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  

Financial Statements of Gibson Technical Services, Inc.

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

 

CONSENT OF INDEPENDENT CERTIFIED PUBLIC ACCOUNTANTS
 
 
 
We consent to the incorporation in this Form 8-K, of Orbital Energy Group, Inc. of our report dated March 17, 2021, related to the financial statements of Gibson Technical Services, Inc. as of December 31, 2020 and 2019. We also consent to the reference to us under the heading "Experts".
 
 
/s/ Henssler CPAs & Advisers, LLC
 
Kennesaw, Georgia
June 21, 2021
 

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 Auditors 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.

 

Managements 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.

 

Auditors 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

 

 

 
1
 

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  

 

Liabilities and Stockholder's Equity                
Current liabilities:                

Accounts payable, including retainage

               

of $450,572 in 2020 and $394,932 in 2019

  $ 479,246     $ 573,548  

Cash overdraft

    74,583        

Deferred revenue

    139,834       685,640  

Accrued expenses

    780,190       1,553,019  

Payroll protection plan loan

    1,474,431        

Long-term debt - current portion

    1,944,074        

Related party payable

    300,000       840,000  

Total current liabilities

    5,192,358       3,652,207  

Long-term debt - less current portion

    767,798        
                 

Stockholders' equity:

               

Common stock, no par value, 1,000 shares authorized, 139.236

 

shares issued and outstanding

    6,655,803       4,641,240  

Additional paid-in capital

    5,000,000       5,000,000  

Retained earnings

    1,453,365       2,471,844  
Total stockholders' equity     13,109,168       12,113,084  
Total liabilities and stockholders' equity   $ 19,069,324     $ 15,765,291  

 

 

See accompanying notes to financial statements.

 

 

2

 

 

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.

 

 

 

 

3

 

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.

 

 

4

 

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.

 

 

5

 

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.

 

 

6

 

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.

 

 

7

 

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.

 

 

8

 

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  

 

 

9

 

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.

 

10

 

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.

 

* * *

 

 

11

 

 

 

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.

 

 

1

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.

 

 

2

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.

 

3

 

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.

 

 

4

 

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.

 

 

5

 

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.

 

 

6

 

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.

 

7

 

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.

 

 

8

 

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.

 

9

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. 

 

 

 

1

 

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.

 

2

 

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

 

3

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

 

4

 

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

 

5

 

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:

 

(in thousands)

                               
                                 
   

Value

   

Amortization Period in Years

   

2020 Pro Forma Amortization

   

2021 3-month Pro Forma Amortization

 

Customer Relationships

  $ 16,075       10     $ 1,608     $ 402  

Trade name

    6,120    

indefinite

             

Non-Compete covenants

    385       5       77       19  

Total

  $ 22,580             $ 1,685     $ 421  

 

 

  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.

 

6

 

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. 

 

7

 

 

4. Purchase Consideration and Preliminary Purchase Price Allocation

 

The purchase consideration as of April 13, 2021 is as follows:

(in thousands)

       
         

Cash consideration

  $ 22,000  

Orbital Energy restricted stock issued - initial agreement - 4,651,162 shares

    15,705  

Orbital Energy restricted stock issued - working capital adjustment - 1,278,105 shares

    4,588  
    $ 42,293  

 

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  

 

 

 

8

 

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.

 

 

 

 

 

 

9