UNITED STATES SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
FORM 8-K/A
Amendment No. 1
CURRENT REPORT
PURSUANT TO SECTION 13 OR 15(D)
OF THE SECURITIES EXCHANGE ACT OF 1934
Date of Report (Date of earliest event reported):
April 13, 2021
Commission File Number: 0-29923
Orbital Energy Group, Inc.
(Exact Name of registrant as specified in Its Charter)
Colorado |
84-1463284 |
|
(State or jurisdiction of |
(I.R.S. Employer |
|
incorporation or organization) |
Identification No.) |
|
1924 Aldine Western, Houston, Texas |
77038 |
|
(Address of Principal Executive Offices) |
(zip code) |
(832) 467-1420
(Registrant’s telephone number)
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below):
☐ |
Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) |
☐ |
Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a- 12) |
☐ |
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.1 4d-2(b)) |
☐ |
Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) |
Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).
Emerging growth company ☐
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐
Securities registered pursuant to Section 12(b) of the Act:
Title of each class |
Trading Symbol(s) |
Name of each exchange on which registered |
Common stock, $0.001 par value |
OEG |
Nasdaq Capital Market |
Item 2.01 Completion of Acquisition or Disposition of Assets.
This Current Report on Form 8-K/A is being filed as an amendment to the Current Report on Form 8-K filed by Orbital Energy Group, Inc. ("Orbital Energy Group" or the "Company") with the Securities and Exchange Commission (the "SEC") on April 16, 2021 (the "Original Form 8-K"). The Original Form 8-K reported, among other things, the completion by the Company on April 13, 2021 of its acquisition of Gibson Technical Services, Inc. ("GTS"). The acquisition was effectuated pursuant to the Share Purchase Agreement (the “Agreement”), dated as of April 13, 2021 (the “Agreement”), between Orbital Energy Group and the owners of the capital stock of GTS. Orbital Energy Group paid $22 million in cash paid at closing, issued 4,651,162 shares of restricted common stock of the Company issued to the GTS shareholders with an aggregate grant date value of valued of $26 million at $5.59. The agreement provides for the issuance of additional shares of common stock as a post-closing adjustment for the excess net working capital above a 2-1 ratio within 45 days after the closing date of April 13, 2021.
This Current Report on Form 8-K/A amends and restates Item 9.01 of the Original Form 8-K to present certain financial statements of GTS and to present certain unaudited pro forma financial statements of the Company in connection with the Company's acquisition of GTS, which audited financial statements and unaudited pro forma financial statements are filed as exhibits hereto and are incorporated herein by reference. All of the other items in the Original Form 8-K remain the same and are hereby incorporated by reference into this Current Report on Form 8-K/A.
The press release is available at the Company’s website, www.orbitalenergygroup.com.
Section 9 - Financial Statement and Exhibits
Item 9.01 Financial Statement and Exhibits.
(a) Financial Statements of Business Acquired
The following financial statements of Gibson Technical Services are filed as Exhibit 99.1 to this Current Report on Form 8-K/A:
(i) Audited financial statements as of and for the year ended December 31, 2020 and 2019.
(ii) Unaudited financial statements as of and for the three months ended March 31, 2021.
(b) Pro Forma Financial Information
The following unaudited pro forma financial statements are filed as Exhibit 99.2 to this Current Report on Form 8-K/A:
(i) Unaudited pro forma balance sheet as of March 31, 2021
(ii) Unaudited pro forma income statement for the year ended December 31, 2020 and the three months ended March 31, 2021.
(d) Exhibits
Exhibit No. |
Description of Exhibit |
|
Exhibit 23.1 | Consent of Henssler CPAs & Advisers, LLC | |
Exhibit 99.1 | ||
Exhibit 99.2 | Pro Forma Financial Statements | |
Exhibit 99.3 | Press release of Orbital Energy Group, Inc. dated April 14, 2021, is incorporated by reference to Exhibit 99.1 to the Original Form 8-K. |
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.
Signed and submitted this 21st day of June 2021.
Orbital Energy Group, Inc.
(Registrant)
By: |
/s/ Daniel N. Ford |
Daniel N. Ford |
|
Chief Financial Officer |
Exhibit 23.1
Exhibit 99.1
Gibson Technical Services, Inc.
(A Corporation)
Financial Statements
Years Ended December 31, 2020 and 2019 With Independent Auditor’s Report
Table of Contents |
||
Independent Auditor's Report |
1 |
|
Financial Statements |
||
Balance sheets |
2 |
|
Statement of operations |
3 |
|
Statement of stockholders' equity |
4 |
|
Statement of cash flows |
5 |
|
Notes to financial statements |
6-11 |
Independent Auditor’s Report
To the Board of Directors Gibson Technical Services, Inc.
We have audited the accompanying financial statements of Gibson Technical Services, Inc. which comprise the balance sheets as of December 31, 2020 and 2019 and the related 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 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 Gibson Technical Services, Inc. as of December 31, 2020 and 2019, 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/ Henssler CPAs & Advisers, LLC
March 17, 2021
Gibson Technical Services, Inc.
Balance Sheet
December 31, 2020 and 2019
Assets |
2020 | 2019 | ||||||
Current assets: | ||||||||
Cash on hand and on deposit | $ | — | $ | 183,780 | ||||
Accounts receivable |
9,695,036 | 9,236,943 | ||||||
Contract assets |
2,816,550 | 2,399,745 | ||||||
Inventory |
197,591 | 194,932 | ||||||
Due from related parties |
1,533,342 | 773,634 | ||||||
Other current assets |
265,837 | 408,209 | ||||||
Total current assets |
14,508,356 | 13,197,243 | ||||||
Property and equipment, at cost less accumulated depreciation |
2,555,905 | 1,986,162 | ||||||
Goodwill |
2,005,063 | 567,874 | ||||||
Other assets |
— | 14,012 | ||||||
Total assets |
$ | 19,069,324 | $ | 15,765,291 |
See accompanying notes to financial statements.
Statement of Operations
For the Years Ended December 31, 2020 and 2019
2020 |
2019 |
|||||||
Net sales |
$ | 40,036,683 | $ | 44,282,821 | ||||
Cost of sales |
33,265,498 | 32,802,485 | ||||||
Gross profit |
6,771,185 | 11,480,336 | ||||||
Selling, general and administrative expenses |
6,942,788 | 8,610,988 | ||||||
Operating income |
(171,603 | ) | 2,869,348 | |||||
Other income (expenses) |
||||||||
Interest income |
— | 5 | ||||||
Interest expenses |
(103,352 | ) | (138,929 | ) | ||||
Net gain on sales of property and equipment |
7,683 | (3,067 | ) | |||||
Other income |
— | 23,125 | ||||||
Net other income (expense) |
(95,669 | ) | (118,866 | ) | ||||
Net income |
$ | (267,272 | ) | $ | 2,750,482 |
See accompanying notes to financial statements.
Gibson Technical Services, Inc.
Statement of Stockholders' Equity
For the Years Ended December 31, 2020 and 2019
Common Shares |
Additional |
Retained |
Stockholders' |
|||||||||||||||||
Shares |
Amount |
Paid-in Capital |
Earnings |
Equity |
||||||||||||||||
Balance at December 31, 2018 |
112.716 | $ | 2,777,240 | $ | 5,000,000 | $ | 1,865,298 | $ | 9,642,538 | |||||||||||
Stock purchase by minority owners |
11.61 | 1,864,000 | — | — | 1,864,000 | |||||||||||||||
Distributions to stockholders |
— | — | — | (2,143,936 | ) | (2,143,936 | ) | |||||||||||||
Net income - controlling interest |
— | — | — | 2,459,728 | 2,459,728 | |||||||||||||||
Net income - non controlling interest |
— | — | — | 290,754 | 290,754 | |||||||||||||||
Balance at December 31, 2019 |
124.326 | 4,641,240 | 5,000,000 | 2,471,844 | 12,113,084 | |||||||||||||||
Elimination of non controlling interest |
— | — | — | (608,063 | ) | (608,063 | ) | |||||||||||||
Stock purchase by minority owners |
14.91 | 2,014,563 | — | — | 2,014,563 | |||||||||||||||
Distributions to stockholders |
— | — | — | (143,144 | ) | (143,144 | ) | |||||||||||||
Net income - controlling interest |
— | — | — | (355,672 | ) | (355,672 | ) | |||||||||||||
Net income - non controlling interest |
— | — | — | 88,400 | 88,400 | |||||||||||||||
Balance at December 31, 2020 |
139.236 | $ | 6,655,803 | $ | 5,000,000 | $ | 1,453,365 | $ | 13,109,168 | |||||||||||
|
See accompanying notes to financial statements.
Gibson Technical Services, Inc.
Statement of Cash Flows
For the Years Ended December 31, 2020 and 2019
Cash flows from operating activities: |
2020 |
2019 |
||||||
Net income (loss) |
$ | (267,272 | ) | $ | 2,750,482 | |||
Adjustments to reconcile net income to net cash |
||||||||
provided by operating activities: |
||||||||
Depreciation |
853,857 | 638,023 | ||||||
Net gain on sale of property and equipment |
7,683 | 3,067 | ||||||
Changes in operating assets and liabilities: |
||||||||
Accounts receivable |
(458,093 | ) | 494,632 | |||||
Unbilled receivables |
(416,805 | ) | 396,389 | |||||
Inventory |
(2,659 | ) | (62,211 | ) | ||||
Due from related parties |
(759,708 | ) | (374,217 | ) | ||||
Other current assets |
142,372 | (285,959 | ) | |||||
Other long-term assets |
14,012 | 65,293 | ||||||
Accounts payable |
(19,722 | ) | 192,148 | |||||
Deferred revenue |
(545,806 | ) | (289,360 | ) | ||||
Accrued expenses |
(772,829 | ) | 793,029 | |||||
Related party payable |
(540,000 | ) | (390,900 | ) | ||||
Net cash provided by (used in) operating activities |
(2,764,970 | ) | 3,930,416 | |||||
Cash flows from investing activities: |
||||||||
Purchases of property and equipment |
(2,942,143 | ) | (1,056,936 | ) | ||||
Proceeds from sale of property and equipment |
73,671 | 24,335 | ||||||
Net cash used in investing activities |
(2,868,472 | ) | (1,032,601 | ) | ||||
Cash flows from financing activities: |
||||||||
Proceeds from long-term debt |
4,722,118 | — | ||||||
Repayment of line of credit |
— | (3,250,000 | ) | |||||
Repayment of long-term debt |
(535,274 | ) | — | |||||
Elimination of noncontrolling interest |
(608,603 | ) | — | |||||
Stock purchase agreement |
2,014,563 | 1,864,001 | ||||||
Distributions to stockholders |
(143,142 | ) | (2,143,936 | ) | ||||
Net cash provided by (used in) financing activities |
5,449,662 | (3,529,935 | ) | |||||
Net decrease in cash |
(183,780 | ) | (632,120 | ) | ||||
Cash and cash equivalents at beginning of year |
183,780 | 815,900 | ||||||
Cash and cash equivalents at end of year |
$ | — | $ | 183,780 | ||||
Supplemental Disclosure of Cash Flow Information |
||||||||
Cash paid for interest |
$ | 103,352 | $ |
138,929 |
See accompanying notes to financial statements.
Note 1. Nature of Operations and Summary of Significant Accounting Policies
Gibson Technical Services, Inc. (the "Company") is a national provider of broadband and wireless technical support services for telecommunications providers and cable television system operators. Specific services offered by the Company encompass plant testing and certification, network systems design and integration, and fiber splicing. In addition, the Company offers wireless network design and implementation services and utility contracting services. Revenues by service line are as follows:
|
2020 |
2019 |
||||||
Broadband |
$ | 22,157,483 | $ | 20,799,065 | ||||
Construction |
7,122,257 | 2,914,599 | ||||||
Wireless |
6,181,620 | 13,213,413 | ||||||
Healthcare |
4,575,323 | 7,355,744 | ||||||
$ | 40,036,683 | $ | 44,282,821 |
Use of Estimates: The preparation of financial statements in conformity with accounting principles generally accepted in the United States of America (“U.S. GAAP”) requires management to make estimates and assumptions. Those estimates and assumptions affect the reported amounts of assets and liabilities, the disclosure of contingent assets and liabilities, and the reported amounts of revenues and expenses. Actual results could differ from those estimates.
See matters described in Note 1 regarding certain significant estimates.
Cash and Cash Equivalents: The Company considers all highly liquid investments purchased with an original maturity of three months or less to be cash equivalents.
Concentrations of Credit Risk and Significant Customers: Financial instruments that potentially subject the Company to concentrations of credit risk consist principally of cash, cash equivalents and accounts receivable. The Company places its cash and temporary cash investments with high credit quality institutions. At times such cash and cash equivalents may be more than amounts insured by federal agencies. If the financial institutions were not to honor their contractual liability to the Company, the Company could incur losses. The Company routinely assesses the financial strength of its customers and consequently, believes that its trade accounts receivable credit risk exposure is limited. Accounts receivable are unsecured, and the Company is at risk to the extent that such amounts become uncollectible.
The Company considers the accounts receivable included in the accompanying financial statements to be fully collectible; accordingly, no allowance for doubtful accounts has been recorded.
As of December 31, 2020, four customers accounted for approximately 50%, 10%, 8% and 4% of the Company's accounts receivable (including unbilled receivables). As of December 31, 2019, four customers accounted for approximately 28%, 24%, 21% and 14% of the Company's accounts receivable (including retainage and unbilled receivables). For the year ended December 31, 2020, four customers accounted for approximately 44%, 11%, 8% and 7% of the Company's revenues, while for the year ended December 31, 2019, four customers accounted for approximately 36%, 23%, 10% and 7% of the Company's revenues.
Note 1. Nature of Operations and Summary of Significant Accounting Policies (Continued)
Inventory and Work in Progress: Inventory is stated at the lower cost or market. As inventory is used, the cost is transferred to the cost of performing specific services for customers using the first-in, first-out (“FIFO”) method.
Work in progress includes the cost of work performed for customers, which cannot yet be billed to the customer based on the provisions of the contract.
Property and Equipment: Property and equipment are stated at cost. The Company depreciates the cost of vehicles, computer equipment, furniture and fixtures, and equipment on a straight-line basis over their estimated useful lives, which are generally three to seven years. Leasehold improvements are depreciated over the lesser of the lease term or estimated useful life. Property and equipment are evaluated for impairment whenever events or changes in circumstances indicate that the carrying amount of an asset may not be recoverable. There were no impairments of property and equipment noted through December 31, 2020.
Intangible assets: Intangible assets are recorded for the difference between the value allocated to tangible assets and the total purchase price.
Revenue Recognition:
The Company generates revenue from broadband and wireless technical support services provided to telecommunications providers and cable television system operators. Revenues earned from these contracts are accounted for in accordance with ASC Topic 606. Revenues are reported at amounts that reflect the consideration to which the Company expects to be entitled in exchange for providing those services at a fixed price.
Performance obligations are determined based on the nature of delivery of the goods and services provided. Performance obligations for the contracts are recognized over time based on the completion of contractual milestones. Contract revenues for 2020 and 2019 are $40,036,683 and $44,282,821, respectively.
Receivables consist of amounts for which the Company has an unconditional right to collect. Receivables are impaired when determined to be uncollectible based on identified risk of nonpayment. The Company does incur bad debt on occasion due to the nature of its receivables. Recoveries of accounts previously written off are recorded as a reduction of bad debt expense when received. Interest is not charged on receivables. Collateral is not required to secure outstanding receivables.
Contract assets consist of revenue earned that is unable to be billed due to the terms of the contract. Revenues on contracts that are lump sum bids are earned based on level of completion. Revenues on contracts with line item pricing are earned based on the quantities completed multiplied by the line item price. Unbilled amounts are billed and collected when all requirements of the contract have been met.
Income Taxes: The Company has elected under the Internal Revenue Code to be taxed as an S corporation. Accordingly, the stockholders of the Company are taxed on their proportionate share of the Company's taxable income and therefore, no income taxes have been provided for the Company in the financial statements for the years ended December 31, 2020 and 2019.
Certain states may assess franchise or other similar taxes, which are accrued when material.
Fair Value of Financial Instruments: Due to the short-term nature of the accounts receivable and accounts payable and the variable interest rate on the Company’s debt instruments, the carrying value of these financial instruments approximates their fair value.
Subsequent Events: Management has evaluated subsequent events through the date of this report, which is the date the financials were available to be issued and have determined that there are no subsequent events that require disclosure under the Subsequent Events topic of the FASB ASC.
Note 2. Acquisitions
On February 29, 2020, the Company agreed to acquire the remaining 25% interest of Smith Telcom, Inc, (Smith Telcom) for the cash purchase price of $1,140,110. The results of operations of the acquisition are included in the statement of income for the period from January 2019 to December 2020.
Note 2. Acquisitions (Continued)
On February 7, 2020, the Company acquired all the assets of Upstate Companies One, LLC for the cash purchase price of $1,600,000 The results of operations of the acquisition are included in the statement of income for the period ended December 31, 2020.
The acquisitions generally expanded the Company’s breadth of services to its customers and will potentially help to grow the customer base. The acquisitions resulted in Goodwill of approximately $1,400,000. There were no liabilities acquired.
Note 3. Net Property and Equipment
2020 |
2019 |
|||||||
Vehicles |
$ | 4,451,538 | $ | 3,518,483 | ||||
Computer equipment |
35,946 | 70,284 | ||||||
Furniture, fixtures, and equipment |
2,495,204 | 2,208,939 | ||||||
Leasehold improvements |
38,271 | 65,613 | ||||||
7,020,959 | 5,863,319 | |||||||
Less: Accumulated depreciation |
(4,465,054 | ) | (3,877,157 | ) | ||||
$ | 2,555,905 | $ | 1,986,162 |
Depreciation expense for the years ended December 31, 2020 and 2019 was $853,857 and $638,024 respectively.
Note 4. Related Party Transactions
The Company periodically charters the use of an aircraft owned by an affiliate of the Company’s majority stockholder. In 2020 and 2019, the Company paid $80,500 and $287,574 respectively, for the use of the aircraft.
The Company pays rent for the corporate headquarters it leases from its minority stockholders. The Company paid $138,000 in 2020 and 2019 under this lease.
The majority stockholder of the Company is a part owner in a captive insurance company that provides certain insurance on risks related to the Company’s vehicles and property. Included in other assets is security collateral paid by the Company as a deposit held by this related party of $38,305 at December 31, 2020 and 2019. Premiums paid by the Company to the captive insurer were $703,692 and $538,430 for the years ended December 31, 2020 and 2019, respectively. Also included in other assets for 2020 and 2019 is $36,000 paid on behalf of the majority stockholder related to the formation of this related party insurer.
At December 31, 2020 and 2019, amounts due from related parties are comprised of payments made on behalf of the Company's stockholders and employees that are to be reimbursed to the Company.
Note 5. Common Stock Repurchase Agreement
The Company and certain stockholders are party to stock purchase agreements that give the Company and certain stockholders the right of first refusal to purchase stock owned by stockholders. Under certain circumstances, the Company's majority stockholder has an option to repurchase the shares issued based upon the agreement at a price based on the Company's capitalized earnings forecast. If the Company's majority stockholder does not elect on a timely basis to exercise their option, then the Company has the option to repurchase the shares according to the same provisions.
Note 6. Employee Benefit Plan
The Company has a qualified profit-sharing retirement plan for all eligible employees. The plan provides for contributions by the Company in such amounts as management may determine. The total company contribution expense was $91,577 and $105,392 for the years ended December 31, 2020 and 2019, respectively.
Note 7. Revolving Line of Credit
The Company has available a line of credit with a financial institution for up to $4,500,000. The line of credit expires June 2021, unless extended. Borrowings on the line of credit bear interest at a variable interest rate per annum and is collateralized by a percentage of eligible accounts receivable. There was no outstanding balance on the line of credit as of December 31, 2020 and 2019.
Note 8. Long-Term Debt
Long-term debt as of December 31, 2020 consisted of the following:
4.90% rate loan payable to Ditch Witch Financial Services |
||||
dated April 2019, matures May 2024. Payment of $3,684 |
||||
(principal and interest) due monthly. Secured by equipment. |
$ | 147,639 | ||
3.96% rate loan payable to Branch Banking and Trust dated February |
||||
2020, matures February 2025. Payment of $29,477 (principal |
||||
and interest) due monthly. Secured by equipment. |
1,354,877 | |||
3.28% rate loan payable to Branch Banking and Trust dated May |
||||
2020, matures May 2025. Payment of $20,654 |
||||
(principal and interest) due monthly. Secured by equipment. |
1,016,741 | |||
4.00% rate loan payable to Custom Truck Capital |
||||
dated June 2020, matures June 2025. Payment of $3,984 |
||||
(principal and interest) to each shareholder, due monthly. Secured |
||||
by equipment. |
192,615 | |||
Total |
$ | 2,711,872 | ||
Less: Principal due in one year |
767,798 | |||
Net long-term notes payable |
$ | 1,944,074 |
Note 8. Long-Term Debt (Continued)
Future maturities of long-term notes payable are as follows:
Year |
Amount |
||||
2021 |
$ | 693,588 | |||
2022 |
693,588 | ||||
2023 |
693,588 | ||||
2024 |
664,116 | ||||
2025 |
186,128 | ||||
$ | 2,931,008 |
Note 9. Payroll Protection Plan Loan
The Company received a loan from BB&T in the amount of $1,474,431 under the Paycheck Protection Program established by the Coronavirus Aid, Relief, and Economic Security (CARES) Act. The loan is subject to a note dated April 20, 2020 and may be forgiven to the extent proceeds of the loan are used for eligible expenditures such as payroll and other expenses described in the CARES Act. No determination has been made as to whether the Company will be eligible for forgiveness, in whole or in part. The loan bears interest at a rate of 1% and is payable in monthly installments of principal and interest over 24 months beginning 6 months from the date of the note. The loan may be repaid at any time with no prepayment penalty. No payments have been made as the payments have been deferred.
Note 10. Commitments and Contingencies
The Company leases various office facilities and office equipment under operating lease agreements on month-to- month leases or long-term basis. The Company also leases its corporate headquarters from the minority stockholders on a long-term lease. Rental expense under all leases totaled $265,596 and $241,040 for the years ended December 31, 2020 and 2019, respectively. The future minimum lease payments are $138,000 for the next ten years under the current lease agreement.
The Company's contracts with its customers generally obligate the Company to perform warranty work correcting defects in work within a period of one to three years after the work is accepted by the customer. As of December 31, 2020, and 2019, the cost arising from potential warranty liabilities is not considered to be significant by management; therefore, the Company has not recognized any liability related to warranty claims.
Note 11. Legal Proceedings
The Company from time to time is involved in litigation or other claims. These loss contingencies generally arise in the normal course of business and their ultimate outcomes would not be expected to have a material effect on the Company’s financial condition or financial statements.
Note 12. Uncertainties in Income Tax Positions
The Company has adopted accounting rules that prescribe when to recognize and how to measure the financial statement effects, if any, of income tax positions taken or expected to be taken on its income tax returns, including the position that the Company continues to qualify to be treated as an S Corporation for both federal and state income tax purposes. These rules require management to evaluate the likelihood that, upon examination by relevant taxing jurisdictions, those income tax positions would be sustained.
Based on that evaluation, if it were more than 50% probable that a material amount of income tax would be imposed at the entity level upon examination by the relevant taxing authorities, a liability would be recognized in the accompanying balance sheets along with any interest and penalties that would result from that assessment. Should any such penalties and interest be incurred, the Company's policy would be to recognize them as operating expenses.
Based on the results of management's evaluation, no income taxes, interest or penalties have been accrued or charged to expense as of December 31, 2020 and 2019, or for the years then ended related to uncertain tax positions.
The Company's income tax returns are subject to examination by taxing authorities for a period of three years from the date they are filed. As of December 31, 2020, all tax years back to December 31, 2017 are subject to examination by U.S. federal, state, and local tax authorities.
Note 13. Public Business Entity
The stand-alone statements were performed based on private company accounting within U.S. GAAP. Gibson Technical Services meets the definition of a public business entity only because its financial information has to be included in another company’s SEC filing. To comply with those standards, amortization of goodwill has been omitted. No other adjustments have been made.
* * *
GIBSON TECHNICAL SERVICES, INC.
FINANCIAL STATEMENTS
FOR THE THREE MONTHS ENDED
MARCH 31, 2021
(Unaudited)
GIBSON TECHNICAL SERVICES, INC.
Index
Page | ||
Balance Sheet |
1 |
|
Statement of Operations |
2 | |
Statement of Cash Flows | 3 | |
Notes to Financial Statements | 4 - 9 |
Gibson Technical Services, Inc.
Balance Sheet
March 31, 2021
(in thousands) |
As of March 31, |
|||
2021 |
||||
Assets: |
||||
Current Assets: |
||||
Cash and cash equivalents |
$ | 1,223 | ||
Trade accounts receivable |
7,985 | |||
Inventories |
180 | |||
Contract assets |
1,816 | |||
Prepaid expenses and other current assets |
250 | |||
Total current assets |
11,454 | |||
Property and equipment, less accumulated depreciation |
2,468 | |||
Goodwill |
1,966 | |||
Deposits and other assets |
125 | |||
Total assets |
16,013 | |||
Liabilities and Stockholders' Equity: |
||||
Current Liabilities: |
||||
Accounts payable |
$ | 941 | ||
Payroll protection plan loans |
2,899 | |||
Accrued expenses |
1,210 | |||
Contract liabilities |
80 | |||
Total current liabilities |
5,130 | |||
Notes payable, less current portion |
180 | |||
Total liabilities |
5,310 | |||
Commitments and contingencies |
||||
Stockholders' Equity: |
||||
Common stock |
6,656 | |||
Additional paid-in capital |
5,000 | |||
Accumulated deficit |
(953 | ) | ||
Total stockholders' equity |
10,703 | |||
Total liabilities and stockholders' equity |
$ | 16,013 |
See accompanying notes to financial statements.
Statement of Operations
For the Three Months Ended March 31, 2021
For the Three Months Ended |
||||
(in thousands) |
March 31, |
|||
2021 |
||||
Revenues |
$ | 8,891 | ||
Cost of revenues |
6,215 | |||
Gross profit (loss) |
2,676 | |||
Operating expenses: |
||||
Selling, general and administrative expense |
4,937 | |||
Depreciation and amortization |
74 | |||
(Gain) loss on disposal of fixed assets |
(6 | ) | ||
Total operating expenses |
5,005 | |||
Loss from operations |
(2,329 | ) | ||
Other income (expense) |
19 | |||
Interest expense |
(22 | ) | ||
Net loss |
(2,332 | ) |
See accompanying notes to financial statements.
Gibson Technical Services, Inc.
Statement of Cash Flows
For the Three Months Ended March 31, 2021
(in thousands) |
||||
Cash flows from operating activities: |
||||
Net (loss) |
$ | (2,332 | ) | |
Adjustments to reconcile net income to net cash |
||||
provided by operating activities: |
||||
Depreciation |
227 | |||
Net gain on sale of property and equipment |
(6 | ) | ||
Changes in operating assets and liabilities: |
||||
Accounts receivable |
1,710 | |||
Unbilled receivables |
1,000 | |||
Inventory |
17 | |||
Due from related parties |
1,533 | |||
Other current assets |
(58 | ) | ||
Accounts payable |
387 | |||
Deferred revenue |
(60 | ) | ||
Accrued expenses |
430 | |||
Related party payable |
(300 | ) | ||
Long-term deposits |
(11 | ) | ||
Net cash provided by (used in) operating activities |
2,537 | |||
Cash flows from investing activities: |
||||
Purchases of property and equipment |
(140 | ) | ||
Proceeds from sale of property and equipment |
6 | |||
Net cash used in investing activities |
(134 | ) | ||
Cash flows from financing activities: |
||||
Proceeds from PPP loans |
1,425 | |||
Repayment of long-term debt |
(2,531 | ) | ||
Distributions to stockholders |
(74 | ) | ||
Net cash provided by (used in) financing activities |
(1,180 | ) | ||
Net decrease in cash |
1,223 | |||
Cash and cash equivalents at beginning of year |
— |
|||
Cash and cash equivalents at end of year |
$ | 1,223 | ||
Supplemental Disclosure of Cash Flow Information |
||||
Cash paid for interest |
$ | 22 |
See accompanying notes to financial statements.
Gibson Technical Services, Inc.
Notes to Financial Statements
Note 1. Nature of Operations and Summary of Significant Accounting Policies
Gibson Technical Services, Inc. (the "Company") is a national provider of broadband and wireless technical support services for telecommunications providers and cable television system operators. Specific services offered by the Company encompass plant testing and certification, network systems design and integration, and fiber splicing. In addition, the Company offers wireless network design and implementation services and utility contracting services. Revenues by service line are as follows:
Three Months Ended |
||||
March 31, 2021 |
||||
Broadband |
$ | 5,721 | ||
Construction |
327 | |||
Wireless |
1,260 | |||
Healthcare |
1,583 | |||
$ | 8,891 |
Use of Estimates: The preparation of financial statements in conformity with accounting principles generally accepted in the United States of America (“U.S. GAAP”) requires management to make estimates and assumptions. Those estimates and assumptions affect the reported amounts of assets and liabilities, the disclosure of contingent assets and liabilities, and the reported amounts of revenues and expenses. Actual results could differ from those estimates.
See matters described in Note 1 regarding certain significant estimates.
Cash and Cash Equivalents: The Company considers all highly liquid investments purchased with an original maturity of three months or less to be cash equivalents.
Concentrations of Credit Risk and Significant Customers: Financial instruments that potentially subject the Company to concentrations of credit risk consist principally of cash, cash equivalents and accounts receivable. The Company places its cash and temporary cash investments with high credit quality institutions. At times such cash and cash equivalents may be more than amounts insured by federal agencies. If the financial institutions were not to honor their contractual liability to the Company, the Company could incur losses. The Company routinely assesses the financial strength of its customers and consequently, believes that its trade accounts receivable credit risk exposure is limited. Accounts receivable are unsecured, and the Company is at risk to the extent that such amounts become uncollectible.
The Company considers the accounts receivable included in the accompanying financial statements to be fully collectible; accordingly, no allowance for doubtful accounts has been recorded.
As of March 31, 2021, three customers accounted for approximately 50%, 10% and 10% of the Company's accounts receivable (including unbilled receivables). For the three months ended March 31, 2021, two customers accounted for approximately 37% and 18% of the Company's revenues.
Note 1. Nature of Operations and Summary of Significant Accounting Policies (Continued)
Inventory and Work in Progress: Inventory is stated at the lower cost or market. As inventory is used, the cost is transferred to the cost of performing specific services for customers using the first-in, first-out (“FIFO”) method.
Work in progress includes the cost of work performed for customers, which cannot yet be billed to the customer based on the provisions of the contract.
Property and Equipment: Property and equipment are stated at cost. The Company depreciates the cost of vehicles, computer equipment, furniture and fixtures, and equipment on a straight-line basis over their estimated useful lives, which are generally three to seven years. Leasehold improvements are depreciated over the lesser of the lease term or estimated useful life. Property and equipment are evaluated for impairment whenever events or changes in circumstances indicate that the carrying amount of an asset may not be recoverable. There were no impairments of property and equipment noted through March 31, 2021.
Intangible assets: Intangible assets are recorded for the difference between the value allocated to tangible assets and the total purchase price.
Revenue Recognition: Revenues are recognized in the period in which the technical support and other utility contracting services are performed.
Income Taxes: The Company has elected under the Internal Revenue Code to be taxed as an S corporation. Accordingly, the stockholders of the Company are taxed on their proportionate share of the Company's taxable income and therefore, no income taxes have been provided for the Company in the financial statements for the three months ended March 31, 2021.
Certain states may assess franchise or other similar taxes, which are accrued when material.
Fair Value of Financial Instruments: Due to the short-term nature of the accounts receivable and accounts payable and the variable interest rate on the Company’s debt instruments, the carrying value of these financial instruments approximates their fair value.
Subsequent Events: Management has evaluated subsequent events through the date of this report, which is the date the financials were available to be issued and have determined that there are no subsequent events that require disclosure under the Subsequent Events topic of the FASB ASC.
Note 2. Related Party Transactions
The Company periodically charters the use of an aircraft owned by an affiliate of the Company’s majority stockholder. In the three months ended March 31, 2021, the Company paid $39 thousand for the use of the aircraft.
The Company pays rent for the corporate headquarters it leases from its minority stockholders. The Company paid $35 thousand for rent expense on its corporate headquarters in the three months ended March 31, 2021.
The majority stockholder of the Company is a part owner in a captive insurance company that provides certain insurance on risks related to the Company’s vehicles and property. Included in other assets is security collateral paid by the Company as a deposit held by this related party of $38,305 at March 31, 2021. Premiums paid by the Company to the captive insurer were $120 thousand for the three months ended March 31, 2021. Also included in other assets at March 31, 2021 is $36,000 paid on behalf of the majority stockholder related to the formation of this related party insurer.
Note 3. Common Stock Repurchase Agreement
The Company and certain stockholders are party to stock purchase agreements that give the Company and certain stockholders the right of first refusal to purchase stock owned by stockholders. Under certain circumstances, the Company's majority stockholder has an option to repurchase the shares issued based upon the agreement at a price based on the Company's capitalized earnings forecast. If the Company's majority stockholder does not elect on a timely basis to exercise their option, then the Company has the option to repurchase the shares according to the same provisions.
Note 4. Employee Benefit Plan
The Company has a qualified profit-sharing retirement plan for all eligible employees. The plan provides for contributions by the Company in such amounts as management may determine. The total company contribution expense was $35 thousand for the three months ended March 31, 2021.
Note 5. Revolving Line of Credit
The Company has available a line of credit with a financial institution for up to $4,500,000. The line of credit expires June 2021, unless extended. Borrowings on the line of credit bear interest at a variable interest rate per annum and is collateralized by a percentage of eligible accounts receivable. There was no outstanding balance on the line of credit as of March 31, 2021.
Note 6. Payroll Protection Plan Loan
The Company received a loan from Truist Bank in the amount of $1.5 million under the Paycheck Protection Program established by the Coronavirus Aid, Relief, and Economic Security (CARES) Act. The loan was subject to a note dated April 20, 2020 and was eligible for forgiveness to the extent proceeds of the loan were used for eligible expenditures such as payroll and other expenses described in the CARES Act. The Company received notice on April 12, 2021 that the loan was accepted for forgiveness.
In February 2021, the Company received a second loan from Truist Bank in the amount of $1.4 million under the Paycheck Protection Program established by the Coronavirus Aid, Relief, and Economic Security (CARES) Act. The loan is subject to a note dated February 27, 2021 and may be forgiven to the extent proceeds of the loan are used for eligible expenditures such as payroll and other expenses described in the CARES Act. No determination has been made as to whether the Company will be eligible for forgiveness, in whole or in part. The loan bears interest at a rate of 1% and is payable in monthly installments of principal and interest over 24 months beginning 6 months from the date of the note. The loan may be repaid at any time with no prepayment penalty. No payments have been made as the payments have been deferred.
Note 7. Commitments and Contingencies
The Company's contracts with its customers generally obligate the Company to perform warranty work correcting defects in work within a period of one to three years after the work is accepted by the customer. As of March 31, 2021, the cost arising from potential warranty liabilities is not considered to be significant by management; therefore, the Company has not recognized any liability related to warranty claims.
Note 8. Legal Proceedings
The Company from time to time is involved in litigation or other claims. These loss contingencies generally arise in the normal course of business and their ultimate outcomes would not be expected to have a material effect on the Company’s financial condition or financial statements.
Note 9. Uncertainties in Income Tax Positions
The Company has adopted accounting rules that prescribe when to recognize and how to measure the financial statement effects, if any, of income tax positions taken or expected to be taken on its income tax returns, including the position that the Company continues to qualify to be treated as an S Corporation for both federal and state income tax purposes. These rules require management to evaluate the likelihood that, upon examination by relevant taxing jurisdictions, those income tax positions would be sustained.
Based on that evaluation, if it were more than 50% probable that a material amount of income tax would be imposed at the entity level upon examination by the relevant taxing authorities, a liability would be recognized in the accompanying balance sheets along with any interest and penalties that would result from that assessment. Should any such penalties and interest be incurred, the Company's policy would be to recognize them as operating expenses.
Based on the results of management's evaluation, no income taxes, interest or penalties have been accrued or charged to expense as of March 31, 2021 or for the three months then ended related to uncertain tax positions.
The Company's income tax returns are subject to examination by taxing authorities for a period of three years from the date they are filed. As of March 31, 2021, all tax years back to December 31, 2017 are subject to examination by U.S. federal, state, and local tax authorities.
Note 10. Public Business Entity
The stand-alone statements were performed based on private company accounting within U.S. GAAP. Gibson Technical Services meets the definition of a public business entity only because its financial information has to be included in another company’s SEC filing. To comply with those standards, amortization of goodwill has been omitted. No other adjustments have been made.
Exhibit 99.2
UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL STATEMENTS
On April 13, 2020, Orbital Energy Group, Inc., a Colorado corporation (“Orbital Energy”, the “Company”, “we”, or “our”) entered into a share purchase agreement to acquire Gibson Technical Services, Inc. ("GTS"), an Atlanta-based telecommunications company providing diversified telecommunications services nationally since 1990 and will become a wholly owned subsidiary of the Company. The Company paid $48 million with the consideration structured as follows:
● |
$22,000,000 in cash paid at closing; and |
● |
4,651,162 shares of restricted common stock issued to the GTS shareholders with an aggregate value of $26,000,000 based upon a per share value of $5.59. Of the newly issued shares, 2,232,569 of the shares are subject to a one (1) year restriction and 2,418,593 are subject to a two (2) year restriction. |
● |
The stock purchase agreement provided for the issuance of additional shares of OEG restricted common stock to the GTS shareholders valued at $5.59 as a post-closing adjustment for the excess net working capital above a 2-1 ratio within 45 days after the closing date of April 13, 2021. |
The preliminary base purchase price for GTS was $48 million, and was subject to adjustment to reflect assumed liabilities, preliminary working capital adjustments and a fluctuating stock price as the $48 million was partially based on a stock value of $5.59 per share. Following initial adjustments and based on a closing stock price of $4.59 on April 13, 2021, the preliminary closing price of GTS was $42.3 million and included a working capital adjustment of 1,278,105 restricted shares or $4.6 million at fair value. Other than the working capital adjustment which is as of June 8, 2021 and stock value, which is as of April 13, 2021, our estimated pro forma balance sheet included herein is stated as if the transaction occurred on March 31, 2021 and reflects the balance sheets as of that date. Future adjustments for working capital excess compared to the 2:1 target ratio may change as the Company finalizes valuations and financial results as of the actual date of the acquisition on April 13, 2021.
The following pro forma financial information is based on our historical consolidated financial statements and the historical financial statements of the acquired GTS business and is intended to provide you with information about how the GTS transaction might have affected our historical consolidated statement of operations if it had closed as of January 1, 2020. The pro forma balance sheet as of March 31, 2021 is as if the acquisition had closed on that date.
The pro forma financial information below is based on available information and assumptions that we believe are reasonable. The pro forma financial information is for illustrative and informational purposes only and is not intended to represent or be indicative of what our results of operations would have been had the transaction described above occurred on the date indicated. The pro forma financial information also should not be considered representative of our future financial condition or results of operations.
The following unaudited pro forma condensed combined balance sheet as of March 31, 2021 and statements of operations for the year ended December 31, 2020 and for the three-month period ended March 31, 2021, give effect to our acquisition of GTS and the common stock issued to fund the acquisition. The historical consolidated financial information has been adjusted in the unaudited pro forma condensed combined statements of operations to give effect to or remove the effect of events that are (1) directly attributable to the GTS acquisition, (2) factually supportable, and (3) expected to have a continuing impact on our results.
Unaudited Pro Forma Condensed Combined Balance Sheet
Historical |
Pro Forma Adjustments |
||||||||||||||||
Orbital Energy Group, Inc. |
Gibson Technical Services, Inc. |
Gibson Technical Services, Inc. |
|||||||||||||||
(in thousands) |
As of March 31, 2021 |
As of March 31, 2021 |
Transaction Accounting Adjustments |
Note |
Pro Forma Combined |
||||||||||||
(Unaudited) |
(Unaudited) |
||||||||||||||||
Assets: |
|||||||||||||||||
Current Assets: |
|||||||||||||||||
Cash and cash equivalents |
$ | 34,733 | $ | 1,223 | $ | (22,180 | ) |
2a, 2b |
$ | 13,776 | |||||||
Restricted cash - current |
153 | — | — | 153 | |||||||||||||
Trade accounts receivable, net of allowance |
6,840 | 7,985 | — | 14,825 | |||||||||||||
Inventories |
974 | 180 | — | 1,154 | |||||||||||||
Contract assets |
4,200 | 1,816 | — | 6,016 | |||||||||||||
Note receivable, current portion |
520 | — | — | 520 | |||||||||||||
Prepaid expenses and other current assets |
3,016 | 250 | 1,424 |
2c |
4,690 | ||||||||||||
Total current assets |
50,436 | 11,454 | (20,756 | ) | 41,134 | ||||||||||||
Property and equipment, less accumulated depreciation |
8,669 | 2,468 | 1,299 |
2d |
12,436 | ||||||||||||
Investment |
1,063 | — | — | 1,063 | |||||||||||||
Right of use assets - Operating leases |
9,264 | — | 860 |
2e |
10,124 | ||||||||||||
Goodwill |
7,006 | 1,966 | 13,884 |
2f |
22,856 | ||||||||||||
Other intangible assets, less accumulated amortization |
14,221 | — | 22,580 |
2g |
36,801 | ||||||||||||
Restricted cash |
1,026 | — | — | 1,026 | |||||||||||||
Note receivable |
3,091 | — | — | 3,091 | |||||||||||||
Deposits and other assets |
170 | 125 | — | 295 | |||||||||||||
Total assets |
$ | 94,946 | $ | 16,013 | $ | 17,867 | $ | 128,826 | |||||||||
Liabilities and Stockholders' Equity: |
|||||||||||||||||
Current Liabilities: |
|||||||||||||||||
Accounts payable |
$ | 4,141 | $ | 941 | $ | — | $ | 5,082 | |||||||||
Notes payable, current * |
16,798 | 2,899 | — | 19,697 | |||||||||||||
Operating lease obligations, current portion |
2,348 | — | 106 |
2e |
2,454 | ||||||||||||
Accrued expenses |
4,703 | 1,210 | — | 5,913 | |||||||||||||
Contract liabilities |
4,024 | 80 | — | 4,104 | |||||||||||||
Total current liabilities |
32,014 | 5,130 | 106 | 37,250 | |||||||||||||
Notes payable, less current portion |
8,756 | 180 | (180 | ) |
2b |
8,756 | |||||||||||
Operating lease obligations, less current portion |
6,636 | — | 754 |
2e |
7,390 | ||||||||||||
Contingent consideration |
720 | — | — | 720 | |||||||||||||
Deferred tax liabilities |
— | — | 7,597 |
2h |
7,597 | ||||||||||||
Other long-term liabilities |
2,720 | — | — | 2,720 | |||||||||||||
Total liabilities |
50,846 | 5,310 | 8,277 | 64,433 | |||||||||||||
Commitments and contingencies |
|||||||||||||||||
Stockholders' Equity: |
|||||||||||||||||
Preferred stock |
— | — | — | — | |||||||||||||
Common stock |
47 | 6,656 | (6,650 | ) |
2i |
53 | |||||||||||
Additional paid-in capital |
216,527 | 5,000 | 15,287 |
2i |
236,814 | ||||||||||||
Treasury stock |
(413 | ) | — | — | (413 | ) | |||||||||||
Accumulated deficit |
(167,633 | ) | (953 | ) | 953 |
2j |
(167,633 | ) | |||||||||
Accumulated other comprehensive loss |
(4,428 | ) | — | — | (4,428 | ) | |||||||||||
Total stockholders' equity |
44,100 | 10,703 | 9,590 | 64,393 | |||||||||||||
Total liabilities and stockholders' equity |
$ | 94,946 | $ | 16,013 | $ | 17,867 | $ | 128,826 |
* $1.5 million of this balance was forgiven as part of the Paycheck Protection Program (PPP) as of April 12, 2021 prior to the sale of GTS. The remaining $1.4 million of PPP loans included on the GTS balance sheet are expected to be forgiven and if not forgiven will be paid from a contingent receivable funded by the seller.
See accompanying notes to unaudited pro forma financial statements
Unaudited Pro Forma Condensed Combined Statement of Operations
Historical |
Pro Forma Adjustments |
||||||||||||||||
(in thousands, except share and per share amounts) |
Orbital Energy Group, Inc. |
Gibson Technical Services, Inc. |
Gibson Technical Services, Inc. |
||||||||||||||
For the Year Ended December 31, 2020 |
For the Year Ended December 31, 2020 |
Transaction Accounting Adjustments |
Note |
Pro Forma Combined |
|||||||||||||
Revenues |
$ | 38,414 | $ | 40,037 | $ | — | $ | 78,451 | |||||||||
Cost of revenues |
31,315 | 33,266 | 179 |
2d |
64,760 | ||||||||||||
Gross profit |
7,099 | 6,771 | (179 | ) | 13,691 | ||||||||||||
Operating expenses: |
|||||||||||||||||
Selling, general and administrative expense |
29,395 | 6,669 | — | 36,064 | |||||||||||||
Depreciation and amortization |
4,749 | 274 | 1,769 |
2d, 2g |
6,792 | ||||||||||||
Research and development |
45 | — | — | 45 | |||||||||||||
Provision for bad debt |
1,639 | — | — | 1,639 | |||||||||||||
(Gain) loss on disposal of fixed assets |
24 | (8 | ) | — | 16 | ||||||||||||
Total operating expenses |
35,852 | 6,935 | 1,769 | 44,556 | |||||||||||||
Loss from operations |
(28,753 | ) | (164 | ) | (1,948 | ) | (30,865 | ) | |||||||||
Other income (expense) |
959 | — | — | 959 | |||||||||||||
Interest expense |
(1,303 | ) | (103 | ) | — | (1,406 | ) | ||||||||||
Loss from continuing operations before income taxes and equity in net loss of affiliate |
(29,097 | ) | (267 | ) | (1,948 | ) | (31,312 | ) | |||||||||
Net loss of affiliate |
(4,806 | ) | — | — | (4,806 | ) | |||||||||||
Loss from continuing operations before taxes |
(33,903 | ) | (267 | ) | (1,948 | ) | (36,118 | ) | |||||||||
Income tax expense (benefit) |
(3,546 | ) | — | — | (3,546 | ) | |||||||||||
Loss from continuing operations, net of income taxes |
(30,357 | ) | (267 | ) | (1,948 | ) | (32,572 | ) | |||||||||
Basic and diluted weighted average common shares outstanding |
29,937,863 | 5,929,267 |
2k |
35,867,130 | |||||||||||||
Loss from continuing operations per common share - basic and diluted |
$ | (1.02 | ) | $ | (0.91 | ) |
See accompanying notes to unaudited pro forma financial statements
Unaudited Pro Forma Condensed Combined Statement of Operations
Historical |
Pro Forma Adjustments |
||||||||||||||||
(in thousands, except share and per share amounts) |
Orbital Energy Group, Inc. |
Gibson Technical Services, Inc. |
Gibson Technical Services, Inc. |
||||||||||||||
For the Three Months Ended March 31, 2021 |
For the Three Months Ended March 31, 2021 |
Transaction Accounting Adjustments |
Note |
Pro Forma Combined |
|||||||||||||
Revenues |
$ | 9,491 | $ | 8,891 | $ | — | $ | 18,382 | |||||||||
Cost of revenues |
10,797 | 6,215 | 41 |
2d |
17,053 | ||||||||||||
Gross profit (loss) |
(1,306 | ) | 2,676 | (41 | ) | 1,329 | |||||||||||
Operating expenses: |
|||||||||||||||||
Selling, general and administrative expense |
14,460 | 4,937 | — | 19,397 | |||||||||||||
Depreciation and amortization |
1,515 | 74 | 440 |
2d, 2g |
2,029 | ||||||||||||
Research and development |
1 | — | — | 1 | |||||||||||||
Provision for bad debt |
(19 | ) | — | — | (19 | ) | |||||||||||
(Gain) loss on disposal of fixed assets |
— | (6 | ) | — | (6 | ) | |||||||||||
Total operating expenses |
15,957 | 5,005 | 440 | 21,402 | |||||||||||||
Loss from operations |
(17,263 | ) | (2,329 | ) | (481 | ) | (20,073 | ) | |||||||||
Other income (expense) |
63 | 19 | — | 82 | |||||||||||||
Interest expense |
(736 | ) | (22 | ) | — | (758 | ) | ||||||||||
Loss from continuing operations before income taxes and equity in net loss of affiliate |
(17,936 | ) | (2,332 | ) | (481 | ) | (20,749 | ) | |||||||||
Net loss of affiliate |
— | — | — | — | |||||||||||||
Loss from continuing operations before taxes |
(17,936 | ) | (2,332 | ) | (481 | ) | (20,749 | ) | |||||||||
Income tax expense (benefit) |
16 | — | — | 16 | |||||||||||||
Loss from continuing operations, net of income taxes |
(17,952 | ) | (2,332 | ) | (481 | ) | (20,765 | ) | |||||||||
Basic and diluted weighted average common shares outstanding |
44,564,868 | 5,929,267 |
2k |
50,494,135 | |||||||||||||
Loss from continuing operations per common share - basic and diluted |
$ | (0.40 | ) | $ | (0.41 | ) |
See accompanying notes to unaudited pro forma financial statements
NOTES TO UNAUDITED PRO FORMA FINANCIAL STATEMENTS
1. Basis of Pro Forma Presentation
The unaudited pro forma condensed combined statements of operations have been prepared using the historical consolidated financial statements of Orbital Energy Group, Inc., and the historical financial statements of Gibson Technical Services, Inc. Because we now control Gibson Technical Services, Inc., we have applied acquisition accounting as if the acquisition had closed as of January 1, 2020 for the pro forma statement of operations and as if the acquisition had closed as of March 31, 2021 for the the pro forma balance sheet. Purchase accounting adjustments are further described in Note 2 below.
In addition to presenting Orbital Energy Group operations as reported in our historical financial statements, our unaudited condensed combined pro forma statement of operations for the year ended December 31, 2020 includes the results of Gibson Technical Services, Inc. for the year ended December 31, 2020. We believe presenting these combined results is useful in illustrating the presentation of our pro forma condensed combined statement of operations for the year ended December 31, 2020. These pro forma adjustments are based on management's preliminary estimates, which may materially change prior to the completion of the final valuation.
2. Transaction-Related Adjustments
a. |
Represents the $22 million cash payment for partial consideration for the purchase of Gibson Technical Services, Inc. |
b. |
Represents $180 thousand paid by GTS prior to acquisition to satisfy the outstanding debt as per the stock purchase agreement. |
c. |
Represents a contingent receivable funded by the seller to pay the Company's Paycheck Protection loan of $1.4 million in the event that forgiveness is not granted. |
d. |
Represents the fair value adjustment to property and equipment and the associated adjustment to depreciation. The average useful life of the assets purchased was seven years. |
e. |
Represents GTS's adoption of ASU 2016-02, Leases (Topic 842) effective January 1, 2019. The adoption of ASU 2016-02 was not applicable in the Gibson Technical Services, Inc. financials, as that business had not yet implemented ASC 842. |
f. |
Represents the implied goodwill of Gibson Technical Services, Inc. purchased by Orbital Energy Group, Inc and the removal of the goodwill already on GTS's books. |
g. |
Represents the the addition of Orbital Energy's fair value estimate of the acquired GTS intangibles and the related pro forma amortization. Other intangible assets, acquired values, useful lives and pro forma amortization expense are as follows: |
h. | Adjusts the deferred tax liabilities resulting from the book to tax differences as a result of purchase accounting adjustments. The rest of the acquired deferred tax liability will eliminate a portion of the Company’s deferred tax asset in the period of acquisition and allow the Company to recognize an income tax benefit of $7.6 million in the period of acquisition. This amount was not included in the proforma income statement above. |
i. | Represents the reversal of GTS's common stock and additional paid-in capital and to record the estimated fair value of 4,651,162 restricted shares issued by Orbital Energy Group, Inc. per the share purchase agreement and the estimated 1,278,105 restricted shares to be issued by Orbital Energy Group, Inc. as a result of the agreed upon working capital adjustment. |
j. | Represents reversal of historical GTS accumulated deficit as of the acquisition date. |
k. | Represents the increase in weighted average shares in connection with the issuance of 5,929,267 common shares to finance the acquisition. |
3. Management's Adjustments
The unaudited pro forma condensed combined statements of operations do not reflect any of Orbital Energy management’s expectations for revenue enhancements, cost savings from the combined companies’ operating efficiencies, synergies or other restructurings, or the costs and related liabilities that would be incurred to achieve such revenue enhancements, cost savings from operating efficiencies, synergies or restructurings, which could result from the GTS acquisition. The following tables shows the estimated cost savings from the combined entities if those cost savings were included in pro forma income from continuing operations, net of tax for the year ended December 31, 2020 and three months ended March 31, 2021.
For the Year Ended December 31, 2020 |
||||
(in thousands) |
Loss from continuing operations, net of tax |
|||
Pro forma combined |
$ | (32,572 | ) | |
Management's adjustments |
||||
Management stock awards |
2,503 | |||
Management buyout consulting |
14 | |||
Tax advisory fees |
87 | |||
Salary and benefits for Senior executives not retained |
842 | |||
Pro forma combined after management's adjustments |
$ | (29,126 | ) |
For the Three Months Ended March 31, 2021 |
||||
(in thousands) |
Loss from continuing operations, net of tax |
|||
Pro forma combined |
$ | (20,765 | ) | |
Management's adjustments |
||||
Employee loan forgiveness |
2,692 | |||
Accounting consultant fees |
116 | |||
Salary and benefits for Senior executives not retained |
181 | |||
Pro forma combined after management's adjustments |
$ | (17,776 | ) |
The synergies and efficiencies identified in these management adjustments are expected to be achieved within one year. The significant management stock awards and management buyout consulting were awarded to and for the benefit of key employees of GTS in 2020 and were one-time in nature. OEG does not expect to incur these costs going forward. The remaining adjustments relate to the elimination of one time management buyout consulting costs and the removal of executive salaries who were not retained and will not be replaced. The responsibilities of these executives will be taken by existing executives of Orbital Energy Group, Inc. and GTS. Accounting and tax advisory fees related to GTS shareholder advisory services will not continue. Employee loan forgiveness is not expected to occur in the coming years. To calculate the adjustments, OEG reviewed actual expenses incurred in 2020 and Q1 of 2021 and applied these amounts as management adjustments.
4. Purchase Consideration and Preliminary Purchase Price Allocation
The purchase consideration as of April 13, 2021 is as follows:
Preliminary Purchase Price Allocation – The total purchase price as summarized below was allocated to the acquired tangible and intangible assets and liabilities for purposes of this unaudited pro forma condensed combined financial information, based on their estimated relative fair values assuming the acquisition was completed on the pro forma balance sheet date presented. The final allocation, expected to complete during the third quarter of 2021, will be based upon valuations and other studies for which there is currently insufficient information to make a definitive allocation. Accordingly, the purchase price allocation adjustments are preliminary and have been made solely for the purpose of providing unaudited pro forma condensed combined financial information. The final purchase price allocation will be determined after completion of a thorough analysis to determine the fair value of the accrued tangible assets and liabilities, including fixed assets, and identifiable intangible assets and liabilities. Accordingly, the final purchase accounting adjustments, including those resulting from conforming accounting policies to those of the Company, could differ materially from the pro forma adjustments presented herein. Any increase or decrease in the fair value of the acquired tangible and identifiable intangible assets and liabilities, as compared to the information shown herein, will also change the portion of purchase price allocable to goodwill and could impact the operating results of the combined company following the acquisition due to differences in amortization related to the assets and liabilities. The total preliminary purchase price was allocated as follows:
(in thousands) |
||||
Purchase price |
$ | 42,293 | ||
Cash and cash equivalents |
1,043 | |||
Trade accounts receivable |
7,985 | |||
Inventories |
180 | |||
Contract assets |
1,816 | |||
Prepaid expenses and other current assets |
1,674 | |||
Property and equipment |
3,767 | |||
Right of use assets |
860 | |||
Goodwill |
15,850 | |||
Intangible, Customer Relationships |
16,075 | |||
Intangible, Trade name |
6,120 | |||
Intangible, Noncompete covenants |
385 | |||
Deposits and other assets |
125 | |||
Deferred tax liability |
(7,597 | ) | ||
Liabilities assumed |
(5,990 | ) | ||
Purchase price allocation |
$ | 42,293 |
5. Important Cautions Regarding Forward Looking Statements
This document contains forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. All statements, other than statements of historical facts, included in this document that address activities, events or developments that the Company expects, believes or anticipates will or may occur in the future are forward-looking statements. Without limiting the generality of the foregoing, forward-looking statements contained in this document specifically include the expectations surrounding the acquisition of GTS as well as the benefits of it and related transactions, as well as plans, strategies, objectives and anticipated financial and operating results of the Company, and other guidance included in this document. These statements are based on certain assumptions made by the Company based on management’s experience and perception of historical trends, current conditions, anticipated future developments and other factors believed to be appropriate. Such statements are subject to a number of assumptions, risks and uncertainties, many of which are beyond the control of if the Company, which could cause actual results to vary materially from those projected in the forward-looking statements. The Company may experience significant fluctuations in future operating results due to a number of economic, competitive, and other factors, including, among other things, our reliance on third-party manufacturers and suppliers, government agency budgetary and political constraints, new or increased competition, changes in market demand, and the performance or reliability of our products. These factors and others could cause operating results to vary significantly from those in prior periods, and those projected in forward-looking statements. Any forward-looking statement speaks only as of the date on which such statement is made and the Company undertakes no obligation to correct or update any forward-looking statement, whether as a result of new information, future events or otherwise, except as required by applicable law. Additional information regarding these and other factors, which could materially affect the Company and its operations, are included in certain forms the Company has filed with the Securities and Exchange Commission.