results and financial condition;
|
• |
If we are unable to manage our growth and expand our operations successfully, our reputation, brands, business and results of operations may be harmed;
|
• |
Our success depends on our ability to deliver
on-demand
manufacturing capabilities and custom parts that meet the needs of our customers and to effectively respond to changes in our industry;
|
• |
Our failure to meet our customers’ expectations regarding quick turnaround time, price or quality could adversely affect our business and results of operations;
|
• |
We are subject to risks related to our dependency on our key management members and other key personnel, as well as attracting, retaining and developing qualified personnel in a highly competitive talent market;
|
• |
Our Charter does not limit the ability of the CORE Investors and their affiliates to compete with us;
|
• |
Through their ownership of a majority of our common stock, “negative control” rights and their rights to nominate directors to our board under the Investor Rights Agreement, the CORE Investors have substantial influence over our management and policies;
|
• |
We are subject to risks related to our dependency on Fathom OpCo to pay taxes, make payments under the Tax Receivable Agreement and pay other expenses;
|
• |
We may be subject to litigation risks and may face liabilities and damage to our professional reputation as a result;
|
• |
Our businesses are subject to extensive domestic and foreign regulations that may subject us to significant costs and compliance requirements;
|
• |
We are subject to risks related to the Tax Receivable Agreement;
|
• |
We may be subject to risks related to our status as an emerging growth company within the meaning of the Securities Act;
|
• |
The CORE Investors own more than 50% of Fathom’s outstanding common stock, and as a result, we are subject to the risks related to Fathom being categorized as a “controlled company” within the meaning of the NYSE listing standards;
|
• |
Because the Company became a publicly traded company by means other than a traditional underwritten initial public offering, the Company’s stockholders may face additional risks and uncertainties;
|
• |
Pre-existing
relationships between participants in the Business Combination and the related transactions or their affiliates could give rise to actual or perceived conflicts of interest in connection with the Business Combination;
|
• |
The grant of registration rights to certain of our investors and the future exercise of such rights may adversely affect the market price of our Class A common stock or Warrants;
|
• |
We may amend the terms of the Warrants in a manner that may be adverse to holders of Public Warrants with the approval by the holders of at least 50% of the then outstanding Public Warrants. As a result, the exercise price of the Warrants could be increased, the exercise period could be shortened and the number of Class A common stock purchasable upon exercise of a Warrant could be decreased, all without approval of each Warrant affected;
|
• |
We have identified material weaknesses in our internal control over financial reporting. Failure to achieve and maintain effective internal control over financial reporting could result in our failure to accurately or timely report our financial condition or results of operations which could have a material adverse effect on our business and stock price;
|
• |
Our compliance obligations under the Sarbanes-Oxley Act require substantial financial and management resources, and increase the time and costs of completing an acquisition; and
|
• |
Our management team has limited experience managing a public company.
|
Issuer
|
Fathom Digital Manufacturing Corporation. |
Class A common stock offered by the Selling Stockholders
|
Up to 145,893,484 shares of Class A common stock. |
Class A common stock underlying the Warrants
|
18,525,000 shares issuable upon exercise of Warrants to purchase Class A common stock. |
Use of Proceeds
|
We will not receive any of the proceeds from the sale of the shares of Class A common stock or Private Placement Warrants by the Selling Stockholders. We will receive the proceeds from any exercise of the Warrants for cash, which we intend to use for general corporate purposes. |
|
We expect to use the net proceeds from the exercise of the Warrants, if any, for general corporate purposes. |
Market for our securities
|
Our Class A common stock is currently listed on the NYSE under the symbol “FATH.” |
|
Our Public Warrants are currently listed on the NYSE under the symbol “FATH.WS” |
Risk Factors
|
An investment in the securities offered hereby is speculative and involves a high degree of risk. You should carefully consider the information set forth under “Risk Factors” and elsewhere in this prospectus. |
• |
an acquired company, asset or technology not furthering our business strategy as anticipated;
|
• |
difficulties entering and competing in new product or geographic markets and increased competition, including price competition;
|
• |
integration challenges;
|
• |
challenges in working with strategic partners and resolving any related disagreements or disputes;
|
• |
high valuation for a company, asset or technology, or changes in the economic or market conditions or assumptions underlying our decision to make an acquisition;
|
• |
significant problems or liabilities associated with acquired businesses, assets or technologies, including increased intellectual property and employment-related litigation exposure;
|
• |
acquisition of a significant amount of goodwill, which could result in future impairment charges that would reduce our earnings; and
|
• |
requirements to record substantial charges and amortization expense related to certain purchased intangible assets, deferred stock compensation and other items, as well as other charges or expenses.
|
• |
enhance our operational, financial and management controls and infrastructure, human resource policies, and reporting systems and procedures;
|
• |
effectively scale our operations, including accurately predicting the need for floor space, equipment, and additional staffing; and
|
• |
successfully identify, recruit, hire, train, develop, maintain, motivate and integrate additional employees.
|
• |
retain and further penetrate existing customers, as well as attract new customers;
|
• |
consistently execute on custom part orders in a manner that satisfies our customers’ product needs and provides them with a superior experience;
|
• |
develop new technologies or manufacturing processes and broaden the range of custom parts we offer;
|
• |
capitalize on customers’ product expectations for access to comprehensive, user-friendly
e-commerce
capabilities 24 hours per day, 7 days per week;
|
• |
increase the strength and awareness of our brands across geographic regions;
|
• |
respond to changes in customers’ needs, technology and our industry;
|
• |
react to challenges from existing and new competitors; and
|
• |
respond to an economic recession which negatively impacts manufacturers’ ability to innovate and bring new products to market.
|
• |
be unable to meet the shipping deadlines of our customers;
|
• |
experience disruptions in our ability to process submissions and generate quotations, manufacture and ship parts, provide marketing and sales support and customer service and otherwise operate our business, any of which could negatively impact our business;
|
• |
be forced to rely on third-party manufacturers;
|
• |
need to expend significant capital and other resources to address any damage caused by the disaster; and
|
• |
lose customers and be unable to reacquire those customers.
|
• |
disruptions to or restrictions on our ability to ensure the continuous provision of our manufacturing services and solutions;
|
• |
reductions in our capacity utilization levels;
|
• |
temporary closures of our direct and indirect suppliers, resulting in adverse effects to our supply chain, and other supply chain disruptions, which adversely affect our ability to procure sufficient inventory to support customer orders;
|
• |
temporary shortages of skilled employees available to staff manufacturing facilities due to
shelter-in-place
|
• |
restrictions or disruptions of transportation, such as reduced availability of air transport, port closures and increased border controls or closures;
|
• |
increases in operational expenses and other costs related to requirements implemented to mitigate the impact of the pandemic;
|
• |
delays or limitations on the ability of our customers to perform or make timely payments;
|
• |
reductions in short- and long-term demand for our manufacturing services and solutions, or other disruptions in technology buying patterns;
|
• |
workforce disruptions due to illness, quarantines, governmental actions, other restrictions and/or the social distancing measures we have taken to mitigate the impact of
COVID-19
at our locations in an effort to protect the health and well-being of our employees, customers, suppliers and of the communities in which we operate (including certain employees working from home, restricting the number of employees attending events or meetings in person, limiting the number of people in our buildings and factories at any one time, further restricting access to our facilities and suspending employee travel); and
|
• |
our management team continuing to commit significant time, attention and resources to monitoring the
COVID-19
pandemic and seeking to mitigate its effects on our business and workforce.
|
• |
not being required to comply with the auditor attestation requirements of Section 404 of the Sarbanes-Oxley Act;
|
• |
not being required to comply with any requirement that may be adopted by the Public Company Accounting Oversight Board regarding mandatory audit firm rotation or a supplement to the auditor’s report providing additional information about the audit and the financial statements (i.e., an auditor discussion and analysis);
|
• |
reduced disclosure obligations regarding executive compensation in our periodic reports, proxy statements and registration statements; and
|
• |
exemptions from the requirements of holding a nonbinding advisory vote of stockholders on executive compensation, stockholder approval of any golden parachute payments not previously approved and
|
having to disclose the ratio of the compensation of our chief executive officer to the median compensation of our employees.
|
• |
a classified board of directors with three-year staggered terms, which could delay the ability of stockholders to change the membership of a majority of the Fathom Board;
|
• |
the ability of the Fathom Board to issue shares of preferred stock, including “blank check” preferred stock and to determine the price and other terms of those shares, including preferences and voting rights, without stockholder approval, which could be used to significantly dilute the ownership of a hostile acquirer;
|
• |
the limitation of the liability of, and the indemnification of, Fathom’s directors and officers;
|
• |
the right of the Fathom Board to elect a director to fill a vacancy created by the expansion of the Fathom Board or the resignation, death or removal of a director, which prevents stockholders from being able to fill vacancies on the Fathom Board;
|
• |
the requirement that directors may only be removed from the Fathom Board for cause;
|
• |
the requirement that a special meeting of stockholders may be called only by the Fathom Board or the chairman of the Fathom Board, which could delay the ability of stockholders to force consideration of a proposal or to take action, including the removal of directors;
|
• |
controlling the procedures for the conduct and scheduling of the Fathom Board and stockholder meetings;
|
• |
the ability of the Fathom Board to amend the Bylaws, which may allow the Fathom Board to take additional actions to prevent an unsolicited takeover and inhibit the ability of an acquirer to amend the Bylaws to facilitate an unsolicited takeover attempt; and
|
• |
advance notice procedures with which stockholders must comply to nominate candidates to the Fathom Board or to propose matters to be acted upon at a stockholders’ meeting, which could preclude stockholders from bringing matters before annual or special meetings of stockholders and delay changes in the composition of the Fathom Board and also may discourage or deter a potential acquirer from conducting a solicitation of proxies to elect the acquirer’s own slate of directors or otherwise attempting to obtain control of the Company.
|
• |
the accompanying notes to the unaudited pro forma condensed combined financial statements;
|
• |
the historical audited financial statements of Altimar II for the period from December 7, 2020 (inception) through December 31, 2020 and unaudited financial statements for the nine months ended September 30, 2021, included elsewhere in this prospectus;
|
• |
the historical audited financial statements of Fathom OpCo for the year ended December 31, 2020 and unaudited financial statements for the nine months ended September 30, 2021, included in this prospectus;
|
• |
the historical audited combined financial statements of Incodema and Newchem for the year ended December 31, 2019, included in this prospectus;
|
• |
the historical audited financial statements of Dahlquist for the nine months ended September 30, 2020, included in this prospectus;
|
• |
the historical audited financial statements of Majestic Metals for the nine months ended September 30, 2020, included in this prospectus; and
|
• |
other information relating to Altimar II and Fathom OpCo contained in the Proxy Statement/Prospectus and the description of certain terms thereof set forth in the section entitled “The Business Combination.”
|
• |
Fathom OpCo is a variable interest entity (“VIE”). Fathom will be the sole managing member and primary beneficiary which has full and complete charge of all affairs of Fathom OpCo, and the New Fathom Units of Fathom OpCo do not have substantive participating or kick out rights; and
|
• |
No single party controls Fathom pre and post transaction, hence, the Business Combination is not considered a common control transaction.
|
• |
Redemptions and PIPE Investment:
|
• |
Existing Fathom Owner Consideration:
|
Seller Equity Consideration was an aggregate number of shares of Fathom Class A common stock and New Fathom Units stock equal to 120,955,985.
|
• |
Forfeited Shares:
|
($ in thousands) |
Altimar
Acquisition Corp II |
Fathom OpCo
|
Total Pro
Forma Adjustments |
Pro Forma
Combined |
||||||||||||
Assets
|
||||||||||||||||
Cash and cash equivalents
|
$ | 331 | $ | 10,531 | $ | 70,000 |
(a)
|
$ | 19,364 | |||||||
152,000 |
(b)
|
|||||||||||||||
(172,860 |
)
(b)
|
|||||||||||||||
(60,550 |
)
(c)
|
|||||||||||||||
345,012 |
(d)
|
|||||||||||||||
(3,378 |
)
(e)
|
|||||||||||||||
(321,452 |
)
(i)
|
|||||||||||||||
Account receivable, net
|
— | 24,512 | — | 24,512 | ||||||||||||
Inventory
|
— | 9,173 | 2,441 |
(e)
|
11,614 | |||||||||||
Prepaid expenses
|
745 | 3,267 | — | 4,012 | ||||||||||||
Other current assets
|
— | — | — | |||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total Current Assets
|
1,076 | 47,483 | 11,213 | 59,772 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
— | — | |||||||||||||||
Investments held in trust account
|
345,012 | — | (345,012 |
)
(d)
|
— | |||||||||||
Property and equipment, net
|
— | 41,031 | (2,921 |
)
(e)
|
38,110 | |||||||||||
Intangible & other
|
— | 111,573 | 138,427 |
(e)
|
250,000 | |||||||||||
Goodwill
|
— | 83,113 | 1,241,733 |
(e)
|
1,324,846 | |||||||||||
Other
non-current
assets
|
— | 145 | — | 145 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total assets
|
346,088 | 283,345 | 1,043,440 | 1,672,873 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Liabilities and Stockholders’ Equity
|
||||||||||||||||
Account Payable
|
— | 7,475 | — | 7,475 | ||||||||||||
Accrued expenses
|
260 | 5,821 | (860 |
)
(b)
|
5,221 | |||||||||||
Other current liabilities
|
— | 4,497 | — | 4,497 | ||||||||||||
Contingent consideration
|
— | 6,330 | — | 6,330 | ||||||||||||
Current portion of debt
|
— | 170,257 | (168,757 |
)
(b)
|
1,500 | |||||||||||
Accrued offering costs
|
4 | — | — | 4 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total Current Liabilities
|
264 | 194,380 | (169,617 | ) | 25,027 | |||||||||||
|
|
|
|
|
|
|
|
|||||||||
Long-term debt, net
|
— | — | 147,562 |
(b)
|
147,562 | |||||||||||
Long-term contingent consideration
|
— | 2,300 | — | 2,300 | ||||||||||||
Deferred Tax Liability
|
— | 3,009 | 2,768 |
(j)
|
5,777 | |||||||||||
Other
Non-current
Liabilities
|
— | 1,463 | — | 1,463 | ||||||||||||
Warrant Liability
|
19,643 | — | — | 19,643 | ||||||||||||
Deferred underwriting fee payable
|
12,075 | — | (12,075 |
)
(f)
|
— | |||||||||||
Payable to related parties pursuant to tax receivable agreement
|
— | — | 4,462 |
(j)
|
4,462 | |||||||||||
— | ||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total liabilities
|
31,982 | 201,152 | (26,900 | ) | 206,234 | |||||||||||
|
|
|
|
|
|
|
|
($ in thousands) |
Altimar
Acquisition Corp II |
Fathom OpCo
|
Total Pro
Forma Adjustments |
Pro Forma
Combined |
||||||||||||
Accumulated other comprehensive income
|
$ | — | $ | 28 | $ | (28 |
)
(e)
|
$ | — | |||||||
Retained earnings (accumulated deficit)
|
(30,895 | ) | (22,290 | ) | 22,290 |
(e)
|
(67,934 | ) | ||||||||
(1,743 |
)
(e)
|
|||||||||||||||
(34,331 |
)
(c)
|
|||||||||||||||
(965 |
)
(k)
|
|||||||||||||||
Non-controlling
interest in subsidiaries
|
842,950 |
(h)
|
842,950 | |||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total stockholders’ equity
|
(30,894 | ) | 28,088 | 1,469,445 | 1,466,639 | |||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total liabilities and stockholders’ equity
|
$ | 346,088 | $ | 283,345 | 1,043,440 | 1,672,873 | ||||||||||
|
|
|
|
|
|
|
|
Altimar
Acquisition Corp II
(1)
|
Pro Forma
Fathom Opco |
Total Pro Forma
Adjustments
(3)
|
Pro Forma
Combined |
|||||||||||||
Revenue
|
— | 118,254 | — | 118,254 | ||||||||||||
Cost of Revenue
|
— | 66,186 | 1,325 | 67,511 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Gross Profit
|
— | 52,068 | (1,325 | ) | 50,743 | |||||||||||
|
|
|
|
|
|
|
|
|||||||||
Operating expenses
|
||||||||||||||||
Selling, general, and administrative
|
1,692 | 32,880 | (1,431 | ) | 33,141 | |||||||||||
Depreciation and amortization
|
— | 10,495 | 6,397 | 16,892 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total operating expenses
|
1,692 | 43,375 | 4,966 | 50,033 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Operating income (loss)
|
(1,692 | ) | 8,693 | (6,291 | ) | 710 | ||||||||||
Interest expense and other expense (income)
|
||||||||||||||||
Interest expense/(income)
|
(12 | ) | — | 4,230 | 4,218 | |||||||||||
Other expense
|
755 | 9,438 | — | 10,193 | ||||||||||||
Other (income)
|
(3,191 | ) | (3,874 | ) | — | (7,065 | ) | |||||||||
|
|
|
|
|
|
|
|
|||||||||
Total other expenses, net
|
(2,448 | ) | 5,564 | 4,230 | 7,346 | |||||||||||
NET INCOME (LOSS) BEFORE INCOME TAXES
|
756 | 3,129 | (10,521 | ) | (6,636 | ) | ||||||||||
Provision for income taxes
|
868 | (868 | ) | — | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
NET INCOME (LOSS)
|
756 | 2,261 | (9,653 | ) | (6,636 | ) | ||||||||||
Net loss attributable to noncontrolling interest
|
(4,608 | ) | ||||||||||||||
|
|
|||||||||||||||
Net loss attributable to Fathom Digital Manufacturing Corporation
|
(2,028 | ) | ||||||||||||||
|
|
|||||||||||||||
Basic and diluted weighted average shares outstanding
|
51,608,262 | |||||||||||||||
|
|
|||||||||||||||
Basic and diluted (loss) Per Share:
|
$ | (0.04 | ) | |||||||||||||
|
|
(1) |
Refers to the historical unaudited interim financial statements of Altimar II.
|
(2) |
Refers to the Pro Forma Fathom OpCo Condensed Combined Statement of Operations for the nine months ended September 30, 2021 adjusted to give effect to the 2021 Acquisitions, as detailed in Note 2.
|
($ in thousands) |
Altimar
Acquisition Corp II
(1)
|
Pro Forma
Fathom OpCo
(2)
|
Pro Forma
Adjustments |
Pro Forma
Combined |
||||||||||||
Revenue
|
— | 149,405 | — | 149,405 | ||||||||||||
Cost of Revenue
|
— | 76,471 | 5,206 |
(a)
|
81,677 | |||||||||||
|
|
|
|
|
|
|
|
|||||||||
Gross Profit
|
— | 72,934 | (5,206 | ) | 67,728 | |||||||||||
|
|
|
|
|
|
|
|
|||||||||
Operating expenses
|
||||||||||||||||
Selling, general, and administrative
|
— | 49,018 | 46,629 |
(b)
|
95,647 | |||||||||||
Depreciation and amortization
|
— | 16,328 | 6,195 |
(c)
|
22,523 | |||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total operating expenses
|
— | 65,346 | 52,824 | 118,170 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Operating income (loss)
|
— | 7,588 | (58,030 | ) | (50,442 | ) | ||||||||||
Interest expense and other expense (income)
|
||||||||||||||||
Interest expense/(income)
|
— | 9,294 | (3,051 |
)
(d)
|
6,243 | |||||||||||
Other expense
|
5 | 8,465 | — | 8,470 | ||||||||||||
Other (income)
|
(2,818 | ) | — | (2,818 | ) | |||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total other expenses (income), net
|
5 | 14,941 | (3,051 | ) | 11,895 | |||||||||||
NET LOSS BEFORE INCOME TAXES
|
(5 | ) | (7,353 | ) | (54,979 | ) | (62,337 | ) | ||||||||
Provision for income taxes
|
— | 375 | (375 |
)
(e)
|
— | |||||||||||
|
|
|
|
|
|
|
|
|||||||||
NET LOSS
|
(5 | ) | (7,728 | ) | (54,604 | ) | (62,337 | ) | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Net loss attributable to noncontrolling interest
|
(38,916 |
)
(g)
|
||||||||||||||
|
|
|||||||||||||||
Net loss attributable to Fathom Digital Manufacturing Corporation
|
(23,421 | ) | ||||||||||||||
|
|
|||||||||||||||
Basic and diluted weighted average shares outstanding
|
51,608,262 | |||||||||||||||
|
|
|||||||||||||||
Basic and diluted net (loss) Per Share:
|
$ | (0.45 |
)
(f)
|
|||||||||||||
|
|
(1) |
Refers to the historical audited financial statements of Altimar II.
|
(2) |
Refers to the Pro Forma Fathom OpCo Condensed Combined Statement of Operations for the year ended December 31, 2020 adjusted to give effect to the 2021 Acquisitions, as detailed in Note 2.
|
(a) |
Altimar II changed its jurisdiction of incorporation by deregistering as an exempted company in the Cayman Islands and continuing and domesticating as a corporation under the laws of the State of
|
Delaware (the “Domestication”), upon which Altimar II changed its name to “Fathom Digital Manufacturing Corporation.” |
(b) |
Fathom OpCo issued managing member interests in Fathom OpCo to Altimar II in exchange for a nominal cash payment;
|
(c) |
Following step (b) above, each of CORE Fund I
Blocker-5
LLC, a Delaware limited liability company (“Fathom Blocker 1”), CORE Fund I
Blocker-2
LLC, a Delaware limited liability company (“Fathom Blocker 2”), and SG (MCT) Blocker, LLC, a Delaware limited liability company (Fathom Blocker 3” and, together with Fathom Blocker 1 and Fathom Blocker 2, the “Fathom Blockers”), merged with and into Rapid Blocker 1 Merger Sub, LLC, a Delaware limited liability company and a direct, wholly owned subsidiary of Altimar II (“Blocker Merger Sub 1”), Rapid Blocker 2 Merger Sub, LLC , a Delaware limited liability company and a direct, wholly owned subsidiary of Altimar II (“Blocker Merger Sub 2”), and Rapid Blocker 3 Merger Sub, LLC, a Delaware limited liability company and a direct, wholly owned subsidiary of Altimar II (“Blocker Merger Sub 3” and, together with Blocker Merger Sub 1 and Blocker Merger Sub 2, the “Blocker Merger Subs”), respectively, in each case, with the Fathom Blockers surviving as the surviving companies and wholly owned subsidiaries of Altimar II (collectively, the “Surviving Fathom Blockers”);
|
(d) |
Immediately following step (c) above, the Surviving Fathom Blockers each merged with and into Altimar II (the “Blocker Altimar Mergers”), in each case, with Altimar II as the surviving company; and
|
(e) |
Immediately following the Blocker Altimar Mergers, Rapid Merger Sub merged with and into Fathom OpCo (the “Fathom Merger”), with Fathom OpCo as the surviving entity of the Fathom Merger (Fathom, in its capacity as the surviving entity of the Fathom Merger, is sometimes referred to as the “Fathom Surviving Entity”). Following the Fathom Merger, the Fathom Surviving Entity is owned by Altimar II and all other holders of Fathom OpCo units outstanding as of immediately prior to the Fathom Merger (such other holders, excluding Altimar II, are referred to as the “Continuing Fathom Unitholders”).
|
(in millions $)
|
||||
Cash Consideration
|
$ | 3 | ||
Repayment of
non-extended
long-term debt, net
|
160 | |||
Total cash consideration
|
|
163
|
|
|
Closing Seller Equity Consideration
|
1,210 | |||
Contingent consideration
|
82 | |||
Total consideration transferred
|
|
1,445
|
|
|
Cash and cash equivalents
|
11 | |||
Accounts receivable
|
25 | |||
Inventory
|
12 | |||
Other current assets
|
2 | |||
Property and equipment, net
|
38 | |||
Intangible assets, net
|
250 | |||
Goodwill
|
1,325 | |||
Total assets acquired
|
1,663 | |||
Accounts payable
|
(7 | ) | ||
Accrued expenses and other current liabilities
|
(10 | ) | ||
Contingent consideration from prior acquisitions
|
(6 | ) | ||
Long-term debt, net
|
(170 | ) | ||
Tax receivable agreement
|
(4 | ) | ||
Deferred tax liability
|
(6 | ) | ||
Other
non-current
liabilities
|
(5 | ) | ||
Total liabilities assumed
|
(208 | ) | ||
Net assets acquired
|
$
|
1,445
|
|
Identifiable intangible assets
|
Fair Value
(in millions) |
Useful Life
(in years) |
||||||
Trade Name
|
$ | 80 | 15 | |||||
Customer Relationships
|
150 | 19 | ||||||
Developed Technology
|
20 | 5 | ||||||
|
|
|||||||
$ | 250 |
Fathom
OpCo
(1)
|
Incodema,
LLC
(2)
|
Newchem,
LLC
(2)
|
GPI
(2)
|
Dahlquist
Machine, LLC
(2)
|
Majestic
Metals
(2)
|
Mark
Two
(2)
|
Summit
(2)
|
Centex &
Laser
(2)
|
Precision
Process
(2)
|
Micropulse
West
(2)
|
Pro Forma
Adjustments |
Pro
Forma Fathom OpCo |
||||||||||||||||||||||||||||||||||||||||
Revenue
|
61,289 | 8,161 | 3,432 | 674 | 7,853 | 23,573 | 5,601 | 6,659 | 13,223 | 9,998 | 8,942 | — | 149,405 | |||||||||||||||||||||||||||||||||||||||
Cost of Revenue
|
32,815 | 2,762 | 1,926 | 288 | 2,126 | 15,359 | 2,878 | 1,518 | 7,523 | 2,965 | 5,348 | 963 |
(a)
|
76,471 | ||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||
Gross Profit
|
28,474 | 5,399 | 1,506 | 386 | 5,727 | 8,214 | 2,723 | 5,141 | 5,700 | 7,033 | 3,594 | (963 | ) | 72,934 | ||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||
Operating expenses
|
||||||||||||||||||||||||||||||||||||||||||||||||||||
Selling, general, and administrative
|
22,197 | 4,211 | 1,323 | 355 | 2,183 | 4,216 | 2,092 | 4,804 | 2,655 | 3,705 | 1,277 | — | 49,018 | |||||||||||||||||||||||||||||||||||||||
Depreciation and amortization
|
4,825 | 174 | 75 | 219 | 34 | 124 | — | — | 589 | 46 | 437 | 9,805 |
(b)
|
16,328 | ||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||
Total operating expenses
|
27,022 | 4,385 | 1,398 | 574 | 2,217 | 4,340 | 2,092 | 4,804 | 3,244 | 3,751 | 1,714 | 9,805 | 65,346 | |||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||
Operating income (loss)
|
1,452 | 1,014 | 108 | (188 | ) | 3,510 | 3,874 | 631 | 337 | 2,456 | 3,282 | 1,880 | (10,768 | ) | 7,588 | |||||||||||||||||||||||||||||||||||||
Interest expense and other expense (income)
|
||||||||||||||||||||||||||||||||||||||||||||||||||||
Interest expense/ (income)
|
3,665 | 118 | 34 | — | (35 | ) | (19 | ) | 48 | 80 | 362 | — | 22 | 5,019 |
(c)
|
9,294 | ||||||||||||||||||||||||||||||||||||
Other expense
|
6,335 | 388 | 64 | — | — | 2 | 971 | 114 | 591 | — | — | — | 8,465 | |||||||||||||||||||||||||||||||||||||||
Other (income)
|
(585 | ) | (16 | ) | — | — | (542 | ) | (1,699 | ) | — | — | — | 28 | (4 | ) | — | (2,818 | ) | |||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||
Total other expenses (income), net
|
9,415 | 490 | 98 | — | (577 | ) | (1,716 | ) | 1,019 | 194 | 953 | 28 | 18 | 5,019 | 14,941 | |||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||
NET (LOSS) INCOME BEFORE INCOME TAXES
|
(7,963 | ) | 524 | 10 | (188 | ) | 4,087 | 5,590 | (388 | ) | 143 | 1,503 | 3,254 | 1,862 | (15,787 | ) | (7,353 | ) | ||||||||||||||||||||||||||||||||||
Provision for income taxes
|
— | — | — | — | — | — | — | — | 338 | 37 | — | 375 | ||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||||
NET (LOSS) INCOME
|
(7,963 | ) | 524 | 10 | (188 | ) | 4,087 | 5,590 | (388 | ) | 143 | 1,165 | 3,217 | 1,862 | (15,787 | ) | (7,728 | ) | ||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
Refers to the historical audited financial statements of Fathom OpCo.
|
(2) |
Refers to the historical results of Incodema, Dahlquist, Majestic Metals, Mark Two, Newchem, GPI, Summit, Centex, Laser, Precision Process, and Micropoulse West prior to their respective acquisitions. Note that each of the Mark Two, GPI, Summit, Centex, Laser, Micropulse West and PPC acquisitions is individually insignificant under
S-X
Rule
3-05.
|
a) |
Cost of revenue
|
b) |
Depreciation and amortization
|
c) |
Interest Expense
|
Fathom
OpCo
(1)
|
Summit
(2)
|
Centex &
Laser
(2)
|
Precision
Process
(2)
|
Micropulse
West
(2)
|
Pro Forma
Adjustments |
Pro Forma
Fathom OpCo |
||||||||||||||||||||||
Revenue
|
107,887 | 404 | 4,062 | 3,771 | 2,130 | — | 118,254 | |||||||||||||||||||||
Cost of Revenue
|
61,749 | 78 | 2,351 | 840 | 1,168 | — | 66,186 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Gross Profit
|
46,138 | 326 | 1,711 | 2,931 | 962 | — | 52,068 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Operating expenses
|
||||||||||||||||||||||||||||
Selling, general, and administrative
|
29,470 | 391 | 1,220 | 1,299 | 500 | — | 32,880 | |||||||||||||||||||||
Depreciation and amortization
|
9,327 | — | 24 | — | 65 | 1,079 |
(a)
|
10,495 | ||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Total operating expenses
|
38,797 | 391 | 1,244 | 1,299 | 565 | 1,079 | 43,375 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Operating income (loss)
|
7,341 | (65 | ) | 467 | 1,632 | 397 | (1,079 | ) | 8,693 | |||||||||||||||||||
Interest expense and other expense (income)
|
||||||||||||||||||||||||||||
Interest expense/(income)
|
8,800 | 1 | 102 | — | (1 | ) | (8,902 |
)
(b)
|
— | |||||||||||||||||||
Other expense
|
9,007 | 419 | — | 1 | 11 | — | 9,438 | |||||||||||||||||||||
Other (income)
|
(3,215 | ) | — | (1,389 | ) | (11 | ) | 741 | — | (3,874 | ) | |||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Total other expenses, net
|
14,592 | 420 | (1,287 | ) | (10 | ) | 751 | (8,902 | ) | 5,564 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
NET (LOSS) INCOME BEFORE INCOME TAXES
|
(7,251 | ) | (485 | ) | 1,754 | 1,642 | (354 | ) | 7,823 | 3,129 | ||||||||||||||||||
Provision for income taxes
|
807 | — | 22 | 39 | — | — | 868 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
NET (LOSS) INCOME
|
(8,058 | ) | (485 | ) | 1,732 | 1,603 | (354 | ) | 7,823 | 2,261 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
Refers to the historical audited financial statements of Fathom OpCo.
|
(2) |
Refers to the historical results of Summit, Centex, Laser, Precision Process, and Micropulse West prior to their respective acquisitions. The following adjustments are incorporated in the unaudited pro forma condensed combined financial information:
|
a) |
Depreciation and Amortization
|
b) |
Interest expense/(income)
|
a) |
Cost of Revenue
|
b) |
Selling, general, and administrative
|
c) |
Depreciation and Amortization
|
d) |
Interest Expense
|
e) |
Income Taxes
|
f) |
Net (loss) income per share
|
For the year ended
December 31, 2020 |
||||
(in thousands, except share-related amounts)
|
||||
Pro Forma net loss attributable to holders of Class A Common Stock
|
(23,421 | ) | ||
Weighted average shares of Class A Common Stock outstanding — basic and diluted
|
51,608,262 | |||
|
|
|||
Net loss per share — basic and diluted
|
$ | (0.45 | ) | |
|
|
g) |
Noncontrolling Interest
|
a) |
Cost of Revenue
|
b) |
Selling, general, and administrative
|
c) |
Depreciation and Amortization
|
d) |
Interest Expense
|
e) |
Income Taxes
|
f) |
Net (loss) income per share
|
For the period
ended September 30, 2021 |
||||
(in thousands, except share-related amounts)
|
||||
Pro Forma net loss attributable to holders of Class A Common Stock
|
(2,028 | ) | ||
Weighted average shares of Class A Common Stock outstanding — basic and diluted
|
51,608,262 | |||
|
|
|||
Net income per share — basic and diluted
|
$ | (0.04 | ) | |
|
|
g) |
Noncontrolling Interest
|
a) |
Reflects the proceeds of $70.0 million from the issuance of 7,000,000 shares of Class A common stock with a par value of $0.0001 from the PIPE Investment based on estimated commitments received.
|
b) |
Reflects the entry into a $125.0 million term loan and a $27.0 million revolver, net of deferred financing fees of $2.9 million, payment of the historical debt of $170.3 million, and payment of accrued interest of $0.9 million.
|
c) |
A total of $60.6 million of expected transaction costs are to be incurred with the Business Combination, including $2.9 million of deferred financing costs. Of the total costs, $12.1 million relate to deferred IPO fees described in (f).
|
d) |
Reflects the reclassification of $345.0 million of cash and cash equivalents held in the trust account of Altimar II that will become available for transaction consideration, transaction expenses, and the operating activities in conjunction with the Business Combination.
|
e) |
Represents the adjustment for the estimated preliminary purchase price allocation for the acquisition of Fathom OpCo resulting from the Business Combination. The preliminary calculation of total consideration is presented above in Note 1 above.
|
f) |
Reflects the payment of deferred initial public offering (“IPO”) fees which includes $12.1 million of deferred underwriters’ and professional fees in connection with Altimar II’s IPO.
|
g) |
Represents the pro forma adjustments to reclassify Altimar II’s Class B ordinary shares, which will be converted to Fathom Class C common stock as a required step for the Domestication of Altimar II and subsequently and immediately converted to Fathom Class A common stock and Altimar II Class A ordinary shares that will be converted to Fathom Class A common stock in connection with the Business Combination.
|
h) |
Represents the pro forma adjustments to record a
non-controlling
interest related to the interest held by the Continuing Fathom Unitholders.
|
Shares
|
Ownership %
|
|||||||
Altimar II Public Shareholders
|
2,354,642 | 4.6 | % | |||||
PIPE Investors
|
7,000,000 | 13.6 | % | |||||
Altimar II Founders
|
4,770,000 | 9.2 | % | |||||
Legacy Fathom Equity Holders
|
36,661,014 | 71.0 | % | |||||
Vested 2021 Omnibus Plan Award Grantees
|
822,606 | 1.6 | % | |||||
Total Class A Common Stock
|
51,608,262 | 100 | % |
i) |
Represents the impact of redemptions at an estimated per share redemption price. $321.5 million in cash was paid to redeeming shareholders with the offset to additional
paid-in
capital. In addition, a decrease in cash consideration used in the Business Combination was offset with an increase in equity consideration. In addition, based on the actual redemptions, Fathom will own 37.6% of the economic interest of Fathom OpCo, and the Continuing Fathom Unitholders will own the remaining 62.4%, and therefore, this adjustments reflects changes to
non-controlling
interest as a result of this change.
|
j) |
Upon completion of the Business Combination, Fathom will be party to a Tax Receivable Agreement (“TRA”). As described under “
Certain Relationships and Related-Party Transactions—Tax Receivable Agreement
|
Altimar
Acquisition Corp II
(1)
|
Pro Forma
Fathom OpCo
(2)
|
Pro Forma
Combined |
||||||||||
Period Ended September 30, 2021
|
||||||||||||
(in thousands except share and per share amounts)
|
||||||||||||
Book Value per share
|
$ | (0.81 | ) | $ | N/A | $ | 28.42 | |||||
Net income (loss)
|
756 | 2,261 | (6,636 | ) | ||||||||
Altimar II Public Shares
|
||||||||||||
Weighted average shares outstanding, basic and diluted — Class A ordinary shares
|
29,571,429 | |||||||||||
Basic and diluted income per share, Class A ordinary shares
|
0.02 | |||||||||||
Founder Shares
|
||||||||||||
Weighted average shares outstanding, basic and diluted — Class B ordinary shares
|
8,460,165 | |||||||||||
Basic and diluted net loss per common share
|
0.02 | |||||||||||
Fathom Shares
|
||||||||||||
Weighted average shares outstanding, basic and diluted
|
51,608,262 | |||||||||||
|
|
|||||||||||
Basic and diluted net loss per common share
|
$ | (0.04 | ) | |||||||||
Cash distributions per common share
|
N/A | N/A | N/A | |||||||||
Year Ended December 31, 2020
|
||||||||||||
(in thousands except share and per share amounts)
|
||||||||||||
Net income (loss)
|
$ | (5 | ) | $ | (7,728 | ) | $ | (62,337 | ) | |||
Altimar II Public Shares
|
||||||||||||
Weighted average shares outstanding, basic and diluted — Class A ordinary shares
|
N/A | |||||||||||
Basic and diluted income per share, Class A ordinary shares
|
N/A | |||||||||||
Founder Shares
|
||||||||||||
Weighted average shares outstanding, basic and diluted — Class B ordinary shares
|
7,500,000 | |||||||||||
Basic and diluted net loss per common share
|
$ | — | ||||||||||
Fathom Shares
|
||||||||||||
Weighted average shares outstanding, basic and diluted
|
51,608,262 | |||||||||||
|
|
|||||||||||
Basic and diluted net loss per common share
|
$ | (0.45 | ) | |||||||||
Cash distributions per common share
|
N/A | N/A | N/A |
(1) |
Refers to the unaudited interim financial statements of Altimar II as of September 30, 2021 and the historical audited financial statements of Altimar II as of December 31, 2020.
|
(2) |
Refers to the Pro Forma Fathom OpCo Condensed Combined Statement of Operations for the year ended December 31, 2020 and September 30, 2021 adjusted to give effect to the 2021 Acquisitions, as detailed in Note 2 and Note 3, respectively.
|
• |
Fathom OpCo owns a wide breadth of advanced manufacturing processes, including additive 2.0 and emerging technologies
|
• |
We have a proven track record of serving blue-chip, enterprise-level corporate customers
|
• |
We offer our clients turnaround times in as little as
24-hours,
nationwide
|
• |
Our unified digital customer experience supplemented by with embedded support teams
|
• |
Fathom OpCo provides the industry’s only team of dedicated customer-facing engineers, unlocking the broadest parts envelope and providing customers with high-value customized parts
|
• |
Our list of certifications validates our capabilities and precision (tight tolerances, handling of sensitive client data, etc.)
|
• |
We possess a wealth of material expertise, technical design capabilities, and engineering resources which we leverage to deliver superior customer results regardless of manufacturing process and production material
|
• |
Our successful and proven acquisition integration playbook for strategic growth opportunities
|
Nine Months Ended
September 30, |
Year Ended
December 31, |
|||||||||||||||
($ in thousands)
|
2021
|
2020
|
2020
|
2019
|
||||||||||||
Net loss
|
$ | (8,058 | ) | $ | (1,105 | ) | $ | (7,963 | ) | $ | (4,771 | ) | ||||
Adjusted for:
|
||||||||||||||||
Depreciation and amortization
|
12,006 | 4,993 | 7,392 | 2,659 | ||||||||||||
Interest expense, net
|
8,800 | 2,335 | 3,665 | 1,616 | ||||||||||||
Income tax expense
|
807 | — | — | — | ||||||||||||
Contingent consideration
|
(1,120 | ) | — | 1,055 | 1,181 | |||||||||||
Acquisition expenses
|
4,045 | 1,925 | 3 ,765 | 2,059 | ||||||||||||
Loss on extinguishment of debt
|
2,031 | — | — | — | ||||||||||||
Non-recurring
and
non-cash
costs
(1)
|
5,309 | 1,536 | 3,280 | 1,404 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Adjusted EBITDA
|
$
|
23,820
|
|
$
|
9,684
|
|
$
|
11,194
|
|
$
|
4,148
|
|
||||
|
|
|
|
|
|
|
|
(1) |
Includes adjustments for other
non-recurring,
non-operating,
and
non-cash
costs related primarily to integration costs for new acquisitions, severance, and charges for the increase of fair value of inventory related to acquisitions, and management fees paid to Fathom OpCo’s previous owners.
|
Nine Months Ended
September 30, |
Year Ended
December 31, |
|||||||||||||||
($ in thousands)
|
2021
|
2020
|
2020
|
2019
|
||||||||||||
Pro forma net income (loss)
|
$ | 2,261 | $ | (1,203 | ) | $ | (7,728 | ) | $ | (11,223 | ) | |||||
Adjusted for:
|
||||||||||||||||
Depreciation and amortization
|
13,306 | 14,774 | 20,098 | 15,709 | ||||||||||||
Interest expense, net
|
— | 6,971 | 9,294 | 6,863 | ||||||||||||
Income tax expense
|
868 | 371 | 375 | 16 | ||||||||||||
Contingent consideration
|
(1,120 | ) | 392 | 1,055 | 1,181 | |||||||||||
Acquisition expenses
|
4,050 | 6,259 | 12,900 | 5,480 | ||||||||||||
Loss on extinguishment of debt
|
2,031 | — | — | — | ||||||||||||
Non-recurring
and
non-cash
costs
(1)
|
5,718 | 3,085 | 3,896 | 3,949 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Pro Forma Adjusted EBITDA
|
$
|
27,114
|
|
$
|
30,649
|
|
$
|
39,890
|
|
$
|
21,975
|
|
||||
|
|
|
|
|
|
|
|
(1) |
Includes adjustments for other
non-recurring,
non-operating,
and
non-cash
costs related primarily to integration costs for new acquisitions, severance, and charges for the increase of fair value of inventory related to acquisitions, and management fees paid to Fathom OpCo’s previous owners.
|
• |
Capitalizing on outsourcing trends in prototyping and
low-to-medium
|
• |
Increased penetration of our existing customer base and expansion through new enterprise-level corporate customers
|
• |
Further expansion of our “land and expand” customer relationship model
|
• |
Expanded offering of additive manufacturing services
|
• |
Further expansion of our software and digital capabilities
|
• |
Promotion of customer supply chain consolidation synergies with quality and rapid turnaround times
|
• |
Completion of eight strategic acquisitions to expand capabilities and expertise, add scale, and increase our customer-base
|
• |
Continued pursuit of strategic acquisitions
|
Nine Months Ended September 30,
|
||||||||||||||||||||||||
($ in thousands)
|
2021
|
2020
|
Change
|
|||||||||||||||||||||
$ |
% of Total
Revenue |
$ |
% of Total
Revenue |
$ | % | |||||||||||||||||||
Revenue
|
$ | 107,887 | 100 | % | $ | 42,249 | 100 | % | $ | 65,638 | 155 | % | ||||||||||||
Cost of revenue
|
61,749 | 57 | 22,637 | 54 | 39,112 | 173 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Gross profit
|
46,138 | 43 | 19,612 | 46 | 26,526 | 135 | ||||||||||||||||||
Operating expenses:
|
||||||||||||||||||||||||
Selling, general and administrative
|
29,470 | 27 | 13,484 | 32 | 15,986 | 119 | ||||||||||||||||||
Depreciation and amortization
|
9,327 | 9 | 2,797 | 7 | 6,530 | 233 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Total operating expenses
|
38,797 | 36 | 16,281 | 39 | 22,516 | 138 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Operating income
|
7,341 | 7 | 3,331 | 8 | 4,010 | 120 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Interest expense and other expense (income)
|
||||||||||||||||||||||||
Interest expense
|
8,800 | 8 | 2,335 | 6 | 6,465 | 277 | ||||||||||||||||||
Other expense
|
9,007 | 8 | 2,524 | 6 | 6,483 | 257 | ||||||||||||||||||
Other income
|
(3,215 | ) | (3 | ) | (423 | ) | (1 | ) | (2,792 | ) | 660 | |||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Total other expense, net
|
14,592 | 14 | 4,436 | 10 | 10,156 | 229 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Net loss before income taxes
|
(7,251 | ) | (7 | ) | (1,105 | ) | (3 | ) | (6,146 | ) | 556 | |||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Provision for income taxes
|
807 | 1 | — | 0 | 807 | 100 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Net loss
|
$ | (8,058 | ) | (7 | %) | $ | (1,105 | ) | (3 | %) | $ | (6,953 | ) | 629 | % | |||||||||
|
|
|
|
|
|
|
|
|
|
|
|
Nine Months Ended September 30,
|
||||||||||||||||||||||||
($ in thousands)
|
2021
|
2020
|
Change
|
|||||||||||||||||||||
$ |
% of Total
Revenue |
$ |
% of Total
Revenue |
$ | % | |||||||||||||||||||
Revenue
|
||||||||||||||||||||||||
Additive manufacturing
|
$ | 13,322 | 12 | % | $ | 12,755 | 30 | % | $ | 567 | 4 | % | ||||||||||||
Injection molding
|
20,941 | 18 | % | 13,338 | 32 | % | 7,603 | 57 | % | |||||||||||||||
CNC machining
|
30,063 | 28 | % | 8,093 | 19 | % | 21,970 | 271 | % | |||||||||||||||
Precision sheet metal
|
38,494 | 36 | % | 4,150 | 10 | % | 34,344 | 828 | % | |||||||||||||||
Other revenue
|
5,067 | 5 | % | 3,913 | 9 | % | 1,154 | 29 | % | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Total revenue
|
$ | 107,887 | 100 | % | $ | 42,249 | 100 | % | $ | 65,638 | 155 | % | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31,
|
||||||||||||||||||||||||
($ in thousands)
|
2020
|
2019
|
Change
|
|||||||||||||||||||||
$ |
% of Total
Revenue |
$ |
% of Total
Revenue |
$ | % | |||||||||||||||||||
Revenue
|
$ | 61,289 | 100 | % | $ | 20,618 | 100 | % | $ | 40,671 | 197 | % | ||||||||||||
Cost of revenue
|
32,815 | 54 | 10,696 | 52 | 22,119 | 207 | % | |||||||||||||||||
|
|
|
|
|
|
|||||||||||||||||||
Gross profit
|
28,474 | 46 | 9,922 | 48 | 18,552 | 187 | % | |||||||||||||||||
Operating expenses:
|
||||||||||||||||||||||||
Selling, general and administrative
|
22,197 | 36 | 8,474 | 41 | 13,723 | 162 | % | |||||||||||||||||
Depreciation and amortization
|
4,825 | 8 | 1,605 | 8 | 3,220 | 201 | % | |||||||||||||||||
|
|
|
|
|
|
|||||||||||||||||||
Total operating expenses
|
27,022 | 44 | 10,079 | 49 | 16,943 | 168 | % | |||||||||||||||||
|
|
|
|
|
|
|||||||||||||||||||
Operating income (loss)
|
1,452 | 2 | (157 | ) | (1 | ) | 1,609 | (1,025 | )% | |||||||||||||||
|
|
|
|
|
|
|||||||||||||||||||
Interest expense and other expense (income)
|
||||||||||||||||||||||||
Interest expense
|
3,665 | 6 | 1,616 | 8 | 2,049 | 127 | % | |||||||||||||||||
Other expense
|
6,335 | 10 | 3,187 | 15 | 3,148 | 99 | % | |||||||||||||||||
Other income
|
(585 | ) | (1 | ) | (189 | ) | (1 | ) | (396 | ) | 210 | % | ||||||||||||
|
|
|
|
|
|
|||||||||||||||||||
Total other expense, net
|
9,415 | 15 | 4,614 | 22 | 4,801 | 104 | % | |||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Net loss
|
$ | (7,963 | ) | (13 | %) | $ | (4,771 | ) | (23 | %) | $ | (3,192 | ) | 67 | % | |||||||||
|
|
|
|
|
|
Year Ended December 31,
|
||||||||||||||||||||||||
($ in thousands)
|
2020
|
2019
|
Change
|
|||||||||||||||||||||
$ |
% of Total
Revenue |
$ |
% of Total
Revenue |
$ | % | |||||||||||||||||||
Revenue
|
||||||||||||||||||||||||
Additive manufacturing
|
$ | 19,032 | 31 | % | $ | 11,461 | 56 | % | $ | 7,571 | 66 | % | ||||||||||||
Injection molding
|
17,093 | 28 | 2,056 | 10 | 15,037 | 731 | ||||||||||||||||||
CNC machining
|
9,173 | 15 | 3,833 | 19 | 5,340 | 139 | ||||||||||||||||||
Precision sheet metal
|
9,811 | 16 | — | 0 | 9,811 | 0 | ||||||||||||||||||
Other revenue
|
6,180 | 10 | 3,268 | 15 | 2,912 | 89 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Total revenue
|
$ | 61,289 | 100 | % | $ | 20,618 | 100 | % | $ | 40,671 | 197 | % | ||||||||||||
|
|
|
|
|
|
Nine months Ended
September 30, |
Year Ended
December 31, |
|||||||||||||||
($ in thousands)
|
2021
|
2020
|
2020
|
2019
|
||||||||||||
Cash provided by (used in):
|
||||||||||||||||
Operating activities
|
$ | 1,737 | $ | 2,789 | $ | 1,870 | $ | (591 | ) | |||||||
Investing activities
|
(74,076 | ) | (41,693 | ) | (96,038 | ) | (44,368 | ) | ||||||||
Financing activities
|
74,682 | 44,335 | 101,330 | 43,766 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Net increase (decrease) in cash
|
$
|
2,343
|
|
$
|
5,431
|
|
$
|
7,162
|
|
$
|
(1,193
|
)
|
||||
|
|
|
|
|
|
|
|
($ in thousands)
|
Total
|
Less than
1 Year |
2 to 3
Years |
4 to 5
Years |
Thereafter
|
|||||||||||||||
Operating leases
|
$ | 14,659 | $ | 3,683 | $ | 6,201 | $ | 2,738 | $ | 2,037 | ||||||||||
Contingent consideration
|
8,630 | 6,330 | 2,300 | — | — | |||||||||||||||
Debt — principal
|
172,000 | 172,000 | — | — | — | |||||||||||||||
Interest on debt
|
8,338 | 8,338 | — | — | — | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total contractual obligations
|
$ | 203,627 | $ | 190,351 | $ | 8,501 | $ | 2,738 | $ | 2,037 | ||||||||||
|
|
|
|
|
|
|
|
|
|
2020
|
2019
|
|||||||
Risk-free interest rate
|
0.28 | % | 2.24 | % | ||||
Expected term
|
4.65 | 4.47 | ||||||
Expected volatility
|
76.67 | % | 73.55 | % | ||||
Expected dividend yield
|
0.00 | % | 0.00 | % | ||||
Weighted average grant date fair value, time-vested units
|
$ | 57.69 | $ | 98.37 | ||||
Weighted average grant date fair value, performance-vested units
|
$ | 49.96 | $ | 87.51 |
• |
recent valuation analysis furnished by either an independent third-party valuation specialist or a professional investor in our company;
|
• |
our stage of development;
|
• |
actual and forecasted operating and financial performance;
|
• |
our capital resources or financial condition;
|
• |
trends and risks in our industry;
|
• |
U.S. and global capital market conditions;
|
• |
the preferences of our preferred and common units relative to those of common stock;
|
• |
the lack of a public market for our equity units; and
|
• |
the prospects for increased liquidity in our equity units through an initial public offering, sale of our company or otherwise.
|
Grant Date
|
Valuation
Date |
Number of
Performance- Vested Units |
Grant Date
Fair Value per Performance- Vested Unit |
Number of
Time-Vested
Units |
Grant Date
Fair Value per Time-Vested Unit |
|||||||||||||||
1/18/19 and 4/8/19
|
1/1/2019 | 2,625 | $ | 101.21 | 875 | $ | 111.46 | |||||||||||||
12/23/19 and 1/1/20
|
10/1/2019 | 938 | 49.14 | 312 | 61.72 | |||||||||||||||
8/15/20 and 12/1/20
|
10/1/2020 | 750 | 64.28 | 250 | 79.73 | |||||||||||||||
10/27/20 and 11/24/20
|
7/27/2020 | 3,750 | 47.09 | 1,250 | 53.28 |
($ in thousands)
|
Fathom
OpCo
(1)
|
Summit
(2)
|
Centex &
Laser
(2)
|
Precision
Process
(2)
|
Micropulse
West
(2)
|
Pro Forma
Adjustments |
Pro Forma
Fathom OpCo |
|||||||||||||||||||||
Revenue
|
$ | 107,887 | $ | 404 | $ | 4,062 | $ | 3,771 | $ | 2,130 | $ | — | $ | 118,254 | ||||||||||||||
Cost of revenue
|
61,749 | 78 | 2,351 | 840 | 1,168 | — | 66,186 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Gross profit
|
46,138 | 326 | 1,711 | 2,931 | 962 | — | 52,068 | |||||||||||||||||||||
Operating expenses
|
||||||||||||||||||||||||||||
Selling, general, and administrative
|
29,470 | 391 | 1,220 | 1,299 | 500 | — | 32,880 | |||||||||||||||||||||
Depreciation and amortization
|
9,327 | — | 24 | — | 65 |
|
1,079
|
(a)
|
10,495 | |||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Total operating expenses
|
38,797 | 391 | 1,244 | 1,299 | 565 | 1,079 | 43,375 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Operating income (loss)
|
7,341 | (65 | ) | 467 | 1,632 | 397 | (1,079 | ) | 8,693 | |||||||||||||||||||
Interest expense and other expense (income)
|
||||||||||||||||||||||||||||
Interest expense/(income)
|
8,800 | 1 | 102 | — | (1 | ) | (8,902 |
)
(b)
|
— | |||||||||||||||||||
Other expense
|
9,007 | 419 | — | 1 | 11 | — | 9,438 | |||||||||||||||||||||
Other (income)
|
(3,215 | ) | — | (1,389 | ) | (11 | ) | 741 | — | (3,874 | ) | |||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Total other expenses, net
|
14,592 | 420 | (1,287 | ) | (10 | ) | 751 | (8,902 | ) | 5,564 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
NET (LOSS) INCOME BEFORE INCOME TAXES
|
(7,251 | ) | (485 | ) | 1,754 | 1,642 | (354 | ) | 7,823 | 3,129 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Provision for income taxes
|
807 | — | 22 | 39 | — | — | 868 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
NET (LOSS) INCOME
|
$ | (8,058 | ) | $ | (485 | ) | $ | 1,732 | $ | 1,603 | $ | (354 | ) | $ | 7,823 | $ | 2,261 | |||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
Refers to the historical audited financial statements of Fathom OpCo.
|
(2) |
Refers to the historical results of Summit, Centex, Laser, Precision Process, and Micropulse West prior to their respective acquisitions.
|
a) |
Depreciation and Amortization
|
b) |
Interest expense/(income)
|
($ in thousands)
|
Fathom
OpCo
(1)
|
Incodema,
LLC
(2)
|
Newchem,
LLC
(2)
|
GPI
(2)
|
Dahlquist
Machine, LLC
(2)
|
Majestic
Metals
(2)
|
Mark
Two
(2)
|
Summit
(2)
|
Centex
& Laser
(2)
|
Precision
Process
(2)
|
Micropulse
West
(2)
|
Pro Forma
Adjustments
(3)
|
Pro Forma
Fathom OpCo |
|||||||||||||||||||||||||||||||||||||||
Revenue
|
$ | 42,249 | $ | 8,161 | $ | 3,432 | $ | 674 | $ | 6,043 | $ | 17,234 | $ | 4,422 | $ | 5,035 | $ | 10,170 | $ | 7,481 | $ | 7,044 | $ | — | $ | 111,945 | ||||||||||||||||||||||||||
Cost of goods sold
|
22,637 | 2,762 | 1,926 | 288 | 3,026 | 11,046 | 2,273 | 1,118 | 5,815 | 2,199 | 4,075 | 1,063 | 58,228 | |||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||
Gross profit
|
19,612 | 5,399 | 1,506 | 386 | 3,017 | 6,188 | 2,149 | 3,917 | 4,355 | 5,282 | 2,969 | (1,063 | ) | 53,717 | ||||||||||||||||||||||||||||||||||||||
Operating expenses
|
||||||||||||||||||||||||||||||||||||||||||||||||||||
Selling, general, and administrative
|
13,484 | 4,211 | 1,323 | 355 | 1,064 | 2,304 | 1,889 | 3,093 | 1,978 | 2,718 | 918 | — | 33,337 | |||||||||||||||||||||||||||||||||||||||
Depreciation and amortization
|
2,797 | 174 | 75 | 219 | 27 | 107 | — | — | 441 | — | — | 7,394 | 11,234 | |||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||
Total operating expenses
|
16,281 | 4,385 | 1,398 | 574 | 1,091 | 2,411 | 1,889 | 3,093 | 2,419 | 2,718 | 918 | 7,394 | 44,571 | |||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||
Operating income (loss)
|
3,331 | 1,014 | 108 | (188 | ) | 1,926 | 3,777 | 260 | 824 | 1,936 | 2,564 | 2,051 | (8,457 | ) | 9,146 | |||||||||||||||||||||||||||||||||||||
Interest expense and other expense (income)
|
||||||||||||||||||||||||||||||||||||||||||||||||||||
Interest expense
|
2,335 | 118 | 34 | — | (29 | ) | (19 | ) | 39 | 68 | 277 | — | 19 | 4,129 | 6,971 | |||||||||||||||||||||||||||||||||||||
Other expense
|
2,524 | 388 | 64 | — | — | 3 | — | — | 448 | — | — | — | 3,427 | |||||||||||||||||||||||||||||||||||||||
Other income
|
(423 | ) | (16 | ) | — | — | — | — | — | — | — | 21 | (2 | ) | — | (420 | ) | |||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||
Total other expense, net
|
4,436 | 490 | 98 | — | (29 | ) | (16 | ) | 39 | 68 | 725 | 21 | 17 | 4,129 | 9,978 | |||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||
Net (loss) income before income taxes
|
(1,105 | ) | 524 | 10 | (188 | ) | 1,955 | 3,793 | 221 | 756 | 1,211 | 2,543 | 2,034 | (12,586 | ) | (832 | ) | |||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||
Provision for income taxes
|
— | — | — | — | — | — | — | — | 334 | 37 | — | — | 371 | |||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||
Net income
|
$ | (1,105 | ) | $ | 524 | $ | 10 | $ | (188 | ) | $ | 1,955 | $ | 3,793 | $ | 221 | $ | 756 | $ | 877 | $ | 2,506 | $ | 2,034 | $ | (12,586 | ) | $ | (1,203 | ) | ||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
Refers to the historical audited financial statements of Fathom OpCo.
|
(2) |
Refers to the historical results of Incodema, LLC, Newchem, LLC, Dahlquist Machine, LLC, Majestic Metals, Mark Two, GPI, Summit, Centex, Laser, Precision Process, and Micropulse West prior to their respective acquisitions. See table below for further information. Refer to Note 3—
Business Combination
|
(3) |
Refer to Adjustments to Unaudited Pro Forma Consolidated Combined Financial Information.
|
Pro Forma (unaudited)
Nine months Ended September 30, |
||||||||||||||||
($ in thousands)
|
2021
|
2020
|
$ Change
|
% Change
|
||||||||||||
Revenue
|
$ | 118,254 | $ | 111,945 | $ | 6,309 | 6 | % | ||||||||
Cost of revenue
|
66,186 | 58,228 | 7,958 | 14 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Gross profit
|
52,068 | 53,717 | (1,649 | ) | (3 | ) | ||||||||||
Operating expenses
|
||||||||||||||||
Selling, general, and administrative
|
32,880 | 33,337 | (457 | ) | (1 | ) | ||||||||||
Depreciation and amortization
|
10,495 | 11,234 | (739 | ) | (7 | ) | ||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total operating expenses
|
43,375 | 44,571 | (1,196 | ) | (3 | ) | ||||||||||
|
|
|
|
|
|
|
|
|||||||||
Operating income (loss)
|
8,693 | 9,146 | (453 | ) | (5 | ) | ||||||||||
Interest expense and other expense (income)
|
||||||||||||||||
Interest expense/(income)
|
— | 6,971 | (6,971 | ) | (100 | ) | ||||||||||
Other expense
|
9,438 | 3,427 | 6,011 | 175 | ||||||||||||
Other (income)
|
(3,874 | ) | (420 | ) | (3,454 | ) | 822 | |||||||||
|
|
|
|
|
|
|
|
|||||||||
Total other expenses, net
|
5,564 | 9,978 | (4,414 | ) | (44 | ) | ||||||||||
|
|
|
|
|
|
|
|
|||||||||
Net income (loss) before income taxes
|
3,129 | (832 | ) | 3,961 | (476 | ) | ||||||||||
|
|
|
|
|
|
|
|
|||||||||
Provision for income taxes
|
868 | 371 | 497 | 134 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Net income (loss)
|
$ | 2,261 | $ | (1,203 | ) | $ | 3,464 | (288 | )% | |||||||
|
|
|
|
|
|
|
|
Pro Forma (unaudited)
Nine months Ended September 30, |
||||||||||||||||||||||||
($ in thousands)
|
2021
|
2020
|
Change
|
|||||||||||||||||||||
$
|
% of Total
Revenue |
$
|
% of Total
Revenue |
$
|
%
|
|||||||||||||||||||
Revenue
|
||||||||||||||||||||||||
Additive manufacturing
|
13,316 | 11 | % | 12,827 | 11 | % | 489 | 4 | % | |||||||||||||||
Injection molding
|
21,353 | 18 | % | 17,962 | 16 | % | 3,391 | 19 | % | |||||||||||||||
CNC machining
|
40,331 | 34 | % | 44,674 | 40 | % | (4,343 | ) | (10 | %) | ||||||||||||||
Precision sheet metal
|
38,189 | 32 | % | 31,613 | 28 | % | 6,576 | 21 | % | |||||||||||||||
Other revenue
|
5,065 | 4 | % | 4,869 | 4 | % | 196 | 4 | % | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Total revenue
|
118,254 | 100 | % | 111,945 | 100 | % | 6,309 | 6 | % | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
($ in thousands)
|
Fathom
OpCo
(1)
|
Incodema,
LLC
(2)
|
Newchem,
LLC
(2)
|
GPI
(2)
|
Dahlquist
Machine, LLC
(2)
|
Majestic
Metals
(2)
|
Mark
Two
(2)
|
Pro Forma
Adjustments
(3)
|
Fathom
OpCo Pro Forma |
|||||||||||||||||||||||||||
Revenue
|
$ | 61,289 | $ | 8,161 | $ | 3,432 | $ | 674 | $ | 7,853 | $ | 23,573 | $ | 5,601 | — | $ | 110,583 | |||||||||||||||||||
Cost of revenue
|
32,815 | 2,762 | 1,926 | 288 | 2,126 | 15,359 | 2,878 | (649 | ) | 57,505 | ||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Gross profit
|
28,474 | 5,399 | 1,506 | 386 | 5,727 | 8,214 | 2,723 | 649 | 53,078 | |||||||||||||||||||||||||||
Operating expenses
|
||||||||||||||||||||||||||||||||||||
Selling, general, and administrative
|
22,197 | 4,211 | 1,323 | 355 | 2,183 | 4,216 | 2,092 | — | 36,577 | |||||||||||||||||||||||||||
Depreciation and amortization
|
4,825 | 174 | 75 | 219 | 34 | 124 | — | 6,103 | 11,554 | |||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Total operating expenses
|
27,022 | 4,385 | 1,398 | 574 | 2,217 | 4,340 | 2,092 | 6,103 | 48,131 | |||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Operating income (loss)
|
1,452 | 1,014 | 108 | (188 | ) | 3,510 | 3,874 | 631 | (5,454 | ) | 4,947 | |||||||||||||||||||||||||
Interest expense and other expense (income)
|
||||||||||||||||||||||||||||||||||||
Interest expense/(income)
|
3,665 | 118 | 34 | — | (35 | ) | (19 | ) | 48 | 3,659 | 7,470 | |||||||||||||||||||||||||
Other expense
|
6,335 | 388 | 64 | — | — | 2 | 971 | — | 7,760 | |||||||||||||||||||||||||||
Other (income)
|
(585 | ) | (16 | ) | — | — | (542 | ) | (1,699 | ) | — | — | (2,842 | ) | ||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Total other expenses, net
|
9,415 | 490 | 98 | — | (577 | ) | (1,716 | ) | 1,019 | 3,659 | 12,388 | |||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
NET (LOSS) INCOME BEFORE INCOME TAXES
|
(7,963 | ) | 524 | 10 | (188 | ) | 4,087 | 5,590 | (388 | ) | (9,113 | ) | (7,441 | ) | ||||||||||||||||||||||
Provision for income taxes
|
— | — | — | — | — | — | — | — | — | |||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
NET (LOSS) INCOME
|
$ | (7,963 | ) | $ | 524 | $ | 10 | $ | (188 | ) | $ | 4,087 | $ | 5,590 | $ | (388 | ) | $ | (9,113 | ) | $ | (7,441 | ) | |||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
Refers to the historical audited financial statements of Fathom OpCo.
|
(2) |
Refers to the historical results of Incodema, LLC, Dahlquist Machine, LLC, Majestic Metals, Mark Two, Newchem, LLC, and GPI prior to their respective acquisitions. See table below for further information.
|
(3) |
Refer to Adjustments to Unaudited Pro Forma Consolidated Combined Financial Information. The following adjustments are incorporated in the unaudited pro forma condensed combined financial information:
|
($ in thousands)
|
Fathom
OpCo
(1)
|
FATHOM
(2)
|
ICOMold
(2)
|
Incodema,
LLC
(2)
|
Newchem,
LLC
(2)
|
GPI
(2)
|
Dahlquist
Machine, LLC
(2)
|
Majestic
Metals
(2)
|
Mark
Two
(2)
|
Pro Forma
Adjustments
(3)
|
Fathom
OpCo Pro Forma |
|||||||||||||||||||||||||||||||||
Revenue
|
$ | 20,618 | $ | 13,444 | $ | 7,830 | $ | 9,810 | $ | 5,709 | $ | 2,007 | $ | 7,845 | $ | 26,046 | $ | 3,711 | — | $ | 97,020 | |||||||||||||||||||||||
Cost of revenue
|
10,696 | 7,508 | 3,162 | 4,179 | 2,919 | 687 | 3,075 | 18,073 | 2,192 | 1,302 | 53,793 | |||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||
Gross profit
|
9,922 | 5,936 | 4,668 | 5,631 | 2,790 | 1,320 | 4,770 | 7,973 | 1,519 | (1,302 | ) | 43,227 | ||||||||||||||||||||||||||||||||
Operating expenses
|
||||||||||||||||||||||||||||||||||||||||||||
Selling, general, and administrative
|
8,474 | 6,737 | 2,206 | 2,286 | 1,481 | 216 | 1,708 | 3,267 | 2,023 | — | 28,398 | |||||||||||||||||||||||||||||||||
Depreciation and amortization
|
1,605 | 31 | 55 | 321 | 173 | 331 | 785 | 149 | 139 | 8,709 | 12,298 | |||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||
Total operating expenses
|
10,079 | 6,768 | 2,261 | 2,607 | 1,654 | 547 | 2,493 | 3,416 | 8,709 | 40,696 | ||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||
Operating income (loss)
|
(157 | ) | (832 | ) | 2,407 | 3,024 | 1,136 | 773 | 2,277 | 4,557 | (10,011 | ) | 2,531 | |||||||||||||||||||||||||||||||
Interest expense and other expense (income)
|
||||||||||||||||||||||||||||||||||||||||||||
Interest expense/(income)
|
1,616 | 126 | — | 126 | 80 | — | (23 | ) | (33 | ) | 48 | 4,923 | 6,863 | |||||||||||||||||||||||||||||||
Other expense
|
3,187 | 1,244 | 1,185 | 1,582 | — | — | — | — | (61 | ) | — | 7,137 | ||||||||||||||||||||||||||||||||
Other (income)
|
(189 | ) | (8 | ) | (23 | ) | (42 | ) | — | — | — | — | — | — | (262 | ) | ||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||
Total other expenses, net
|
4,614 | 1,362 | 1,162 | 1,666 | 80 | — | (23 | ) | (33 | ) | (13 | ) | 4,923 | 13,738 | ||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||
NET (LOSS) INCOME BEFORE INCOME TAXES
|
(4,771 | ) | (2,194 | ) | 1,245 | 1,358 | 1,056 | 773 | 2,300 | 4,590 | (630 | ) | (14,934 | ) | (11,207 | ) | ||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||
Provision for income taxes
|
— | 16 | — | — | — | — | — | — | — | — | 16 | |||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||
NET (LOSS) INCOME
|
$ | (4,771 | ) | $ | (2,210 | ) | $ | 1,245 | $ | 1,358 | $ | 1,056 | $ | 773 | $ | 2,300 | $ | 4,590 | $ | (630 | ) | $ | (14,934 | ) | $ | (11,223 | ) | |||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
Refers to the historical audited financial statements of Fathom OpCo.
|
(2) |
Refers to the historical results of FATHOM, ICOMold, Incodema, LLC, Newchem, LLC, GPI, Dahlquist Machine, LLC, Majestic Metals and Mark Two prior to their respective acquisitions. See table below for further information.
|
(3) |
Adjustments are prepared under the same basis as the Unaudited Pro Forma Consolidated Combined Financial Information section.
|
2020
|
2019
|
$ Change
|
% Change
|
|||||||||||||
Revenue
|
$ | 110,583 | $ | 97,020 | $ | 13,563 | 14 | % | ||||||||
Cost of revenue
|
57,505 | 53,793 | 3,712 | 7 | ||||||||||||
|
|
|
|
|
|
|||||||||||
Gross profit
|
53,078 | 43,227 | 9,851 | 23 | ||||||||||||
Operating Expenses
|
||||||||||||||||
Selling, general, and administrative
|
36,577 | 28,398 | 8,179 | 29 | ||||||||||||
Depreciation and amortization
|
11,554 | 12,298 | (744 | ) | (6 | ) | ||||||||||
|
|
|
|
|
|
|||||||||||
Total operating expenses
|
48,131 | 40,696 | 7,435 | 18 | ||||||||||||
|
|
|
|
|
|
|||||||||||
Operating income (loss)
|
4,947 | 2,531 | 2,416 | 95 | ||||||||||||
Interest expense (income)
|
||||||||||||||||
Interest expense
|
7,470 | 6,863 | 607 | 9 | ||||||||||||
Other expense
|
7,760 | 7,137 | 623 | 9 | ||||||||||||
Other income
|
(2,842 | ) | (262 | ) | (2,580 | ) | n/m | |||||||||
|
|
|
|
|
|
|||||||||||
Total other expense, net
|
12,388 | 13,738 | (1,350 | ) | (10 | ) | ||||||||||
|
|
|
|
|
|
|||||||||||
Net (loss) income before income taxes
|
(7,441 | ) | (11,207 | ) | 3,766 | (34 | ) | |||||||||
|
|
|
|
|
|
|||||||||||
Provision for income taxes
|
— | 16 | (16 | ) | (100 | ) | ||||||||||
|
|
|
|
|
|
|
|
|||||||||
Net (loss) Income
|
$ | (7,441 | ) | $ | (11,223 | ) | $ | 3,782 | (34 | )% | ||||||
|
|
|
|
|
|
|
|
Pro Forma (unaudited)
Year Ended December 31, |
||||||||||||||||||||||||
($ in thousands)
|
2020
|
2019
|
Change
|
|||||||||||||||||||||
$ |
% of Total
Revenue |
$ |
% of Total
Revenue |
$ | % | |||||||||||||||||||
Revenue
|
||||||||||||||||||||||||
Additive manufacturing
|
$ | 19,228 | 17 | % | $ | 19,048 | 20 | % | $ | 180 | 1 | % | ||||||||||||
Injection molding
|
17,269 | 16 | 12,074 | 12 | 5,195 | 43 | ||||||||||||||||||
CNC machining
|
22,739 | 21 | 18,076 | 19 | 4,663 | 26 | ||||||||||||||||||
Precision sheet metal
|
45,103 | 41 | 41,597 | 43 | 3,506 | 8 | ||||||||||||||||||
Other revenue
|
6,244 | 5 | 6,225 | 6 | 19 | 0 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Total revenue
|
$ | 110,583 | 100 | % | $ | 97,020 | 100 | % | $ | 13,563 | 14 | % | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
• |
Additive manufacturing can produce highly complex parts using printed materials which would otherwise be extremely difficult to produce via traditional methods.
|
• |
CNC machining is a subtractive manufacturing process that utilizes a variety of precision computer guided tools. This process yields products with precision and repeatability, while offering high-quality surface finish optionality.
|
• |
Injection molding offers the ability to rapidly produce complex parts using molten material, formed in molds. This process delivers consistency, quality, and cost-effectiveness for larger-scale production.
|
• |
Precision sheet metal fabrication involves cutting and bending of metal sheets, resulting in parts which are highly durable. Lower production expenses make this a highly attractive fabrication process for
low-volume
jobs with fewer timing constraints.
|
• |
As advances in additive manufacturing make it better suited for higher-volume applications, it is expected to take share from traditional manufacturing processes. Additive manufacturing offers the benefits of speed, part consolidation, weight reduction, and the ability to create complex geometries.
|
• |
CNC machining has exhibited rapid technological advances over the past five to ten years and has gained significant share as a result. CNC workflow improvements have streamlined the process, reducing costs.
|
• |
While injection molding production serves a mature market, advances in fast-turnaround applications are driving growth which should not be overlooked.
|
• |
Precision sheet metal fabrication is projected to grow at an accelerated rate between 2020 and 2025.
|
• |
Adaptable, scalable platform with nationwide reach.
|
• |
Broad suite of manufacturing processes, deep technical expertise, and proprietary software platform.
|
Our business is designed with the flexibility to accommodate complex designs and provide enterprise-grade, quick-turn manufacturing services for high-precision, high-quality parts at scale. Our broad set of manufacturing capabilities eliminates the need for customers to source parts across many single-process competitors or adhere to design constraints imposed by competing national manufacturing platforms and brokerages. This enables our customers to iterate designs faster and reduce time to market.
|
• |
Strong customer relationships across diverse
end-markets.
on-demand
manufacturing partner of choice.
|
• |
Highly experienced management team and Board of Directors.
|
• |
Increased penetration of our existing enterprise-level corporate customer base and expansion through new enterprise-level corporate customers.
hands-on,
quick-turn prototyping of
low-to-mid
|
• |
Expanded offering of additive manufacturing capabilities.
|
• |
Capitalizing on outsourcing trends in prototyping and
low-
to
mid-volume
manufacturing.
in-house
capabilities. Based on current industry trends, we expect companies to further rely on outsourced providers for their prototyping and
low-
to
mid-volume
manufacturing. We believe we are well-positioned to capture market share as a result of this trend due to our comprehensive capabilities and corporate focus.
|
• |
Further enhancement of our software and digital capabilities.
internet-of-things
|
PLM, MES and ERP systems, and (iv) reduction of our customers’ need for
on-site
inventory through the establishment of digitized supply chain management systems.
|
• |
Continued pursuit of strategic
add-on
acquisitions.
on-demand
digital manufacturing company with a highly scalable breadth of manufacturing capabilities. We have optimized our platform to streamline the integration of new companies into the Fathom ecosystem, allowing us to deploy our proprietary playbook and realize synergies.
|
• |
Engineering and design support.
in-house
engineers and technical professionals as they tackle complex application challenges in the early stages of product development. This consultation service aims to further compress development timelines and costs, while enhancing design for manufacturability and facilitating greater innovation.
|
• |
Technical responsiveness.
|
• |
Material expertise.
|
• |
Additive manufacturing.
|
• |
CNC machining.
+/-0.001”
to 0.005”.
|
• |
Injection molding.
low-
to high-volume molding needs.
|
• |
Precision sheet metal fabrication.
|
• |
Ancillary technologies.
|
• |
ISO 9001:2015 Certification:
|
• |
AS9100:2016 Certification:
|
• |
ISO 13485 Certification:
|
• |
ITAR-Registration:
|
• |
NIST
800-171
+ NIST
800-53
Compliant:
|
• |
WISP Compliant:
|
• |
Quoting.
low-volume
production and prototyping. This offering allows users to customize items across dimensions, materials, manufacturing processes, finishes, and quantities. Our software allows users to receive quick access to quotes and industry leading expertise to then place an order leading to increased efficiency and expedited turnarounds.
|
• |
Project management.
|
• |
Design for manufacturability.
|
• |
Additive technology expertise and material guidance
|
• |
Mechanical concept development and industrial design support
|
• |
Design for additive manufacturing (DFAM)
|
• |
Design for manufacturing
|
• |
Proven advanced prototyping methodologies
|
• |
Bundled support with manufacturing services
|
• |
Production.
|
• |
We believe Fathom owns the widest breadth of advanced manufacturing processes, including additive 2.0 and emerging technologies
|
• |
We have a proven track record of serving blue-chip, enterprise-level corporate customers
|
• |
Our unified digital customer experience supplemented with embedded engineering driven support teams offer customers unique access to our expertise
|
• |
With our twelve manufacturing facilities spread across all U.S. timezones, we offer our clients turnaround times in as little as
24-hours,
nationwide
|
• |
Fathom provides one of the industry’s only team of dedicated customer-facing engineers, unlocking the broadest parts envelope and providing customers with high-value customized parts
|
• |
We have earned key manufacturing industry certifications which validate our capabilities and precision (tight tolerances, handling of sensitive client data, etc.)
|
• |
We possess a wealth of material expertise, technical design capabilities, and engineering resources which we leverage to deliver superior customer results regardless of manufacturing process and production material
|
• |
12,000 square-foot facility leased in Holland, OH
|
• |
20,500 combined square feet across 4 leased facilities leased in Oakland, CA
|
• |
27,000 square-foot facility leased in Ithaca, NY
|
• |
17,500 square-foot facility leased in Newark, NY
|
• |
23,000 square-foot facility leased in Miami Lakes, FL
|
• |
32,000 square-foot facility leased in Tempe, AZ
|
• |
87,000 square-foot facility leased in Denver, CO
|
• |
7,500 square-foot facility leased in Pflugerville, TX
|
• |
34,000 square-foot facility leased in Round Rock, TX
|
• |
27,000 square-foot facility owned in McHenry, IL
|
• |
28,000 square-foot facility owned in Ham Lake, MN
|
• |
19,000 square-foot facility owned in Elk Grove, IL
|
• |
the provision requiring a
66-2/3%
supermajority vote for stockholders to amend the Bylaws;
|
• |
the provisions providing for the manner of establishing the size of the board and for a classified board (the election and term of our directors);
|
• |
the provisions regarding resignation and removal of directors;
|
• |
the provisions regarding entering into business combinations with interested stockholders (requiring at least an 80% supermajority vote);
|
• |
the provisions precluding stockholder action by written consent;
|
• |
the provisions regarding calling special meetings of stockholders;
|
• |
the provisions regarding filling vacancies on our Board and newly created directorships;
|
• |
the provisions regarding the establishment of Delaware as the exclusive forum for certain types of legal proceedings against Fathom, its directors, officers and employees;
|
• |
the provisions eliminating monetary damages for breaches of fiduciary duty by a director; and
|
• |
the amendment provision requiring that the above provisions be amended only with a
66-2/3%
supermajority vote.
|
• |
make nominations in the election of directors;
|
• |
propose that a director be removed; or
|
• |
propose any other business to be brought before an annual or special meeting of stockholders.
|
• |
the stockholder’s name and address;
|
• |
the number of shares beneficially owned by the stockholder and evidence of such ownership;
|
• |
the names of all persons with whom the stockholder is acting in concert and a description of all arrangements and understandings with those persons;
|
• |
a description of any agreement, arrangement or understanding reached with respect to shares of our stock, such as borrowed or loaned shares, short positions, hedging or similar transactions;
|
• |
a description of the business or nomination to be brought before the meeting and the reasons for conducting such business at the meeting; and
|
• |
any material interest of the stockholder in such business.
|
• |
any breach of his duty of loyalty to us or our stockholders;
|
• |
acts or omissions not in good faith, or which involve intentional misconduct or a knowing violation of law;
|
• |
unlawful payments of dividends or unlawful stock repurchases or redemptions as provided in Section 174 of the DGCL; or
|
• |
any transaction from which the director derived an improper personal benefit.
|
• |
any derivative action or proceeding brought on our behalf;
|
• |
any action asserting a claim of breach of a fiduciary duty owed by any of our directors, officers, employees or agents to us or our stockholders;
|
• |
any action asserting a claim against us or any director or officer or other employee of ours arising pursuant to any provision of the DGCL, our Charter or our Bylaws; or
|
• |
any action asserting a claim against us or any director or officer or other employee of ours that is governed by the internal affairs doctrine, in each such case subject to such Court of Chancery having personal jurisdiction over the indispensable parties named as defendants therein.
|
• |
in whole and not in part;
|
• |
at a price of $0.01 per Warrant;
|
• |
upon a minimum of 30 days’ prior written notice of redemption to each Warrant holder; and
|
• |
if, and only if, the closing price of the Class A common stock equals or exceeds $18.00 per share (as adjusted for adjustments to the number of shares issuable upon exercise or the exercise price of a Warrant as described under the heading “
—Warrants — Public Shareholders’ Warrants — Anti-Dilution Adjustments
|
• |
in whole and not in part;
|
• |
at $0.10 per Warrant upon a minimum of 30 days’ prior written notice of redemption provided that holders will be able to exercise their Warrants on a cashless basis prior to redemption and receive that number of shares determined by reference to the table below, based on the redemption date and the
|
“fair market value” of our Class A common stock (as defined below) except as otherwise described below; and
|
• |
if, and only if, the closing price of our Class A common stock equals or exceeds $10.00 per public share (as adjusted for adjustments to the number of shares issuable upon exercise or the exercise price of a Warrant as described under the heading “—
Warrants — Public Shareholders’ Warrants — Anti-Dilution Adjustments
|
Redemption Date
(period to expiration of Warrants)
|
Fair Market Value of Class A common stock
|
|||||||||||||||||||||||||||||||||||
£
$10.00
|
$11.00
|
$12.00
|
$13.00
|
$14.00
|
$15.00
|
$16.00
|
$17.00
|
³
$18.00
|
||||||||||||||||||||||||||||
60 months
|
0.261 | 0.281 | 0.297 | 0.311 | 0.324 | 0.337 | 0.348 | 0.358 | 0.361 | |||||||||||||||||||||||||||
57 months
|
0.257 | 0.277 | 0.294 | 0.310 | 0.324 | 0.337 | 0.348 | 0.358 | 0.361 | |||||||||||||||||||||||||||
54 months
|
0.252 | 0.272 | 0.291 | 0.307 | 0.322 | 0.335 | 0.347 | 0.357 | 0.361 | |||||||||||||||||||||||||||
51 months
|
0.246 | 0.268 | 0.287 | 0.304 | 0.320 | 0.333 | 0.346 | 0.357 | 0.361 | |||||||||||||||||||||||||||
48 months
|
0.241 | 0.263 | 0.283 | 0.301 | 0.317 | 0.332 | 0.344 | 0.356 | 0.361 | |||||||||||||||||||||||||||
45 months
|
0.235 | 0.258 | 0.279 | 0.298 | 0.315 | 0.330 | 0.343 | 0.356 | 0.361 | |||||||||||||||||||||||||||
42 months
|
0.228 | 0.252 | 0.274 | 0.294 | 0.312 | 0.328 | 0.342 | 0.355 | 0.361 | |||||||||||||||||||||||||||
39 months
|
0.221 | 0.246 | 0.269 | 0.290 | 0.309 | 0.325 | 0.340 | 0.354 | 0.361 | |||||||||||||||||||||||||||
36 months
|
0.213 | 0.239 | 0.263 | 0.285 | 0.305 | 0.323 | 0.339 | 0.353 | 0.361 | |||||||||||||||||||||||||||
33 months
|
0.205 | 0.232 | 0.257 | 0.280 | 0.301 | 0.320 | 0.337 | 0.352 | 0.361 | |||||||||||||||||||||||||||
30 months
|
0.196 | 0.224 | 0.250 | 0.274 | 0.297 | 0.316 | 0.335 | 0.351 | 0.361 | |||||||||||||||||||||||||||
27 months
|
0.185 | 0.214 | 0.242 | 0.268 | 0.291 | 0.313 | 0.332 | 0.350 | 0.361 | |||||||||||||||||||||||||||
24 months
|
0.173 | 0.204 | 0.233 | 0.260 | 0.285 | 0.308 | 0.329 | 0.348 | 0.361 | |||||||||||||||||||||||||||
21 months
|
0.161 | 0.193 | 0.223 | 0.252 | 0.279 | 0.304 | 0.326 | 0.347 | 0.361 | |||||||||||||||||||||||||||
18 months
|
0.146 | 0.179 | 0.211 | 0.242 | 0.271 | 0.298 | 0.322 | 0.345 | 0.361 | |||||||||||||||||||||||||||
15 months
|
0.130 | 0.164 | 0.197 | 0.230 | 0.262 | 0.291 | 0.317 | 0.342 | 0.361 | |||||||||||||||||||||||||||
12 months
|
0.111 | 0.146 | 0.181 | 0.216 | 0.250 | 0.282 | 0.312 | 0.339 | 0.361 | |||||||||||||||||||||||||||
9 months
|
0.090 | 0.125 | 0.162 | 0.199 | 0.237 | 0.272 | 0.305 | 0.336 | 0.361 | |||||||||||||||||||||||||||
6 months
|
0.065 | 0.099 | 0.137 | 0.178 | 0.219 | 0.259 | 0.296 | 0.331 | 0.361 | |||||||||||||||||||||||||||
3 months
|
0.034 | 0.065 | 0.104 | 0.150 | 0.197 | 0.243 | 0.286 | 0.326 | 0.361 | |||||||||||||||||||||||||||
0 months
|
— | — | 0.042 | 0.115 | 0.179 | 0.233 | 0.281 | 0.323 | 0.361 |
• |
1% of the total number of shares of Fathom Class A common stock then outstanding; or
|
• |
the average weekly reported trading volume of Fathom’s Class A common stock during the four calendar weeks preceding the filing of a notice on Form 144 with respect to the sale.
|
• |
the issuer of the securities that was formerly a shell company has ceased to be a shell company;
|
• |
the issuer of the securities is subject to the reporting requirements of Section 13 or 15(d) of the Exchange Act;
|
• |
the issuer of the securities has filed all Exchange Act reports and material required to be filed, as applicable, during the preceding 12 months (or such shorter period that the issuer was required to file such reports and materials) other than Form
8-K
reports; and
|
• |
at least one year has elapsed from the time that the issuer filed current Form
10-type
information with the SEC reflecting its status as an entity that is not a shell company.
|
• |
each person known to the Company to be the beneficial owner of more than 5% of outstanding Company common stock:
|
• |
each of the Company’s officers and directors; and
|
• |
all executive officers and directors of the Company as a group.
|
Name and Address of Beneficial Owners
|
Number of
shares of Fathom Class A common stock |
%
|
Number of
shares of Fathom Class B common stock |
%
|
%
of Total Voting
Power** |
|||||||||||||||
Directors and Officers of Fathom
|
||||||||||||||||||||
Carey Chen
(1)
|
104,965 | * | — | — | ||||||||||||||||
TJ Chung
(1)
|
— | — | — | — | ||||||||||||||||
Adam DeWitt
(1)
|
— | — | — | — | ||||||||||||||||
Dr. Caralynn Nowinski Collens
(1)
|
— | — | — | — | ||||||||||||||||
David Fisher
(1)
|
— | — | — | — | ||||||||||||||||
Mark Frost
(1)
|
134,632 | * | — | — | ||||||||||||||||
Maria Green
(1)
|
— | — | — | — | ||||||||||||||||
Peter Leemputte
(1)
|
— | — | — | — | ||||||||||||||||
Ryan Martin
(1)
|
232,760 | * | — | — | ||||||||||||||||
John May
(1)
|
85,798,027 | 74.6 | % | 63,377,833 | 75.2 | % | 63.1 | % | ||||||||||||
Robert Nardelli
(1)
|
183,985 | * | 145,192 | * | * | |||||||||||||||
Richard Stump
(1)
|
77,587 | * | — | — | * | |||||||||||||||
All Directors and Officers of Fathom as a Group (12 Individuals)
|
86,531,956 | 74.8 | % | 63,523,075 | 75.4 | % | 63.7 | % | ||||||||||||
Five Percent Holders
|
||||||||||||||||||||
Altimar Sponsor II, LLC
(2)
|
4,647,500 | 9.0 | % | — | — | 3.4 | % | |||||||||||||
CORE Funds
(3)
|
85,798,027 | 74.6 | % | 63,377,833 | 75.2 | % | 63.1 | % | ||||||||||||
Siguler Guff Funds
(4)
|
16,541,865 | 30.7 | % | 2,300,994 | 2.7 | % | 12.2 | % |
* |
Less than one percent
|
** |
Percentage of total voting power represents voting power with respect to all Fathom Class A commonstock and Fathom Class B common stock, as a single class
|
(1) |
The business address of the holder is 1050 Walnut Ridge Drive, Hartland, WI 53029.
|
(2) |
The business address of the holder is 40 West 57
th
Street, 33
rd
Floor, New York, NY 10019.
|
(3) |
Represents shares held directly by CORE Industrial Partners Fund I, LP (“CORE Fund I”) and CORE Industrial Partners Fund I Parallel, LP (“CORE Parallel Fund I” and, collectively with CORE Fund I, the “CORE Funds”). CORE Industrial Fund Partners GP I, LLC (“CORE Fund I GP”) is the sole general partner of each of the CORE Funds. John May is the managing member of CORE Fund I GP. Consequently,
|
Mr. May and CORE Fund I GP may be deemed the beneficial owners of the shares held by the CORE Funds. The principal business address of each of the CORE Funds and CORE Fund I GP is 150 North Riverside Drive, Suite 2050, Chicago, IL 60606. The principal business address of Mr. May is 201 South Biscayne Boulevard, Suite 1450, Miami, FL 33131. 6,386,341 shares of Class A common stock and New Fathom Units held by the CORE Funds that constitute Earnout Shares (as defined herein) are not reflected in the above table. |
(4) |
Represents shares held directly by Siguler Guff Small Buyout Opportunities Fund III, LP (“SBOF III”), Siguler Guff Small Buyout Opportunities Fund III (F), LP (“SBOF III (F)”), Siguler Guff Small Buyout Opportunities Fund III (C), LP (“SBOF III (C)”), Siguler Guff Small Buyout Opportunities III (UK), LP (“SBOF III (UK)”), Siguler Guff HP Opportunities Fund II, LP (“SG HP”), and Siguler Guff Americas Opportunities Fund, LP (“SG Americas” and, together with SBOF III, SBOF III (F), SBOF III (C), SBOF III (UK) and SG HP the “SG Funds”). SBOF III, SBOF III (F) and SBOF III (C) are each controlled by Siguler Guff SBOF III GP, LLC (“SBOF III GP”). SBOF III (UK) is controlled by Siguler Guff SBOF III (UK) GP, LLP (“SBOF III (UK) GP”). SG HP is controlled by Siguler Guff HP II GP, LLC (“SG HP GP”). SG Americas is controlled by Siguler Guff Americas GP, LLC (“SG Americas GP” and together with SBOF III GP, SBOF III (UK) GP and SG HP GP, the “SG GPs”). Each of the SG GPs is controlled by its sole member, Siguler Guff Capital, LP, which is controlled by Andrew Guff and George Siguler. Consequently, the SG GPs, Siguler Guff Capital, LP, Andrew Guff and George Siguler may be deemed the beneficial owners of the shares held by the SG Funds. The principal business address of SBOF III (UK) and SBOF III (UK) GP is 3rd Floor North Side Dukes Court, 32 Duke Street, St James’s, London SW1Y 6DF. The principal business address of the SG Funds (except for SBOF III (UK)), the SG GPs (except for SBOF III (UK) GP), Siguler Guff Capital, LP, Andrew Guff and George Siguler is 200 Park Ave, 23rd Floor, New York, NY 10166.
|
Before the Offering
|
After the Offering
|
|||||||||||||||||||||||||||||||
Name of Selling Stockholder
|
Number of Shares
of Class A Common Stock (including shares of Class A Common Stock underlying the Private Placement Warrants, as applicable) |
Number of
Warrants |
Number of
Shares of Class A Common Stock Being Offered |
Number of
Warrants Being Offered |
Number of Shares
of Class A Common Stock (including shares of Class A Common Stock underlying the Private Placement Warrants) |
%
|
Warrants
|
%
|
||||||||||||||||||||||||
CORE Industrial Partners Fund I, L.P.
(1)
|
68,095,391 | — | 68,095,391 | — | — | — | — | — | ||||||||||||||||||||||||
CORE Industrial Partners Fund I Parallel, LP
(2)
|
25,144,880 | — | 25,144,880 | — | — | — | — | — | ||||||||||||||||||||||||
Siguler Guff Small Buyout Opportunities Fund III (T), LP
(3)
|
2,471,425 | — | 2,471,425 | — | — | — | — | — | ||||||||||||||||||||||||
Siguler Guff Small Buyout Opportunities Fund III, LP
(4)
|
9,234,662 | — | 9,234,662 | — | — | — | — | — | ||||||||||||||||||||||||
Siguler Guff Small Buyout Opportunities Fund III (F), LP
(5)
|
1,671,937 | — | 1,671,937 | — | — | — | — | — | ||||||||||||||||||||||||
Siguler Guff Small Buyout Opportunities Fund III (C), LP
(6)
|
252,397 | — | 252,397 | — | — | — | — | — | ||||||||||||||||||||||||
Siguler Guff Small Buyout Opportunities III (UK), LP
(7)
|
64,246 | — | 64,246 | — | — | — | — | — | ||||||||||||||||||||||||
Siguler Guff HP Opportunities Fund II, LP
(8)
|
2,595,862 | — | 2,595,862 | — | — | — | — | — | ||||||||||||||||||||||||
Siguler Guff Americas Opportunities Fund, LP
(9)
|
1,477,668 | — | 1,477,668 | — | — | — | — | — | ||||||||||||||||||||||||
Keidl Family Holdings, Inc.
(10)
|
2,927,074 | — | 2,927,074 | — | — | — | — | — | ||||||||||||||||||||||||
Kemeera Holdings, Inc.
(11)
|
3,405,263 | — | 3,405,263 | — | — | — | — | — | ||||||||||||||||||||||||
ICO Products, LLC
(12)
|
3,743,751 | — | 3,743,751 | — | — | — | — | — | ||||||||||||||||||||||||
Robert L. Nardelli
(13)
|
155,998 | — | 155,998 | — | — | — | — | — | ||||||||||||||||||||||||
Oldcut, Inc.
(14)
|
3,515,495 | — | 3,515,495 | — | — | — | — | — | ||||||||||||||||||||||||
SBOF IV Incodema Holdings, LLC
(15)
|
826,297 | — | 826,297 | — | — | — | — | — | ||||||||||||||||||||||||
Southern Methodist University
(16)
|
2,353,451 | — | 2,353,451 | — | — | — | — | — |
Before the Offering
|
After the Offering
|
|||||||||||||||||||||||||||||||
Name of Selling Stockholder
|
Number of Shares
of Class A Common Stock (including shares of Class A Common Stock underlying the Private Placement Warrants, as applicable) |
Number of
Warrants |
Number of
Shares of Class A Common Stock Being Offered |
Number of
Warrants Being Offered |
Number of Shares
of Class A Common Stock (including shares of Class A Common Stock underlying the Private Placement Warrants) |
%
|
Warrants
|
%
|
||||||||||||||||||||||||
Fat Stacks, LLC
(17)
|
2,460,864 | — | 2,460,864 | — | — | — | — | — | ||||||||||||||||||||||||
Dahlquist Machine Holdco, Inc.
(18)
|
615,228 | — | 615,228 | — | — | — | — | — | ||||||||||||||||||||||||
Altimar Sponsor II LLC
(19)
|
15,815,000 | 9,900,000 | 15,815,000 | 9,900,000 | — | — | — | — | ||||||||||||||||||||||||
Kevin Beebe
(20)
|
17,500 | — | 17,500 | — | — | — | — | — | ||||||||||||||||||||||||
Payne Brown
(21)
|
17,500 | — | 17,500 | — | — | — | — | — | ||||||||||||||||||||||||
Rick Jelinek
(22)
|
17,500 | — | 17,500 | — | — | — | — | — | ||||||||||||||||||||||||
Roma Khanna
(23)
|
17,500 | — | 17,500 | — | — | — | — | — | ||||||||||||||||||||||||
Michael Rubenstein
(24)
|
17,500 | — | 17,500 | — | — | — | — | — | ||||||||||||||||||||||||
Vijay Sondhi
(25)
|
17,500 | — | 17,500 | — | — | — | — | — | ||||||||||||||||||||||||
Michael Vorhaus
(26)
|
17,500 | — | 17,500 | — | — | — | — | — |
* |
Represents beneficial ownership of less than one percent.
|
(1) |
Consists of (i) 63,377,883 shares of Class A common stock that may be issuable upon the exchange of the same number of New Fathom Units (and shares of Class B common stock), and (ii) 4,717,507 shares of Class A common stock that may be issuable upon the exchange of Earnout Units (with a corresponding number of shares of Class B common stock). The business address of the Selling Stockholder is 150 N. Riverside Plaza, Suite #2050, Chicago, IL 60606.
|
(2) |
Consists of (i) 22,420,144 shares of Class A common stock, and (ii) 2,724,736 Earnout Shares. The business address of the Selling Stockholder is 150 N. Riverside Plaza, Suite #2050, Chicago, IL 60606.
|
(3) |
Consists of (i) 2,300,994 shares of Class A common stock that may be issuable upon the exchange of the same number of New Fathom Units (and shares of Class B common stock), and (ii) 170,431 shares of Class A common stock that may be issuable upon the exchange of Earnout Units (with a corresponding number of shares of Class B common stock). The business address of the Selling Stockholder is 200 Park Avenue, 23rd Floor, New York, NY 10166.
|
(4) |
Consists of (i) 8,597,214 shares of Class A common stock and (ii) 637,448 Earnout Shares. The business address of the Selling Stockholder is 200 Park Avenue, 23rd Floor, New York, NY 10166.
|
(5) |
Consists of (i) 1,556,527 shares of Class A common stock and (ii) 115,410 Earnout Shares. The business address of the Selling Stockholder is 200 Park Avenue, 23rd Floor, New York, NY 10166.
|
(6) |
Consists of (i) 234,974 shares of Class A common stock and (ii) 17,422 Earnout Shares. The business address of the Selling Stockholder is 200 Park Avenue, 23rd Floor, New York, NY 10166.
|
(7) |
Consists of (i) 59,812 shares of Class A common stock and (ii) 4,435 Earnout Shares. The business address of the Selling Stockholder is 200 Park Avenue, 23rd Floor, New York, NY 10166.
|
(8) |
Consists of (i) 2,416,676 shares of Class A common stock and (ii) 179,187 Earnout Shares. The business address of the Selling Stockholder is 200 Park Avenue, 23rd Floor, New York, NY 10166.
|
(9) |
Consists of (i) 1,375,668 shares of Class A common stock and (ii) 102,000 Earnout Shares. The business address of the Selling Stockholder is 200 Park Avenue, 23rd Floor, New York, NY 10166.
|
(10) |
Consists of (i) 2,726,156 shares of Class A common stock that may be issuable upon the exchange of the same number of New Fathom Units (and shares of Class B common stock), and (ii) 200,918 shares of Class A common stock that may be issuable upon the exchange of Earnout Units (with a corresponding number of shares of Class B common stock). The business address of the Selling Stockholder is 1009 Admiralty Parade, Naples, FL 34102.
|
(11) |
Consists of (i) 3,169,706 shares of Class A common stock that may be issuable upon the exchange of the same number of New Fathom Units (and shares of Class B common stock), and (ii) 235,556 shares of Class A common stock that may be issuable upon the exchange of Earnout Units (with a corresponding
|
number of shares of Class B common stock). The business address of the Selling Stockholder is 497 Del Amigo Road, Danville, CA 94526. |
(12) |
Consists of (i) 3,484,423 shares of Class A common stock that may be issuable upon the exchange of the same number of New Fathom Units (and shares of Class B common stock), and (ii) 259,329 shares of Class A common stock that may be issuable upon the exchange of Earnout Units (with a corresponding number of shares of Class B common stock). The business address of the Selling Stockholder is 6415 Angola Road, Holland, OH 43528.
|
(13) |
Consists of (i) 145,192 shares of Class A common stock that may be issuable upon the exchange of the same number of New Fathom Units (and shares of Class B common stock), and (ii) 10,806 shares of Class A common stock that may be issuable upon the exchange of Earnout Units (with a corresponding number of shares of Class B common stock). The business address of the Selling Stockholder is 1250 W. Garmon Road, NW, Atlanta, GA 30327.
|
(14) |
Consists of (i) 3,270,699 shares of Class A common stock that may be issuable upon the exchange of the same number of New Fathom Units (and shares of Class B common stock), and (ii) 247,796 shares of Class A common stock that may be issuable upon the exchange of Earnout Units (with a corresponding number of shares of Class B common stock). The business address of the Selling Stockholder is 300 Portland Point, Lansing, NY 14882.
|
(15) |
Consists of (i) 786,758 shares of Class A common stock that may be issuable upon the exchange of the same number of New Fathom Units (and shares of Class B common stock), and (ii) 57,538 shares of Class A common stock that may be issuable upon the exchange of Earnout Units (with a corresponding number of shares of Class B common stock). The business address of the Selling Stockholder is 200 Park Avenue, 23rd Floor, New York, NY 10166.
|
(16) |
Consists of (i) 2,189,571 shares of Class A common stock that may be issuable upon the exchange of the same number of New Fathom Units (and shares of Class B common stock), and (ii) 163,880 shares of Class A common stock that may be issuable upon the exchange of Earnout Units (with a corresponding number of shares of Class B common stock). The business address of the Selling Stockholder is 6116 N. Central Expressway, Suite 1210, Dallas, TX 75206.
|
(17) |
Consists of (i) 2,289,262 shares of Class A common stock that may be issuable upon the exchange of the same number of New Fathom Units (and shares of Class B common stock), and (ii) 171,602 shares of Class A common stock that may be issuable upon the exchange of Earnout Units (with a corresponding number of shares of Class B common stock). The business address of the Selling Stockholder is 1951 W. 155th Place, Broomfield, CO 80023.
|
(18) |
Consists of (i) 572,357 shares of Class A common stock that may be issuable upon the exchange of the same number of New Fathom Units (and shares of Class B common stock), and (ii) 42,901 shares of Class A common stock that may be issuable upon the exchange of Earnout Units (with a corresponding number of shares of Class B common stock). The business address of the Selling Stockholder is 21133 Basalt Street NW, Nowthen, MN 55330.
|
(19) |
Consists of (i) 4,647,500 shares of Class A common stock held by the Sponsor directly following the closing of the Business Combination, (ii) 9,900,000 shares of Class A common stock which may be acquired by the Sponsor upon the exercise of the Sponsor’s Private Placement Warrants and (iii) 1,267,500 Sponsor Earnout Shares. Altimar Sponsor II, LLC is a Delaware limited liability company. The business address of the Selling Stockholder is 40 West 57th Street, 33rd Floor, New York, NY 10019.
|
(20) |
Consists of 17,500 shares of Class A common stock held directly by Kevin Beebe, a U.S. citizen. The business address of the Selling Stockholder is 40 West 57th Street, 33rd Floor, New York, NY 10019.
|
(21) |
Consists of 17,500 shares of Class A common stock held directly by Payne Brown, a U.S. citizen. The business address of the Selling Stockholder is 40 West 57th Street, 33rd Floor, New York, NY 10019.
|
(22) |
Consists of 17,500 shares of Class A common stock held directly by Rick Jelinek, a U.S. citizen. The business address of the Selling Stockholder is 40 West 57th Street, 33rd Floor, New York, NY 10019.
|
(23) |
Consists of 17,500 shares of Class A common stock held directly by Roma Khanna, a U.S. citizen. The business address of the Selling Stockholder is 40 West 57th Street, 33rd Floor, New York, NY 10019.
|
(24) |
Consists of 17,500 shares of Class A common stock held directly by Michael Rubenstein, a U.S. citizen. The business address of the Selling Stockholder is 40 West 57th Street, 33rd Floor, New York, NY 10019.
|
(25) |
Consists of 17,500 shares of Class A common stock held directly by Vijay Sondhi, a U.S. citizen. The business address of the Selling Stockholder is 40 West 57th Street, 33rd Floor, New York, NY 10019.
|
(26) |
Consists of 17,500 shares of Class A common stock held directly by Michael Vorhaus, a U.S. citizen. The business address of the Selling Stockholder is 40 West 57th Street, 33rd Floor, New York, NY 10019.
|
Name
|
Position
|
Age
|
||
Carey Chen
|
Director | 49 | ||
TJ Chung
|
Director | 58 | ||
Dr. Caralynn Nowinski Collens
|
Director | 43 | ||
Adam DeWitt
|
Director | 49 | ||
David Fisher
|
Director | 52 | ||
Mark Frost
|
Chief Financial Officer | 58 | ||
Maria Green
|
Director | 69 | ||
Peter Leemputte
|
Director | 64 | ||
Ryan Martin
|
Director and Chief Executive Officer | 43 | ||
John May
|
Director | 50 | ||
Robert Nardelli
|
Director | 73 | ||
Richard Stump
|
Chief Commercial Officer | 41 |
• |
Our Class I directors are Caralynn Nowinski Collens, Adam DeWitt and Ryan Martin, and their initial term will expire at the initial annual meeting of stockholders for the calendar year ended December 31, 2022.
|
• |
Our Class II directors are Maria Green, Peter Leemputte and Robert Nardelli, and their terms will expire at the annual meeting of stockholders for the calendar year ended December 31, 2023.
|
• |
Our Class III directors are Carey Chen, TJ Chung, David Fisher and John May, and their terms will expire at the annual meeting of stockholders for the calendar year ended December 31, 2024.
|
• |
the presumption that directors are acting in good faith, on an informed basis, and with a view to the best interests of us and our stockholders has been rebutted; and
|
• |
it is proven that the director’s act or failure to act constituted a breach of his or her fiduciary duties as a director and such breach involved intentional misconduct, a knowing violation of law or receipt of an improper personal benefit.
|
• |
Ryan Martin, Chief Executive Officer of MCT Group;
|
• |
Richard Stump, Chief Commercial Officer of MCT Group; and
|
• |
Brian Freeburg, Chief Financial Officer of MCT Group.
|
• |
Base Salary.
|
• |
Short-Term Cash Incentives.
|
• |
Long-Term Equity Incentives.
|
• |
Phantom equity awarded to the NEOs under the MCT Phantom Plan was subject to the following vesting conditions: (i) 25% would vest subject to the NEO’s continued service with the MCT Group on each of the first four anniversaries of the NEO’s employment commencement date, and would be accelerated in connection with a change in control of MCT Holdings; and (ii) 75% would vest if MCT Holdings’ investors realized a multiple on invested capital equal to at least 2.0x in connection with a change in control of MCT Holdings. In connection with the Reorganization, the Prior Phantom Plans and all awards thereunder were terminated and replaced by a single phantom equity plan sponsored by Fathom and new awards thereunder, all of which contain terms and conditions that are substantially similar to the Prior Phantom Plans (the “Combined Phantom Plan”) and awards. The Combined Phantom Plan has a pool of phantom units equal to up to 10% of the total value receivable by common unit holders of Fathom on a sale of Fathom. Only 62.5% of the pool, or 6.25% of the total value receivable by common unit holders of Fathom on a sale of Fathom, has been granted.
|
Name and Position
|
Year
|
Salary
($) |
Non-Equity
Incentive Plan Compensation ($)
(1)
|
All Other
Compensation ($)
(2)
|
Total
($) |
|||||||||||||||
Ryan Martin
|
||||||||||||||||||||
Chief Executive Officer of MCT
Group
|
2020 | $ | 311,539 | $ | 124,875 | $ | 23,275 | $ | 459,689 | |||||||||||
Richard Stump
|
||||||||||||||||||||
Chief Commercial Officer of MCT Group
|
2020 | $ | 247,436 | $ | 842,500 | $ | 6,154 | $ | 1,096,090 | |||||||||||
Brian Freeburg
|
||||||||||||||||||||
Chief Financial Officer of MCT Group
|
2020 | $ | 216,923 | $ | 81,400 | $ | 5,986 | $ | 304,309 |
(1) |
The amounts in this column represent cash bonus payments to the Fathom NEOs under MCT’s 2020 annual cash incentive plan, which are based on MCT’s and each individual NEO’s performance.
|
(2) |
The amounts in this column represent 401(k) plan matching contributions made to each NEO as well as an annual amount representing Mr. Martin’s $1,000 per month auto allowance.
|
Stock Awards
(1)
|
||||||||||||||||
Name
|
Number of Shares
or Units of Stock that have not Vested (#)
(2)
|
Market Value of
Shares or Units of Stock that have not Vested ($)
(3)
|
Equity Incentive Plan
Awards: Number of Unearned Shares, Units or other Rights that have not Vested (#)
(4)
|
Equity Incentive Plan
Awards: Market or Payout Value of Unearned Shares, Units or other Rights that have not Vested ($)
(5)
|
||||||||||||
Ryan Martin
(6)
|
563 | $ | 31,405 | 2,250 | $ | 99,765 | ||||||||||
Richard Stump
(7)
|
93 | $ | 5,188 | 375 | $ | 16,628 | ||||||||||
Brian Freeburg
(8)
|
62 | $ | 3,459 | 375 | $ | 16,628 |
(1) |
All awards reflected in this table were granted under the MCT Phantom Plan.
|
(2) |
The figures in this column represent outstanding awards of time-vested phantom units that vest subject to each NEO’s continued service with the MCT Group on each of the first four anniversaries of the NEO’s employment commencement date. The awards accelerate in connection with a change in control of MCT Holdings.
|
(3) |
The amounts reflected in this column represent the market value of MCT Holdings units on December 31, 2020, which was $55.78 per unit.
|
(4) |
The figures in this column represent outstanding performance-based phantom units, which vest if MCT Holdings investors realize a multiple of invested capital equal to at least 2.0x in connection with a change in control of MCT Holdings.
|
(5) |
The amounts reflected in this column represent the market value of MCT Holdings units on December 31, 2020, which was $44.34 per unit.
|
(6) |
Granted on April 8, 2019; vesting commenced on Mr. Martin’s first day of employment, January 7, 2019.
|
(7) |
Granted on December 23, 2019; vesting commenced on Mr. Stump’s first day of employment, September 23, 2019.
|
(8) |
Granted on January 18, 2019; vesting commenced on Mr. Freeburg’s first day of employment, September 26, 2018.
|
• |
An annual cash retainer, the amount of which is based on the manager’s past experience, with Mr. Nardelli receiving $50,000 per year and Mr. Chen receiving $40,000 per year; and
|
• |
An initial phantom unit award consisting of units of MCT Holdings, subject to the following vesting conditions: (i) 25% would vest subject to the
non-employee
manager’s continued service with MCT Holdings or Incodema Holdings on each of the first four anniversaries of the
non-employee
manager’s board commencement date, and would be accelerated in connection with a change in control of MCT Holdings; and (ii) 75% would vest if MCT Holdings investors realized a multiple on invested capital equal to at least 2.0x in connection with a change in control of MCT Holdings. Messrs. Nardelli and Chen received initial grants of 500 phantom units and 250 phantom units of MCT Holdings, respectively, on January 1, 2020. Like the NEOs, members of the MCT Holdings and Incodema Holdings boards of managers with phantom awards under the Prior Phantom Plans had their awards terminated in connection with the Reorganization and received new awards under the Combined Phantom Plan.
|
Name
|
Fees Earned or
Paid in Cash ($) |
Stock Awards
($)
(1)
|
All Other
Compensation ($)
(2)
|
Total
($) |
||||||||||||
TJ Chung
(3)(4)(5)
|
— | — | — | — | ||||||||||||
John May
(3)(4)(5)
|
— | — | — | — | ||||||||||||
Robert Nardelli
(3)
|
$ | 50,000 | $ | 26,144 | $ | 4,185 | $ | 80,329 | ||||||||
Carey Chen
(3)
|
$ | 40,000 | $ | 13,072 | $ | 11,375 | $ | 64,447 | ||||||||
Matt Puglisi
(3)(4)(5)
|
— | — | — | — | ||||||||||||
Frank Papa
(3)(5)
|
— | — | — | — | ||||||||||||
Ronald Rascia
(4)(5)
|
— | — | — | — |
(1) |
The amount reported in the “Stock Awards” column for Messrs. Nardelli and Chen reflects the grant date fair value of awards of 500 phantom units and 250 phantom units of MCT Holdings, respectively, granted on January 1, 2020, calculated in accordance with Financial Accounting Standards Board (“FASB”) ASC Topic 718. See Note 16, Share Based Compensation, to the consolidated financial statements for the year ended December 31, 2020, filed with the SEC, for the assumptions made in determining this value. As of December 31, 2020, the following
non-employee
directors had outstanding phantom unit equity awarded in connection with their service on the MCT Holdings board of managers: Mr. Nardelli – 469 phantom units and Mr. Chen — 234 phantom units.
|
(2) |
The amount reported in the “All Other Compensation” column for Mr. Chen includes $10,000 of consulting fees paid pursuant to the Chen Consulting Agreement.
|
(3) |
Served on the MCT Holdings board of managers.
|
(4) |
Served on the Incodema Holdings board of managers.
|
(5) |
Messrs. Chung, May, Puglisi, Papa and Rascia were not eligible for director compensation in 2020.
|
• |
any person who is, or at any time during the applicable period was, one of the Fathom’s officers or one of Fathom’s directors;
|
• |
any person who is known by Fathom to be the beneficial owner of more than five percent (5%) of its voting stock;
|
• |
any immediate family member of any of the foregoing persons, which means any child, stepchild, parent, stepparent, spouse, sibling,
mother-in-law,
father-in-law,
daughter-in-law,
brother-in-law
sister-in-law
|
• |
any firm, corporation or other entity in which any of the foregoing persons is a partner or principal or in a similar position or in which such person has a ten percent (10%) or greater beneficial ownership interest.
|
• |
financial institutions or financial services entities;
|
• |
broker-dealers;
|
• |
governments or agencies or instrumentalities thereof;
|
• |
regulated investment companies;
|
• |
real estate investment trusts;
|
• |
expatriates or former long-term residents of the United States;
|
• |
persons that actually or constructively own five percent or more (by vote or value) of our shares;
|
• |
persons that acquired our securities pursuant to an exercise of employee share options, in connection with employee share incentive plans or otherwise as compensation;
|
• |
insurance companies;
|
• |
dealers or traders subject to a
mark-to-market
|
• |
persons holding our securities shares as part of a “straddle,” constructive sale, hedge, conversion or other integrated or similar transaction;
|
• |
U.S. Holders (as defined below) whose functional currency is not the U.S. dollar;
|
• |
partnerships (or entities or arrangements classified as partnerships or other pass-through entities for U.S. federal income tax purposes) and any beneficial owners of such partnerships;
|
• |
tax-exempt
entities;
|
• |
controlled foreign corporations; and
|
• |
passive foreign investment companies.
|
• |
an individual who is a citizen or resident of the United States as determined for U.S. federal income tax purposes;
|
• |
a corporation (or other entity taxable as a corporation) organized in or under the laws of the United States, any state thereof or the District of Columbia;
|
• |
an estate the income of which is includible in gross income for U.S. federal income tax purposes regardless of its source; or
|
• |
a trust, if (i) a court within the United States is able to exercise primary supervision over the administration of the trust and one or more United States persons (as defined in the Code) have authority to control all substantial decisions of the trust or (ii) it has a valid election in effect under Treasury Regulations to be treated as a United States person.
|
• |
a
non-resident
alien individual (other than certain former citizens and residents of the United States subject to U.S. tax as expatriates);
|
• |
a foreign corporation; or
|
• |
an estate or trust that is not a U.S. Holder;
|
• |
the gain is effectively connected with the conduct by the
Non-U.S.
Holder of a trade or business within the United States (and, under certain income tax treaties, is attributable to a United States permanent establishment or fixed base maintained by the
Non-U.S.
Holder); or
|
• |
we are or have been a “United States real property holding corporation” for U.S. federal income tax purposes at any time during the shorter of the five-year period ending on the date of disposition or the period that the
Non-U.S.
Holder held our securities, and, in the case where shares of our Class A common stock are regularly traded on an established securities market, the
Non-U.S.
Holder has owned, directly or constructively, more than 5% of our Class A common stock at any time within the shorter of the five- year period preceding the disposition or such
Non-U.S.
Holder’s
|
holding period for the shares of our Class A common stock. There can be no assurance that our Class A common stock will be treated as regularly traded on an established securities market for this purpose.
|
• |
purchases by a
broker-dealer
as principal and resale by such
broker-dealer
for its own account pursuant to this prospectus;
|
• |
ordinary brokerage transactions and transactions in which the broker solicits purchasers;
|
• |
block trades in which the
broker-dealer
so engaged will attempt to sell the securities as agent but may position and resell a portion of the block as principal to facilitate the transaction;
|
• |
an
over-the-counter
|
• |
through one or more underwritten offerings on a firm commitment or best efforts basis;
|
• |
settlement of short sales entered into after the date of this prospectus;
|
• |
agreements with
broker-dealers
to sell a specified number of the securities at a stipulated price per share;
|
• |
in “at the market” offerings, as defined in Rule 415 under the Securities Act, at negotiated prices, at prices prevailing at the time of sale or at prices related to such prevailing market prices, including sales made directly on a national securities exchange or sales made through a market maker other than on an exchange or other similar offerings through sales agents;
|
• |
directly to purchasers, including through a specific bidding, auction or other process or in privately negotiated transactions;
|
• |
through the writing or settlement of options or other hedging transactions, whether through an options exchange or otherwise;
|
• |
through a distribution by a Selling Stockholder or its affiliates to its partners, members or stockholders;
|
• |
through a combination of any of the above methods of sale; or
|
• |
any other method permitted pursuant to applicable law.
|
ALTIMAR ACQUISITION CORP. II FINANCIAL STATEMENTS
|
||||
Financial Statements of Altimar Acquisition Corp. II as of and for the Three and Nine Months ended September 30, 2021
|
||||
F-3
|
||||
F-4
|
||||
F-5
|
||||
F-6
|
||||
F-7
|
||||
Financial Statements of Altimar Acquisition Corp. II as of December 31, 2020 and for the period from December 7, 2020 (inception) through December 31, 2020
|
||||
F-25
|
||||
F-26
|
||||
F-27
|
||||
F-28
|
||||
F-29
|
||||
F-30
|
||||
FATHOM HOLDCO, LLC FINANCIAL STATEMENTS
|
||||
Unaudited Condensed Consolidated Financial Statements of Fathom Holdco, LLC as of and for the Nine Months ended September 30, 2021 and 2020
|
||||
F-41
|
||||
F-42
|
||||
F-43
|
||||
F-44
|
||||
F-45
|
||||
Audited Consolidated Financial Statement of Fathom HoldCo, LLC as of and for the Twelve Months ended December 31, 2020 and 2019
|
||||
F-64
|
||||
F-66
|
||||
F-67
|
||||
F-68
|
||||
F-69
|
||||
F-70
|
INCODEMA HOLDINGS, INC. AND NEWCHEM, INC. FINANCIAL STATEMENTS
|
||||
Combined Financial Statements of Incodema Holdings, Inc. and NewChem, Inc. as of and for the Six Months ended June 30, 2020 and 2019
|
||||
F-99
|
||||
F-100
|
||||
F-101
|
||||
F-102
|
||||
F-103
|
||||
Audited Combined Financial Statements of Incodema, Inc. and NewChem, Inc. as of and for the Twelve Months ended December 31, 2019 and 2018
|
||||
F-113
|
||||
F-114
|
||||
F-115
|
||||
F-116
|
||||
F-117
|
||||
F-118
|
||||
MAJESTIC METALS, LLC FINANCIAL STATEMENTS
|
||||
Audited Financial Statements of Majestic Metals, LLC as of and for the Nine Months ended September 30, 2020 and the Twelve Months ended December 31, 2019
|
||||
F-128
|
||||
F-129
|
||||
F-130
|
||||
F-131
|
||||
F-132
|
||||
F-133
|
||||
DAHLQUIST MACHINE, INC. FINANCIAL STATEMENTS
|
||||
Audited Financial Statements of Dahlquist Machine, Inc. as of and for the Nine Months ended September 30, 2020
|
||||
F-140
|
||||
F-141
|
||||
F-142
|
||||
F-143
|
||||
F-144
|
||||
F-145
|
|
|
September 30,
2021 |
|
|
December 31,
2020 |
|
||
|
|
(
Unaudited
)
|
|
|
|
|
||
ASSETS
|
||||||||
Current assets
|
||||||||
Cash
|
$ | 331,112 | $ | — | ||||
Prepaid expenses
|
744,813 | — | ||||||
|
|
|
|
|||||
Total current assets
|
1,075,925 | — | ||||||
Deferred offering costs
|
— | 75,000 | ||||||
Investments held in the Trust Account
|
345,011,697 | — | ||||||
|
|
|
|
|||||
TOTAL ASSETS
|
$
|
346,087,622
|
$
|
75,000
|
||||
|
|
|
|
|||||
LIABILITIES AND SHAREHOLDERS’ EQUITY
|
||||||||
Current liabilities
|
||||||||
Accrued expenses
|
$ | 259,896 | $ | — | ||||
Accrued offering costs
|
3,607 | 50,000 | ||||||
Promissory Note — related party
|
— | 5,000 | ||||||
|
|
|
|
|||||
Total current liabilities
|
263,503 | 55,000 | ||||||
Warrant liability
|
19,642,970 | — | ||||||
Deferred underwriting fee payable
|
12,075,000 | — | ||||||
|
|
|
|
|||||
Total liabilities
|
|
31,981,473
|
|
55,000
|
||||
Commitments and Contingencies
|
||||||||
Class A Ordinary Shares subject to possible redemption — 34,500,000 and no shares at $10.00 per share
redemption value as of
September
30, 2021 and December 31, 2020, respectively
|
345,000,000 | — | ||||||
Shareholders’ Equity
|
||||||||
Preference shares, $0.0001 par value; 5,000,000 shares authorized; none issued or outstanding
|
— | — | ||||||
Class A Ordinary Shares, $0.0001 par value; 500,000,000
shares authorized; none issued and outstanding as of
September 30, 2021 and December 31, 2020 |
— | — | ||||||
Class B Ordinary Shares, $0.0001 par value; 50,000,000 shares authorized; 8,625,000
shares issued and
outstanding as of September 30, 2021 and December 31, 2020 |
863 | 863 | ||||||
Additional
paid-in
capital
|
— | 24,137 | ||||||
Accumulated surplus (deficit)
|
(30,894,714 | ) | (5,000 | ) | ||||
|
|
|
|
|||||
Total shareholders’ equity (deficit)
|
|
(30,893,851
|
) |
|
20,000
|
|||
|
|
|
|
|||||
TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY
|
$
|
346,087,622
|
$
|
75,000
|
||||
|
|
|
|
|
|
For the Three
Months
Ended
September 30, 202
1
|
|
|
For the Nine
Months
Ended
September 30, 2021 |
|
||
Operating (income) costs
|
$ | 1,121,132 | $ | 1,691,620 | ||||
|
|
|
|
|||||
(Income) loss from operations
|
|
1,121,132
|
|
|
1,691,620
|
|||
Other income (expense)
|
||||||||
Interest earned on investments held in the Trust Account
|
5,301 | 11,697 | ||||||
Transaction costs allocated to the Warrants
|
— | (755,071 | ) | |||||
Change in fair value of
Warrant
liability
|
3,718,348
|
3,190,546 | ||||||
|
|
|
|
|||||
Other income (expense), net
|
3,723,649 | 2,447,172 | ||||||
|
|
|
|
|
|
|
|
|
Net income (loss)
|
$
|
2,602,517
|
$
|
755,552
|
|
|||
|
|
|
|
|||||
Weighted average shares outstanding, redeemable Class A Ordinary Shares
|
34,500,000 | 29,571,429 | ||||||
|
|
|
|
|||||
Basic and diluted net income (loss) per share, redeemable Class A Ordinary Shares
|
$
|
0.06 |
|
|
$
|
0.02 |
|
|
|
|
|
|
|||||
Weighted average shares outstanding, Class B Ordinary Shares
|
8,625,000 | 8,460,165 | ||||||
|
|
|
|
|||||
Basic and diluted net income (loss) per share, Class B Ordinary Shares
|
$
|
0.06
|
$
|
0.02
|
|
|||
|
|
|
|
|
|
Class A
Ordinary Shares
|
|
|
Class B
Ordinary Shares
|
|
|
Additional
Paid-In
Capital
|
|
|
Accumulated
Surplus
(Deficit) |
|
|
Total
Shareholders’
Equity
|
|
|||||||||||||
|
|
Shares
|
|
|
Amount
|
|
|
Shares
|
|
|
Amount
|
|
||||||||||||||||
Balance — January 1, 2021
|
|
—
|
|
$
|
—
|
|
8,625,000
|
$
|
863
|
$
|
24,137
|
$
|
(5,000
|
)
|
$
|
20,000
|
||||||||||||
Accretion for Class A Ordinary Shares to redemption
amount |
|
—
|
—
|
— | — | (24,137 | ) |
(31,645,266
|
)
|
(31,669,403 | ) | |||||||||||||||||
Net income (loss)
|
|
—
|
—
|
— | — | — | (15,725,653 | ) | (15,725,653 | ) | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance — March 31, 2021 (restated)
|
|
—
|
|
|
—
|
|
|
8,625,000
|
|
|
863
|
|
|
—
|
|
|
(47,375,919
|
)
|
|
(47,375,056
|
)
|
|||||||
Net income (loss)
|
— | — | — | — | — | 13,878,688 | 13,878,688 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Balance — June 30, 2021
(restated)
|
|
—
|
|
|
|
—
|
|
8,625,000
|
863
|
—
|
(33,497,231
|
)
|
(33,496,368
|
) | ||||||||||||||
Net income (loss)
|
|
—
|
|
|
|
—
|
— | — | — | 2,602,517 | 2,602,517 | |||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Balance — September 30, 2021
|
|
—
|
|
|
$
|
—
|
|
8,625,000
|
$
|
863
|
$
|
—
|
$
|
(30,894,714
|
)
|
$
|
(30,893,851
|
) | ||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from operating activities
|
||||
Net income (loss)
|
$ | 755,552 | ||
Adjustments to reconcile net income (loss) to net cash used in operating activities
|
||||
Interest income on investments held in the Trust Account
|
(11,697 | ) | ||
Transaction costs allocated to the Warrants
|
755,071 | |||
Change in fair value of
Warrant
liability
|
(3,190,546 | ) | ||
Changes in operating assets and liabilities
|
||||
Prepaid expenses
|
(744,813 | ) | ||
Accrued expenses
|
259,896 | |||
|
|
|||
Net cash used in operating activities
|
|
(2,176,537
|
)
|
|
|
|
|||
Cash flows from investing activities
|
||||
Investment of cash in the Trust Account
|
(345,000,000 | ) | ||
|
|
|||
Net cash used in investing activities
|
|
(345,000,000
|
)
|
|
|
|
|||
Cash flows from financing activities
|
||||
Proceeds from sale of the Units, net of underwriting discounts paid
|
338,100,000 | |||
Proceeds from sale of the Private Placement Warrants
|
9,900,000 | |||
Repayment of the Promissory Note — related party
|
(94,890 | ) | ||
Payment of offering costs
|
(397,461 | ) | ||
|
|
|||
Net cash provided by financing activities
|
|
347,507,649
|
||
|
|
|||
Net change in cash
|
|
331,112
|
||
Cash — beginning of period
|
— | |||
|
|
|||
Cash — end of period
|
$
|
331,112
|
||
|
|
|||
Non-cash
investing and financing activities
|
||||
Offering costs included in accrued offering costs
|
$ | 3,607 | ||
|
|
|||
Offering costs paid through the Promissory Note
|
$ | 89,890 | ||
|
|
|||
Deferred underwriting fee payable
|
$ | 12,075,000 | ||
|
|
|
|
As Previously
Reported |
|
|
Adjustment
|
|
|
As Revised
|
|
|||
Balance Sheet as of February 9, 2021 (audited)
|
|
|
|
|||||||||
Class A Ordinary Shares subject to possible redemption
|
|
$
|
300,351,190
|
|
$
|
44,648,810
|
|
$
|
345,000,000
|
|||
Class A Ordinary Shares
|
|
|
446
|
|
|
(446
|
)
|
|
|
—
|
|
|
Additional
paid-in
capital
|
|
|
13,003,096
|
|
|
(13,003,096
|
)
|
|
|
—
|
|
|
Accumulated deficit
|
|
|
(8,004,403
|
)
|
|
|
(31,645,268
|
)
|
|
|
(39,649,671
|
)
|
Total shareholders’ equity (deficit)
|
|
|
5,000,002
|
|
|
(44,648,810
|
)
|
|
|
(39,648,808
|
)
|
|
|
As Previously
Reported |
|
|
Adjustment
|
|
|
As Revised
|
|
|||
Balance Sheet as of March 31, 2021 (unaudited)
|
|
|
|
|||||||||
Class A Ordinary Shares subject to possible redemption
|
|
$
|
292,624,940
|
|
|
$
|
52,375,060
|
|
|
$
|
345,000,000
|
|
Class A Ordinary Shares
|
|
|
524
|
|
|
|
(524
|
)
|
|
|
—
|
|
Additional
paid-in
capital
|
|
|
20,729,270
|
|
|
|
(20,729,270
|
)
|
|
|
—
|
|
Accumulated deficit
|
|
|
(15,730,653
|
)
|
|
|
(31,645,266
|
)
|
|
|
(47,375,919
|
)
|
Total shareholders’ equity (deficit)
|
|
|
5,000,004
|
|
|
|
(52,375,060
|
)
|
|
|
(47,375,056
|
)
|
|
|
As Previously
Reported
|
|
|
Adjustment
|
|
|
As Revised
|
|
|||
Three Months ended March 31, 2021 (unaudited)
|
|
|
|
|||||||||
Non-cash
investing and financing activities
|
|
|
|
|||||||||
Initial classification of Class A Ordinary Shares subject to possible redemption
|
|
|
300,351,190
|
|
|
|
(300,351,190
|
)
|
|
|
—
|
|
Change in value of Class A Ordinary Shares subject to possible redemption
|
|
|
(7,726,250
|
)
|
|
|
7,726,250
|
|
|
|
—
|
|
|
|
As Previously
Reported |
|
|
Adjustment
|
|
|
As Revised
|
|
|||
Balance Sheet as of June 30, 2021 (unaudited)
|
|
|
|
|
|
|
|
|
|
|||
Class A Ordinary Shares subject to possible redemption
|
|
$
|
306,503,630
|
|
|
$
|
38,496,370
|
|
|
$
|
345,000,000
|
|
Class A Ordinary Shares
|
|
|
385
|
|
|
|
(385
|
)
|
|
|
—
|
|
Additional
paid-in
capital
|
|
|
6,850,719
|
|
|
|
(6,850,719
|
)
|
|
|
—
|
|
Accumulated deficit
|
|
|
(1,851,965
|
)
|
|
|
(31,645,266
|
)
|
|
|
(33,497,231
|
)
|
Total shareholders’ equity (deficit)
|
|
|
5,000,002
|
|
|
|
(38,496,370
|
)
|
|
|
(33,496,368
|
)
|
|
|
As Previously
Reported |
|
|
Adjustment
|
|
|
As Revised
|
|
|||
Six Months ended June 30, 2021 (unaudited)
|
|
|
|
|||||||||
Non-cash
investing and financing activities
|
|
|
|
|||||||||
Initial classification of Class A Ordinary Shares subject to possible redemption
|
|
|
300,351,192
|
|
|
|
(300,351,192
|
)
|
|
|
—
|
|
Change in value of Class A Ordinary Shares subject to possible redemption
|
|
|
6,152,436
|
|
|
|
(6,152,436
|
)
|
|
|
—
|
|
|
|
Net Income (Loss) Per Share
|
|
|||||||||
|
|
As Previously
Reported |
|
|
Adjustment
|
|
|
As Revised
|
|
|||
Three Months Ended March 31, 2021 (unaudited)
|
|
|
|
|||||||||
Weighted average shares outstanding — Class A Ordinary Shares
|
|
|
34,500,000
|
|
|
|
(14,950,000
|
)
|
|
|
19,550,000
|
|
Basic and diluted net income (loss) per share — Class A Ordinary Shares
|
|
$
|
—
|
|
|
$
|
(0.57
|
) $
|
|
|
(0.57
|
)
|
Weighted average shares outstanding — Class B Ordinary Shares
|
|
|
8,125,000
|
|
|
|
—
|
|
|
|
8,125,000
|
|
Basic and diluted net income (loss) per share — Class B Ordinary Shares
|
|
$
|
(1.94
|
)
|
|
$
|
1.37
|
|
|
$
|
(0.57
|
)
|
|
|
Net Income (Loss) Per Share
|
|
|||||||||
|
|
As Previously
Reported |
|
|
Adjustment
|
|
|
As Revised
|
|
|||
Three Months Ended June 30, 2021 (unaudited)
|
|
|
|
|||||||||
Weighted average shares outstanding — Class A Ordinary Shares
|
|
|
34,500,000
|
|
|
|
—
|
|
|
|
34,500,000
|
|
Basic and diluted net income (loss) per share — Class A Ordinary Shares
|
|
$
|
—
|
|
|
$
|
0.32
|
|
|
$
|
0.32
|
|
Weighted average shares outstanding — Class B Ordinary Shares
|
|
|
8,625,000
|
|
|
|
—
|
|
|
|
8,625,000
|
|
Basic and diluted net income (loss) per share — Class B Ordinary Shares
|
|
$
|
1.61
|
|
|
$
|
(1.29
|
) $
|
|
|
0.32
|
|
|
|
Net Income (Loss) Per Share
|
|
|||||||||
|
|
As Previously
Reported |
|
|
Adjustment
|
|
|
As Revised
|
|
|||
Six Months Ended June 30, 2021 (unaudited)
|
|
|
|
|||||||||
Weighted average shares outstanding — Class A Ordinary Shares
|
|
|
34,500,000
|
|
|
|
(7,433,702
|
)
|
|
|
27,066,298
|
|
Basic and diluted net income (loss) per share — Class A Ordinary Shares
|
|
$
|
—
|
|
|
$
|
(0.05
|
) $
|
|
|
(0.05
|
)
|
Weighted average shares outstanding — Class B Ordinary Shares
|
|
|
8,376,381
|
|
|
|
—
|
|
|
|
8,376,381
|
|
Basic and diluted net income (loss) per share — Class B Ordinary Shares
|
|
$
|
(0.22
|
)
|
|
$
|
0.17
|
|
|
$
|
(0.05
|
)
|
Gross proceeds
|
|
$
|
345,000,000
|
|
Plus / (less) adjustments to carrying value:
|
|
|||
Proceeds allocated to the Public Warrants
|
|
|
(12,933,516
|
)
|
Class A Ordinary Shares issuance costs
|
|
|
(18,735,887
|
)
|
Plus:
|
|
|||
Accretion of carrying value to redemption value
|
|
|
31,669,403
|
|
|
|
|
|
|
Class A Ordinary Shares subject to possible redemption
|
|
$
|
345,000,000
|
|
|
|
|
|
|
|
Three Months
Ended
September 30, 2021
|
|
|
Nine Months
Ended
September 30, 2021
|
|
||
Redeemable Class A Ordinary Shares
|
||||||||
Numerator:
|
|
|
|
|
|
|
|
|
Allocation of net income (loss)
|
$ | 2,082,014 | $ | 587,479 | ||||
Denominator:
|
||||||||
Basic and diluted weighted average shares outstanding
|
34,500,000 | 29,571,429 | ||||||
Basic and diluted net income (loss) per share
|
$ | 0.06 | $ | 0.02 | ||||
|
|
|
|
|
|
|
|
|
Class B Ordinary Shares
|
||||||||
Numerator:
|
|
|
|
|
|
|
|
|
Allocation of net income (loss)
|
$ | 520,503 | $ | 168,073 | ||||
Denominator:
|
||||||||
Basic and diluted weighted average shares outstanding
|
8,625,000 | 8,460,165 | ||||||
Basic and diluted net income (loss) per share
|
$ | 0.06 | $ | 0.02 |
• |
in whole and not in part;
|
• |
at a price of $0.01 per Warrant;
|
|
|
•
|
|
upon a minimum of 30 days’ prior written notice of redemption to each Selling Stockholder of the Warrant; and
|
• |
if, and only if, the closing price of the Class A Ordinary Shares equals or exceeds $18.00 per share (as adjusted) for any 20 trading days within a
30-trading
day period ending three trading days before the Company sends the notice of redemption to the
Selling Stockholders
of the Warrants.
|
• |
in whole and not in part;
|
• |
at a price of $0.10 per Warrant upon a minimum of 30 days’ prior written notice of redemption;
provided, however
Selling Stockholders
will be able to exercise their Warrants on a cashless basis prior to redemption and receive that number of shares determined based on the redemption date and the fair market value of the Class A Ordinary Shares; and
|
|
|
|
|
• |
if, and only if, the closing price of the Class A Ordinary Shares equal or exceeds $10.00 per Class A Ordinary Share (as adjusted) for any 20 trading days within the
30-trading
day period ending three trading days before the Company sends the notice of redemption of the
Selling Stockholders
of the Warrants.
|
|
•
|
|
Level 1 — Quoted prices in active markets for identical assets or liabilities. An active market for an asset or liability is a market in which transactions for the asset or liability occur with sufficient frequency and volume to provide pricing information on an ongoing basis.
|
|
•
|
|
Level 2 — Observable inputs other than Level 1 inputs. Examples of Level 2 inputs include quoted prices in active markets for similar assets or liabilities and quoted prices for identical assets or liabilities in markets that are not active.
|
|
•
|
|
Level 3 — Unobservable inputs based on our assessment of the assumptions that market participants would use in pricing the asset or liability.
|
Description
|
Level
|
September 30,
2021 |
||||||
Assets:
|
||||||||
Investments held in the Trust Account
|
1 | 345,011,697 | ||||||
Liabilities:
|
||||||||
Warrant liability — Public Warrants
|
1 | $ | 9,070,433 | |||||
Warrant liability — Private Placement Warrants
|
3 | $ | 10,572,537 |
As of
September 30, 2021 |
||||
Stock price
|
$ | 9.85 | ||
Strike price
|
$ | 11.50 | ||
Term (in years)
|
5.0 | |||
Volatility
|
16.5 | % | ||
Risk-free rate
|
1.00 | % | ||
Dividend yield
|
0.0 | % |
Private
Placement Warrants |
Public
Warrants |
Warrant
Liabilities |
||||||||||
Fair value as of February 9, 2021
|
$ | 17,144,332 | $ | 12,933,516 | $ | 30,077,848 | ||||||
Change in valuation inputs or other assumptions
|
(3,784,363 | ) | (2,932,167 | ) | (6,716,530 | ) | ||||||
|
|
|
|
|
|
|||||||
Fair value of Warrants transferred out of Level 3
|
— | (10,001,349 | ) | (10,001,349 | ) | |||||||
|
|
|
|
|
|
|||||||
Fair value of Level 3
Warrant
liabilities as of June 30, 2021
|
$ | 13,359,969 | $ | — | $ | 13,359,969 | ||||||
Change in valuation inputs or other assumptions
|
$ | (2,787,432 | ) | $ | — | $ | (2,787,432 | ) | ||||
|
|
|
|
|
|
|
|
|
|
|
|
|
Fair value of Level 3 Warrant Liabilities as of September 30, 2021
|
$ | 10,572,537 | $ | — | $ | 10,572,537 |
|
|||||
|
|
|
|
|
|
ASSETS
|
||||
Deferred offering costs
|
$ | 75,000 | ||
|
|
|||
TOTAL ASSETS
|
$
|
75,000
|
|
|
|
|
|||
LIABILITIES AND SHAREHOLDER’S EQUITY
|
||||
Accrued offering costs
|
$ | 50,000 | ||
|
|
|||
Promissory note — related party
|
$ | 5,000 | ||
|
|
|||
|
|
|||
Total Current Liabilities
|
|
55,000
|
|
|
|
|
|||
Commitments and Contingencies
|
||||
Shareholder’s Equity
|
||||
Preference shares, $0.0001 par value; 5,000,000 shares authorized; none issued and outstanding
|
— | |||
Class A ordinary shares, $0.0001 par value; 500,000,000 shares authorized; no shares issued and outstanding
|
— | |||
Class B ordinary shares, $0.0001 par value; 50,000,000 shares authorized; 8,625,000 shares issued and outstanding
(1)
|
863 | |||
Additional
paid-in
capital
|
24,137 | |||
Accumulated deficit
|
(5,000 | ) | ||
|
|
|||
Total Shareholder’s Equity
|
|
20,000
|
|
|
|
|
|||
TOTAL LIABILITIES AND SHAREHOLDER’S EQUITY
|
$
|
75,000
|
|
|
|
|
(1) |
Includes an aggregate of up to 1,125,000 shares of Class B ordinary shares subject to forfeiture if the over-allotment option is not exercised in full or in part by the underwriters (see Note 5).
|
Formation and operating costs
|
$ | 5,000 | ||
|
|
|||
Net loss
|
$
|
(5,000
|
)
|
|
|
|
|||
Weighted average shares outstanding, basic and diluted
(1)
|
7,500,000 | |||
|
|
|||
Basic and diluted net loss per ordinary share
|
$
|
(0.00
|
)
|
|
|
|
(1) |
Excludes an aggregate of up to 1,125,000 shares of Class B ordinary shares subject to forfeiture if the over-allotment option is not exercised in full or in part by the underwriters (see Note 5).
|
Class B
Ordinary Shares |
Additional
Paid-in
Capital |
Accumulated
Deficit |
Total
Shareholder’s Equity |
|||||||||||||||||
Shares
|
Amount
|
|||||||||||||||||||
Balance, December 7, 2020 (inception)
|
|
—
|
|
$
|
—
|
|
$
|
—
|
|
$
|
—
|
|
$
|
—
|
|
|||||
Issuance of Class B ordinary shares to Sponsor
(1)
|
8,625,000 | 863 | 24,137 | — | 25,000 | |||||||||||||||
Net loss
|
— | — | — | (5,000 | ) | (5,000 | ) | |||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Balance, December 31, 2020
|
|
8,625,000
|
|
$
|
863
|
|
$
|
24,137
|
|
$
|
(5,000
|
)
|
$
|
20,000
|
|
|||||
|
|
|
|
|
|
|
|
|
|
(1) |
Includes an aggregate of up to 1,125,000 shares of Class B ordinary shares subject to forfeiture if the over-allotment option is not exercised in full or in part by the underwriters (see Note 5).
|
Cash Flows from Operating Activities:
|
||||
Net loss
|
$ | (5,000 | ) | |
Adjustments to reconcile net loss to net cash used in operating activities:
|
||||
Payment of formation and operating costs through issuance of Class B ordinary shares
|
5,000 | |||
|
|
|||
Net cash used in operating activities
|
— | |||
|
|
|||
Net Change in Cash
|
|
—
|
|
|
Cash — Beginning of period
|
— | |||
|
|
|||
Cash — End of period
|
$
|
—
|
|
|
|
|
|||
Non-cash
|
||||
Deferred offering costs included in accrued offering costs
|
$ | 50,000 | ||
|
|
|||
Deferred offering costs paid through promissory note
|
$ | 5,000 | ||
|
|
|||
Deferred offering costs paid by Sponsor in exchange for the issuance of Class B ordinary shares
|
$ | 20,000 | ||
|
|
• |
in whole and not in part;
|
• |
at a price of $0.01 per
Warrant;
|
• |
upon a minimum of 30 days’ prior written notice of redemption to each
Warrant Selling Stockholder
; and
|
• |
if, and only if, the closing price of the Class A ordinary shares equals or exceeds $18.00 per share (as adjusted) for any 20 trading days within a
30-trading
day period ending three trading days before the Company sends the notice of redemption to the
Warrant Selling Stockholders.
|
• |
in whole and not in part;
|
• |
at $0.10 per
Warrant
upon a minimum of 30 days’ prior written notice of redemption; provided that
Selling Stockholders
will be able to exercise their
Warrants
on a cashless basis prior to redemption and receive that number of shares determined based on the redemption date and the fair market value of the Class A ordinary shares;
|
• |
if, and only if, the closing price of the Class A ordinary shares equal or exceeds $10.00 per public share (as adjusted) for any 20 trading days within the
30-trading
day period ending three trading days before the Company send the notice of redemption of the
Warrant Selling Stockholders.
|
September 30,
2021
|
December 31,
2020 |
|||||||
Assets
|
||||||||
Current assets
|
||||||||
Cash
|
$ | 10,531 | $ | 8,188 | ||||
Accounts receivable, net
|
24,512 | 15,563 | ||||||
Inventory
|
9,173 | 6,325 | ||||||
Prepaid expenses and other current assets
|
3,267 | 2,598 | ||||||
|
|
|
|
|||||
Total current assets
|
47,483 | 32,674 | ||||||
Property and equipment, net
|
41,031 | 26,386 | ||||||
Intangible assets, net
|
111,573 | 83,466 | ||||||
Goodwill
|
83,113 | 63,215 | ||||||
Other
non-current
assets
|
145 | 1,038 | ||||||
|
|
|
|
|||||
Total assets
|
$ | 283,345 | $ | 206,779 | ||||
|
|
|
|
|||||
Liabilities, contingently redeemable preferred equity, and members’ equity
|
||||||||
Current liabilities
|
||||||||
Accounts payable
(1)
|
$ | 7,475 | $ | 4,404 | ||||
Accrued expenses
|
5,821 | 4,181 | ||||||
Other current liabilities
|
4,497 | 2,778 | ||||||
Contingent consideration
|
6,330 | 4,066 | ||||||
Current portion of debt, net
|
170,257 | 2,853 | ||||||
|
|
|
|
|||||
Total current liabilities
|
194,380 | 18,282 | ||||||
Long-term debt, net
|
— | 90,486 | ||||||
Long-term contingent consideration
|
2,300 | 7,373 | ||||||
Deferred tax liabilities, net
|
3,009 | — | ||||||
Other noncurrent liabilities
|
1,463 | 514 | ||||||
|
|
|
|
|||||
Total liabilities
|
201,152 | 116,655 | ||||||
Contingently Redeemable Preferred Equity
|
||||||||
Class A Contingently Redeemable Preferred Units; $100 par value, authorized 1,167,418 units, issued and outstanding 1,167,418 units as of September 30, 2021 and December 31, 2020
|
54,105 | 54,105 | ||||||
|
|
|
|
|||||
Members’ equity
|
||||||||
Class A Common Units; $100 par value, authorized 5,480,611 units, issued and outstanding 5,480,611 units as of September 30, 2021 and December 31, 2020
|
35,869 | 35,869 | ||||||
Class B Common Units; $100 par value, authorized 2,242,981 units, issued and outstanding 2,242,981 units as of September 30, 2021 and December 31, 2020
|
14,481 | 14,450 | ||||||
Accumulated other comprehensive loss
|
28 | (68 | ) | |||||
Accumulated deficit
|
(22,290 | ) | (14,232 | ) | ||||
|
|
|
|
|||||
Total members’ equity
|
28,088 | 36,019 | ||||||
|
|
|
|
|||||
Total liabilities, contingently redeemable preferred equity, and members’ equity
|
$ | 283,345 | $ | 206,779 | ||||
|
|
|
|
(1) |
Inclusive of accounts payable to related parties of $1,332 and $541 as of September 30, 2021 and December 31, 2020, respectively.
|
Nine Months Ended September 30,
|
||||||||
2021
|
2020
|
|||||||
Revenue
|
$ | 107,887 | $ | 42,249 | ||||
Cost of revenue
(1)(2)
|
61,749 | 22,637 | ||||||
|
|
|
|
|||||
Gross profit
|
46,138 | 19,612 | ||||||
Operating expenses
|
||||||||
Selling, general, and administrative
(3)
|
29,470 | 13,484 | ||||||
Depreciation and amortization
|
9,327 | 2,797 | ||||||
|
|
|
|
|||||
Total operating expenses
|
38,797 | 16,281 | ||||||
|
|
|
|
|||||
Operating income
|
7,341 | 3,331 | ||||||
|
|
|
|
|||||
Interest expense and other expense (income)
|
||||||||
Interest expense
|
8,800 | 2,335 | ||||||
Other expense
|
9,007 | 2,524 | ||||||
Other income
|
(3,215 | ) | (423 | ) | ||||
|
|
|
|
|||||
Total other expense, net
|
14,592 | 4,436 | ||||||
|
|
|
|
|||||
Net loss before income taxes
|
(7,251 | ) | (1,105 | ) | ||||
|
|
|
|
|||||
Provision for income taxes
|
807 | — | ||||||
|
|
|
|
|||||
Net loss
|
$ | (8,058 | ) | $ | (1,105 | ) | ||
|
|
|
|
|||||
Other comprehensive loss, net of tax
|
||||||||
Foreign currency translation adjustments
|
96 | 6 | ||||||
|
|
|
|
|||||
Comprehensive loss .
|
$ | (7,962 | ) | $ | (1,099 | ) | ||
|
|
|
|
|||||
Net loss per unit attributable to Class A and Class B common unitholders
(4)
:
|
||||||||
Basic
|
(2.63 | ) | (1.09 | ) | ||||
Diluted
|
(2.63 | ) | (1.09 | ) | ||||
Weighted average units outstanding:
|
||||||||
Basic
|
7,723,592 | 4,858,808 | ||||||
Diluted
|
7,723,592 | 4,858,808 |
(1) |
Inclusive of $2,679 and $2,196 of depreciation and amortization for the nine months ended September 30, 2021 and September 30, 2020, respectively.
|
(2) |
Inclusive of $6,200 and $4,434 of cost of revenue related to inventory purchases from a related party in the nine months ended September 30, 2021 and September 30, 2020, respectively. See Note 3 and Note 11.
|
(3) |
Inclusive of $1,431 and $355 of management fees incurred to a related party for the nine months ended September 30, 2021 and September 30, 2020, respectively. See Note 11.
|
(4) |
Basic and diluted net loss per unit amounts are the same for both Class A and Class B common units, see
|
Class A Contingently
Redeemable Preferred Units |
Class A Common
Units |
Class B Common
Units |
Accumulated Other
Comprehensive (Loss) Income |
|||||||||||||||||||||||||||||||||
Number
of Units |
Amount
|
Number
of Units |
Amount
|
Number
of Units |
Amount
|
Accumulated
Deficit |
Accumulated
Other Comprehensive Loss |
Total
|
||||||||||||||||||||||||||||
Balance at January 1, 2021
|
1,167,418 | $ | 54,105 | 5,480,611 | $ | 35,869 | $ | 2,242,981 | $ | 14,450 | $ | (14,232 | ) | $ | (68 | ) | $ | 36,019 | ||||||||||||||||||
Share based compensation
|
|
31 | 31 | |||||||||||||||||||||||||||||||||
Net loss
|
|
(8,058 | ) | (8,058 | ) | |||||||||||||||||||||||||||||||
Foreign currency translation adjustment
|
|
96 | 96 | |||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Balance at September 30, 2021
|
1,167,418 | $ | 54,105 | 5,480,611 | $ | 35,869 | $ | 2,242,981 | $ | 14,481 | $ | (22,290 | ) | $ | 28 | $ | 28,088 | |||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Balance at January 1, 2020
|
702,493 | $ | 31,836 | 2,883,452 | $ | 18,701 | $ | 1,567,546 | $ | 10,467 | $ | (6,269 | ) | $ | $ | 22,899 | ||||||||||||||||||||
Members’ contributions
|
214,444 | 10,522 | 1,362,200 | 9,005 | 147,265 | 973 | 9,978 | |||||||||||||||||||||||||||||
Units issued
|
15,691 | 566 | 110,449 | 537 | 537 | |||||||||||||||||||||||||||||||
Share based compensation
|
22 | 22 | ||||||||||||||||||||||||||||||||||
Net loss
|
(1,105 | ) | (1,105 | ) | ||||||||||||||||||||||||||||||||
Foreign currency translation adjustment
|
6 | 6 | ||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Balance at September 30, 2020
|
932,628 | $ | 42,924 | 4,245,652 | $ | 27,706 | $ | 1,825,259 | $ | 11,999 | (7,374 | ) | $ | 6 | $ | 32,337 | ||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine Months Ended September 30,
|
||||||||
2021
|
2020
|
|||||||
Cash Flows from Operating Activities
|
||||||||
Net loss
|
$ | (8,058 | ) | $ | (1,105 | ) | ||
Adjustments to reconcile net loss to net cash from operating activities:
|
||||||||
Depreciation included in operating expenses
|
2,110 | 105 | ||||||
Depreciation and amortization included in cost of revenue
|
2,679 | 2,196 | ||||||
Amortization of intangible assets
|
7,217 | 2,692 | ||||||
Loss (gain) on disposal of property and equipment
|
84 | (393 | ) | |||||
Loss on extinguishment of debt
|
2,031 | — | ||||||
Gain on PPP forgiveness
|
(1,624 | ) | — | |||||
Foreign currency translation adjustment
|
96 | 6 | ||||||
Bad debt expense
|
239 | 49 | ||||||
Share-based compensation
|
31 | 22 | ||||||
Change in fair value of contingent consideration
|
(1,120 | ) | — | |||||
Amortization of debt financing costs
|
1,342 | 153 | ||||||
Changes in operating assets and liabilities that provided cash:
|
||||||||
Accounts receivable
|
(4,772 | ) | 852 | |||||
Inventory
|
(551 | ) | (172 | ) | ||||
Prepaid expenses and other assets
|
(26 | ) | (341 | ) | ||||
Accounts payable
|
866 | (1,716 | ) | |||||
Accrued liabilities and other
|
1,193 | 441 | ||||||
|
|
|
|
|||||
Net cash provided by operating activities
|
1,737 | 2,789 | ||||||
Cash Flows from Investing Activities
|
||||||||
Purchase of property and equipment
|
(6,648 | ) | (701 | ) | ||||
Cash used for acquisitions, net of cash acquired
|
(67,428 | ) | (40,992 | ) | ||||
|
|
|
|
|||||
Net cash used in investing activities
|
(74,076 | ) | (41,693 | ) | ||||
Cash Flows from Financing Activities
|
||||||||
Proceeds from debt
|
183,500 | 22,732 | ||||||
Payments on debt
|
(104,091 | ) | — | |||||
Payment of debt issuance costs
|
(1,743 | ) | — | |||||
Proceeds from issuance of members’ units
|
— | 21,603 | ||||||
Cash paid for contingent consideration
|
(2,984 | ) | — | |||||
|
|
|
|
|||||
Net cash provided by financing activities
|
74,682 | 44,335 | ||||||
|
|
|
|
|||||
Net increase in cash
|
2,343 | 5,431 | ||||||
Cash, beginning of period
|
8,188 | 1,026 | ||||||
|
|
|
|
|||||
Cash, end of period
|
$ | 10,531 | $ | 6,457 | ||||
|
|
|
|
|||||
Supplemental Cash Flows Information:
|
||||||||
Cash paid for interest
|
$ | 5,154 | $ | 2,008 | ||||
Cash paid for taxes
|
62 | — | ||||||
Cash paid to related parties per Note 3 and Note 11
|
8,254 | 5,165 | ||||||
Property and equipment noncash transactions.
|
911 | — | ||||||
Initial recognition of contingent consideration for acquisitions
|
1,295 | 8,696 | ||||||
Issuance of member interests for acquisitions.
|
— | 21,603 |
Cash
|
$ | 10,875 | ||
|
|
|||
Fair value of total consideration transferred
|
$ | 10,875 |
Acquisition Date
Fair Value |
Estimated Life
(Years)
|
|||||||
Trade name
|
$ | 400 | 5 | |||||
Customer relationships
|
4,600 | 11 | ||||||
|
|
|||||||
Total Intangible assets
|
$ | 5,000 |
Revenue
|
$ | 4,496 | ||
Net loss
|
(1,029 | ) |
Cash
|
$ | 25,721 | ||
|
|
|||
Fair value of total consideration transferred
|
$ | 25,721 |
Acquisition Date
Fair Value |
Estimated Life
(Years) |
|||||||
Trade name
|
$ | 1,100 | 5 | |||||
Customer relationships
|
13,100 | 17 | ||||||
|
|
|||||||
Total intangible assets
|
$ | 14,200 |
Revenue
|
$ | 4,571 | ||
Net loss
|
(262 | ) |
Centex
|
Laser
|
Total
|
||||||||||
Cash
|
$ | 11,774 | $ | 6,946 | $ | 18,720 | ||||||
|
|
|
|
|
|
|||||||
Fair value of total consideration transferred
|
$ | 11,774 | $ | 6,946 | $ | 18,720 | ||||||
|
|
|
|
|
|
Acquisition Date Fair
Value |
||||||||
Centex
|
Laser
|
|||||||
Recognized amounts of identifiable assets acquired and liabilities assumed
|
||||||||
Cash
|
$ | — | $ | 68 | ||||
Accounts receivable
|
1,775 | 900 | ||||||
Inventory
|
524 | 622 | ||||||
Prepaid expenses
|
108 | 1 | ||||||
Fixed assets
|
1,787 | 760 | ||||||
Intangible assets
|
6,243 | 3,557 | ||||||
Other assets
|
1 | 2 | ||||||
|
|
|
|
|||||
Total assets acquired
|
10,438 | 5,910 | ||||||
|
|
|
|
|||||
Accounts payable
|
252 | 568 | ||||||
Paycheck Protection Program (PPP) loan
|
649 | — | ||||||
Accrued expenses
|
271 | 27 | ||||||
Other current liabilities
|
23 | 44 | ||||||
Other noncurrent liabilities
|
1,234 | 703 | ||||||
|
|
|
|
|||||
Total liabilities assumed
|
2,429 | 1,342 | ||||||
|
|
|
|
|||||
Total identifiable net assets
|
$ | 8,009 | $ | 4,568 | ||||
|
|
|
|
|||||
Goodwill
|
3,765 | 2,378 | ||||||
|
|
|
|
Acquisition
Date Fair Value – Centex |
Estimated Life
(Years) |
|||||||
Trade name
|
$ | 510 | 5 | |||||
Customer relationships
|
5,733 | 17 | ||||||
|
|
|||||||
Total intangible assets
|
$ | 6,243 | ||||||
Acquisition
Date Fair Value – Laser |
Estimated Life
(Years) |
|||||||
Trade name
|
$ | 290 | 5 | |||||
Customer relationships
|
3,267 | 17 | ||||||
|
|
|||||||
Total intangible assets
|
$ | 3,557 |
Revenue
|
$ | 3,049 | ||
Net loss
|
(1,102 | ) |
Revenue
|
$ | 2,707 | ||
Net income
|
425 |
Cash
|
$ | 12,452 | ||
Contingent consideration
|
1,295 | |||
|
|
|||
Fair value of total consideration transferred
|
$ | 13,747 | ||
|
|
Recognized amounts of identifiable assets acquired and liabilities assumed
|
||||
Cash
|
$ | 70 | ||
Accounts receivable
|
866 | |||
Inventory
|
333 | |||
Other current assets
|
10 | |||
Fixed assets
|
2,490 | |||
Intangible assets
|
7,000 | |||
|
|
|||
Total assets acquired
|
10,769 | |||
|
|
|||
Accounts payable
|
139 | |||
Accrued expenses
|
13 | |||
Other current liabilities
|
99 | |||
|
|
|||
Total liabilities assumed
|
251 | |||
|
|
|||
Total identifiable net assets
|
10,518 | |||
|
|
|||
Goodwill
|
$ | 3,229 | ||
|
|
Acquisition Date
Fair Value |
Estimated Life
(Years) |
|||||||
Trade name
|
$ | 600 | 5 | |||||
Customer relationships
|
6,400 | 17 | ||||||
|
|
|||||||
Total intangible assets
|
$ | 7,000 |
Revenue
|
$ | 3,022 | ||
Net loss
|
(187 | ) |
Nine months ended
September 30, |
||||||||
2021
|
2020
|
|||||||
Revenue
|
$ | 118,254 | $ | 111,945 | ||||
|
|
|
|
|||||
Net income
|
$ | 2,261 | $ | (1,203 | ) | |||
|
|
|
|
• |
Adjustments to fair value
write-up
of inventory sold for the nine months ended September 30, 2021 and September 30, 2020 of $0 and $1,063, respectively.
|
• |
Adjustments to property and equipment for the nine months ended September 30, 2021 and September 30, 2020 of $306 and $2,045, respectively.
|
• |
Adjustments to intangible amortization for the nine months ended September 30, 2021 and September 30, 2020 of $773 and $5,349, respectively.
|
• |
Adjustments to interest expense for the nine months ended September 30, 2021 and September 30, 2020 of $(8,902) and $4,129, respectively.
|
Nine months ended
September 30, |
||||||||
(in thousands)
|
2021
|
2020
|
||||||
Revenue:
|
||||||||
Additive manufacturing
|
$ | 13,322 | $ | 12,755 | ||||
Injection molding
|
20,941 | 12,999 | ||||||
CNC machining
|
30,063 | 8,093 | ||||||
Precision sheet metal
|
38,494 | 4,150 | ||||||
Other revenue
|
5,067 | 4,252 | ||||||
|
|
|
|
|||||
Total revenue
|
$ | 107,887 | $ | 42,249 | ||||
|
|
|
|
September 30,
2021 |
December 31,
2020 |
|||||||
Finished goods
|
$ | 3,338 | $ | 1,351 | ||||
Raw materials
|
2,788 | 2,277 | ||||||
Work in process
|
2,684 | 2,359 | ||||||
Tooling
|
363 | 338 | ||||||
|
|
|
|
|||||
Total
|
$ | 9,173 | $ | 6,325 | ||||
|
|
|
|
September 30,
2021 |
December 31,
2020 |
|||||||
Machinery & equipment
|
$ | 37,695 | $ | 25,214 | ||||
Furniture & fixtures
|
930 | 812 | ||||||
Property and leasehold Improvements
|
6,556 | 2,838 | ||||||
Construction in progress
|
2,656 | 576 | ||||||
|
|
|
|
|||||
47,837 | 29,440 | |||||||
Accumulated depreciation and amortization
|
(6,806 | ) | (3,054 | ) | ||||
|
|
|
|
|||||
Total
|
$ | 41,031 | $ | 26,386 | ||||
|
|
|
|
Dec. 31, 2020 |
Goodwill
acquired during 2021 |
September 30,
2021 |
||||||||||
Goodwill
|
$ | 63,215 | $ | 19,898 | $ | 83,113 |
September 30, 2021 | December 31, 2020 |
Useful
Life (in years) |
Weighted
Average Useful Life Remaining (in years) |
|||||||||||||||||||||||||||||
(in thousands) | Gross |
Accumulated
Amortization |
Net | Gross |
Accumulated
Amortization |
Net | ||||||||||||||||||||||||||
Trade name
|
$ | 15,100 | $ | 2,133 | $ | 12,967 | $ | 12,200 | $ | 919 | $ | 11,281 |
5-15
|
11.4 | ||||||||||||||||||
Customer relationships
|
100,700 | 9,492 | 91,208 | 67,600 | 4,448 | 63,152 |
5
-
17
|
14.3 | ||||||||||||||||||||||||
Developed software
|
6,400 | 1,680 | 4,720 | 6,400 | 720 | 5,680 | 5 | 7.4 | ||||||||||||||||||||||||
Developed technology
|
4,500 | 1,822 | 2,678 | 4,500 | 1,147 | 3,353 | 5 | 8.0 | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Total intangible assets
|
$ | 126,700 | $ | 15,127 | $ | 111,573 | $ | 90,700 | $ | 7,234 | $ | 83,466 | ||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
Remaining 2021
|
$ | 2,887 | ||
2022
|
11,533 | |||
2023
|
11,533 | |||
2024
|
11,278 | |||
2025
|
9,706 | |||
Thereafter
|
64,637 | |||
|
|
|||
Total
|
$ | 111,574 |
As of September 30, 2021 | As of December 31, 2020 | |||||||||||||||
Debt Description
|
Interest Rate | Amount | Interest Rate | Amount | ||||||||||||
2018 Term Loan, as amended
|
$ | — | 7.75% | $ | 29,700 | |||||||||||
2018 DDTL
|
— | 7.75% | 2,990 | |||||||||||||
2020 Term Loan
|
— |
|
3 month LIBOR +
7.50% |
|
19,401 | |||||||||||
2020 DDTL
|
— |
|
3 month LIBOR +
7.50% |
|
40,500 | |||||||||||
2021 Term Loan
|
|
3 month LIBOR +
3.5% |
|
172,000 | — | |||||||||||
|
|
|
|
|||||||||||||
Total principal debt
|
172,000 | 92,591 | ||||||||||||||
Debt issuance costs
|
(1,743 | ) | (1,867 | ) | ||||||||||||
PPP and other loans
|
— | 2,615 | ||||||||||||||
|
|
|
|
|||||||||||||
Total debt, net
|
170,257 | 93,339 | ||||||||||||||
Less: current portion of long-term debt
|
— | 2,853 | ||||||||||||||
Less: current 2021 Term Loan
|
172,000 | — | ||||||||||||||
Less: current portion of debt issuance costs
|
(1,743 | ) | — | |||||||||||||
|
|
|
|
|||||||||||||
Long-term debt, net of current portion
|
$ | — | $ | 90,486 |
2021
|
$ | — | ||
2022
|
172,000 | |||
Thereafter
|
— | |||
|
|
|||
Total
|
$ | 172,000 |
September 30, 2021 | September 30, 2020 | |||||||
Acquisition expenses
|
$ | 4,045 | $ | 1,925 | ||||
Loss on debt extinguishment
|
2,031 | — | ||||||
Loan prepayment fees
|
1,463 | — | ||||||
Other
|
1,384 | 599 | ||||||
Loss on sale of assets
|
84 | — | ||||||
|
|
|
|
|||||
Other expense
|
$ | 9,007 | $ | 2,524 | ||||
|
|
|
|
|||||
Gain on sale of assets
|
$ | — | $ | (393 | ) | |||
Gain on PPP forgiveness
|
(1,624 | ) | — | |||||
Change in FV of contingent consideration
|
(1,120 | ) | — | |||||
Other
|
(471 | ) | (30 | ) | ||||
|
|
|
|
|||||
Other (income)
|
(3,215 | ) | (423 | ) | ||||
|
|
|
|
|||||
Other expense and (income), net
|
$ | 5,792 | $ | 2,101 | ||||
|
|
|
|
September 30, 2021
|
September 30, 2020
|
|||||||||||||||
(in thousands, except for unit and per unit amounts) |
Class A
|
Class B
|
Class A
|
Class B
|
||||||||||||
Basic Earnings Per Unit:
|
||||||||||||||||
Numerator
|
||||||||||||||||
Net loss
|
$ | (5,718 | ) | $ | (2,340 | ) | $ | (734 | ) | $ | (371 | ) | ||||
Less: annual dividends on redeemable preferred units
|
(8,692 | ) | (3,557 | ) | (2,781 | ) | (1,405 | ) | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Net loss attributable to common unitholders
|
(14,410 | ) | (5,897 | ) | (3,515 | ) | (1,776 | ) | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Denominator
|
||||||||||||||||
Weighted-average units used to compute basic earnings per unit
|
5,480,611 | 2,242,981 | 3,227,744 | 1,631,064 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Basic and Diluted Earnings Per Unit
|
$ | (2.63 | ) $ | (2.63 | ) | $ | (1.09) | $ | (1.09) | |||||||
|
|
|
|
|
|
|
|
Contingent Consideration | ||||||||
September 30,
2021 |
December 31,
2020 |
|||||||
Balance of recurring Level 3 liabilities at January 1
|
$ | 11,439 | $ | — | ||||
Total gains or losses for the period:
|
||||||||
Included in earnings
|
(1,120 | ) | 1,055 | |||||
Included in other comprehensive loss
|
— | — | ||||||
Issuances
|
1,295 | 11,737 | ||||||
Payments
|
(2,984 | ) | (1,353 | ) | ||||
Transfers into Level 3
|
— | — | ||||||
Transfers out of Level 3
|
— | — | ||||||
|
|
|
|
|||||
Balance of recurring Level 3 liabilities at end of period
|
$ | 8,630 | $ | 11,439 | ||||
|
|
|
|
Nine Months Ended
September 30
|
||||||||
2021
|
2020
|
|||||||
Current expense
|
||||||||
State
|
14 | — | ||||||
Federal
|
1,044 | — | ||||||
|
|
|
|
|||||
Subtotal
|
|
1,058
|
|
— | ||||
Deferred tax benefit
|
||||||||
State
|
(18 | ) | — | |||||
Federal
|
(233 | ) | — | |||||
|
|
|
|
|||||
Subtotal
|
|
(251
|
)
|
— | ||||
|
|
|
|
|||||
Total
|
|
807
|
|
— | ||||
|
|
|
|
September 30,
2021
|
December 31,
2020
|
|||||||
Deferred tax assets
|
||||||||
Net operating losses
|
68 | — | ||||||
Allowance for bad debts
|
17 | — | ||||||
Inventory reserves
|
116 | — | ||||||
Other accruals
|
8 | — | ||||||
Interest expense limitation
|
38 | — | ||||||
|
|
|
|
|||||
Total deferred tax assets
|
|
247
|
|
— | ||||
Deferred tax liabilities
|
||||||||
Fixed assets
|
(487 | ) | — | |||||
Intangibles
|
(2,647 | ) | — | |||||
Cash-to-accrual
|
(122 | ) | — | |||||
|
|
|
|
|||||
Total deferred tax liabilities
|
|
(3,256
|
)
|
— | ||||
|
|
|
|
|||||
Total net deferred tax liabilities
|
|
(3,009
|
)
|
— | ||||
|
|
|
|
• |
The minimum cash condition required to close the transaction was reduced from $313,000 to $90,000
|
• |
The amount of cash to be contributed to the Company’s balance sheet upon closing of the transactions was reduced from $25,000 to $10,000
|
• |
The minimum amount of Company debt to be paid down upon closing of the transaction was reduced from $22,000 to $20,000
|
• |
Provisions relating to the forfeiture of certain shares in the surviving company by Altimar’s founders based on the level of redemptions were amended and restated to provide for a forfeiture of by such founders of 2,587,500 shares
|
• |
The equity consideration payable to the owners of the Company was increased by 1,293,750 shares
|
• |
Provisions were added to reflect the backstop commitment by affiliates of the majority member of the Company to purchase up to 1,000 shares of Altimar at an aggregate price of up to $10,000 to the extent necessary to satisfy the revised minimum cash condition
|
REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
Board of Managers and Members
Fathom Holdco, LLC
Opinion on the financial statements
We have audited the accompanying consolidated balance sheets of Fathom Holdco, LLC (a Delaware limited liability company) and subsidiaries (the “Company”) as of December 31, 2020 and 2019, the related consolidated statements of comprehensive loss, Class A contingently redeemable preferred units and members’ equity, and cash flows for each of the two years in the period ended December 31, 2020, and the related notes (collectively referred to as the “financial statements”). In our opinion, the consolidated financial statements present fairly, in all material respects, the financial position of the Company as of December 31, 2020 and 2019, and the results of its operations and its cash flows for each of the two years in the period ended December 31, 2020, in conformity with accounting principles generally accepted in the United States of America.
Going concern
The accompanying financial statements have been prepared assuming that the Company will continue as a going concern. As discussed in Note 1 to the consolidated financial statements, as of December 31, 2020, the Company does not have sufficient cash on hand and cash flows from operations to repay debt maturing during April 2022. On July 9, 2021 the Company entered into a new credit facility with its existing creditors. The new credit facility includes a $50,000,000 revolver and $125,000,000 term loan, both of which will mature in 2026. The proceeds from these loans will be used to repay existing debt maturing April 2022. Funding under the new credit facility is contingent on the Company closing a definitive business combination with a publicly traded Special Purpose Acquisition Company (“SPAC”), which is subject to customary conditions including, among others, the approval of the SPAC stockholders and the SPAC having a minimum level of available cash, which are outside of the Company’s control. There is no guarantee that the business combination contemplated in the new credit facility will be completed and therefore the Company has concluded that substantial doubt exists about the Company’s ability to continue as a going concern.
Basis for opinion
These financial statements are the responsibility of the Company’s management. Our responsibility is to express an opinion on the Company’s financial statements based on our audits. We are a public accounting firm registered with the Public Company Accounting Oversight Board (United States) (“PCAOB”) and are required to be independent with respect to the Company in accordance with U.S. federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.
We conducted our audits in accordance with the standards of the PCAOB and in accordance with auditing standards generally accepted in the United States of America. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement, whether due to error or fraud. The Company is not required to have, nor were we engaged to perform, an audit of its internal control over financial reporting. As part of our audits we are required to obtain an understanding of internal control over financial reporting but not for the purpose of expressing an opinion on the effectiveness of the Company’s internal control over financial reporting. Accordingly, we express no such opinion.
|
Our audits included performing procedures to assess the risks of material misstatement of the financial statements, whether due to error or fraud, and performing procedures that respond to those risks. Such procedures include examining, on a test basis, evidence regarding the amounts and disclosures in the financial statements. Our audits also included evaluating the accounting principles used and significant estimates made by management, as well as evaluating the overall presentation of the financial statements. We believe that our audits provide a reasonable basis for our opinion.
/s/ GRANT THORNTON LLP
We have served as the Company’s auditor since 2021.
Milwaukee, Wisconsin
August 3, 2021 (except Note 19, Segments, and the effects of reorganization described in Note 1, as to which the date is September 20, 2021)
|
December 31,
|
||||||||
2020
|
2019
|
|||||||
Assets
|
||||||||
Current assets
|
||||||||
Cash and cash equivalents
|
$ | 8,188 | $ | 1,026 | ||||
Accounts receivable, net
|
15,563 | 9,065 | ||||||
Inventory
|
6,325 | 1,697 | ||||||
Prepaid expenses
|
1,853 | 538 | ||||||
Other current assets
|
745 | — | ||||||
|
|
|
|
|||||
Total current assets
|
32,674 | 12,326 | ||||||
Property and equipment, net
|
26,386 | 10,809 | ||||||
Intangible assets, net
|
83,466 | 36,095 | ||||||
Goodwill
|
63,215 | 33,007 | ||||||
Other
non-current
assets
|
1,038 | — | ||||||
|
|
|
|
|||||
Total assets
|
$
|
206,779
|
|
$
|
92,237
|
|
||
|
|
|
|
|||||
Liabilities, contingently redeemable preferred equity, and members’ equity
|
||||||||
Current liabilities
|
||||||||
Accounts payable
(1)
|
$ | 4,404 | $ | 5,058 | ||||
Accrued expenses
|
4,181 | 2,054 | ||||||
Other current liabilities
|
2,778 | 425 | ||||||
Contingent consideration
|
4,066 | — | ||||||
Current portion of debt
|
2,853 | 309 | ||||||
|
|
|
|
|||||
Total current liabilities
|
18,282 | 7,846 | ||||||
Long-term debt, net
|
90,486 | 29,597 | ||||||
Long-term contingent consideration
|
7,373 | — | ||||||
Other
non-current
liabilities
|
514 | 59 | ||||||
|
|
|
|
|||||
Total liabilities
|
$ | 116,655 | 37,502 | |||||
Contingently Redeemable Preferred Equity
|
||||||||
Class A Contingently Redeemable Preferred Units; $100 par value, authorized 1,167,418 units, issued and outstanding 1,167,418 and 702,493 units as of December 31, 2020 and 2019, respectively
|
54,105 | 31,836 | ||||||
|
|
|
|
|||||
Members’ equity
|
||||||||
Class A Common units; $100 par value, authorized 5,480,611 units, issued and outstanding 5,480,611 and 2,883,452 units as of December 31, 2020 and 2019, respectively
|
35,869 | 18,701 | ||||||
Class B Common units; $100 par value, authorized 2,242,981 units, issued and outstanding 2,242,981 and 1,567,546 units as of December 31, 2020 and 2019, respectively
|
14,450 | 10,467 | ||||||
Accumulated other comprehensive loss
|
(68 | ) | — | |||||
Accumulated deficit
|
(14,232 | ) | (6,269 | ) | ||||
|
|
|
|
|||||
Total members’ equity
|
36,019 | 22,899 | ||||||
|
|
|
|
|||||
Total liabilities, contingently redeemable preferred equity, and members’ equity
|
$ | 206,779 | $ | 92,237 | ||||
|
|
|
|
(1) |
- Inclusive of accounts payable to related parties of $541 and $359 for 2020 and 2019, respectively.
|
Year Ended December 31,
|
||||||||
2020
|
2019
|
|||||||
Revenue
|
$ | 61,289 | $ | 20,618 | ||||
Cost of revenue
(1)(2)
|
32,815 | 10,696 | ||||||
|
|
|
|
|||||
Gross profit
|
28,474 | 9,922 | ||||||
Operating expenses
|
||||||||
Selling, general, and administrative
(3)
|
22,197 | 8,474 | ||||||
Depreciation and amortization
|
4,825 | 1,605 | ||||||
|
|
|
|
|||||
Total operating expenses
|
27,022 | 10,079 | ||||||
|
|
|
|
|||||
Operating income (loss)
|
1,452 | (157 | ) | |||||
|
|
|
|
|||||
Interest expense and other expense (income)
|
||||||||
Interest expense
|
3,665 | 1,616 | ||||||
Other expense
|
6,335 | 3,187 | ||||||
Other income
|
(585 | ) | (189 | ) | ||||
|
|
|
|
|||||
Total other expense, net
|
9,415 | 4,614 | ||||||
|
|
|
|
|||||
Net loss
|
$ | (7,963 | ) | $ | (4,771 | ) | ||
|
|
|
|
|||||
Other comprehensive loss, net of tax
|
||||||||
Foreign currency translation adjustments
|
$ | (68 | ) | $ | — | |||
|
|
|
|
|||||
Comprehensive loss
|
$ | (8,031 | ) | $ | (4,771 | ) | ||
|
|
|
|
|||||
Net loss per unit attributable to Class A and Class B common unitholders
(4)
:
|
||||||||
Basic
|
(2.68 | ) | (3.14 | ) | ||||
Diluted
|
(2.68 | ) | (3.14 | ) | ||||
Weighted average units outstanding:
|
||||||||
Basic
|
5,227,816 | 2,352,664 | ||||||
Diluted
|
5,227,816 | 2,352,664 |
(1)
|
Inclusive of $2,567 and $1,054 of depreciation and amortization in 2020 and 2019, respectively
|
(2)
|
Inclusive of $6,318 and $1,255 of cost of revenue related to inventory purchases from a related party in 2020 and 2019, respectively. See Note 3 and Note 15.
|
(3)
|
Inclusive of $742 and $308 of management fees incurred to a related party in 2020 and 2019, respectively. See Note 15.
|
(4)
|
Basic and diluted net loss per unit amounts are the same for each class of common units, see Note 14.
|
Class A
Contingently Redeemable Preferred Units |
Class A Common
Units |
Class B Common
Units |
Accumulated Other
Comprehensive Loss |
|||||||||||||||||||||||||||||||||||||
Number
of Units |
Amount
|
Number
of Units |
Amount
|
Number
of Units |
Amount
|
Accumulated
Deficit |
Accumulated
Other Comprehensive Loss |
Total
|
||||||||||||||||||||||||||||||||
Balance at January 1, 2019
|
260,196 | $ | 9,175 |
|
1,112,807 | $ | 8,995 | 535,796 | $ | 4,749 | $ | (1,498 | ) | $ | — | $ | 12,246 | |||||||||||||||||||||||
Members’ contributions
|
375,267 | 19,017 |
|
1,770,645 | 9,706 | 607,051 | 3,327 | — | — | 13,033 | ||||||||||||||||||||||||||||||
Units issued for acquisitions
|
67,030 | 3,644 |
|
— | — | 424,699 | 2,498 | — | — | 2,498 | ||||||||||||||||||||||||||||||
Share based compensation
|
— | — |
|
— | — | — | 21 | — | — | 21 | ||||||||||||||||||||||||||||||
Distributions to members
|
— | — |
|
— | — | — | (128 | ) | — | — | (128 | ) | ||||||||||||||||||||||||||||
Net loss
|
— | — |
|
— | — | — | — | (4,771 | ) | — | (4,771 | ) | ||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||
Balance at December 31, 2019
|
702,493 | $ | 31,836 |
|
2,883,452 | $ | 18,701 | 1,567,546 | $ | 10,467 | $ | (6,269 | ) | $ | — | $ | 22,899 | |||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||
Members’ contributions
|
423,083 | 20,759 |
|
2,597,159 | 17,168 | 380,906 | 2,518 | — | — | 19,686 | ||||||||||||||||||||||||||||||
Units issued for acquisitions
|
41,842 | 1,510 |
|
— | — | 294,529 | 1,431 | — | — | 1,431 | ||||||||||||||||||||||||||||||
Share based compensation
|
— | — |
|
— | — | — | 34 | — | — | 34 | ||||||||||||||||||||||||||||||
Net loss
|
— | — |
|
— | — | — | — | (7,963 | ) | — | (7,963 | ) | ||||||||||||||||||||||||||||
Foreign currency translation adjustment
|
— | — |
|
— | — | — | — | — | (68 | ) | (68 | ) | ||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||
Balance at December 31, 2020
|
1,167,418 | $ | 54,105 |
|
5,480,611 | $ | 35,869 | 2,242,981 | $ | 14,450 | $ | (14,232 | ) | $ | (68 | ) | $ | 36,019 | ||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended
December 31, |
||||||||
2020
|
2019
|
|||||||
Cash Flows from Operating Activities
|
||||||||
Net loss
|
$ | (7,963 | ) | $ | (4,771 | ) | ||
Adjustments to reconcile net loss to net cash from operating activities:
|
||||||||
Depreciation included in operating expenses
|
598 | 135 | ||||||
Depreciation and amortization included in cost of revenue
|
2,567 | 1,054 | ||||||
Amortization of intangible assets
|
4,227 | 1,470 | ||||||
Loss on disposal of property and equipment
|
214 | — | ||||||
Foreign currency translation adjustment
|
(68 | ) | — | |||||
Bad debt expense
|
223 | 48 | ||||||
Share-based compensation
|
34 | 21 | ||||||
Change in fair value of contingent consideration
|
1,055 | 1,181 | ||||||
Amortization of debt financing costs
|
205 | 56 | ||||||
Changes in operating assets and liabilities that provided cash:
|
||||||||
Accounts receivabl
e
|
1,063 | (4,061 | ) | |||||
Inventory
|
(356 | ) | 216 | |||||
Prepaid expenses and other assets
|
(653 | ) | 1,409 | |||||
Accounts payable
|
442 | 1,886 | ||||||
Accrued liabilities and other
|
282 | 765 | ||||||
|
|
|
|
|||||
Net cash provided by (used in) operating activities
|
1,870 | (591 | ) | |||||
Cash Flows from Investing Activities
|
||||||||
Purchase of property and equipment
|
(1,626 | ) | (729 | ) | ||||
Cash used for acquisitions, net of cash acquired
|
(94,412 | ) | (43,639 | ) | ||||
|
|
|
|
|||||
Net cash used in investing activities
|
(96,038 | ) | (44,368 | ) | ||||
Cash Flows from Financing Activities
|
||||||||
Proceeds from debt
|
65,124 | 16,000 | ||||||
Payments on debt
|
(1,679 | ) | (195 | ) | ||||
Distributions to unitholders
|
— | (128 | ) | |||||
Payment of debt issuance costs
|
(1,207 | ) | (461 | ) | ||||
Proceeds from issuance of members’ units
|
40,445 | 32,050 | ||||||
Cash paid for contingent consideration
|
(1,353 | ) | (3,500 | ) | ||||
|
|
|
|
|||||
Net cash provided by financing activities
|
101,330 | 43,766 | ||||||
|
|
|
|
|||||
Net increase (decrease) in cash
|
7,162 | (1,193 | ) | |||||
Cash, beginning of year
|
1,026 | 2,219 | ||||||
|
|
|
|
|||||
Cash, end of year
|
$ | 8,188 | $ | 1,026 | ||||
|
|
|
|
|||||
Supplemental Cash Flows Information
|
||||||||
Cash paid for interest
|
3,491 | 1,441 | ||||||
Cash paid for taxes
|
11 | 40 | ||||||
Cash paid to related parties per Note 3 and Note 15
|
6,879 | 1,419 | ||||||
Significant noncash transactions:
|
||||||||
Issuance of member interests for acquisitions
|
2,941 | 6,142 | ||||||
Initial recognition of contingent consideration for acquisitions
|
11,737 | — |
Asset
|
Useful Lives
(In Years) |
|
Property and leasehold Improvements
|
4-20 | |
Machinery & equipment
|
1-6 | |
Furniture & fixtures
|
1-7 | |
Vehicles and equipment
|
1-4 | |
Capitalized software
|
1-2 |
Consideration (in thousands)
|
||||
Cash
|
$ | 26,912 | ||
Equity instruments
|
2,923 | |||
|
|
|||
Fair value of total consideration transferred
|
$ | 29,835 | ||
|
|
Acquisition Date Fair Value
|
Estimated Life
(Years) |
|||||||
Trade name
|
$ | 4,300 | 15 | |||||
Customer relationships
|
5,300 | 10 | ||||||
Developed technology
|
4,500 | 5 | ||||||
|
|
|||||||
Total Intangible assets
|
$ | 14,100 |
(in thousands) |
2020
|
2019
|
||||||
Revenue
|
$ | 20,899 | $ | 6,569 | ||||
|
|
|
|
|||||
Net income (loss)
|
$ | 370 | $ | (1,488 | ) | |||
|
|
|
|
Consideration (in thousands)
|
||||
Cash
|
$ | 15,998 | ||
Equity instruments
|
3,219 | |||
|
|
|||
Fair value of total consideration transferred
|
$ | 19,217 | ||
|
|
Acquisition
Date Fair Value |
Estimated
Life (Years) |
|||||||
Trade name
|
$ | 700 | 5 | |||||
Customer relationships
|
3,500 | 6 | ||||||
Developed software
|
1,300 | 5 | ||||||
|
|
|||||||
Total intangible assets
|
$ | 5,500 |
(in thousands) |
2020
|
2019
|
||||||
Revenue
|
$ | 10,884 | $ | 672 | ||||
|
|
|
|
|||||
Net income (loss)
|
$ | 641 | $ | (982 | ) | |||
|
|
|
|
Consideration (in thousands) |
Incodema
|
Newchem
|
Total
|
|||||||||
Cash
|
$ | 30,948 | $ | 6,320 | $ | 37,268 | ||||||
Equity instruments
|
$ | 920 | $ | 183 | $ | 1,103 | ||||||
Contingent consideration
|
$ | 8,696 | $ | — | $ | 8,696 | ||||||
|
|
|
|
|
|
|||||||
Fair value of total consideration transferred
|
$ | 40,564 | $ | 6,503 | $ | 47,067 | ||||||
|
|
|
|
|
|
Acquisition Date Fair Value
|
||||||||
Incodema
|
Newchem
|
|||||||
Recognized amounts of identifiable assets acquired and liabilities assumed
|
||||||||
Cash and cash equivalents
|
$ | 63 | $ | 69 | ||||
Accounts receivable
|
2,370 | 741 | ||||||
Inventory
|
735 | 487 | ||||||
Other current assets
|
3 | 1 | ||||||
Prepaid expenses
|
77 | 8 | ||||||
Fixed assets
|
2,277 | 1,949 | ||||||
Intangible assets
|
19,300 | 2,800 | ||||||
|
|
|
|
|||||
Total assets acquired
|
24,825 | 6,055 | ||||||
|
|
|
|
|||||
Accounts payable
|
324 | 223 | ||||||
Accrued expenses
|
110 | 35 | ||||||
Other current liabilities
|
286 | 61 | ||||||
|
|
|
|
|||||
Total liabilities assumed
|
720 | 319 | ||||||
|
|
|
|
|||||
Total identifiable net assets
|
$ | 24,105 | $ | 5,736 | ||||
|
|
|
|
|||||
Goodwill
|
16,459 | 767 | ||||||
|
|
|
|
Acquisition
Date Fair Value - Incodema |
Estimated
Life (Years) |
|||||||
Trade name
|
$ | 2,700 | 15 | |||||
Customer relationships
|
11,500 | 9 | ||||||
Developed software
|
5,100 | 5 | ||||||
|
|
|||||||
Total intangible assets
|
$ | 19,300 |
Acquisition
Date Fair Value - Newchem |
Estimated
Life (Years) |
|||||||
Trade name
|
$ | 300 | 5 | |||||
Customer relationships
|
2,500 | 16 | ||||||
|
|
|||||||
Total intangible assets
|
$ | 2,800 |
(in thousands) |
2020
|
|||
Revenue
|
$ | 6,900 | ||
|
|
|||
Net loss
|
$ | (1,085 | ) | |
|
|
(in thousands) |
2020
|
|||
Revenue
|
$ | 2,369 | ||
|
|
|||
Net income
|
$ | 184 | ||
|
|
Consideration (in thousands)
|
||||
Cash
|
$ | 16,098 | ||
Equity instruments
|
368 | |||
Contingent consideration
|
1,166 | |||
|
|
|||
Fair value of total consideration transferred
|
$ | 17,632 | ||
|
|
Acquisition
Date Fair Value |
Estimated
Life (Years) |
|||||||
Trade name
|
$ | 500 | 5 | |||||
Customer relationships
|
7,800 | 14 | ||||||
|
|
|||||||
Total intangible assets
|
$ | 8,300 |
(in thousands) |
2020
|
|||
Revenue
|
$ | 310 | ||
|
|
|||
Net loss
|
$ | (940 | ) | |
|
|
Consideration (in thousands)
|
||||
Cash
|
$ | 33,557 | ||
Equity instruments
|
1,471 | |||
|
|
|||
Fair value of total consideration transferred
|
$ | 35,028 | ||
|
|
Recognized amounts of identifiable assets acquired and liabilities assumed
|
||||
Cash and cash equivalents
|
$ | — | ||
Accounts receivable
|
2,645 | |||
Inventory
|
1,184 | |||
Other current assets
|
30 | |||
Prepaid expenses
|
201 | |||
Fixed assets
|
4,229 | |||
Intangible assets
|
20,100 | |||
|
|
|||
Total assets acquired
|
28,389 | |||
|
|
|||
Accounts payable
|
244 | |||
Accrued expenses
|
231 | |||
Other current liabilities
|
644 | |||
|
|
|||
Total liabilities assumed
|
1,119 | |||
|
|
|||
Total identifiable net assets
|
27,270 | |||
|
|
|||
Goodwill
|
$ | 7,758 | ||
|
|
Acquisition
Date Fair Value |
Estimated
Life (Years) |
|||||||
Trade name
|
$ | 1,500 | 5 | |||||
Customer relationships
|
18,600 | 16 | ||||||
|
|
|||||||
Total intangible assets
|
$ | 20,100 |
(in thousands) |
2020
|
|||
Revenue
|
$ | 911 | ||
|
|
|||
Net loss
|
$ | (1,129 | ) | |
|
|
• |
January 1, 2018 for the FATHOM and ICO Mold transactions.
|
• |
January 1, 2019 for the Incodema, Newchem, GPI, Dahlquist, Majestic, and Mark Two transactions.
|
2020
|
2019
|
|||||||
Revenue
|
$ | 110,583 | $ | 97,020 | ||||
|
|
|
|
|||||
Net income (loss)
|
$ | (7,441 | ) | $ | (11,223 | ) | ||
|
|
|
|
• |
Adjustment to fair value write-up of inventory sold for the years ended December 31, 2020 and 2019 of $649 and $(649), respectively.
|
• |
Adjustment to PPE depreciation for the years ended December 31, 2020 and 2019 of $2,282 and $2,139, respectively.
|
• |
Adjustment to amortization of intangible assets for the years ended December 31, 2020 and 2019 of $3,821 and $7,223, respectively.
|
• |
Adjustment to interest expense for the years ended December 31, 2020 and 2019 of $3,659 and $4,923, respectively.
|
Year ended December 31,
|
||||||||
(in thousands)
|
2020
|
2019
|
||||||
Revenue:
|
||||||||
Additive manufacturing
|
$ | 19,032 | $ | 11,461 | ||||
Injection molding
|
17,093 | 2,056 | ||||||
CNC machining
|
9,173 | 3,833 | ||||||
Precision sheet metal
|
9,811 | — | ||||||
Other revenue
|
6,180 | 3,268 | ||||||
|
|
|
|
|||||
Total revenue
|
$ | 61,289 | $ | 20,618 | ||||
|
|
|
|
December 31, 2020 | December 31, 2019 | |||||||
Finished goods
|
$ | 1,351 | $ | 352 | ||||
Raw materials
|
2,277 | 1,272 | ||||||
Work in process
|
2,359 | 73 | ||||||
Tooling
|
338 | — | ||||||
|
|
|
|
|||||
Total
|
$ | 6,325 | $ | 1,697 | ||||
|
|
|
|
December 31, 2020 | December 31, 2019 | |||||||
Machinery & equipment
|
$ | 25,214 | $ | 10,600 | ||||
Furniture & fixtures
|
812 | 397 | ||||||
Property and leasehold Improvements
|
2,838 | 720 | ||||||
Construction in progress
|
576 | 256 | ||||||
|
|
|
|
|||||
$ | 29,440 | 11,973 | ||||||
Accumulated depreciation and amortization
|
(3,054 | ) | (1,164 | ) | ||||
|
|
|
|
|||||
Total
|
$ | 26,386 | $ | 10,809 | ||||
|
|
|
|
(in thousands) | Dec. 31, 2018 |
Goodwill
acquired during 2019 |
Dec. 31, 2019 |
Goodwill
acquired during 2020 |
Dec. 31, 2020 | |||||||||||||||
Goodwill
|
$ | 8,775 | $ | 24,232 | $ | 33,007 | $ | 30,208 | $ | 63,215 | ||||||||||
|
|
|
|
|
|
|
|
|
|
Year Ended December 31, 2020 | Year Ended December 31, 2019 | |||||||||||||||||||||||||||||||
(in thousands) | Gross |
Accumulated
Amortization |
Net | Gross |
Accumulated
Amortization |
Net |
Useful
Life (in years) |
Weighted
Average Useful Life Remaining (in years) |
||||||||||||||||||||||||
Trade name
|
$ | 12,200 | $ | 919 | $ | 11,281 | $ | 6,800 | $ | 249 | $ | 6,551 |
5-15
|
12.7 | ||||||||||||||||||
Customer relationships
|
67,600 | 4,448 | 63,152 | 25,600 | 1,591 | 24,009 |
5-16
|
13.3 | ||||||||||||||||||||||||
Developed software
|
6,400 | 720 | 5,680 | 1,300 | 21 | 1,279 | 5 | 4.5 | ||||||||||||||||||||||||
Developed technology
|
4,500 | 1,147 | 3,353 | 4,500 | 244 | 4,256 | 5 | 3.7 | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Total intangible assets
|
$ | 90,700 | $ | 7,234 | $ | 83,466 | $ | 38,200 | $ | 2,105 | $ | 36,095 | ||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
2021
|
$ | 8,864 | ||
2022
|
$ | 8,864 | ||
2023
|
$ | 8,864 | ||
2024
|
$ | 8,605 | ||
2025
|
$ | 7,027 | ||
Thereafter
|
$ | 41,242 | ||
|
|
|||
Total
|
$ | 83,466 |
(in thousands) | As of December 31, 2020 | As of December 31, 2019 | ||||||||||||||
Debt Description
|
Interest Rate | Amount |
Interest
Rate |
Amount | ||||||||||||
2018 Term Loan, as amended
|
7.75% | $ | 29,700 | 8.30 | % | $ | 29,775 | |||||||||
2018 DDTL
|
7.75% | 2,990 | 8.30 | % | 993 | |||||||||||
2020 Term Loan
|
|
3 month LIBOR
+ 7.50% |
|
19,401 | — | |||||||||||
2020 DDTL
|
|
3 month LIBOR
+ 7.50% |
|
40,500 | — | |||||||||||
|
|
|
|
|||||||||||||
Total principal long-term debt
|
92,591 | 30,768 | ||||||||||||||
Debt issuance costs
|
(1,867 | ) | (862 | ) | ||||||||||||
PPP and other loans
|
$ | 2,615 | — | |||||||||||||
|
|
|
|
|||||||||||||
Total debt
|
93,339 | 29,906 | ||||||||||||||
Less: current portion of long-term debt
|
2,853 | 309 | ||||||||||||||
|
|
|
|
|||||||||||||
Long-term debt, net of current portion
|
$ | 90,486 | $ | 29,597 |
2021
|
$ | 2,853 | ||
2022
|
2,699 | |||
2023
|
31,614 | |||
2024
|
603 | |||
2025
|
603 | |||
Thereafter
|
56,834 | |||
|
|
|||
Total
|
95,206 |
Year ended
|
Total
|
|||
2021
|
$ | 2,585 | ||
2022
|
2,179 | |||
2023
|
1,834 | |||
2024
|
1,030 | |||
2025
|
589 | |||
Thereafter
|
465 | |||
|
|
|||
Total lease payments
|
$ | 8,682 |
December 31,
2020 |
December 31,
2019 |
|||||||
Acquisition expenses
|
$ | 3,765 | $ | 2,006 | ||||
Change in fair value of contingent consideration
|
1,055 | 1,181 | ||||||
Other
|
1,515 | — | ||||||
|
|
|
|
|||||
Other expense
|
6,335 | 3,187 | ||||||
Gain on sale of assets
|
(214 | ) | — | |||||
Other income
|
(371 | ) | (189 | ) | ||||
|
|
|
|
|||||
Other (income) and expense, net
|
5,750 | 2,998 |
Shares
Authorized |
Shares
Issued and Outstanding |
Original
Issuance Price |
Carrying
value |
Accumulated
Unpaid Dividends |
Amount
contingently redeemable |
|||||||||||||||||||
Class A Preferred Units
|
1,167,418 | 1,167,418 | $ | 46.35 | $ | 54,105 | $ | 9,253 | $ | 63,358 |
Shares
Authorized |
Shares
Issued and Outstanding |
Original
Issuance Price |
Carrying
value |
Accumulated
Unpaid Dividends |
Amount
contingently redeemable |
|||||||||||||||||||
Class A Preferred Units
|
702,493 | 702,493 | $ | 45.32 | $ | 31,836 | $ | 3,209 | $ | 35,045 |
December 31,
2020 |
December 31,
2019 |
|||||||
Class A Common Units
|
5,480,611 | 2,883,452 | ||||||
Class B Common Units
|
2,242,981 | 1,567,546 | ||||||
December 31,
2020 |
December 31,
2019 |
|||||||
Class A Common Units
|
$ | 35,869 | $ | 18,701 | ||||
Class B Common Units
|
14,450 | 10,467 | ||||||
|
|
|
|
|||||
$ | 50,319 | $ | 29,168 |
December 31, 2020
|
December 31, 2019
|
|||||||||||||||
(in thousands, except for unit and per unit amounts) |
Class A
|
Class B
|
Class A
|
Class B
|
||||||||||||
Basic Earnings Per Unit:
|
||||||||||||||||
Numerator
|
||||||||||||||||
Net income (loss)
|
$ | (5,380 | ) | $ | (2,584 | ) | $ | (3,201 | ) | $ | (1,571 | ) | ||||
Less: annual dividends on redeemable preferred units
|
(4,083 | ) | (1,961 | ) | (1,753 | ) | (860 | ) | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Net income (loss) attributable to common unitholders
|
(9,463 | ) | (4,545 | ) | (4,954 | ) | (2,431 | ) | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Denominator
|
||||||||||||||||
Weighted-average units used to compute basic earnings per unit
|
3,531,681 | 1,696,135 | 1,578,164 | 774,500 | ||||||||||||
Basic Earnings Per Unit
|
$ | (2.68 | ) | $ | (2.68 | ) | $ | (3.14 | ) | $ | (3.14 | ) | ||||
|
|
|
|
|
|
|
|
2020
|
2019
|
|||||||
Risk-free interest rate
|
0.28 | % | 2.24 | % | ||||
Expected Term
|
4.65 | 4.47 | ||||||
Expected Volatility
|
76.67 | % | 73.55 | % | ||||
Expected dividend yield
|
0.00 | % | 0.00 | % |
Shares
|
Weighted-Average
Grant-Date Fair Value
|
|||||||
Nonvested at January 1, 2020
|
3,814 | $ | 96.74 | |||||
Granted
|
5,250 | 51.02 | ||||||
Vested
|
380 | 90.07 | ||||||
Forfeited
|
— | — | ||||||
|
|
|
|
|||||
Nonvested at December 31, 2020
|
8,684 | $ | 63.74 | |||||
|
|
|
|
Shares
|
Weighted-Average
Grant-Date Fair Value
|
|||||||
Nonvested at January 1, 2019
|
— | $ | — | |||||
Granted
|
4,000 | 97.34 | ||||||
Vested
|
186 | 109.59 | ||||||
Forfeited
|
— | — | ||||||
|
|
|
|
|||||
Nonvested at December 31, 2019
|
3,814 | $ | 96.74 | |||||
|
|
|
|
Contingent Consideration
|
||||||||
2020
|
2019
|
|||||||
Balance of recurring Level 3 liabilities at January 1
|
$ | — | $ | 2,319 | ||||
Total gains or losses for the period:
|
||||||||
Included in earnings
|
1,055 | 1,181 | ||||||
Included in other comprehensive loss
|
— | — | ||||||
Issuances
|
11,737 | — | ||||||
Payments
|
(1,353 | ) | (3,500 | ) | ||||
Transfers into Level 3
|
— | — | ||||||
Transfers out of Level 3
|
— | — | ||||||
|
|
|
|
|||||
Balance of recurring Level 3 liabilities at December 31
|
$ | 11,439 | $ | — | ||||
|
|
|
|
Fair
Value |
||||
December 31, 2020
|
||||
Contingent consideration
|
$ | 11,439 |
◾ |
Mark Two — $473 PPP Loan received on April 17, 2020.
|
◾ |
Dahlquist — $518 PPP loan received on April 21, 2020.
|
2020
|
||||||||
(unaudited)
|
2019
|
|||||||
Assets
|
|
|||||||
Current Assets
|
||||||||
Cash and cash equivalents
|
$ | 2,004,417 | $ | 628,037 | ||||
Accounts receivable:
|
||||||||
Trade
|
3,178,078 | 2,277,078 | ||||||
Affiliates (Note 11)
|
4,246 | — | ||||||
Inventory (Note 3)
|
885,412 | 790,989 | ||||||
Due from stockholder
|
31,046 | 1,008 | ||||||
Prepaid expenses and other current assets
|
42,623 | 30,394 | ||||||
|
|
|
|
|||||
Total current assets
|
6,145,822 | 3,727,506 | ||||||
Property and Equipment
|
5,417,017 | 5,638,520 | ||||||
Goodwill
|
1,722,483 | 1,722,483 | ||||||
|
|
|
|
|||||
Total assets
|
$
|
13,285,322
|
|
$
|
11,088,509
|
|
||
|
|
|
|
|||||
Liabilities and Stockholders’ Equity
|
||||||||
Current Liabilities
|
||||||||
Accounts payable
|
$ | 446,460 | $ | 498,462 | ||||
Current portion of
long-term
debt (Note 7)
|
1,182,991 | 1,179,713 | ||||||
Current portion of
build-to-suit
|
100,835 | 99,415 | ||||||
Paycheck Protection Program loan (Note 5)
|
81,314 | — | ||||||
Current portion of deferred compensation
|
534,151 | 534,151 | ||||||
Accrued and other current liabilities
|
300,490 | 49,945 | ||||||
|
|
|
|
|||||
Total current liabilities
|
2,646,241 | 2,361,686 | ||||||
Paycheck Protection Program Loan
|
203,286 | — | ||||||
Build
-to
-Suit
Lease Obligation
|
2,718,137 | 2,783,226 | ||||||
Long
-Term
Debt
|
3,223,614 | 4,225,622 | ||||||
Deferred Compensation
|
615,831 | 615,831 | ||||||
|
|
|
|
|||||
Total liabilities
|
9,407,109 | 9,986,365 | ||||||
Stockholders’ Equity
|
3,878,213 | 1,102,144 | ||||||
|
|
|
|
|||||
Total liabilities and stockholders’ equity
|
$
|
13,285,322
|
|
$
|
11,088,509
|
|
||
|
|
|
|
2020
|
2019
|
|||||||
Sales
|
$ | 9,954,911 | $ | 7,562,253 | ||||
Cost of Goods Sold
|
4,247,765 | 3,802,630 | ||||||
|
|
|
|
|||||
Gross Profit
|
5,707,146 | 3,759,623 | ||||||
Operating Expenses
|
3,131,954 | 3,269,450 | ||||||
|
|
|
|
|||||
Operating Income
|
2,575,192 | 490,173 | ||||||
Nonoperating Income (Expense)
|
||||||||
Interest income
|
272 | 366 | ||||||
Other income
|
29,801 | 31,840 | ||||||
Interest expense
|
(164,753 | ) | (185,585 | ) | ||||
|
|
|
|
|||||
Total nonoperating expense
|
(134,680 | ) | (153,379 | ) | ||||
|
|
|
|
|||||
Combined Net Income
|
$
|
2,440,512
|
|
$
|
336,794
|
|
||
|
|
|
|
Common
Stock
|
Additional
Paid-in
Capital |
Retained
Earnings |
Unearned
ESOP Shares |
Total Equity
(Deficit) |
||||||||||||||||
Balance
|
$
|
255,172
|
|
$
|
—
|
|
$
|
2,915,798
|
|
$
|
(3,322,466
|
)
|
$
|
(151,496
|
)
|
|||||
Combined net income
|
— | — | 336,794 | — | 336,794 | |||||||||||||||
Distributions
|
— | — | (377,085 | ) | — | (377,085 | ) | |||||||||||||
Release of ESOP Shares
|
— | 491,286 | — | 247,000 | 738,286 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Balance
|
$
|
255,172
|
|
$
|
491,286
|
|
$
|
2,875,507
|
|
$
|
(3,075,466
|
)
|
$
|
546,499
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Balance
|
$
|
255,172
|
|
$
|
1,109,733
|
|
$
|
2,563,740
|
|
$
|
(2,826,501
|
)
|
$
|
1,102,144
|
|
|||||
Combined net income
|
— | — | 2,440,512 | — | 2,440,512 | |||||||||||||||
Distributions
|
— | — | (202,443 | ) | — | (202,443 | ) | |||||||||||||
Release of ESOP Shares
|
— | 386,000 | 152,000 | 538,000 | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Balance
|
$
|
255,172
|
|
$
|
1,495,733
|
|
$
|
4,801,809
|
|
$
|
(2,674,501
|
)
|
$
|
3,878,213
|
|
|||||
|
|
|
|
|
|
|
|
|
|
2020
|
2019
|
|||||||
Cash Flows from Operating Activities
|
||||||||
Net income
|
$ | 2,440,512 | $ | 336,794 | ||||
Adjustments to reconcile net income to net cash and cash equivalents from operating activities:
|
||||||||
Depreciation
|
397,420 | 346,996 | ||||||
Bad debt expense
|
68,913 | 1,889 | ||||||
Deferred compensation expense
|
— | 456,914 | ||||||
ESOP compensation expense
|
538,000 | 738,286 | ||||||
Changes in operating assets and liabilities that used (provided) cash and cash equivalents:
|
||||||||
Accounts receivable
|
(974,159 | ) | (330,434 | ) | ||||
Inventory
|
(94,423 | ) | — | |||||
Prepaid expenses and other assets
|
(12,229 | ) | 1,739 | |||||
Accounts payable
|
(52,002 | ) | (221,715 | ) | ||||
Accrued and other liabilities
|
250,545 | 430,558 | ||||||
|
|
|
|
|||||
Net cash and cash equivalents provided by operating activities
|
2,562,577 | 1,761,027 | ||||||
Cash Flows from Investing Activities
|
||||||||
Purchase of property and equipment
|
(175,917 | ) | (444,307 | ) | ||||
Issuance of shareholder loan
|
(30,038 | ) | — | |||||
|
|
|
|
|||||
Net cash and cash equivalents used in investing activities
|
(205,955 | ) | (444,307 | ) | ||||
Cash Flows from Financing Activities
|
||||||||
Proceeds on Paycheck Protection Program loan
|
284,600 | — | ||||||
Payments on line of credit
|
— | (265,000 | ) | |||||
Payments on debt
|
(998,730 | ) | (552,640 | ) | ||||
Payments on
build-to-suit
|
(63,669 | ) | (56,483 | ) | ||||
Distributions paid
|
(202,443 | ) | (377,085 | ) | ||||
|
|
|
|
|||||
Net cash and cash equivalents used in financing activities
|
(980,242 | ) | (1,251,208 | ) | ||||
|
|
|
|
|||||
Net Increase in Cash and Cash Equivalents
|
1,376,380 | 65,512 | ||||||
Cash and Cash Equivalents
|
628,037 | 618,943 | ||||||
|
|
|
|
|||||
Cash and Cash Equivalents
|
$
|
2,004,417
|
|
$
|
684,455
|
|
||
|
|
|
|
|||||
Supplemental Cash Flow Information
|
$ | 164,753 | $ | 185,585 | ||||
Significant Noncash Transactions
build-to-suit
|
$ | — | $ | 3,093,907 |
2020
|
2019
|
|||||||
Raw materials
|
$ | 372,976 | $ | 348,584 | ||||
Work in process
|
394,686 | 373,606 | ||||||
Finished goods
|
117,750 | 68,799 | ||||||
|
|
|
|
|||||
Total
|
$ | 885,412 | $ | 790,989 | ||||
|
|
|
|
2020
|
2019
|
Depreciable
Life - Years
|
||||||||||
Buildings
|
$ | 2,882,641 | $ | 3,073,207 |
3-7
|
|||||||
Machinery and equipment
|
9,071,753 | 9,336,232 |
2-10
|
|||||||||
Transportation equipment
|
35,667 | 35,667 | 5 | |||||||||
Furniture and fixtures
|
18,604 | 18,604 |
3-5
|
|||||||||
Computer equipment and software
|
264,101 | 403,598 |
3-5
|
|||||||||
Leasehold improvements
|
703,730 | 284,651 |
5-20
|
|||||||||
|
|
|
|
|||||||||
Total cost
|
12,976,496 | 13,151,959 | ||||||||||
Accumulated depreciation
|
7,559,479 | 7,513,439 | ||||||||||
|
|
|
|
|||||||||
Net property and equipment
|
$ | 5,417,017 | $ | 5,638,520 | ||||||||
|
|
|
|
2020
|
2019
|
|||||||
Loans payable to a bank with monthly principal and interest payments ranging from $385 to $10,831 with interest rates ranging from 3.80 to 5.57 percent, maturing from April 2020 through November 2024. The notes are secured by all business assets, the equipment purchased by the note, and a personal guarantee by the sole shareholder
|
$ | 1,724,534 | $ | 2,457,825 | ||||
Loan payable to a bank with monthly principal and interest payments of $56,661 with interest at 4.99% with a maturity date in April 2025.
|
2,704,546 | 2,972,310 | ||||||
Less unamortized defined financing fees
|
(22,475 | ) | (24,800 | ) | ||||
|
|
|
|
|||||
Long-term
debt less unamortized ESOP costs
|
4,406,605 | 5,405,335 | ||||||
Less current portion
|
1,182,991 | 1,179,713 | ||||||
|
|
|
|
|||||
Long-term
portion
|
$ | 3,223,614 | $ | 4,225,622 | ||||
|
|
|
|
Years Ending
|
Amount
|
|||
2021
|
$ | 1,182,991 | ||
2022
|
1,179,142 | |||
2023
|
1,134,699 | |||
2024
|
932,248 | |||
2025
|
— | |||
|
|
|||
Total
|
$ | 4,429,080 | ||
|
|
Years Ending June 30
|
Amount
|
|||
2021
|
$ | 180,000 | ||
2022
|
180,000 | |||
2023
|
180,000 | |||
2024
|
180,000 | |||
2025
|
2,431,811 | |||
|
|
|||
Total
|
3,151,811 | |||
Less amount representing interest
|
332,839 | |||
|
|
|||
Present value of net minimum lease payments
|
2,818,972 | |||
Less current obligations
|
100,835 | |||
|
|
|||
Long-term
obligations under capital leases
|
$ | 2,718,137 | ||
|
|
Years Ending June 30
|
Amount
|
|||
2021
|
$ | 251,130 | ||
2022
|
240,000 | |||
2023
|
120,000 | |||
|
|
|||
Total
|
$ | 611,130 | ||
|
|
2020
|
2019
|
|||||||
Allocated shares
|
12,618 | 7,285 | ||||||
Unreleased shares
|
30,393 | 35,726 | ||||||
|
|
|
|
|||||
Total ESOP shares
|
43,011 | 43,011 | ||||||
|
|
|
|
|||||
Fair value of unreleased shares at June 30
|
$ | 9,999,297 | $ | 2,393,642 | ||||
|
|
|
|
REPORT OF INDEPENDENT CERTIFIED PUBLIC ACCOUNTANTS
Board of Directors
Incodema, Inc. and NewChem, Inc.
We have audited the accompanying combined financial statements of Incodema, Inc. and New Chem Inc., which comprise the combined balance sheets as of December 31, 2019 and 2018, and the related combined statements of operations, stockholders’ equity, and cash flows for the years then ended, and the related notes to the financial statements.
Management’s responsibility for the financial statements
Management is responsible for the preparation and fair presentation of these combined financial statements in accordance with accounting principles generally accepted in the United States of America; this includes the design, implementation, and maintenance of internal control relevant to the preparation and fair presentation of combined financial statements that are free from material misstatement, whether due to fraud or error.
|
||
Auditor’s responsibility
Our responsibility is to express an opinion on these combined financial statements based on our audits. We conducted our audits in accordance with auditing standards generally accepted in the United States of America. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the combined financial statements are free from material misstatement.
An audit involves performing procedures to obtain audit evidence about the amounts and disclosures in the combined financial statements. The procedures selected depend on the auditor’s judgment, including the assessment of the risks of material misstatement of the combined financial statements, whether due to fraud or error. In making those risk assessments, the auditor considers internal control relevant to the entity’s preparation and fair presentation of the combined financial statements in order to design audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the entity’s internal control. Accordingly, we express no such opinion. An audit also includes evaluating the appropriateness of accounting policies used and the reasonableness of significant accounting estimates made by management, as well as evaluating the overall presentation of the combined financial statements.
We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our audit opinion.
|
Opinion
In our opinion, the combined financial statements referred to above present fairly, in all material respects, the financial position of Incodema, Inc. and NewChem, Inc. as of December 31, 2019 and 2018, and the results of their operations and their cash flows for the years then ended in accordance with accounting principles generally accepted in the United States of America.
/s/ GRANT THORNTON LLP
Boston, Massachusetts
July 28, 2021
|
2019
|
2018
|
|||||||
Sales
|
$ | 15,135,876 | $ | 12,694,259 | ||||
Cost of Goods Sold
|
7,486,781 | 7,485,643 | ||||||
|
|
|
|
|||||
Gross Profit
|
7,649,095 | 5,208,616 | ||||||
Operating Expenses
|
6,259,464 | 4,805,092 | ||||||
|
|
|
|
|||||
Operating Income
|
1,389,631 | 403,524 | ||||||
Nonoperating Income (Expense)
|
||||||||
Interest income
|
103,375 | 78,725 | ||||||
Other income
|
417,335 | 47,083 | ||||||
Interest expense
|
(393,060 | ) | (393,588 | ) | ||||
|
|
|
|
|||||
Total nonoperating income (expense)
|
127,650 | (267,780 | ) | |||||
|
|
|
|
|||||
Combined Net Income
|
$
|
1,517,281
|
|
$
|
135,744
|
|
||
|
|
|
|
Common
Stock |
Additional
Paid-in
Capital |
Retained
Earnings |
Unearned
ESOP Shares |
Total
|
||||||||||||||||
Balance
|
$ | 255,172 | $ | 20,286 | $ | 3,124,702 | $ | — | $ | 3,400,160 | ||||||||||
Combined net income
|
— | — | 135,744 | — | 135,744 | |||||||||||||||
Distributions
|
— | — | (175,516 | ) | — | (175,516 | ) | |||||||||||||
Release of ESOP shares
|
— | (20,286 | ) | (169,132 | ) | 677,534 | 488,116 | |||||||||||||
Purchase of ESOP shares
|
— | — | — | (4,000,000 | ) | (4,000,000 | ) | |||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Balance
|
255,172 | — | 2,915,798 | (3,322,466 | ) | (151,496 | ) | |||||||||||||
Combined net income
|
— | — | 1,517,281 | — | 1,517,281 | |||||||||||||||
Distributions
|
— | — | (2,038,471 | ) | — | (2,038,471 | ) | |||||||||||||
Release of ESOP shares
|
— | 1,109,733 | 169,132 | 495,965 | 1,774,830 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Balance
|
$
|
255,172
|
|
$
|
1,109,733
|
|
$
|
2,563,740
|
|
$
|
(2,826,501
|
)
|
$
|
1,102,144
|
|
|||||
|
|
|
|
|
|
|
|
|
|
2019
|
2018
|
|||||||
Cash Flows from Operating Activities
|
||||||||
Net income
|
$ | 1,517,281 | $ | 135,744 | ||||
Adjustments to reconcile net income to net cash and cash equivalents from operating activities:
|
||||||||
Depreciation
|
734,064 | 779,673 | ||||||
Bad debt expense
|
5,845 | 28,244 | ||||||
Deferred compensation expense
|
1,031,905 | 118,077 | ||||||
ESOP compensation expense
|
1,754,544 | 488,116 | ||||||
Changes in operating assets and liabilities that (used) provided cash and cash equivalents:
|
||||||||
Accounts receivable
|
(64,437 | ) | 224,004 | |||||
Inventory
|
(736,212 | ) | 208,815 | |||||
Prepaid expenses and other assets
|
32,255 | 9,505 | ||||||
Accounts payable
|
(144,658 | ) | (414,671 | ) | ||||
Accrued and other liabilities
|
26,746 | (13,407 | ) | |||||
|
|
|
|
|||||
Net cash and cash equivalents provided by operating activities
|
4,157,333 | 1,564,100 | ||||||
Cash Flows from Investing Activities
|
||||||||
Purchase of property and equipment
|
(298,700 | ) | (139,519 | ) | ||||
Proceeds from disposition of property and equipment
|
— | 20,000 | ||||||
|
|
|
|
|||||
Net cash and cash equivalents used in investing activities
|
(298,700 | ) | (119,519 | ) | ||||
Cash Flows from Financing Activities
|
||||||||
Payments on line of credit
|
(1,017,197 | ) | (620,000 | ) | ||||
Payments on debt
|
(1,095,112 | ) | (1,213,267 | ) | ||||
Debt issuance costs
|
— | (32,550 | ) | |||||
Proceeds from line of credit
|
139,973 | 812,224 | ||||||
Proceeds from ESOP loan
|
— | 4,000,000 | ||||||
ESOP share purchase
|
— | (4,000,000 | ) | |||||
Advances on long term debt
|
— | 98,770 | ||||||
Payments on
build-to-suit
|
(96,635 | ) | (93,931 | ) | ||||
Distributions paid
|
(1,523,471 | ) | (175,516 | ) | ||||
Stockholder advance
|
— | 500,000 | ||||||
Repayment of affiliate advance
|
(257,097 | ) | (242,903 | ) | ||||
|
|
|
|
|||||
Net cash and cash equivalents used in financing activities
|
(3,849,539 | ) | (967,173 | ) | ||||
|
|
|
|
|||||
Net Increase in Cash and Cash Equivalents
|
9,094 | 477,408 | ||||||
Cash and Cash Equivalents
|
618,943 | 141,535 | ||||||
|
|
|
|
|||||
Cash and Cash Equivalents
|
$
|
628,037
|
|
$
|
618,943
|
|
||
|
|
|
|
|||||
Supplemental Cash Flow Information
|
||||||||
Interest
|
$ | 309,695 | $ | 305,247 | ||||
Income tax
|
1,596 | 1,596 | ||||||
Significant Noncash Transactions
|
||||||||
Fixed asset addition as a result of the
build-to-suit
|
$ | — | $ | 3,093,907 | ||||
Distribution of receivable due from affiliate
|
515,000 | — | ||||||
Financed equipment purchase
|
468,632 | — |
2019
|
2018
|
|||||||
Raw materials
|
$ | 348,584 | $ | 54,777 | ||||
Work in process
|
373,606 | — | ||||||
Finished goods
|
68,799 | — | ||||||
|
|
|
|
|||||
Total
|
$ | 790,989 | $ | 54,777 | ||||
|
|
|
|
2019
|
2018
|
Depreciable
Life - Years
|
||||||||||
Buildings
|
$ | 3,073,207 | $ | 3,073,207 |
3-7
|
|||||||
Machinery and equipment
|
9,336,232 | 8,692,821 |
2-10
|
|||||||||
Transportation equipment
|
35,667 | 66,066 | 5 | |||||||||
Furniture and fixtures
|
18,604 | 29,425 |
3-5
|
|||||||||
Computer equipment and software
|
403,598 | 369,761 |
3-5
|
|||||||||
Leasehold improvements
|
284,651 | 284,651 |
5-20
|
|||||||||
Construction in progress
|
— | 2,995 | — | |||||||||
|
|
|
|
|||||||||
Total cost
|
13,151,959 | 12,518,926 | ||||||||||
Accumulated depreciation
|
7,513,439 | 6,935,386 | ||||||||||
|
|
|
|
|||||||||
Net property and equipment
|
$ | 5,638,520 | $ | 5,583,540 | ||||||||
|
|
|
|
Years Ending
|
Amount
|
|||
2020
|
$ | 1,179,713 | ||
2021
|
1,186,267 | |||
2022
|
1,172,018 | |||
2023
|
1,097,381 | |||
2024
|
769,956 | |||
|
|
|||
Total
|
$ | 5,405,335 | ||
|
|
Years Ending December 31
|
Amount
|
|||
2020
|
$ | 180,000 | ||
2021
|
180,000 | |||
2022
|
180,000 | |||
2023
|
180,000 | |||
2024
|
180,000 | |||
Thereafter
|
2,356,125 | |||
|
|
|||
Total
|
3,256,125 | |||
Less amount representing interest
|
373,484 | |||
|
|
|||
Present value of net minimum lease payments
|
2,882,641 | |||
Less current obligations
|
99,415 | |||
|
|
|||
Long-term
obligations under capital leases
|
$ | 2,783,226 | ||
|
|
Years Ending December 31
|
Amount
|
|||
2020
|
$ | 262,260 | ||
2021
|
240,000 | |||
2022
|
240,000 | |||
|
|
|||
Total
|
$ | 742,260 | ||
|
|
2019
|
2018
|
|||||||
Allocated shares
|
12,618 | 7,285 | ||||||
Unreleased shares
|
30,393 | 35,726 | ||||||
|
|
|
|
|||||
Total ESOP shares
|
43,011 | 43,011 | ||||||
|
|
|
|
|||||
Fair value of unreleased shares at December 31
|
$ | 9,999,297 | $ | 2,393,642 | ||||
|
|
|
|
September 30,
2020 |
December 31,
2019 |
|||||||
Assets
|
|
|||||||
Current Assets
|
||||||||
Cash and cash equivalents
|
$ | 4,395,477 | $ | 5,684,664 | ||||
Accounts receivable — Net
|
3,015,310 | 2,647,238 | ||||||
Inventory
|
1,031,745 | 911,464 | ||||||
Prepaid expenses and other current assets
|
223,115 | 228,025 | ||||||
|
|
|
|
|||||
Total current assets
|
8,665,647 | 9,471,391 | ||||||
Property and Equipment
|
2,630,906 | 3,229,258 | ||||||
Company-Owned
Life Insurance (Cash Surrender Value)
|
345,135 | 325,135 | ||||||
|
|
|
|
|||||
Total assets
|
$
|
11,641,688
|
|
$
|
13,025,784
|
|
||
|
|
|
|
|||||
Liabilities and Members’ Equity
|
|
|||||||
Current Liabilities
|
||||||||
Accounts payable
|
$ | 256,834 | $ | 198,921 | ||||
Paycheck Protection Program loan
|
804,800 | — | ||||||
Accrued and other current liabilities:
|
||||||||
Accrued compensation
|
471,980 | 378,815 | ||||||
Other accrued liabilities
|
189,856 | 250,951 | ||||||
|
|
|
|
|||||
Total current liabilities
|
1,723,470 | 828,687 | ||||||
Long-Term
Debt
|
1,075,070 | 955,668 | ||||||
Deferred Compensation
|
804,800 | — | ||||||
|
|
|
|
|||||
Total liabilities
|
3,603,340 | 1,784,355 | ||||||
Members’ Equity
|
8,038,348 | 11,241,429 | ||||||
|
|
|
|
|||||
Total liabilities and members’ equity
|
$
|
11,641,688
|
|
$
|
13,025,784
|
|
||
|
|
|
|
Nine-Months
Ended September 30, 2020 |
Year Ended
December 31, 2019 |
|||||||
Sales
|
$ | 17,233,964 | $ | 25,733,700 | ||||
Cost of Goods Sold
|
||||||||
Direct production costs
|
7,514,463 | 12,337,101 | ||||||
Indirect production costs
|
3,531,288 | 5,423,193 | ||||||
|
|
|
|
|||||
Total cost of goods sold
|
11,045,751 | 17,760,294 | ||||||
|
|
|
|
|||||
Gross Profit
|
6,188,213 | 7,973,406 | ||||||
Operating Expenses
|
||||||||
General and administrative expenses
|
1,863,063 | 2,561,575 | ||||||
Selling expenses
|
548,534 | 854,589 | ||||||
|
|
|
|
|||||
Total operating expenses
|
2,411,597 | 3,416,164 | ||||||
Operating Income
|
3,776,616 | 4,557,242 | ||||||
Nonoperating Income (Expense)
|
||||||||
Interest income
|
18,683 | 32,602 | ||||||
Loss on disposal of asset
|
(2,788 | ) | — | |||||
|
|
|
|
|||||
Total nonoperating income
|
15,895 | 32,602 | ||||||
|
|
|
|
|||||
Income
|
3,792,511 | 4,589,844 | ||||||
Income Tax Expense
|
— | — | ||||||
|
|
|
|
|||||
Net Income
|
$
|
3,792,511
|
|
$
|
4,589,844
|
|
||
|
|
|
|
Balance
|
$ | 10,262,424 | ||
Net income
|
4,589,844 | |||
Member distributions
|
(3,610,839 | ) | ||
|
|
|||
Balance
|
11,241,429 | |||
Net income
|
3,792,511 | |||
Member distributions
|
(6,995,592 | ) | ||
|
|
|||
Balance
|
$
|
8,038,348
|
|
|
|
|
Nine-Months
Ended September 30, 2020 |
Year Ended
December 31, 2019 |
|||||||
Cash Flows from Operating Activities
|
||||||||
Net income
|
$ | 3,792,511 | $ | 4,589,844 | ||||
Adjustments to reconcile net income to net cash from operating activities:
|
||||||||
Depreciation
|
601,307 | 963,160 | ||||||
Loss on disposal of property and equipment
|
2,788 | — | ||||||
Life insurance premiums
|
(20,000 | ) | (20,000 | ) | ||||
Gain on the life insurance policy
|
— | (53,000 | ) | |||||
Changes in operating assets and liabilities that (used) provided cash:
|
||||||||
Accounts receivable
|
(368,072 | ) | 185,276 | |||||
Inventory
|
(120,281 | ) | (38,355 | ) | ||||
Prepaid expenses and other assets
|
4,910 | (43,975 | ) | |||||
Accounts payable
|
57,913 | (314,204 | ) | |||||
Accrued and other liabilities
|
32,070 | 68,412 | ||||||
Accrued retirement benefits
|
119,402 | 208,402 | ||||||
|
|
|
|
|||||
Net cash provided by operating activities
|
4,102,548 | 5,545,560 | ||||||
Cash Flows from Investing Activities
|
||||||||
Purchase of property and equipment
|
(24,743 | ) | (272,170 | ) | ||||
Proceeds from disposition of property and equipment
|
19,000 | — | ||||||
|
|
|
|
|||||
Net cash used in investing activities
|
(5,743 | ) | (272,170 | ) | ||||
Cash Flows from Financing Activities
|
||||||||
Proceeds from debt
|
1,609,600 | — | ||||||
Distributions to members
|
(6,995,592 | ) | (3,610,839 | ) | ||||
|
|
|
|
|||||
Net cash used in financing activities
|
(5,385,992 | ) | (3,610,839 | ) | ||||
|
|
|
|
|||||
Net (Decrease) Increase in Cash
|
(1,289,187 | ) | 1,662,551 | |||||
Cash
|
5,684,664 | 4,022,113 | ||||||
|
|
|
|
|||||
Cash
|
$
|
4,395,477
|
|
$
|
5,684,664
|
|
||
|
|
|
|
September 30,
2020 |
December 31,
2019 |
|||||||
Raw materials
|
$ | 213,017 | $ | 173,620 | ||||
Work in progress
|
818,728 | 737,844 | ||||||
|
|
|
|
|||||
Total
|
$ | 1,031,745 | $ | 911,464 | ||||
|
|
|
|
September 30,
2020 |
December 31,
2019 |
Depreciable
Life
-
Years
|
||||||||
Machinery and equipment
|
$ | 11,028,442 | $ | 11,009,497 |
3-10
|
|||||
Transportation equipment
|
552,490 | 598,246 |
5-7
|
|||||||
Furniture and fixtures
|
155,838 | 150,038 |
7-10
|
|||||||
Computer equipment and software
|
281,477 | 281,477 |
3-5
|
|||||||
Leasehold improvements
|
487,014 | 487,014 | 19 | |||||||
|
|
|
|
|||||||
Total cost
|
12,505,261 | 12,526,272 | ||||||||
Accumulated depreciation
|
9,874,355 | 9,297,014 | ||||||||
|
|
|
|
|||||||
Net property and equipment
|
$ | 2,630,906 | $ | 3,229,258 | ||||||
|
|
|
|
For the Period
|
Amount
|
|||
October 1, 2020
-
December 31, 2020
|
$ | 138,750 | ||
January 1, 2021
-
December 31, 2021
|
560,550 | |||
January 1, 2022
-
December 31, 2022
|
571,764 | |||
January 1, 2023
-
December 31, 2023
|
583,200 | |||
January 1, 2024
-
December 31, 2024
|
594,864 | |||
January 1, 2025
-
June 30, 2025
|
300,378 | |||
|
|
|||
Total
|
$ | 2,749,506 | ||
|
|
Period ending September 30
|
Amount
|
|||
2021
|
$ | 804,800 | ||
2022
|
804,800 | |||
|
|
|||
Total
|
$ | 1,609,600 | ||
|
|
REPORT OF INDEPENDENT CERTIFIED PUBLIC ACCOUNTANTS
Board of Directors
Dahlquist Machine, Inc.
We have audited the accompanying financial statements of Dahlquist Machine, Inc. (a Minnesota corporation), which comprise the balance sheet as of September 30, 2020, and the related statements of operations, stockholder’s equity, and cash flows for the nine-month period ended September 30, 2020, and the related notes to the financial statements.
Management’s responsibility for the financial statements
Management is responsible for the preparation and fair presentation of these financial statements in accordance with accounting principles generally accepted in the United States of America; this includes the design, implementation, and maintenance of internal control relevant to the preparation and fair presentation of financial statements that are free from material misstatement, whether due to fraud or error.
|
||
Auditor’s responsibility
Our responsibility is to express an opinion on these financial statements based on our audit. We conducted our audit in accordance with auditing standards generally accepted in the United States of America. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free from material misstatement.
An audit involves performing procedures to obtain audit evidence about the amounts and disclosures in the financial statements. The procedures selected depend on the auditor’s judgment, including the assessment of the risks of material misstatement of the financial statements, whether due to fraud or error. In making those risk assessments, the auditor considers internal control relevant to the entity’s preparation and fair presentation of the financial statements in order to design audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the entity’s internal control. Accordingly, we express no such opinion. An audit also includes evaluating the appropriateness of accounting policies used and the reasonableness of significant accounting estimates made by management, as well as evaluating the overall presentation of the financial statements.
We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our audit opinion.
|
Opinion
In our opinion, the financial statements referred to above present fairly, in all material respects, the financial position of Dahlquist Machine, Inc. as of September 30, 2020, and the results of its operations and its cash flows for the nine-month period ended September 30, 2020 in accordance with accounting principles generally accepted in the United States of America.
/s/ GRANT THORNTON LLP
Minneapolis, Minnesota
July 20, 2021
|
Assets
|
|
|||
Current Assets
|
||||
Cash and cash equivalents
|
$ | 5,640,918 | ||
Accounts receivable — Net
|
1,204,535 | |||
Inventory (Note 3)
|
880,284 | |||
Prepaid expenses and other current assets
|
1,530 | |||
|
|
|||
Total current assets
|
7,727,267 | |||
Property and Equipment
|
1,501,884 | |||
|
|
|||
Total assets
|
$
|
9,229,151
|
|
|
|
|
|||
Liabilities and Stockholder’s Equity
|
|
|||
Current Liabilities
|
||||
Accounts payable
|
$ | 88,171 | ||
Current portion of
long-term
debt
|
403,015 | |||
Accrued and other current liabilities
|
245,424 | |||
|
|
|||
Total current liabilities
|
736,610 | |||
Long
-term
Debt
|
269,091 | |||
Paycheck Protection Program Loan
|
168,215 | |||
|
|
|||
Total liabilities
|
1,173,916 | |||
Stockholder’s Equity
|
8,055,235 | |||
|
|
|||
Total liabilities and stockholder’s equity
|
$
|
9,229,151
|
|
|
|
|
Amount
|
Percent of
Net Sales |
|||||||
Sales
|
$ | 6,043,145 | 100.0 | |||||
Cost of Goods Sold
|
3,025,748 | 50.0 | ||||||
|
|
|
|
|||||
Gross Profit
|
3,017,397 | 50.0 | ||||||
Operating Expenses
|
1,090,514 | 18.0 | ||||||
|
|
|
|
|||||
Operating Income
|
1,926,883 | 32.0 | ||||||
Nonoperating Income (Expense)
|
||||||||
Interest income
|
41,633 | 0.7 | ||||||
Interest expense
|
(13,062 | ) | (0.2 | ) | ||||
|
|
|
|
|||||
Total nonoperating income
|
28,571 | 0.5 | ||||||
|
|
|
|
|||||
Net Income
|
$
|
1,955,454
|
|
|
32.5
|
|
||
|
|
|
|
Common
Stock |
Retained
Earnings |
Total
|
||||||||||
Balance
|
$ | 100 | $ | 7,088,681 | $ | 7,088,781 | ||||||
Net income
|
— | 1,955,454 | 1,955,454 | |||||||||
Stockholder distribution
|
— | (989,000 | ) | (989,000 | ) | |||||||
|
|
|
|
|
|
|||||||
Balance
|
$
|
100
|
|
$
|
8,055,135
|
|
$
|
8,055,235
|
|
|||
|
|
|
|
|
|
Cash Flows from Operating Activities
|
||||
Net income
|
$ | 1,955,454 | ||
Adjustments to reconcile net income to net cash and cash equivalents from operating activities:
|
||||
Depreciation
|
387,678 | |||
Changes in operating assets and liabilities that provided cash and cash equivalents:
|
||||
Accounts receivable
|
(342,576 | ) | ||
Inventory
|
82,129 | |||
Prepaid expenses and other assets
|
(1,530 | ) | ||
Accounts payable
|
(15,263 | ) | ||
Accrued and other current liabilities
|
147,325 | |||
|
|
|||
Net cash and cash equivalents provided by operating activities
|
2,213,217 | |||
Cash Flows from Financing Activities
|
||||
Paycheck Protection Program loan proceeds
|
518,100 | |||
Payments on
long-term
debt
|
(38,073 | ) | ||
Stockholder distribution
|
(989,000 | ) | ||
|
|
|||
Net cash and cash equivalents used in financing activities
|
(508,973 | ) | ||
|
|
|||
Net Increase in Cash and Cash Equivalents
|
1,704,244 | |||
Cash and Cash Equivalents
|
3,936,674 | |||
|
|
|||
Cash and Cash Equivalents
|
$
|
5,640,918
|
|
|
Supplemental Cash Flow Information
|
$ | 13,062 | ||
|
|
Raw materials
|
$ | 56,366 | ||
Work in progress
|
107,879 | |||
Finished goods
|
942,696 | |||
Inventory Reserve
|
(226,657 | ) | ||
|
|
|||
Total
|
$ | 880,284 | ||
|
|
Amount
|
Depreciable
Life - Years
|
|||||
Machinery and equipment
|
$ | 5,164,133 |
5-7
|
|||
Transportation equipment
|
153,960 | 5 | ||||
Furniture and fixtures
|
75,344 |
3-5
|
||||
Computer equipment and software
|
70,277 |
3-5
|
||||
Leasehold improvements
|
1,172,129 | 14 | ||||
|
|
|||||
Total cost
|
6,635,843 | |||||
Accumulated depreciation
|
5,133,959 | |||||
|
|
|||||
Net property and equipment
|
$ | 1,501,884 | ||||
|
|
Note payable to a bank in monthly installments of $5,682, including interest at .5% percent above the prime rate (an effective rate of 5.25 percent at September 30, 2020). The note is collateralized by the related party lease and is due on February 25, 2026.
|
$ | 322,221 | ||
|
|
|||
Total
|
322,221 | |||
Less current portion
|
53,130 | |||
|
|
|||
Long-term
portion
|
$ | 269,091 | ||
|
|
Years Ending
|
Amount
|
|||
2021
|
$ | 53,130 | ||
2022
|
56,981 | |||
2023
|
59,896 | |||
2024
|
62,960 | |||
Thereafter
|
89,254 | |||
|
|
|||
Total
|
$ | 322,221 | ||
|
|
Securities and Exchange Commission Registration Fee
|
$ | 78,103.38 | ||
Printing Engraving Fees and Expenses
|
* | |||
Legal Fees and Expenses
|
* | |||
Accounting Fees and Expenses
|
* | |||
Miscellaneous
|
* | |||
|
|
|||
TOTAL
|
* | |||
|
|
* |
These fees are calculated based on the number of securities offered and accordingly cannot be defined at this time.
|
(a) |
Exhibits
|
* |
Filed Herewith
|
† |
Certain of the exhibits and schedules to this Exhibit have been omitted in accordance with Regulation S-K Item 601(a)(5). The Registrant agrees to furnish a copy of all omitted exhibits and schedules to the SEC upon its request.
|
# |
Indicates management plan or compensatory arrangement.
|
(b) |
Financial Statements
|
(1) |
To file, during any period in which offers or sales are being made, a post-effective amendment to this registration statement: (i) to include any prospectus required by Section 10(a)(3) of the Securities Act of 1933; (ii) to reflect in the prospectus any facts or events arising after the effective date of the registration statement (or the most recent post-effective amendment thereof) which, individually or in the aggregate, represent a fundamental change in the information set forth in the registration statement (notwithstanding the foregoing, any increase or decrease in the volume of securities offered (if the total dollar value of securities offered would not exceed that which was registered) and any deviation from the low or high end of the estimated maximum offering range may be reflected in the form of prospectus filed with the SEC
|
pursuant to Rule 424(b) if, in the aggregate, the changes in volume and price represent no more than a 20% change in the maximum aggregate offering price set forth in the “Calculation of Registration Fee” table in the effective registration statement); and (iii) to include any material information with respect to the plan of distribution not previously disclosed in the registration statement or any material change to such information in the registration statement. |
(2) |
That, for the purpose of determining any liability under the Securities Act of 1933, each such post-effective amendment shall be deemed to be a new registration statement relating to the securities offered therein, and the offering of such securities at that time shall be deemed to be the initial bona fide offering thereof.
|
(3) |
To remove from registration by means of a post-effective amendment any of the securities being registered which remain unsold at the termination of the offering.
|
(4) |
That, for the purpose of determining liability of the registrant under the Securities Act to any purchaser in the initial distribution of securities, in a primary offering of securities of the undersigned registrant pursuant to this registration statement, regardless of the underwriting method used to sell the securities to the purchaser, if the securities are offered or sold to such purchaser by means of any of the following communications, the undersigned registrant will be a seller to the purchaser and will be considered to offer or sell such securities to such purchaser: (i) any preliminary prospectus or prospectus of the undersigned registrant relating to the offering required to be filed pursuant to Rule 424; (ii) any free writing prospectus relating to the offering prepared by or on behalf of the undersigned registrant or used or referred to by the undersigned registrant; (iii) the portion of any other free writing prospectus relating to the offering containing material information about the undersigned registrant or its securities provided by or on behalf of the undersigned registrant; and (iv) any other communication that is an offer in the offering made by the undersigned registrant to the purchaser.
|
(5) |
That, for the purpose of determining liability under the Securities Act of 1933 to any purchaser, each prospectus filed pursuant to Rule 424(b) as part of a registration statement relating to an offering, other than registration statements relying on Rule 430B or other than prospectuses filed in reliance on Rule 430A, shall be deemed to be part of and included in the registration statement as of the date it is first used after effectiveness. Provided, however, that no statement made in a registration statement or prospectus that is part of the registration statement or made in a document incorporated or deemed incorporated by reference into the registration statement or prospectus that is part of the registration statement will, as to a purchaser with a time of contract of sale prior to such first use, supersede or modify any statement that was made in the registration statement or prospectus that was part of the registration statement or made in any such document immediately prior to such date of first use.
|
(6) |
That, prior to any public reoffering of the securities registered hereunder through use of a prospectus which is a part of this registration statement, by any person or party who is deemed to be an underwriter within the meaning of Rule 145(c), the registrant undertakes that such reoffering prospectus will contain the information called for by the applicable registration form with respect to reofferings by persons who may be deemed underwriters, in addition to the information called for by the other items of the applicable form.
|
(7) |
That every prospectus (i) that is filed pursuant to the immediately preceding paragraph, or (ii) that purports to meet the requirements of Section 10(a)(3) of the Securities Act and is used in connection with an offering of securities subject to Rule 415, will be filed as a part of an amendment to the registration statement and will not be used until such amendment has become effective, and that for the purpose of determining any liability under the Securities Act of 1933, each such post-effective amendment shall be deemed to be a new registration statement relating to the securities offered therein, and the offering of such securities at that time shall be deemed to be the initial bona fide offering thereof.
|
(8) |
To respond to requests for information that is incorporated by reference into the prospectus pursuant to Items 4, 10(b), 11 or 13 of this Form, within one business day of receipt of such request, and to send the incorporated documents by first-class mail or other equally prompt means. This includes information contained in documents filed subsequent to the effective date of the registration statement through the date of responding to the request.
|
(9) |
To supply by means of a post-effective amendment all information concerning a transaction, and the company being acquired involved therein, that was not the subject of, and included in, this registration statement when it became effective.
|
(10) |
Insofar as indemnification for liabilities arising under the Securities Act of 1933 may be permitted to directors, officers, and controlling persons of the registrant pursuant to the foregoing provisions, or otherwise, the registrant has been advised that in the opinion of the Securities and Exchange Commission, such indemnification is against public policy as expressed in the Securities Act of 1933 and is, therefore, unenforceable. In the event that a claim for indemnification against such liabilities (other than the payment by the registrant of expenses incurred or paid by a director, officer, or controlling person of the registrant in the successful defense of any action, suit, or proceeding) is asserted by such director, officer, or controlling person in connection with the securities being registered, the registrant will, unless in the opinion of its counsel the matter has been settled by controlling precedent, submit to a court of appropriate jurisdiction the question whether such indemnification by it is against public policy as expressed in the Securities Act of 1933 and will be governed by the final adjudication of such issue.
|
FATHOM DIGITAL MANUFACTURING CORPORATION (Registrant) | ||
By: | /s/ Ryan Martin | |
Name: Ryan Martin | ||
Title: Chief Executive Officer |
Name
|
Title
|
|
/s/ Ryan Martin
Ryan Martin
|
Director and Chief Executive Officer (Principal Executive Officer)
|
|
/s/ Mark Frost
Mark Frost
|
Chief Financial Officer (Principal Financial Officer and Principal Accounting Officer)
|
|
/s/ Carey Chen
Carey Chen
|
Director
|
|
/s/ TJ Chung
TJ Chung
|
Director
|
|
/s/ Caralynn Nowinski Collens
Dr. Caralynn Nowinski Collens
|
Director
|
|
/s/ Adam DeWitt
Adam DeWitt
|
Director
|
|
/s/ David Fisher
David Fisher
|
Director
|
|
/s/ Maria Green
Maria Green
|
Director
|
Name
|
Title
|
|
/s/ Peter Leemputte
Peter Leemputte
|
Director
|
|
/s/ John May
John May
|
Director
|
|
/s/ Robert Nardelli
Robert Nardelli
|
Director
|
Exhibit 5.1
January 14, 2022
Fathom Digital Manufacturing Corporation
1050 Walnut Ridge Drive
Hartland, WI 53029
Re: |
Form S-1 Registration Statement |
Ladies and Gentlemen:
We have acted as special counsel to Fathom Digital Manufacturing Corporation, a Delaware corporation (the Company), in connection with the Companys registration statement on Form S-1 initially filed with the Securities and Exchange Commission (the Commission) on January 14, 2022 (the Registration Statement), under the Securities Act of 1933, as amended (the Securities Act). The Registration Statement relates to registration of the (a) resale of up to 36,661,014 shares of Class A common stock, par value $0.0001 per share (Class A common stock), issued to the Legacy Fathom Owners (as defined in the Registration Statement) in connection with the closing of the Business Combination (as defined in the Registration Statement), (b) resale of up to 4,770,000 shares of Class A common stock issued to Altimar Sponsor II, LLC (the Sponsor) and the former directors of the Companys predecessor in connection with the closing of the Business Combination, (c) resale of up to 2,724,736 Earnout Shares (as defined in the Registration Statement) issued to certain Legacy Fathom Owners (but subject to vesting requirements as described in the Registration Statement) in connection with the closing of the Business Combination, (d) resale of up to 1,267,500 Sponsor Earnout Shares (as defined in the Registration Statement) issued to the Sponsor (but subject to vesting requirements as described in the Registration Statement) in connection with the closing of the Business Combination, (e) resale of up to 9,900,000 warrants held by the Sponsor (the Private Warrants) to purchase shares of Class A common stock (the securities as described in clauses (a) through (e), collectively, the Selling Stockholder Securities), (f) issuance by the Company of up to 9,900,000 shares of Class A common stock upon the exercise of the Private Warrants, (g) issuance by the Company of up to 8,625,000 shares of Class A common stock upon the exercise of the outstanding 8,625,000 warrants to purchase Class A common stock held by public securityholders (such warrants, together with the Private Warrants, the Warrants), and (h) issuance by the Company of up to 90,570,234 shares of Class A common stock (the shares to be issued as described in clauses (f), (g) and (h), collectively, the Underlying Shares) issuable upon the exchange of New Fathom Units (as defined in the Registration Statement) (such exchange to include a corresponding number of shares of the Companys non-economic, voting Class B common stock, par value $0.0001 per share (the Class B common stock)) by the holders of New Fathom Units (including 6,275,264 shares of Class A common stock underlying a corresponding number of Earnout Shares presently represented in the form of unvested New Fathom Units).
This opinion letter is being furnished in accordance with the requirements of Item 601(b)(5) of Regulation S-K promulgated under the Securities Act.
In rendering the opinion set forth below, we examined and relied upon such certificates, corporate records, agreements, instruments and other documents, and examined such matters of law, that we considered necessary or appropriate as a basis for the opinion, including the Certificate of Incorporation of the Company, filed as Exhibit 3.2 to the Registration Statement. In our examination, we have assumed the legal capacity of all natural persons, the genuineness of all signatures, the authenticity of all documents submitted to us as originals, the conformity to original documents of all documents submitted to us as copies and the authenticity of the originals of such latter documents. As to any facts material to the opinions expressed herein that we did not independently establish or verify, we have relied upon oral or written statements and representations of officers and other representatives of the Company and others.
Based upon the foregoing and subject to the assumptions, qualifications and limitations set forth herein, we are of the opinion that (i) the Selling Stockholder Securities have been duly authorized and are validly issued, fully
paid and nonassessable, and (ii) the Underlying Shares have been duly authorized and, when the Underlying Shares are, as applicable, vested in accordance with applicable vesting provisions for such Underlying Shares in the case of Earnout Shares and Sponsor Earnout Shares, delivered to exercising holders of Warrants against payment of the agreed consideration therefor in accordance with the terms of the Warrant Agreement (as defined in the Registration Statement), or delivered in exchange for New Fathom Units (and a corresponding number of shares of Class B common stock) to exercising holders of New Fathom Units in accordance with the terms of the Fathom Operating Agreement (as defined in the Registration Statement), the Underlying Shares will be validly issued, fully paid and nonassessable.
The opinions expressed herein are based upon and limited to the General Corporation Law of the State of Delaware, including the statutory provisions, the applicable provisions of the Delaware Constitution and reported judicial decisions interpreting the foregoing. We express no opinion herein as to any other laws, statutes, regulations or ordinances.
We hereby consent to the filing of this opinion letter as Exhibit 5.1 to the Registration Statement and to the reference to our firm under the caption Legal Matters in the prospectus included in the Registration Statement. In giving such consent, we do not thereby admit that we are experts within the meaning of the Securities Act or the rules and regulations of the Commission or that this consent is required by Section 7 of the Securities Act.
Very truly yours,
/s/ Winston & Strawn LLP
Exhibit 23.1
CONSENT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
We hereby consent to the use in the Prospectus constituting a part of this Registration Statement on Form S-1 of our report dated January 20, 2021 relating to the financial statements of Altimar Acquisition Corp. II, which is contained in that Prospectus. We also consent to the reference to our firm under the caption Experts in the Prospectus.
/s/ WithumSmith+Brown, PC |
New York, New York |
January 14, 2022 |
Exhibit 23.2
CONSENT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
We have issued our report dated August 3, 2021, (except Note 19, Segments, and the effects of reorganization described in Note 1, as to which the date is September 20, 2021), with respect to the consolidated financial statements of Fathom Holdco, LLC contained in the Registration Statement and Prospectus. We consent to the use of the aforementioned report in the Registration Statement and Prospectus, and to the use of our name as it appears under the caption Experts.
/s/ GRANT THORNTON LLP
Milwaukee, Wisconsin
January 14, 2022
Exhibit 23.3
CONSENT OF INDEPENDENT CERTIFIED PUBLIC ACCOUNTANTS
We have issued our report dated July 28, 2021, with respect to the combined financial statements of Incodema, Inc. and NewChem, Inc. contained in the Registration Statement and Prospectus. We consent to the use of the aforementioned report in the Registration Statement and Prospectus, and to the use of our name as it appears under the caption Experts.
/s/ GRANT THORNTON LLP
Milwaukee, Wisconsin
January 14, 2022
Exhibit 23.4
CONSENT OF INDEPENDENT CERTIFIED PUBLIC ACCOUNTANTS
We have issued our report dated July 16, 2021, with respect to the financial statements of Majestic Metals, LLC contained in the Registration Statement and Prospectus. We consent to the use of the aforementioned report in the Registration Statement and Prospectus, and to the use of our name as it appears under the caption Experts.
/s/ GRANT THORNTON LLP
Milwaukee, Wisconsin
January 14, 2022
Exhibit 23.5
CONSENT OF INDEPENDENT CERTIFIED PUBLIC ACCOUNTANTS
We have issued our report dated July 20, 2021, with respect to the financial statements of Dahlquist Machine, Inc. contained in the Registration Statement and Prospectus. We consent to the use of the aforementioned report in the Registration Statement and Prospectus, and to the use of our name as it appears under the caption Experts.
/s/ GRANT THORNTON LLP
Milwaukee, Wisconsin
January 14, 2022