| | | |
Per Share
|
| |
Total
|
| ||||||
|
Public offering price
|
| | | $ | 59.00 | | | | | $ | 283,552,053.00 | | |
|
Underwriting discounts and commissions(1)
|
| | | $ | 2.8025 | | | | | $ | 13,468,722.52 | | |
|
Proceeds, before expenses, to Hydrofarm Holdings Group, Inc.
|
| | | $ | 56.1975 | | | | | $ | 270,083,330.48 | | |
| | J.P. Morgan | | | | | |
Stifel
|
|
| |
Deutsche Bank Securities
|
| |
Truist Securities
|
| |
William Blair
|
|
| | | |
Page
|
| |||
| | | | | 1 | | | |
| | | | | 19 | | | |
| | | | | 20 | | | |
| | | | | 23 | | | |
| | | | | 28 | | | |
| | | | | 30 | | | |
| | | | | 31 | | | |
| | | | | 32 | | | |
| | | | | 33 | | | |
| | | | | 34 | | | |
| | | | | 41 | | | |
| | | | | 49 | | | |
| | | | | 52 | | | |
| | | | | 54 | | | |
| | | | | 56 | | | |
| | | | | 62 | | | |
| | | | | 64 | | | |
| | | | | 68 | | | |
| | | | | 76 | | | |
| | | | | 76 | | | |
| | | | | 76 | | | |
| | | | | 76 | | | |
| |
|
| |
|
| |
|
| |
|
| |
|
|
| |
|
| |
|
|
| | | |
Range
|
| |||||||||
| | | |
Three Months Ended
March 31, 2021 |
| |||||||||
| | | |
(In millions)
|
| |||||||||
|
Net Income Range
|
| | | $ | 4.1 | | | | | $ | 4.9 | | |
|
Interest expense
|
| | | | 0.1 | | | | | | 0.1 | | |
|
Income taxes
|
| | | | 0.6 | | | | | | 0.8 | | |
|
Depreciation and amortization
|
| | | | 1.6 | | | | | | 1.6 | | |
|
Impairment, restructuring and other
|
| | | | 0.0 | | | | | | 0.0 | | |
|
Acquisition expenses(1)
|
| | | | 0.6 | | | | | | 0.6 | | |
|
Other income, net
|
| | | | (0.1) | | | | | | (0.1) | | |
|
Stock-based compensation(2)
|
| | | | 1.3 | | | | | | 1.3 | | |
|
Loss on debt extinguishment
|
| | | | 0.7 | | | | | | 0.7 | | |
|
Adjusted EBITDA Range
|
| | | $ | 8.9 | | | | | $ | 9.9 | | |
| | | |
Three Months Ended
March 31, 2020 |
| | |||||
| | | |
(In millions)
|
| ||||||
|
Net Loss
|
| | | ($ | 3.1) | | | | ||
|
Interest expense
|
| | | | 2.8 | | | | ||
|
Income taxes
|
| | | | 0.1 | | | | ||
|
Depreciation and amortization
|
| | | | 1.8 | | | | ||
|
Impairment, restructuring and other
|
| | | | 0.0 | | | | ||
|
Acquisition expenses
|
| | | | 0.0 | | | | ||
|
Other income, net
|
| | | | 0.0 | | | | ||
|
Stock-based compensation
|
| | | | 0.0 | | | | ||
|
Loss on debt extinguishment
|
| | | | 0.0 | | | | ||
|
Adjusted EBITDA
|
| | | $ | 1.6 | | | | ||
| | | |
Years ended
December 31, |
| |||||||||
| | | |
2020
|
| |
2019
|
| ||||||
| | | |
(In thousands, except per share amounts)
|
| |||||||||
| Income statement data for period ended: | | | | | | | | | | | | | |
|
Net sales
|
| | | $ | 342,205 | | | | | $ | 235,111 | | |
|
Gross profit
|
| | | | 63,633 | | | | | | 27,086 | | |
|
Selling, general and administrative
|
| | | | 58,492 | | | | | | 43,784 | | |
|
Impairment, restructuring and other(a)
|
| | | | 860 | | | | | | 10,035 | | |
|
Income (loss) from operations
|
| | | | 4,281 | | | | | | (26,733) | | |
|
Interest expense
|
| | | | 10,141 | | | | | | 13,467 | | |
|
Net loss
|
| | | | (7,273) | | | | | | (40,083) | | |
|
Net loss attributable to common stockholders
|
| | | | (9,870) | | | | | | (40,083) | | |
|
Net loss per share attributable to common stockholders – diluted
|
| | | $ | (0.46) | | | | | $ | (1.94) | | |
| Cash flows (used in) provided by: | | | | | | | | | | | | | |
|
Operating activities
|
| | | $ | (44,825) | | | | | $ | (13,302) | | |
|
Investing activities
|
| | | | 546 | | | | | | (3,818) | | |
|
Financing activities
|
| | | | 88,145 | | | | | | 19,900 | | |
|
Net increase in cash, cash equivalents and restricted cash
|
| | | | 44,098 | | | | | | 4,934 | | |
| Other data: | | | | | | | | | | | | | |
|
Adjusted EBITDA(b)
|
| | | $ | 21,076 | | | | | $ | (9,495) | | |
|
Adjusted EBITDA as a percent of net sales(b)
|
| | | | 6.2% | | | | | | -4.0% | | |
|
Gross profit margin (gross profit as % of net sales)
|
| | | | 18.6% | | | | | | 11.5% | | |
|
Capital expenditures(c)
|
| | | | 1,447 | | | | | | 768 | | |
|
Federal net operating loss carryforwards
|
| | | | 62,500 | | | | | | 58,000 | | |
| | | |
As of December 31,
|
| |||||||||
| | | |
2020
|
| |
2019
|
| ||||||
| | | |
(In thousands)
|
| |||||||||
| Balance sheet data as of end of period: | | | | | | | | | | | | | |
|
Cash, cash equivalents and restricted cash
|
| | | $ | 76,955 | | | | | $ | 32,857 | | |
|
Working capital(d)
|
| | | | 151,217 | | | | | | 40,547 | | |
|
Total assets(e)
|
| | | | 275,795 | | | | | | 185,651 | | |
|
Long-term debt(f)
|
| | | | 1,036 | | | | | | 107,932 | | |
|
Total liabilities
|
| | | | 64,877 | | | | | | 154,471 | | |
|
Convertible preferred stock
|
| | | | — | | | | | | 21,802 | | |
|
Stockholders’ equity
|
| | | | 210,918 | | | | | | 9,378 | | |
| | | |
Years ended December 31,
|
| |||||||||
| | | |
2020
|
| |
2019
|
| ||||||
| | | |
(In thousands)
|
| |||||||||
|
Net loss
|
| | | $ | (7,273) | | | | | $ | (40,083) | | |
|
Interest expense
|
| | | | 10,141 | | | | | | 13,467 | | |
|
Income tax expense (benefit)
|
| | | | 576 | | | | | | (691) | | |
|
Depreciation and amortization
|
| | | | 6,779 | | | | | | 6,995 | | |
|
Impairment, restructuring and other
|
| | | | 860 | | | | | | 10,035 | | |
|
Other income, net
|
| | | | (70) | | | | | | (105) | | |
|
Stock-based compensation(1)
|
| | | | 9,156 | | | | | | 208 | | |
|
Loss on debt extinguishment
|
| | | | 907 | | | | | | 679 | | |
|
Adjusted EBITDA
|
| | | $ | 21,076 | | | | | $ | (9,495) | | |
|
Adjusted EBITDA as a percent of net sales
|
| | | | 6.2% | | | | | | -4.0% | | |
| | | |
As of December 31, 2020
|
| |||||||||
| | | |
Actual
|
| |
As adjusted
|
| ||||||
| | | |
(in thousands, except
share and per share data) |
| |||||||||
|
Cash, cash equivalents and restricted cash
|
| | | $ | 76,955 | | | | | $ | 346,282 | | |
| Stockholders’ equity: | | | | | | | | | | | | | |
|
Preferred stock, $0.0001 par value: 50,000,000 shares authorized, no shares
issued and outstanding, actual; 50,000,000 shares authorized, no shares issued and outstanding, as adjusted |
| | | | — | | | | | | — | | |
|
Common stock, $0.0001 par value: 300,000,000 shares authorized, 33,499,953 shares issued and outstanding, actual; 300,000,000 shares authorized, 38,305,920 shares issued and outstanding, as adjusted
|
| | | | 3 | | | | | | 4 | | |
|
Additional paid-in-capital
|
| | | | 364,248 | | | | | | 633,574 | | |
|
Accumulated other comprehensive income
|
| | | | 599 | | | | | | 599 | | |
|
Accumulated deficit
|
| | | | (153,932) | | | | | | (153,932) | | |
|
Total stockholders’ equity
|
| | | | 210,918 | | | | | | 480,425 | | |
|
Total capitalization
|
| | | $ | 210,918 | | | | | $ | 480,245 | | |
| |
Public offering price per share
|
| | | | | | | | | $ | 59.00 | | |
| |
Historical net tangible book value per share as of December 31, 2020
|
| | | $ | 4.73 | | | | | | | | |
| |
Increase in as adjusted net tangible book value per share attributable to new investors in
this offering |
| | | | 6.44 | | | | | | | | |
| |
As adjusted net tangible book value per share after this offering
|
| | | | | | | | | | 11.17 | | |
| |
Dilution per share to new investors in this offering
|
| | | | | | | | | $ | 47.83 | | |
|
Name
|
| |
Age
|
| |
Position
|
|
| William Toler | | | 61 | | | Chief Executive Officer and Chairman of the Board | |
| Terence Fitch | | | 61 | | | President | |
| B. John Lindeman | | | 50 | | | Chief Financial Officer | |
| Susan P. Peters | | | 67 | | | Director | |
| Patrick Chung | | | 31 | | | Director | |
| Renah Persofsky | | | 62 | | | Director | |
| Richard D. Moss | | | 63 | | | Director | |
| Melisa Denis | | | 57 | | | Director | |
|
Name and Principal Position
|
| |
Year
($) |
| |
Salary
($) |
| |
Bonus
($) |
| |
Stock
Awards ($)(1) |
| |
Option
Awards ($) |
| |
Nonequity
Incentive Plan Compensation ($) |
| |
Nonqualified
Deferred Compensation Earnings ($) |
| |
All Other
Compensation ($)(2) |
| |
Total
($) |
| |||||||||||||||||||||||||||
|
William Toler,
Chief Executive Officer and Chariman of the Board(3) |
| | | | 2020 | | | | | | 519,231 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 16,881 | | | | | | 536,112 | | |
| | | | 2019 | | | | | | 475,243 | | | | | | — | | | | | | 7,497,636 | | | | | | — | | | | | | — | | | | | | — | | | | | | 14,308 | | | | | | 7,987,187 | | | ||
|
Terence Fitch,
President(4) |
| | | | 2020 | | | | | | 311,539 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 23,947 | | | | | | 335,486 | | |
| | | | 2019 | | | | | | 237,945 | | | | | | — | | | | | | 1,795,242 | | | | | | — | | | | | | — | | | | | | — | | | | | | 16,715 | | | | | | 2,049,902 | | | ||
|
B. John Lindeman,
Chief Financial Officer(5) |
| | | | 2020 | | | | | | 374,519 | | | | | | 100,000 | | | | | | 2,440,327 | | | | | | — | | | | | | — | | | | | | — | | | | | | 16,412 | | | | | | 2,931,258 | | |
| | | | 2019 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | ||
| | | |
Option Awards
|
| |
Stock Awards
|
| ||||||||||||||||||||||||||||||||||||||||||||||||
|
Name and Principal Position
|
| |
Number of
Securities Underlying Unexercised Options (#) Exercisable |
| |
Number of
Securities Underlying Unexercised Options (#) Unexercisable |
| |
Equity
Incentive Plan Awards: Number of Securities Underlying Unexercised Unearned Options (#) |
| |
Option
Exercise Price ($) |
| |
Option
Exercise Date |
| |
Number of
Shares or Units of Stock That Have Not Vested (#) |
| |
Market
Value of Shares or Units of Stock That Have Not Vested ($)(1) |
| |
Equity
Incentive Plan Awards: Number of Unearned Shares, Units or Other Rights That Have Not Vested (#) |
| |
Equity
Incentive Plan Awards: Market or Payout Value of Unearned Shares, Units or Other Rights That Have Not Vested ($) |
| |||||||||||||||||||||||||||
|
William Toler,
Chief Executive Officer and Chairman of the |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 892,197 | | | | | | 46,911,718 | | | | | | — | | | | | | — | | |
|
Terence Fitch, President(3)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 209,473 | | | | | | 11,014,090 | | | | | | — | | | | | | — | | |
|
B. John Lindeman,
Chief Financial Officer(4) |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 402,151 | | | | | | 21,145,100 | | | | | | — | | | | | | — | | |
|
Name
|
| |
Fees Earned
or Paid in Cash ($) |
| |
Stock
Awards(1) ($) |
| |
Option
Awards ($) |
| |
Non-Equity
Incentive Plan Compensation ($) |
| |
Nonqualified
Deferred Compensation Earnings ($) |
| |
All Other
Compensation ($) |
| |
Total
($) |
| |||||||||||||||||||||
|
Patrick Chung
|
| | | | — | | | | | | 50,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 50,000 | | |
|
Susan P. Peters
|
| | | | — | | | | | | 50,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 50,000 | | |
|
Renah Persofsky
|
| | | | — | | | | | | 50,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 50,000 | | |
|
Richard D. Moss
|
| | | | — | | | | | | 50,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 50,000 | | |
|
Melisa Denis
|
| | | | — | | | | | | 50,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 50,000 | | |
|
Name
|
| |
Number of
Shares of Underlying Outstanding Stock Awards |
| |||
|
Patrick Chung
|
| | | | 2,500 | | |
|
Susan P. Peters
|
| | | | 2,500 | | |
|
Renah Persofsky
|
| | | | 2,500 | | |
|
Richard D. Moss
|
| | | | 2,500 | | |
|
Melisa Denis
|
| | | | 2,500 | | |
|
Name and Address of Beneficial Owner
|
| |
Number
of Shares Beneficially Owned |
| |
Percentage
of Shares Beneficially Owned Before This Offering |
| |
Percentage
of Shares Beneficially Owned After This Offering |
| |||||||||
| 5% Stockholders | | | | | | | | | | | | | | | | | | | |
|
Chris Payne(1)
|
| | | | 2,299,331 | | | | | | 6.7% | | | | | | 5.9% | | |
|
John Tomes(2)
|
| | | | 2,239,784 | | | | | | 6.6% | | | | | | 5.8% | | |
|
Peter Wardenburg(3)
|
| | | | 2,320,118 | | | | | | 6.8% | | | | | | 5.9% | | |
| Directors and Named Executive Officers: | | | | | | | | | | | | | | | | | | | |
|
William Toler(4)
|
| | | | 890,606 | | | | | | 2.6% | | | | | | 2.3% | | |
|
Terence Fitch(5)
|
| | | | 142,350 | | | | | | * | | | | | | * | | |
|
B. John Lindeman(6)
|
| | | | 69,699 | | | | | | * | | | | | | * | | |
|
Susan Peters(7)
|
| | | | 3,000 | | | | | | * | | | | | | * | | |
|
Patrick Chung(7)
|
| | | | 2,500 | | | | | | * | | | | | | * | | |
|
Renah Persofsky(7)
|
| | | | 4,500 | | | | | | * | | | | | | * | | |
|
Richard D. Moss(7)
|
| | | | 5,000 | | | | | | * | | | | | | * | | |
|
Melisa Denis(7)
|
| | | | 3,700 | | | | | | * | | | | | | * | | |
|
All directors and current executive officers as a group (eight persons)
|
| | | | 1,121,355 | | | | | | 3.3% | | | | | | 2.9% | | |
|
Name
|
| |
Number of
Shares |
| |||
|
J.P. Morgan Securities LLC
|
| | | | 2,171,960 | | |
|
Stifel, Nicolaus & Company, Incorporated
|
| | | | 1,450,221 | | |
|
Deutsche Bank Securities Inc.
|
| | | | 455,302 | | |
|
Truist Securities, Inc.
|
| | | | 364,242 | | |
|
William Blair & Company, L.L.C.
|
| | | | 364,242 | | |
|
Total
|
| | | | 4,805,967 | | |
| | | |
Without option
to purchase additional shares exercise |
| |
With full option
to purchase additional shares exercise |
| ||||||
|
Per Share
|
| | | $ | 2.8025 | | | | | $ | 2.8025 | | |
|
Total
|
| | | $ | 13,468,722.52 | | | | | $ | 15,489,027.95 | | |
| | J.P. Morgan | | | | | |
Stifel
|
|
| |
Deutsche Bank Securities
|
| |
Truist Securities
|
| |
William Blair
|
|
G8;[^[0A$N%>/.\\-A,6TQ,D6HD
M@!1ZU=W7D6DR1#6JUO*S]]=RO;EKZR 0>+.I3ETC/-9Y\R2B(NLGKU
MZUOZ-TV")=<>.@YX+"8MY)$DD$D!5D+7JU0*"F24F(%27M].N;^I>W0 A,1/
M/D^?F>.,Q6Z;[.@Z[:E MIGFN>'#SPLYD3((64A0JI+R[%DS$R5+7=>]N
M8N]OUU[%?:M95"B"UF>9SBQ6?"SF9DA5$E"P>EWU;?T,[? WFTX<%GQV2^_3-_0]F@25 $)S['#I>>0@ 1L_IU=.U]"50H
M4)S7/S]5SS($H(ERF_7K>_IW#4)S//%JV.,@@DA=IW[]-U]*5$)BYY\JGSK/
M'D$*BZR5WT[7=EK[ED$)J,Y.;^?$C*>GIT2]G-L\-CCSBV4A1*0LH $*76_
MZ[-VO9-H$)RW/S- ?U
M]=I9;N7UNN-)J79(I:\_GWJ$Y*]-Y8QB*KADI)_7'U_QI_IAUQ*$Y/)3.>F'
M3-]'3_"3$_THI1)',@ =:C"1,&<+>BE"8(P1B8D0D0D0D0(P
M&-0-<*.L)F*A6.0<@K%8Y!R"L5BL<
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M(I%(I!I%,*>I1*.!(+ &!F_)X8:;OMIZ 6A=Y1J0.PMZ=8I01ZCS,
MS[Z%$M@!;.L@!]*=94!>P)CVER]C25SYN"QXRD!1D]>W4M=^1OJ$19S//!JV
M.64 $+M6O?IF_I2H$&FYY.=XX)0""2+KL&_J9>^H A)6(BRW9TZDGC):3-$Q$
M%BLYKUW>]>;OM[WTJ! 0NKSEYGG@IS+NWK6_I\QSQ8C/ALNO>J8UB>W]#,WV*(3EF?F:[CP 1%TU4B)9A1[ZWVK?UO8*(25PL\>4Y^=YY
MG4]]^P:Z83GV>'2LE#F:YXM6SQH$+*0NU:Z.F;^B
M)(-=SXN/]K3*6BG0G%/FK'6_$SIE[FAE9S7;,
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M<.&MQ'6P*36AI(QQH$BT4
QFE?O&']YOT09BWJMU%)4*2FK#V]+4#WHOB_FA,80_X
M-Q?2_P#F18'T[*_7%AO1N/\ MY/Y,7X_\;<,?DG6+ ?)V%KI&3NR?"< L=@4.P*'8%!6"<(=F="L.^0[7
^+P&&UQU(&^=S(W]U/L^X(4N]_8
M[73=[-MYW?F&JXVO#> ,&Z*9\5%,A^H)PQC73[>79<[8RZBC[2@ FF&%-\=:
M=[':DS([]U/O?V.UT^3;>G9:9R,O,"H8K*;6Q,"Y!V&@46B,)7 35.10A*\]
MCGV4^Y[-MZ[F1.%)I^8(.PQH.]PU4QD-)ONV7CIIGQ4R?&Y +^5\#(.1:V0E
M?8B\7#&W5<;[3K36X1&5/=-KFTP!A(N.Y^EMBQ[FQ-R'4LC3J3>V<:9VQ;%J9XZZ?>_L=KICV;;T[+3.1EZ,*Y:T0<,
M*45_&XCRC!CH;H(]0JN 6A"NV]=CGV4^Y[-MZ<$_+LIL[?NH.]PU4QD-(>[
M93W0F9!2,\&M.JA&Y +^3N1!G:OXV$5.;45&_;L:W4^9^NGR[:0& NN> NR$
M9[$/)I":TU@77"V2)PE;L% TQVX\#1?.YD;^ZGV?<$*)7=]QUTV'Y;SW&^W]
MMSMGY3K7\@]+=M-CL#@=*:[#'71)L7<%@>8+=";C8W4G^&NGV:X/I8=F&5[3SWG5),C.CC)1
M?6-
X[7B>[Y92
MY'KPW2OY$:;01/&AJ>17XA%"P)F83-V99AH2A^7K&& *OK/:-VI5RWO#F,Z2
MQ+19!J9 W&KOKQ-OU8<>]Z[.!VC+N/!NQF+O%M[L-UBA?I-=B'W(&W^! -@-
M+C>PL(:M@R,3M#3F:TY;UO*K49*IUA'AZCRP-1TKR_1.R'%Z]WGX_P#?#IYZ
MN&F+MW5_/%[(+BR&4-C!7(Q3Q+)@6)1&H\&PW+ZQ=L%#%'#TEQ%4TW.'7M]X
MK-6.J"0JC+9$JU