mcft_Current_Folio_8K_A

 

 

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): October 1, 2018

 

MasterCraft Boat Holdings, Inc.

(Exact Name of Registrant as Specified in its Charter)

 

 

 

 

 

 

 

Delaware

    

001-37502

    

06-1571747

(State or Other Jurisdiction
of Incorporation)

 

(Commission
File Number)

 

(IRS Employer
Identification No.)

 

 

 

 

100 Cherokee Cove Drive
Vonore, Tennessee

    

37885

(Address of Principal Executive Offices)

 

(Zip Code)

 

(423) 884-2221

(Registrant’s telephone number, including area code)

 

Not applicable

(Former Name or Former Address, if Changed Since Last Report)

 

 

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:

 

     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 240.14d-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.            ☒

 

 

 


 

EXPLANATORY NOTE

 

On October 1, 2018, MasterCraft Boat Holdings, Inc., a Delaware corporation (the “Company” or the “Purchaser”) acquired all of the outstanding membership interests and other equity securities of Crest Marine LLC, a Michigan limited liability company (“Crest”) from its existing members (collectively, the “Sellers”) pursuant to a membership interest purchase agreement, dated as of September 10, 2018 (the “Membership Interest Purchase Agreement”), by and among the Purchaser, Crest, the Sellers and each of the other parties thereto (the “Acquisition”).

 

This Amendment No.1 to the Current Report on Form 8-K/A (“Amendment No. 1”) amends and supplements Item 9.01 of the original Current Report on Form 8-K filed by the Company on October 1, 2018 (the “Initial Form 8-K”) to provide certain historical financial statements for Crest and certain pro forma financial information in connection with the Acquisition. Any information required to be set forth in the Initial Form 8-K that is not being amended or supplemented pursuant to this Amendment No. 1 is hereby incorporated by reference. Except as set forth herein, no modifications have been made to the information contained in the Initial Form 8-K and the Company has not updated any information contained therein to reflect the events that have occurred since the date of the Initial Form 8-K. Accordingly, this Amendment No. 1 should be read in conjunction with the Initial Form 8-K.

 

Item 9.01 Financial Statements and Exhibits.

 

(a) Financial Statements of Businesses Acquired.

 

1.

The consolidated financial statements of Crest Marine LLC as of and for each of the years ended December 31, 2017 and 2016, together with the notes thereto and the report of independent public accounting firm thereon, are filed as Exhibit 99.1 to this Amendment No. 1 to Current Report on Form 8-K/A and are incorporated herein by reference.

 

2.

The unaudited financial statements of Crest Marine LLC as of June 30, 2018 and for each of the six months ended June 30, 2018 and 2017, together with the notes thereto, are filed as Exhibit 99.2 to this Amendment No. 1 to Current Report on Form 8-K/A and are incorporated herein by reference.

 

(b) Pro Forma Financial Information.

 

1.

Unaudited pro forma condensed combined balance sheet as of June 30, 2018 and unaudited statements of operations for the fiscal year ended June 30, 2018, each giving effect to the acquisition of Crest Marine LLC and related financing, and the notes thereto, are filed as Exhibit 99.3 to this Amendment No. 1 to Current Report on Form 8-K/A and are incorporated herein by reference.

 

(d) Exhibits.

 

The following exhibits are being furnished as part of this report:

2


 

 

 

 

Exhibit No.

    

Description

 

 

 

 

 

 

23.1

 

Consent of Davison & Associates, CPA, independent auditor for Crest Marine LLC

 

 

 

99.1

 

Audited financial statements of Crest Marine LLC as of and for each of the years ended December 31, 2017 and 2016, together with the notes thereto and the report of independent public accounting firm thereon

 

 

 

99.2

 

Unaudited financial statements of Crest Marine LLC as of June 30, 2018 and for each of the six months ended June 30, 2018 and 2017, together with the notes thereto

 

 

 

99.3

 

Unaudited pro forma condensed combined balance sheet as of June 30, 2018 and unaudited statements of operations for the fiscal year ended June 30, 2018, each giving effect to the acquisition of Crest Marine LLC and related financing, and the notes thereto

3


 

EXHIBIT INDEX

 

 

 

 

Exhibit No.

    

Description

 

 

 

23.1

 

Consent of Davison & Associates, CPA, independent auditor for Crest Marine LLC

 

 

 

99.1

 

Audited financial statements of Crest Marine LLC as of and for each of the years ended December 31, 2017 and 2016, together with the notes thereto and the report of independent public accounting firm thereon

 

 

 

99.2

 

Unaudited financial statements of Crest Marine LLC as of June 30, 2018 and for each of the six months ended June 30, 2018 and 2017, together with the notes thereto

 

 

 

99.3

 

Unaudited pro forma condensed combined balance sheet as of June 30, 2018 and unaudited statements of operations for the fiscal year ended June 30, 2018, each giving effect to the acquisition of Crest Marine LLC and related financing, and the notes thereto

4


 

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 hereunto duly authorized.

 

 

 

 

MCBC HOLDINGS, INC.

 

 

 

 

Dated: December 7, 2018

/s/ Timothy M. Oxley

 

Timothy M. Oxley

 

Chief Financial Officer, Treasurer and Secretary

 

 

5


mcft_Ex23_1

Exhibit 23.1

 

CONSENT OF INDEPENDENT AUDITOR

 

We hereby consent to the incorporation by reference in the Registration Statements on Form S-3 (No. 333-212812) and Form S-8 (No. 333-205825) of MasterCraft Boat Holdings, Inc. of our report dated October 18, 2018, relating to our review of the financial statements of Crest Marine, LLC. as of and for the years ended June 30, 2018 and 2017 and our report dated February 23, 2018, except as to Note F, which is October 18, 2018, relating to our audit of the financial statements of Crest Marine, LLC., as of and for the years ended December 31, 2017 and 2016 (Restated), included in this Current Report on Form 8-K/A.

 

/s/ Davison & Associates, CPA

 

 

 

Troy, Michigan

 

December 7, 2018

 

 


mcft_Ex99_1

Exhibit 99.1

FINANCIAL STATEMENTS AND REPORT OF

 

INDEPENDENT CERTIFIED PUBLIC ACCOUNTANTS

 

Crest Marine, LLC

 

December 31, 2017 and 2016 (Restated)

 

 


 

 

CONTENTS

 

 

 

 

Page

 

 

REPORT OF INDEPENDENT CERTIFIED PUBLIC ACCOUNTANTS

3

 

 

FINANCIAL STATEMENTS

 

 

 

BALANCE SHEETS

4

 

 

STATEMENTS OF EARNINGS

5

 

 

STATEMENTS OF MEMBERS’ EQUITY

6

 

 

STATEMENTS OF CASH FLOWS

7

 

 

NOTES TO FINANCIAL STATEMENTS

8 – 13

 

 

SUPPLEMENTAL INFORMATION

 

 

 

COST OF SALES

15

 

 

OPERATING EXPENSES

16

 

 

 

 

 


 

 

 

 

 

 

DAVISON & ASSOCIATES

CERTIFIED PUBLIC ACCOUNTANTS

Picture 1

 

REPORT OF INDEPENDENT CERTIFIED PUBLIC ACCOUNTANTS

 

Board of Members

Crest Marine LLC

 

We have audited the accompanying balance sheets of Crest Marine, LLC (a Michigan limited liability company) as of December 31, 2017 and 2016 and the related statements of earnings, members’ equity and cash flows, and the supplemental information presented herein 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 the accounting principles used and significant estimates made by management. Management is also responsible for 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 Crest Marine, LLC as of December 31, 2017 and 2016, and the results of its operations and its cash flows for the years then ended in conformity with accounting principles generally accepted in the United States of America.

 

Emphasis of Matter

 

As more fully described in Note F, Crest Marine, LLC improperly recognized assets and liabilities during the years ended December 31, 2017 and 2016. Crest Marine, L LC has restated its 2017 and 2016 financial statements for the correction of these misstatements. Our opinions on the 2017 and 2016 financial statements are not modified with respect to this matter.

 

Picture 2

 

Troy, Michigan

February 23, 2018, except as to Note F,  which is October 18, 2018

 

 

3250 West Big Beaver, Suite 540      Troy Michigan 48084
Tel (248) 643-0026   
   Fax (248) 643-0035      E-Mail: gary@davisonandassoc.com


 

 

Crest Marine, LLC

 

BALANCE SHEETS

 

December 31, (Restated)

 

 

 

 

 

 

 

 

 

    

2017

    

2016

 

 

(Restated)

 

(Restated)

ASSETS (note C)

 

 

 

 

 

 

CURRENT ASSETS

 

 

 

 

 

 

Cash in bank (note A2)

 

$

2,222,825 

 

$

1,122,123 

Accounts receivable

 

 

 

 

 

 

Trade (note A3)

 

 

3,388,223 

 

 

3,552,410 

Inventories (note A4), less reserve for obsolete inventory of $211,400 in 2017 and $173,000 in 2016

 

 

7,829,181 

 

 

5,909,476 

Prepaid expenses

 

 

103,309 

 

 

97,640 

Total current assets

 

 

13,543,538 

 

 

10,681,649 

PROPERTY AND EQUIPMENT - AT COST (note A5)

 

 

 

 

 

 

Leasehold improvements

 

 

826,774 

 

 

193,226 

Machinery and equipment

 

 

2,389,915 

 

 

1,824,415 

Computer software

 

 

47,956 

 

 

47,956 

Vehicles

 

 

527,950 

 

 

309,748 

 

 

 

3,792,595 

 

 

2,375,345 

Less accumulated depreciation

 

 

1,626,775 

 

 

1,237,979 

 

 

 

2,165,820 

 

 

1,137,366 

 

 

$

15,709,358 

 

$

11,819,015 

LIABILITIES

 

 

 

 

 

 

CURRENT LIABILITIES

 

 

 

 

 

 

Current portion of long-term debt

 

$

447,601 

 

$

238,164 

Accounts payable

 

 

 

 

 

 

Trade

 

 

2,910,471 

 

 

2,309,413 

Related parties (note B)

 

 

133,850 

 

 

48,243 

Accrued liabilities

 

 

 

 

 

 

Warranty (note A6)

 

 

88,824 

 

 

176,548 

Repurchased boats (note D)

 

 

35,000 

 

 

36,572 

Other liabilities

 

 

592,087 

 

 

576,561 

 

 

 

715,911

 

 

789,681 

Total current liabilities

 

 

4,207,833 

 

 

3,385,501 

LONG TERM DEBT, LESS CURRENT PORTION (note C)

 

 

175,401 

 

 

300,350 

COMMITMENTS (note D)

 

 

— 

 

 

— 

CONTINGENCIES (note E)

 

 

— 

 

 

— 

MEMBERS' EQUITY

 

 

11,326,124 

 

 

8,133,164 

 

 

$

15,709,358

 

$

11,819,015 

 

The accompanying notes are an integral part of these statements.

4


 

 

Crest Marine, LLC

 

STATEMENTS OF EARNINGS

 

Years ended December 31, (Restated)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2017

 

2016

 

 

 

(Restated)

 

(Restated)

 

 

 

 

 

Percent of

 

 

 

Percent of

 

 

    

Amount

    

net sales

    

Amount

    

net sales

 

Net sales

 

$

65,399,275 

 

100.0 

%  

$

53,858,951 

 

100.0 

%

Cost of sales

 

 

52,909,092 

 

80.9 

 

 

43,339,850 

 

80.5 

 

Gross profit

 

 

12,490,183 

 

19.1 

 

 

10,519,101 

 

19.5 

 

Operating expenses

 

 

7,764,026 

 

11.9 

 

 

6,723,524 

 

12.5 

 

Operating profit

 

 

4,726,157 

 

7.2 

 

 

3,795,577 

 

7.0 

 

Other expense

 

 

 

 

 

 

 

 

 

 

 

Interest expense

 

 

21,274 

 

— 

 

 

35,958 

 

— 

 

NET EARNINGS

 

$

4,704,883 

 

7.2 

%  

$

3,759,619 

 

7.0 

%

 

The accompanying notes are an integral part of these statements.

5


 

 

Crest Marine, LLC

 

STATEMENTS OF MEMBERS' EQUITY

 

Years ended December 31, (Restated)

 

 

 

 

 

 

 

 

 

    

2017

    

2016

 

 

(Restated)

 

(Restated)

Members' equity at beginning of year

 

$

8,133,164 

 

$

6,062,833 

Prior period adjustment (note F)

 

 

— 

 

 

(291,957)

Net earnings for the year

 

 

4,704,883 

 

 

3,759,619 

Distributions

 

 

(1,511,923)

 

 

(1,397,331)

Members' equity at end of year

 

$

11,326,124 

 

$

8,133,164 

 

The accompanying notes are an integral part of these statements.

6


 

 

Crest Marine, LLC

 

STATEMENTS OF CASH FLOWS

 

Years ended December 31, (Restated)

 

 

 

 

 

 

 

 

 

    

2017

    

2016

 

 

(Restated)

 

(Restated)

Cash flows from operating activities

 

 

 

 

 

 

Cash received from customers

 

$

65,563,462 

 

$

52,528,894 

Cash paid to suppliers and employees

 

 

(61,682,408)

 

 

(50,767,565)

Interest paid

 

 

(21,274)

 

 

(35,958)

Net cash provided by operating activities

 

 

3,859,780 

 

 

1,725,371 

Cash flows from investing activities

 

 

 

 

 

 

Purchase of property and equipment

 

 

(1,417,250)

 

 

(753,294)

Net payments from related parties

 

 

85,607 

 

 

93,302 

Net cash used in investing activities

 

 

(1,331,643)

 

 

(659,992)

Cash flows from financing activities

 

 

 

 

 

 

Long-term debt incurred

 

 

258,750 

 

 

50,660 

Payments on long-term debt

 

 

(174,262)

 

 

(182,445)

Distributions

 

 

(1,511,923)

 

 

(1,397,331)

Net cash used in financing activities

 

 

(1,427,435)

 

 

(1,529,116)

Net increase (decrease) in cash

 

 

1,100,702 

 

 

(463,737)

Cash at beginning of year

 

 

1,122,123 

 

 

1,585,860 

Cash at end of year

 

$

2,222,825 

 

$

1,122,123 

Reconciliation of net earnings to net cash provided by operating activities

 

 

 

 

 

 

  Net Earnings

 

$

4,704,883

 

$

3,759,619

Adjustments to reconcile net earnings to net cash provided by operating activities

 

 

 

 

 

 

 Depreciation

 

 

388,796 

 

 

253,230 

(Increase) decrease in assets:

 

 

 

 

 

 

Accounts receivable

 

 

164,187 

 

 

(1,330,057)

Inventories

 

 

(1,919,705)

 

 

(632,256)

Prepaid expenses

 

 

(5,669)

 

 

(19,419)

Increase (decrease) in liabilities:

 

 

 

 

 

 

Accounts payable

 

 

601,058 

 

 

(354,032)

Accrued liabilities

 

 

(73,770)

 

 

48,286 

Total adjustments

 

 

(845,103)

 

 

(2,034,248)

Net cash provided by operating activities

 

$

3,859,780 

 

$

1,725,371 

 

The accompanying notes are an integral part of these statements.

 

 

7


 

Crest Marine, LLC

 

NOTES TO FINANCIAL STATEMENTS

 

December 31, 2017 and 2016 (Restated)

 

 

NOTE A – SUMMARY OF ACCOUNTING POLICIES

 

A summary of the significant accounting policies consistently applied in the preparation of the accompanying financial statements follows.

 

1.Business Activity and Revenue Recognition

 

The Company’s principal business activity is the manufacturing and sale of pontoon boats to retailers throughout the United States.

 

The Company’s revenue is derived primarily from the sale of boats, marine parts, and accessories. Revenue is recognized in accordance with the terms of the sale, primarily upon shipment to customers, once the sales price is fixed or determinable and collectability is reasonably assured.

 

2.Cash and Cash Equivalents

 

Cash and cash equivalents include all cash balances and highly liquid investments with a maturity of one year or less. The company places its temporary cash investments with high credit quality financial institutions. At times these investments are not entirely FDIC insured; however, the company does not believe it is exposed to any significant credit risk on cash and cash equivalents. At December 31, 2017 and 2016, there was $1,972,825 and $872,123 of cash that was not FDIC insured.

 

3.Receivables and Concentration of Credit Risk

 

The Company considers its receivables to be fully collectible; accordingly, no allowance for doubtful accounts is required. If amounts become uncollectible, they will be charged to operations when that determination is made. At December 31, 2017, the accounts receivable from two customers in the boat financing industry totaled $2,373,283. At December 31, 2016, the accounts receivable from two customers in the boat financing industry totaled $1,691,086. The company does not generally require collateral on its accounts receivable.

 

4.Inventories

 

Inventories are valued at the lower of cost or market and are shown net of an inventory allowance on the balance sheet. Inventory cost includes material, labor, and manufacturing overhead and is determined based on the first-in, first-out (FIFO) method. Provisions are made as necessary to reduce inventory amounts to their net realizable value or to provide for obsolete products.

 

Inventory consists of the following for the years ended December 31:

 

 

 

 

 

 

 

 

 

    

2017

    

2016

Raw materials

 

 

 

 

 

 

Motors

 

$

1,551,203 

 

$

1,276,553 

Boat components

 

 

4,306,257 

 

 

3,521,331 

Finished goods

 

 

2,183,121 

 

 

1,284,592 

Obsolescence reserve

 

 

(211,400)

 

 

(173,000)

 

 

$

7,829,181 

 

$

5,909,476 

 

8


 

Crest Marine, LLC

 

NOTES TO FINANCIAL STATEMENTS — CONTINUED

 

December 31, 2017 and 2016 (Restated)

 

Activity in the obsolescence reserve was as follows for the years ended December 31:

 

 

 

 

 

 

 

 

 

    

2017

    

2016

Beginning balance

 

$

173,000

 

$

160,965

Charged to cost and expenses

 

 

38,400

 

 

12,035

Ending balance

 

$

211,400

 

$

173,000

 

5.Depreciation and Amortization

 

Depreciation and amortization is provided for in amounts sufficient to relate the cost of property and equipment to operations over their estimated service lives using the straight-line and accelerated methods.

 

6.Product Warranties

 

The Company provides a warranty with each manufactured boat sold.  There exists a possible loss as a result of future warranty service claims. The Company records an accrual for estimated future claims. Such accruals are based upon historical experience and management’s estimates of the level of future claims, and are subject to adjustment as actual claims are determined or as changes in the obligations become reasonably estimable. Warranty expense for the year ended December 31, 2017 and 2016 was $158,147 and $221,934, respectively.

 

Activity in the product warranty reserve was as follows for the years ended December 31:

 

 

 

 

 

 

 

 

 

    

2017

    

2016

Beginning balance

 

$

176,548 

 

$

164,668 

Accrued for warranties issued

 

 

216,515 

 

 

177,263 

Warranty claims paid

 

 

(304,239)

 

 

(165,383)

Ending balance

 

$

88,824 

 

$

176,548 

 

7.Accounting Estimates

 

Management uses estimates and assumptions in preparing financial statements in accordance with generally accepted accounting principles. Those estimates and assumptions affect the reported amounts of assets and liabilities, the disclosures of contingent assets and liabilities, and the reported revenues and expenses. Actual results could vary from the estimates that were assumed in preparing the financial statements.

 

8.Advertising

 

Advertising costs are charged to operations when incurred. Advertising expense for the years ended December 31, 2017 and 2016 was $310,610 and $369,407, respectively.

 

9.Income Taxes

 

The Company is treated as a partnership for income tax purposes; therefore, the profit or loss of Crest Marine LLC is included in the income tax returns of the Members. Accordingly, no recognition has been given to income taxes in the accompanying statements. As of December 31, 2017, the tax returns for the years ended December 31, 2016, 2015, and 2014 are open for audit by the taxing authorities.

 

9


 

Crest Marine, LLC

 

NOTES TO FINANCIAL STATEMENTS — CONTINUED

 

December 31, 2017 and 2016 (Restated)

 

NOTE B – RELATED PARTY TRANSACTIONS

 

The accounts receivable (payable) with related parties at years ended December 31 are as follows:

 

 

 

 

 

 

 

 

 

    

2017

    

2016

Affiliates

 

$

(146,824)

 

$

(61,217)

Member

 

 

12,974 

 

 

12,974 

 

 

$

(133,850)

 

$

(48,243)

 

The accounts receivable (payable) with affiliates is with limited liability companies related through common ownership. The related party accounts are non-interest bearing, unsecured and without specific payment terms; however, management anticipates the balance to be paid within the next year.

 

The following is a summary of the activity on the accounts for the years ended December 31:

 

 

 

 

 

 

 

 

 

    

2017

    

2016

Beginning balance

 

$

(48,243)

 

$

45,059 

Rent charged by affiliate

 

 

(205,235)

 

 

(155,235)

Administrative fee

 

 

60,000 

 

 

— 

Expenses paid on behalf of affiliates

 

 

59,628  

 

 

61,933 

Ending balance

 

$

(133,850)

 

$

(48,243)

 

In addition, the Company purchases materials and tooling supplies from one of the affiliates related through common ownership. The expense charged to operations for these materials and tooling supplies for the years ended December 31, 2017 and 2016 was $2,788,743 and $1,719,723, respectively. For the year ended December 31, 2017, the company received $60,000 for an administrative fee from this affiliate.

 

NOTE C – LONG-TERM DEBT

 

Long-term debt consists of a note payable to a bank in monthly principal payments of $8,928 plus interest at 4.25% with final payment April 2020. The note is collateralized by substantially all assets of the company and by real estate held by a company related through common ownership. The agreement with the bank contains covenants which, among other things, require a minimum net worth and debt coverage ratio. At December 31, 2017 and 2016, there was $258,823 and $365,957 outstanding on this loan, respectively.

 

The Company has available a bank draw down line of credit loan which provides for borrowings up to $250,000 for purchase of business property and equipment. This is a multiple advance note with final payment due in September 2017. Advances on the note bear interest at 1% over the bank’s prime rate with a minimum rate of 4.5% (total rate of 4.75% at December 31, 2016). The note is payable in monthly installments of $5,708, which includes principal and interest. The note is collateralized by substantially all assets of the company. The note contains covenants which, among other things, require a minimum net worth and debt service coverage ratio. At December 31, 2016, there was $46,062 outstanding on this line of credit loan.

 

The Company has available a bank draw down line of credit loan which provides for borrowings up to $500,000 for purchase of business property and equipment. Advances on the note bear interest at the bank’s prime rate (4.5% at December 31, 2017) and is collateralized by substantially all assets of the company. At December 31, 2017 and 2016, there was $322,570 and $63,820 outstanding on this line of credit, respectively.

 

10


 

Crest Marine, LLC

 

NOTES TO FINANCIAL STATEMENTS — CONTINUED

 

December 31, 2017 and 2016 (Restated)

 

The Company also has notes payable to the bank which provided borrowings for the purchase of company vehicles. Monthly installments of $1,863 are required through October 2020 at interest rates varying from 2.29% to 2.99%. The notes are collateralized by vehicles with a cost of $114,941. At December 31, 2017 and 2016, there was $41,609 and $62,676 outstanding on these bank notes, respectively.

 

The following is a schedule, by years, of the principal payments required for long-term debt:

 

 

 

 

 

Years ending December 31,

    

 

    

2018

 

$

447,601 

2019

 

 

120,075 

2020

 

 

55,326 

 

 

$

623,002 

 

 

NOTE D – COMMITMENT

 

The Company conducts its operations in facilities leased from a company related through common ownership (note B). The facility is leased under an operating lease on a month to month basis which provides for monthly payments of $17,103 per month, plus payment by the company of real estate taxes, operating and maintenance expenses. Rent expense charged to operations for the years ended December 31, 2017 and 2016 was $205,235 and $155,235, respectively.

 

In connection with its dealers’ wholesale floor-plan financing of boats, the Company has entered into repurchase agreements with various lending institutions. The repurchase commitment is on an individual unit basis with a term from the date it is financed by the lending institution through payment date by the dealer, generally not exceeding three years. Such agreements are customary in the industry and the Company’s exposure to loss under such agreements is limited by contractual caps and the resale value of the inventory which is required to be repurchased. The company records an accrual for estimated future repurchase commitments based on historical experience of amount of boats repurchased and losses experienced.

 

Activity in the repurchase boats reserve was as follows for the years ended December 31:

 

 

 

 

 

 

 

 

 

    

2017

    

2016

Beginning balance

 

$

36,572 

 

$

70,068 

Repurchased boat sales

 

 

407,613 

 

 

240,731 

Repurchased boat costs

 

 

(446,878)

 

 

(305,174)

Provision

 

 

37,693 

 

 

30,947 

Ending balance

 

$

35,000 

 

$

36,572 

 

 

NOTE E – CONTINGENCIES

 

At December 31, 2017 and 2016, the company had a third party guarantee outstanding of approximately $127,692 and $180,578, respectively. The guarantee is the liability of the company related through common ownership that owns the building in which the company conducts its operations. No loss is anticipated as a result of the guarantee.

 

NOTE F – RESTATEMENT OF FINANCIAL STATEMENTS

 

The Company is restating its financial statements for the years ended December 31, 2017 and 2016 to correct various account balances as summarized below. The restatements are being made in accordance with ASC 250

11


 

Crest Marine, LLC

 

NOTES TO FINANCIAL STATEMENTS — CONTINUED

 

December 31, 2017 and 2016 (Restated)

 

“Accounting Changes and Error Corrections”. The effects of the adjustments on the Company’s previously issued financial statements are summarized as follows:

 

Balance sheet as of December 31, 2017:

 

 

 

 

 

 

 

 

 

 

 

 

 

Previously

 

Increase

 

 

 

    

Reported

    

(Decrease)

    

Restated

Accounts receivable

 

$

3,258,069 

 

$

130,154 

 

$

3,388,223 

Inventory

 

 

7,940,581 

 

 

(111,400)

 

 

7,829,181 

Accounts payable

 

 

2,749,762 

 

 

160,709 

 

 

2,910,471 

Warranty liability

 

 

— 

 

 

88,824 

 

 

88,824 

Repurchased boats liability

 

 

— 

 

 

35,000 

 

 

35,000 

Members’ equity

 

 

11,591,903 

 

 

(265,779)

 

 

11,326,124 

 

Income statement year ended December 31, 2017:

 

 

 

 

 

 

 

 

 

 

 

 

    

Previously

    

Increase

    

 

 

 

Reported

 

(Decrease)

 

Restated

Sales

 

$

65,883,110 

 

$

(483,835)

 

$

65,399,275 

Materials and supplies

 

 

43,753,849 

 

 

(428,478)

 

 

43,325,371 

Interest free program

 

 

1,016,072 

 

 

(19,498)

 

 

996,574 

Warranty expense

 

 

245,871 

 

 

(87,724)

 

 

158,147 

Boat shows

 

 

597,970 

 

 

63,425 

 

 

661,395 

 

Balance sheet as of December 31, 2016:

 

 

 

 

 

 

 

 

 

 

 

 

    

Previously

    

Increase

    

    

 

 

Reported

 

(Decrease)

 

Restated

Accounts receivable

 

$

3,371,151 

 

$

181,259 

 

$

3,552,410 

Inventory

 

 

6,002,476 

 

 

(93,000)

 

 

5,909,476 

Accounts payable

 

 

2,180,055 

 

 

129,358 

 

 

2,309,413 

Warranty liability

 

 

— 

 

 

176,548 

 

 

176,548 

Repurchased boats liability

 

 

— 

 

 

36,572 

 

 

36,572 

Members’ equity

 

 

8,387,383 

 

 

(254,219)

 

 

8,133,164 

 

Income statement year ended December 31, 2016:

 

 

 

 

 

 

 

 

 

 

 

 

    

Previously

    

Increase

    

    

 

 

Reported

 

(Decrease)

 

Restated

Sales

 

$

54,102,632 

 

$

(243,681)

 

$

53,858,951 

Materials and supplies

 

 

36,205,991 

 

 

(278,173)

 

 

35,927,818 

Interest free program

 

 

672,020 

 

 

456 

 

 

672,476 

Warranty expense

 

 

210,054 

 

 

11,880 

 

 

221,934 

Boat shows

 

 

544,983 

 

 

(15,582)

 

 

529,401 

 

The company reevaluated the methodology originally used to estimate the liabilities and receivables associated with warranty, repurchase boat agreements, obsolete inventory, and customer and vendor rebates.

 

12


 

Crest Marine, LLC

 

NOTES TO FINANCIAL STATEMENTS — CONTINUED

 

December 31, 2017 and 2016 (Restated)

 

NOTE G – SUBSEQUENT EVENTS

 

In preparing the financial statements, management has evaluated for potential recognition or disclosure, significant events or transactions that occurred during the period subsequent to December 31, 2017, the most recent statement of financial position presented herein, through February 23, 2018, except as to Note F, which is October 18, 2018, the date the financial statements were issued. No such significant events or transactions were identified.

 

 

13


 

 

 

 

 

SUPPLEMENTAL INFORMATION

 

 

 

 

 

 


 

 

Crest Marine, LLC

 

COST OF SALES

 

Years ended December 31, (Restated)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2017

 

2016

 

 

 

(Restated)

 

(Restated)

 

 

 

 

 

Percent of

 

 

 

Percent of

 

 

    

Amount

    

net sales

    

Amount

    

net sales

 

Materials and supplies

 

$

43,325,371 

 

66.4 

%  

$

35,927,818 

 

66.7 

%

Delivery, travel and fuel

 

 

74,254 

 

0.1 

 

 

62,780 

 

0.1 

 

Insurance

 

 

585,728 

 

0.9 

 

 

388,023 

 

0.7 

 

Interest free program

 

 

996,574 

 

1.5 

 

 

672,476 

 

1.2 

 

Research and development

 

 

149,433 

 

0.2 

 

 

231,403 

 

0.4 

 

Freight

 

 

1,231,107 

 

1.9 

 

 

945,018 

 

1.8 

 

Depreciation

 

 

388,796 

 

0.6 

 

 

253,230 

 

0.5 

 

Equipment maintenance

 

 

63,287 

 

0.1 

 

 

66,218 

 

0.1 

 

Direct labor

 

 

5,192,620 

 

7.9 

 

 

3,917,502 

 

7.4 

 

Payroll taxes

 

 

582,941 

 

0.9 

 

 

494,784 

 

0.9 

 

Utilities

 

 

160,834 

 

0.2 

 

 

158,664 

 

0.3 

 

Warranty expense

 

 

158,147 

 

0.2 

 

 

221,934 

 

0.4 

 

 

 

$

52,909,092 

 

80.9 

%  

$

43,339,850 

 

80.5 

%

 

 

15


 

 

Crest Marine, LLC

 

OPERATING EXPENSES

 

Years ended December 31, (Restated)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2017

 

2016

 

 

 

(Restated)

 

(Restated)

 

 

 

 

 

 

Percent of

 

 

 

 

Percent of

 

 

    

Amount

    

net sales

    

Amount

    

net sales

 

Advertising

 

$

310,610 

 

0.5 

%  

$

369,407 

 

0.7 

%

Bad debt

 

 

84,794 

 

0.1 

 

 

— 

 

— 

 

Bank fees

 

 

21,711 

 

— 

 

 

16,081 

 

— 

 

Boat shows

 

 

661,395 

 

1.0 

 

 

529,401 

 

1.0 

 

Commissions expense

 

 

1,141,369 

 

1.8 

 

 

800,773 

 

1.5 

 

Consulting

 

 

158,098 

 

0.2 

 

 

44,313 

 

0.1 

 

Contributions

 

 

1,225 

 

— 

 

 

1,475 

 

— 

 

Dues and subscriptions

 

 

22,503 

 

— 

 

 

21,122 

 

— 

 

Employee welfare

 

 

122,531 

 

0.2 

 

 

36,975 

 

0.1 

 

Rent

 

 

205,235 

 

0.3 

 

 

155,235 

 

0.3 

 

Internet

 

 

183,116 

 

0.3 

 

 

178,518 

 

0.3 

 

Legal and accounting

 

 

91,597 

 

0.1 

 

 

399,380 

 

0.7 

 

Maintenance - building

 

 

85,349 

 

0.1 

 

 

84,697 

 

0.2 

 

Meals and entertainment

 

 

12,828 

 

— 

 

 

3,616 

 

— 

 

Office supplies

 

 

69,495 

 

0.1 

 

 

54,872 

 

0.1 

 

Payroll fees

 

 

81,643 

 

0.1 

 

 

58,561 

 

0.1 

 

Postage and delivery

 

 

3,581 

 

— 

 

 

2,798 

 

— 

 

Printing and reproduction

 

 

120,152 

 

0.2 

 

 

145,306 

 

0.3 

 

Salaries

 

 

2,574,923 

 

4.1 

 

 

2,167,783 

 

4.0 

 

Payroll taxes

 

 

182,304 

 

0.3 

 

 

151,699 

 

0.3 

 

Sanitation

 

 

62,672 

 

0.1 

 

 

50,620 

 

0.1 

 

Taxes - property and other

 

 

39,966 

 

0.1 

 

 

15,925 

 

— 

 

Telephone

 

 

26,534 

 

— 

 

 

33,172 

 

0.1 

 

Travel

 

 

156,096 

 

0.2 

 

 

195,153 

 

0.4 

 

Truck and auto expense

 

 

1,404,299 

 

2.2 

 

 

1,206,642 

 

2.2 

 

Administrative fee

 

 

(60,000)

 

(0.1)

 

 

— 

 

— 

 

 

 

$

7,764,026 

 

11.9 

%

$

6,723,524 

 

12.5 

%

 

 

16


mcft_Ex99_2

Exhibit 99.2

 

 

FINANCIAL STATEMENTS AND REPORT OF

 

INDEPENDENT CERTIFIED PUBLIC ACCOUNTANTS

 

Crest Marine, LLC

 

June 30, 2018 and 2017

 

 

 


 

 

CONTENTS

 

 

 

 

Page

 

 

INDEPENDENT ACCOUNTANTS’ REVIEW REPORT

3

 

 

FINANCIAL STATEMENTS

 

 

 

BALANCE SHEETS

4

 

 

STATEMENTS OF EARNINGS

5

 

 

STATEMENTS OF MEMBERS’ EQUITY

6

 

 

STATEMENTS OF CASH FLOWS

7

 

 

NOTES TO FINANCIAL STATEMENTS

8 – 12

 

 

SUPPLEMENTAL INFORMATION

 

 

 

COST OF SALES

14

 

 

OPERATING EXPENSES

15

 

 

 

 


 

 

 

 

 

DAVISON & ASSOCIATES

CERTIFIED PUBLIC ACCOUNTANTS

Picture 1

 

 

INDEPENDENT ACCOUNTANTS’ REVIEW REPORT

 

Board of Members

Crest Marine, LLC

Owosso, Michigan

 

We have reviewed the accompanying interim financial statements of Crest Marine, LLC (a Michigan limited liability company), which comprises the balance sheets as of June 30, 2018 and 2017, and the related statements of earnings, members’ equity and cash flows for the six months then ended, and the related notes to the interim financial statements. A review includes primarily applying analytical procedures to management’s financial data and making inquiries of company management. A review is substantially less in scope than an audit, the objective of which is the expression of an opinion regarding the interim financial statements as a whole. Accordingly, we do not express such an opinion.

 

Management’s Responsibility for the Financial Statements

 

Management is responsible for the preparation and fair presentation of these interim financial statements in accordance with the 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 interim financial statements that are free from material misstatement, whether due to fraud or error.

 

Accountants’ Responsibility

 

Our responsibility is to conduct the review engagement in accordance with Statement on Standards for Accounting and Review Services promulgated by the Accounting and Review Services Committee of the AICPA. Those standards require us to perform procedures to obtain limited assurance as a basis for reporting whether we are aware of any material modifications that should be made to the interim financial statements for them to be in accordance with accounting principles generally accepted in the United States of America. We believe that the results of our procedures provide a reasonable basis for our conclusion.

 

Accountants’ Conclusion

 

Based on our review, we are not aware of any material modifications that should be made to the accompanying interim financial statements in order for them to be in accordance with accounting principles generally accepted in the United States of America.

 

Picture 2

 

Troy, Michigan

October 18, 2018

 

 

3250 West Big Beaver, Suite 540      Troy, Michigan 48084
Tel (248) 643-0026   
   Fax (248) 643-0035      E-Mail: gary@davisonandassoc.com


 

 

Crest Marine, LLC

 

BALANCE SHEETS

 

June 30,

 

 

 

 

 

 

 

 

 

    

2018 

    

2017 

ASSETS (note C)

 

 

 

 

CURRENT ASSETS

 

 

 

 

 

 

Cash in bank (note A2)

 

$

3,795,114 

 

$

1,580,256 

Accounts receivable

 

 

 

 

 

 

Trade (note A3)

 

 

3,872,053 

 

 

3,239,855 

Related parties (note B)

 

 

884,585 

 

 

— 

Inventories (note A4), less reserve for obsolete inventory of $231,916 in 2018 and $500,000 in 2017

 

 

7,400,130 

 

 

6,504,242 

Prepaid expenses

 

 

116,564 

 

 

68,700 

Total current assets

 

 

16,068,446 

 

 

11,393,053 

PROPERTY AND EQUIPMENT - AT COST (note A5)

 

 

 

 

 

 

Leasehold improvements

 

 

1,342,460 

 

 

780,316 

Machinery and equipment

 

 

2,389,915 

 

 

1,884,415 

Computer software

 

 

47,956 

 

 

47,956 

Vehicles

 

 

531,660 

 

 

464,648 

 

 

 

4,311,991 

 

 

3,177,335 

Less accumulated depreciation

 

 

1,817,262 

 

 

1,409,722 

 

 

 

2,494,729 

 

 

1,767,613 

 

 

$

18,563,175 

 

$

13,160,666 

LIABILITIES

 

 

 

 

 

 

CURRENT LIABILITIES

 

 

 

 

 

 

Current portion of long-term debt

 

$

427,176 

 

$

205,728 

Accounts payable

 

 

 

 

 

 

Trade

 

 

3,095,393 

 

 

1,984,323 

Related parties (note B)

 

 

— 

 

 

90,771 

Accrued liabilities

 

 

 

 

 

 

Warranty (note A6)

 

 

125,453 

 

 

150,963 

Repurchased boats (note D)

 

 

61,448 

 

 

58,243 

Other liabilities

 

 

985,886 

 

 

571,112 

 

 

 

1,172,787 

 

 

780,318 

Total current liabilities

 

 

4,695,356 

 

 

3,061,140 

LONG TERM DEBT, LESS CURRENT PORTION (note C)

 

 

115,528 

 

 

235,373 

COMMITMENTS (note D)

 

 

— 

 

 

— 

CONTINGENCIES (note E)

 

 

— 

 

 

— 

MEMBERS' EQUITY

 

 

13,752,291 

 

 

9,864,153 

 

 

$

18,563,175 

 

$

13,160,666 

 

The accompanying notes are an integral part of these statements.

4


 

 

Crest Marine, LLC

 

STATEMENTS OF EARNINGS

 

Six months ended June 30,

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

2018

    

2017

 

 

 

 

 

Percent of

 

 

 

Percent of

 

 

 

Amount

 

net sales

 

Amount

 

net sales

 

Net sales

 

$

46,372,522 

 

100.0 

%  

$

37,594,747 

 

100.0 

%

Cost of sales

 

 

37,377,388 

 

80.6 

 

 

30,500,761 

 

81.1 

 

Gross profit

 

 

8,995,134 

 

19.4 

 

 

7,093,986 

 

18.9 

 

Operating expenses

 

 

4,560,513 

 

9.8 

 

 

3,840,975 

 

10.2 

 

Operating profit

 

 

4,434,621 

 

9.6 

 

 

3,253,011 

 

8.7 

 

Other expense

 

 

 

 

 

 

 

 

 

 

 

Interest expense

 

 

11,164 

 

— 

 

 

10,099 

 

— 

 

NET EARNINGS

 

$

4,423,457 

 

9.6 

%  

$

3,242,912 

 

8.7 

%

 

The accompanying notes are an integral part of these statements.

 

5


 

 

Crest Marine, LLC

 

STATEMENTS OF MEMBERS' EQUITY

 

Six months ended June 30,

 

 

 

 

 

 

 

 

 

    

2018

    

2017

Members' equity at beginning of period

 

$

11,326,124 

 

$

8,133,164 

Net earnings for the six months

 

 

4,423,457 

 

 

3,242,912 

Distributions

 

 

(1,997,290)

 

 

(1,511,923)

Members' equity at end of period

 

$

13,752,291 

 

$

9,864,153 

 

The accompanying notes are an integral part of these statements.

6


 

 

Crest Marine, LLC

 

STATEMENTS OF CASH FLOWS

 

Six months ended June 30,

 

 

 

 

 

 

 

 

 

    

2018

    

2017

Cash flows from operating activities

 

 

  

 

 

  

Cash received from customers

 

$

45,888,692 

 

$

37,907,302 

Cash paid to suppliers and employees

 

 

(40,690,222)

 

 

(35,070,272)

Interest paid

 

 

(11,164)

 

 

(10,099)

Net cash provided by operating activities

 

 

5,187,306 

 

 

2,826,931 

Cash flows from investing activities

 

 

  

 

 

  

Purchase of property and equipment

 

 

(518,994)

 

 

(801,990)

Net payments (to) from related parties

 

 

(1,018,435)

 

 

42,528 

Net cash used in investing activities

 

 

(1,537,429)

 

 

(759,462)

Cash flows from financing activities

 

 

  

 

 

  

Long-term debt incurred

 

 

258,750 

 

 

— 

Payments on long-term debt

 

 

(339,048)

 

 

(97,413)

Distributions

 

 

(1,997,290)

 

 

(1,511,923)

Net cash used in financing activities

 

 

(2,077,588)

 

 

(1,609,336)

Net increase in cash

 

 

1,572,289 

 

 

458,133 

Cash at beginning of period

 

 

2,222,825 

 

 

1,122,123 

Cash at end of period

 

$

3,795,114 

 

$

1,580,256 

Reconciliation of net earnings to net cash provided by operating activities

 

 

 

 

 

 

Net earnings

 

$

4,423,457 

 

$

3,242,912 

Adjustments to reconcile net earnings to net cash provided by operating activities

 

 

 

 

 

 

Depreciation

 

 

190,085 

 

 

171,743 

(Increase) decrease in assets:

 

 

 

 

 

 

Accounts receivable

 

 

(483,830)

 

 

312,555 

Inventories

 

 

429,051 

 

 

(594,766)

Prepaid expenses

 

 

(13,255)

 

 

28,940 

Increase (decrease) in liabilities:

 

 

 

 

 

 

Accounts payable

 

 

184,922 

 

 

(325,090)

Accrued liabilities

 

 

456,876 

 

 

(9,363)

Total adjustments

 

 

763,849 

 

 

(415,981)

Net cash provided by operating activities

 

$

5,187,306 

 

$

2,826,931 

 

The accompanying notes are an integral part of these statements.

 

 

7


 

Crest Marine, LLC

 

NOTES TO FINANCIAL STATEMENTS

 

June 30, 2018 and 2017

 

NOTE A – SUMMARY OF ACCOUNTING POLICIES

 

A summary of the significant accounting policies consistently applied in the preparation of the accompanying financial statements follows.

 

1.        Business Activity and Revenue Recognition

 

The Company’s principal business activity is the manufacturing and sale of pontoon boats to retailers throughout the United States.

 

The Company’s revenue is derived primarily from the sale of boats, marine parts, and accessories. Revenue is recognized in accordance with the terms of the sale, primarily upon shipment to customers, once the sales price is fixed or determinable and collectability is reasonably assured.

 

2.        Cash and Cash Equivalents

 

Cash and cash equivalents include all cash balances and highly liquid investments with a maturity of one year or less. The company places its temporary cash investments with high credit quality financial institutions. At times these investments are not entirely FDIC insured; however, the company does not believe it is exposed to any significant credit risk on cash and cash equivalents. At June 30, 2018 and 2017, there was $3,545,114 and $1,330,256 of cash that was not FDIC insured.

 

3.        Receivables and Concentration of Credit Risk

 

The Company considers its receivables to be fully collectible; accordingly, no allowance for doubtful accounts is required. If amounts become uncollectible, they will be charged to operations when that determination is made. The accounts receivable from three customers totaled $2,254,298 and $1,596,926 for the periods ended June 30, 2018 and 2017 respectively. Two of the customers are in the boat financing industry and the other customer is a boat dealer.

 

The customers are in the following industries:

 

 

 

 

 

 

 

 

 

    

2018

    

2017

Boat financing

 

$

1,870,461 

 

$

1,011,348 

Boat dealership

 

 

383,837 

 

 

585,578 

 

 

$

2,254,298 

 

$

1,596,926 

 

4.        Inventories

 

Inventories are valued at the lower of cost or market and are shown net of an inventory allowance on the balance sheet. Inventory cost includes material, labor, and manufacturing overhead and is determined based on the first-in, first-out (FIFO) method. Provisions are made as necessary to reduce inventory amounts to their net realizable value or to provide for obsolete products.

 

8


 

Crest Marine, LLC

 

NOTES TO FINANCIAL STATEMENTS - CONTINUED

 

June 30, 2018 and 2017

 

Inventory consists of the following for the six months ended June 30:

 

 

 

 

 

 

 

 

 

    

2018

    

2017

Raw materials

 

 

 

 

 

 

  Motors

 

$

1,615,414  

 

$

2,182,413 

  Boat components

 

 

4,713,829  

 

 

4,106,366 

Finished goods

 

 

1,302,803  

 

 

715,463 

Obsolescence reserve

 

 

(231,916)

 

 

(500,000)

 

 

$

7,400,130 

 

$

6,504,242 

 

Activity in the obsolescence reserve was as follows for the six months ended June 30:

 

 

 

 

 

 

 

 

 

    

2018

    

2017

Beginning balance

 

$

211,400 

 

$

173,000 

Charged to cost and expenses

 

 

20,516 

 

 

327,000 

Ending balance

 

$

231,916 

 

$

500,000 

 

5.        Depreciation and Amortization

 

Depreciation and amortization is provided for in amounts sufficient to relate the cost of property and equipment to operations over their estimated service lives using the straight-line and accelerated methods.

 

6.        Product Warranties

 

The Company provides a warranty with each manufactured boat sold.  There exists a possible loss as a result of future warranty service claims. The Company records an accrual for estimated future claims. Such accruals are based upon historical experience and management’s estimates of the level of future claims, and are subject to adjustment as actual claims are determined or as changes in the obligations become reasonably estimable. Warranty expense for the six months ended June 30, 2018 and 2017 was $151,596 and $108,258, respectively.

 

Activity in the product warranty reserve was as follows for the six months ended June 30:

 

 

 

 

 

 

 

 

 

    

2018

    

2017

Beginning balance

 

$

88,824 

 

$

176,548 

Accrued for warranties issued

 

 

151,596 

 

 

108,258 

Warranty claims paid

 

 

(114,967)

 

 

(133,843)

Ending balance

 

$

125,453 

 

$

150,963 

 

7.        Accounting Estimates

 

Management uses estimates and assumptions in preparing financial statements in accordance with generally accepted accounting principles. Those estimates and assumptions affect the reported amounts of assets and liabilities, the disclosures of contingent assets and liabilities, and the reported revenues and expenses. Actual results could vary from the estimates that were assumed in preparing the financial statements.

 

9


 

Crest Marine, LLC

 

NOTES TO FINANCIAL STATEMENTS - CONTINUED

 

June 30, 2018 and 2017

 

8.        Advertising

 

Advertising costs are charged to operations when incurred. Advertising expense for the six months ended June 30, 2018 and 2017 was $116,903 and $167,277, respectively.

 

9.        Income Taxes

 

The Company is treated as a partnership for income tax purposes; therefore, the profit or loss of Crest Marine LLC is included in the income tax returns of the Members. Accordingly, no recognition has been given to income taxes in the accompanying statements. As of June 30, 2018, the tax returns for the years ended December 31, 2017, 2016, and 2015 are open for audit by the taxing authorities.

 

NOTE B – RELATED PARTY TRANSACTIONS

 

The accounts receivable (payable) with related parties at six months ended June 30 are as follows:

 

 

 

 

 

 

 

 

 

    

2018

    

2017

Affiliates

 

$

(128,389)

 

$

(103,745)

Member

 

 

1,012,974 

 

 

12,974_

 

 

$

884,585 

 

$

(90,771)

 

The accounts receivable (payable) with affiliates is with limited liability companies related through common ownership. The related party accounts are non-interest bearing, unsecured and without specific payment terms; however, management anticipates the balance to be paid within the next year.

 

The following is a summary of the activity on the related party accounts for the six months ended June 30:

 

 

 

 

 

 

 

 

 

    

2018

    

2017

Beginning balance

 

$

(133,850)

 

$

(48,243)

Rent charged by affiliate

 

 

(77,617)

 

 

(102,618)

Administrative fee

 

 

30,000 

 

 

30,000 

Payments

 

 

(60,000)

 

 

— 

Advances

 

 

1,000,000 

 

 

— 

Expenses paid on behalf of affiliates

 

 

126,052 

 

 

30,090 

Ending balance

 

$

884,585 

 

$

(90,771)

 

In addition, the Company purchases materials and tooling supplies from one of the affiliates related through common ownership. The expense charged to operations for these materials and tooling supplies for the six months ended June 30, 2018 and 2017 was $2,006,867 and $1,326,054, respectively. The company received $30,000 for an administrative fee from this affiliate for each six month period ended June 30, 2018 and 2017.

 

NOTE C – LONG-TERM DEBT

 

Long-term debt consists of a note payable to a bank in monthly principal payments of $8,928 plus interest at 4.25% with final payment April 2020. The note is collateralized by substantially all assets of the company and by real estate held by a company related through common ownership. The agreement with the bank contains covenants which, among other things, require a minimum net worth and debt coverage ratio. At June 30, 2018 and 2017, there was $205,256 and $312,390 outstanding on this loan, respectively.

10


 

Crest Marine, LLC

 

NOTES TO FINANCIAL STATEMENTS - CONTINUED

 

June 30, 2018 and 2017

 

 

The Company has available through April 12, 2018 a bank draw down line of credit loan which provides for borrowings up to $250,000 for purchase of business property and equipment. This is a multiple advance note with final payment due in September 2017. Advances on the note bear interest at 1% over the bank’s prime rate with a minimum rate of 4.5% (total rate of 4.75% at June 30, 2017). The note is payable in monthly installments of $5,708, which includes principal and interest. The note is collateralized by substantially all assets of the company. The note contains covenants which, among other things, require a minimum net worth and debt service coverage ratio. At June 30, 2017, there was $12,607 outstanding on this line of credit loan.

 

The Company has available a bank draw down line of credit loan which provides for borrowings up to $500,000 for purchase of business property and equipment. Advances on the note bear interest at the bank’s prime rate (4.75% at June 30, 2018) and is collateralized by substantially all assets of the company. At June 30, 2018 and 2017, there was $307,335 and $63,820 outstanding on this line of credit, respectively.

 

The Company also has notes payable to the bank which provided borrowings for the purchase of company vehicles. At June 30, 2018, monthly installments of $1,105 are required through October 2020 at an interest rate of 2.29%. The notes are collateralized by vehicles with a cost of $70,265. At June 30, 2018 and 2017, there was $30,113 and $52,282 outstanding on these bank notes, respectively.

 

The following is a schedule, by years, of the principal payments required for long-term debt:

 

 

 

 

 

Years ending June 30,

    

 

2019

 

$

427,176 

2020

 

 

111,128 

2021

 

 

4,400 

 

 

$

542,704 

 

 

NOTE D – COMMITMENT

 

The Company conducts its operations in facilities leased from a company related through common ownership (note B). The facility is leased under an operating lease that expires on December 31, 2022, which provides for monthly payments of $12,936. Prior to 2018 the company leased the facility on a month to month basis with monthly rent of $17,103. The company also pays real estate taxes, operating and maintenance expenses. Rent expense charged to operations for the six months ended June 30, 2018 and 2017 was $77,617 and $102,618, respectively. The company has four options for five years each to extend the lease upon its termination.

 

The following is a schedule, by years, of the future minimum lease payments required under the lease agreement:

 

 

 

 

 

Years ending June 30,

    

 

2019

 

$

155,235 

2020

 

 

155,235 

2021

 

 

155,235 

2022

 

 

155,235 

2023

 

 

77,618 

 

 

$

698,558 

 

In connection with its dealers’ wholesale floor-plan financing of boats, the Company has entered into repurchase agreements with various lending institutions. The repurchase commitment is on an individual unit basis with a

11


 

Crest Marine, LLC

 

NOTES TO FINANCIAL STATEMENTS - CONTINUED

 

June 30, 2018 and 2017

 

term from the date it is financed by the lending institution through payment date by the dealer, generally not exceeding three years. Such agreements are customary in the industry and the Company’s exposure to loss under such agreements is limited by contractual maximums and the resale value of the inventory which is required to be repurchased. The company records an accrual for estimated future repurchase commitments based upon historical expense and management’s estimates of future claims.

 

Activity in the repurchase boats reserve was as follows for the years ended December 31:

 

 

 

 

 

 

 

 

 

    

2018

    

2017

Beginning balance

 

$

35,000 

 

$

36,572 

Provision

 

 

26,448 

 

 

21,671 

Ending balance

 

$

61,448 

 

$

58,243 

 

 

NOTE E – CONTINGENCIES

 

At June 30, 2018 and 2017, the company had a third party guarantee outstanding of approximately $101,300 and $154,187, respectively. The guarantee is the liability of the company related through common ownership that owns the building in which the company conducts its operations. No loss is anticipated as a result of the guarantee.

 

NOTE F – SUBSEQUENT EVENTS

 

On October 18, 2018, the members of Crest Marine, LLC. sold all membership interest in the Company to MCBC Holdings, Inc.. The partnership of Crest Marine, LLC. ceases to exist.

 

 

 

12


 

 

 

 

 

SUPPLEMENTAL INFORMATION

 

 

 

 

 

 

8


 

 

Crest Marine, LLC

 

COST OF SALES

 

Six months ended June 30,

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2018

 

2017

 

 

 

 

 

Percent of

 

 

 

Percent of

 

 

    

Amount

    

net sales

    

Amount

    

net sales

 

Materials and supplies

 

$

30,694,032 

 

66.3 

%  

$

25,412,305 

 

67.5 

%

Delivery, travel and fuel

 

 

59,814 

 

0.1 

 

 

34,346 

 

0.1 

 

Insurance

 

 

312,196 

 

0.7 

 

 

226,190 

 

0.6 

 

Interest free program

 

 

1,006,149 

 

2.2 

 

 

759,845 

 

2.0 

 

Research and development

 

 

50,301 

 

0.1 

 

 

96,724 

 

0.3 

 

Freight

 

 

810,132 

 

1.7 

 

 

591,332 

 

1.6 

 

Depreciation

 

 

190,085 

 

0.4 

 

 

171,743 

 

0.5 

 

Equipment maintenance

 

 

37,187 

 

0.1 

 

 

45,473 

 

0.1 

 

Direct labor

 

 

3,543,642 

 

7.6 

 

 

2,641,503 

 

7.0 

 

Payroll taxes

 

 

430,948 

 

0.9 

 

 

328,990 

 

0.9 

 

Utilities

 

 

91,306 

 

0.2 

 

 

84,052 

 

0.2 

 

Warranty expense

 

 

151,596 

 

0.3 

 

 

108,258 

 

0.3 

 

 

 

$

37,377,388 

 

80.6 

%  

$

30,500,761 

 

81.1 

%

 

 

 

14


 

 

Crest Marine, LLC

 

OPERATING EXPENSES

 

Six months ended June 30,

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2018

 

2017

 

 

 

 

 

Percent of

 

 

 

Percent of

 

 

    

Amount

    

net sales

    

Amount

    

net sales

 

Advertising

 

$

116,903 

 

0.3 

%  

$

167,277 

 

0.4 

%

Bank fees

 

 

7,058 

 

— 

 

 

11,009 

 

— 

 

Boat shows

 

 

247,543 

 

0.5 

 

 

161,482 

 

0.4 

 

Commissions expense

 

 

743,154 

 

1.6 

 

 

702,543 

 

2.0 

 

Consulting

 

 

14,050 

 

— 

 

 

14,222 

 

— 

 

Contributions

 

 

750 

 

— 

 

 

975 

 

— 

 

Dues and subscriptions

 

 

24,236 

 

0.1 

 

 

5,979 

 

— 

 

Employee welfare

 

 

45,525 

 

0.1 

 

 

67,578 

 

0.2 

 

Rent

 

 

77,618 

 

0.2 

 

 

102,618 

 

0.3 

 

Internet

 

 

80,398 

 

0.2 

 

 

79,425 

 

0.2 

 

Legal and accounting

 

 

135,871 

 

0.3 

 

 

43,730 

 

0.1 

 

Maintenance - building

 

 

15,741 

 

— 

 

 

36,542 

 

0.1 

 

Meals and entertainment

 

 

8,122 

 

— 

 

 

8,610 

 

— 

 

Office supplies

 

 

45,700 

 

0.1 

 

 

52,915 

 

0.1 

 

Payroll fees

 

 

27,818 

 

0.1 

 

 

35,268 

 

0.1 

 

Postage and delivery

 

 

1,226 

 

— 

 

 

1,842 

 

— 

 

Printing and reproduction

 

 

37,687 

 

0.1 

 

 

23,896 

 

0.1 

 

Salaries

 

 

1,460,135 

 

3.1 

 

 

1,201,897 

 

3.2 

 

Payroll taxes

 

 

114,222 

 

0.2 

 

 

104,901 

 

0.3 

 

Sanitation

 

 

31,236 

 

0.1 

 

 

40,607 

 

0.1 

 

Taxes - property and other

 

 

152,703 

 

0.3 

 

 

19,486 

 

0.1 

 

Telephone

 

 

11,230 

 

— 

 

 

16,799 

 

— 

 

Travel

 

 

115,817 

 

0.2 

 

 

91,248 

 

0.2 

 

Truck and auto expense

 

 

1,075,770 

 

2.4 

 

 

880,126 

 

2.4 

 

Administrative fee

 

 

(30,000)

 

(0.1)

 

 

(30,000)

 

(0.1)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

4,560,513 

 

9.8 

%  

$

3,840,975 

 

10.2 

%

 

 

15


mcft_Ex99_3

Exhibit 99.3

 

MASTERCRAFT BOAT HOLDINGS, INC. AND SUBSIDIARIES

UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL INFORMATION


 

On October 1, 2018 (the “Closing Date”), MasterCraft Boat Holdings, Inc., collectively referred to as “we,” “our,” “MasterCraft,” or the “Company,” purchased all of the outstanding units of Crest Marine LLC (the “Acquisition”), for a purchase price of approximately $80 million, subject to certain adjustments, including customary adjustments for the amount of working capital in the business,  as set forth in the Membership Interest Purchase Agreement. The Company funded the purchase price primarily with borrowings under its Fourth Amended and Restated Credit Agreement (the “Amended Credit Agreement”).  The Amended Credit Agreement provides the Company with a $190 million senior secured credit facility, consisting of a $75 million term loan, an $80 million term loan and a  $35 million revolving credit facility. The Amended Credit Agreement bears interest, at the Company’s option, at either the prime rate plus an applicable margin ranging from 0.5% to 1.5%, or at an adjusted London Interbank Offered Rate (“LIBOR”) plus an applicable margin ranging from 1.5% to 2.5%, in each case based on the Company’s senior leverage ratio. Based on the Company’s current senior leverage ratio, the applicable margin for loans accruing interest at the prime rate is 1.25% and the applicable margin for loans accruing interest at LIBOR is 2.25%. The Amended Credit Agreement is secured by a first-priority security interest in substantially all of the Company’s assets. Obligations under the Amended Credit Agreement are guaranteed by the Company and secured by the assets of each of its domestic subsidiaries. The Amended Credit Agreement contains a number of covenants that, among other things, restrict the Company’s ability to, subject to specified exceptions, incur additional debt; incur additional liens and contingent liabilities; sell or dispose of assets; merge with or acquire other companies; liquidate or dissolve; engage in businesses that are not in a related line of business; make loans, advances or guarantees; pay dividends or make other distributions; engage in transactions with affiliates; and make investments. The Company is also required to maintain a specified consolidated fixed charge coverage ratio and a specified total leverage ratio. The Amended Credit Agreement includes customary events of default, including, but not limited to, payment defaults, covenant defaults, breaches of representations and warranties, cross-defaults to certain indebtedness, certain events of bankruptcy and insolvency, defaults under any security documents, and a change of control. The Term Loans will mature, and all remaining amounts outstanding thereunder will be due and payable on October 1, 2023.

 

The following unaudited pro forma condensed combined financial information is based on the historical consolidated financial statements of the Company and the historical combined financial statements of Crest Marine LLC ("Crest") and is intended to provide information about how the Acquisition of Crest and related financing may have affected the Company’s historical consolidated financial statements. The unaudited pro forma condensed combined statements of operations information for the twelve months ended June 30, 2018 is presented as if the Acquisition and related financing occurred on July 1, 2017. The unaudited pro forma condensed combined balance sheet as of June 30, 2018 is presented as if the Acquisition and related financing had occurred on June 30, 2018. The pro forma adjustments are described in the accompanying notes and are based upon available information and assumptions that we believe are reasonable at the time of the filing of this report on Form 8-K/A.

 

The Company and Crest have different year ends. The Company’s fiscal year end is June 30 and Crest’s  year end is December 31. As the year ends differ by more than 93 days, the unaudited pro forma condensed combined statement of operations for the fiscal year ended June 30, 2018 was derived from i) the Company’s audited consolidated statement of operations for the fiscal year ended June 30, 2018 and ii) Crest's condensed consolidated statement of operations for the twelve months ended June 30, 2018, which was derived by adding the historical financial information included in Crest’s audited Statement of Earnings for the year ended December 31, 2017 and Crest’s unaudited Statement of Earnings for the six months ended June 30, 2018, and excluding Crest’s unaudited Statement of Earnings for the six months ended June 30, 2017.

 

The unaudited pro forma condensed combined financial statements are presented for informational purposes only. The unaudited pro forma condensed combined financial statements are not necessarily indicative of what our financial position or results of operations would have been had we completed the Acquisition as of the dates indicated. In addition, the unaudited pro forma condensed combined financial statements do not purport to project the future financial position or operating results of the combined company.


 

Crest's assets and liabilities are recorded at their estimated fair values. Pro forma purchase price allocation adjustments have been made for the purpose of providing unaudited pro forma condensed combined financial information based on current estimates and currently available information, and are subject to revision based on final, independent determinations of fair value and final allocation of purchase price to the assets and liabilities of the business acquired. The unaudited pro forma condensed combined statements of operations do not reflect the realization of any expected cost savings and other synergies resulting from the Acquisition as a result of any cost saving initiatives planned subsequent to the closing of the Acquisition and related financing, nor do they reflect any nonrecurring costs directly attributable to the Acquisition and related financing.

 

The accounting policies used in the presentation of the following unaudited pro forma condensed combined financial information are those set out in the Company’s audited consolidated financial statements for the fiscal year ended June 30, 2018. Certain reclassifications of amounts contained in Crest’s historical statements of income have been made to conform to the Company's accounting policies.

 

The unaudited pro forma condensed combined consolidated financial statements along with the assumptions underlying the pro forma adjustments are described in the accompanying notes and should be read in conjunction with the historical consolidated financial statements contained in the Company’s annual report on Form 10-K for the fiscal year ended June 30, 2018 and Crest’s historical financial statements included in Exhibits 99.1 and 99.2 contained in this Form 8-K/A.

 

MASTERCRAFT BOAT HOLDINGS, INC. AND SUBSIDIARIES

Pro Forma Consolidated Statements of Operations (Unaudited)

For the Fiscal Year Ended June 30, 2018

(In thousands, except share data)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

MasterCraft
Boat Holdings,
Inc.
Historical

    

Crest Marine
LLC
Historical

    

 

    

MasterCraft
Boat Holdings,
Inc.

 

 

Fiscal Year
Ended
June 30, 2018

 

Twelve
Months Ended
June 30, 2018

 

Pro Forma
Adjustments

 

Pro Forma
Combined

NET SALES

 

$

332,725 

 

$

74,177 

 

$

(1,341)

(a)

$

405,561 

COST OF SALES

 

 

242,361 

 

 

59,786 

 

 

449

(b)

 

302,596 

GROSS PROFIT

 

 

90,364 

 

 

14,391 

 

 

(1,790)

 

 

102,965 

OPERATING EXPENSES:

 

 

  

 

 

  

 

 

  

 

 

  

Selling and marketing

 

 

13,011 

 

 

2,714 

 

 

 

 

 

15,725 

General and administrative

 

 

19,773 

 

 

5,769 

 

 

(1,905)

(c)

 

23,637 

Amortization of intangible assets

 

 

1,597 

 

 

 

 

 

1,849

(d)

 

3,446 

Total operating expenses

 

 

34,381 

 

 

8,483 

 

 

(56)

 

 

42,808 

OPERATING INCOME

 

 

55,983 

 

 

5,908 

 

 

(1,734)

 

 

60,157 

OTHER EXPENSE (INCOME):

 

 

  

 

 

  

 

 

  

 

 

  

Interest expense

 

 

3,474 

 

 

22 

 

 

3,296

(e)

 

6,792 

Other

 

 

— 

 

 

 

 

 

 

 

 

 

INCOME BEFORE INCOME TAX EXPENSE

 

 

52,509 

 

 

5,886 

 

 

(5,030)

 

 

53,365 

INCOME TAX EXPENSE

 

 

12,856 

 

 

 

 

 

273

(f)

 

13,129 

NET INCOME (LOSS)

 

$

39,653 

 

$

5,886 

 

$

(5,303)

 

$

40,236 

 

 

 

 

 

 

 

 

 

 

 

 

 

WEIGHTED AVERAGE SHARES USED FOR COMPUTATION OF:

 

 

  

 

 

  

 

 

  

 

 

  

Basic earnings (loss) per share

 

 

18,619,793 

 

 

  

 

 

  

 

 

18,619,793 

Diluted earnings (loss) per share

 

 

18,714,531 

 

 

  

 

 

  

 

 

18,714,531 


(a)

Reflects reclassifications of floor plan discounts from cost of sales to net sales to conform the presentation of Crest's financial information to MasterCraft's presentation.

(b)

Reflects reclassifications of $1,341 for floor plan discounts from cost of sales to net sales, $1,577 for reclassifications for transportation expenses from general and administrative to cost of sales, $163 for reclassifications for rent expenses from general and administrative to cost of sales, reclassifications of $165 for building maintenance expenses from general and administrative to cost of sales and a reduction of $115 in depreciation expense due to estimated fair value step down in tangible assets assumed for pro forma purposes. Excludes the increase of $382 attributable to the nonrecurring estimated fair value step up in inventory assumed as part of the Acquisition.

(c)

Reflects reclassifications of $1,577 for transportation expenses from general and administrative to cost of sales, reclassifications of $163 for rent expenses from general and administrative to cost of sales, and reclassifications of $165 for building maintenance expenses from general and administrative to cost of sales to conform the presentation of Crest’s financial information to MasterCraft’s presentation.

(d)

Reflects the amortization expense attributable to intangible assets assumed to be acquired as part of the Acquisition.

(e)

Reflects increased interest expense resulting from the borrowings in connection with the Acquisition based on the current interest rate of 4.28%. The Company, in connection with the Acquisition, entered into the Amended Credit Agreement and used the proceeds from the $80 term loan under the Amended Credit Agreement to fund the payment of the Acquisition purchase price.

(f)

Represents the income tax impact of the pro forma adjustments based on the applicable blended rate, including, (i) interest expense on the Company's additional proceeds from the new term loan assumed to finance the Acquisition, (ii) amortization expense of intangible assets assumed acquired as part of the Acquisition, and (iii) depreciation expense for tangible assets assumed as part of the Acquisition.

 

MASTERCRAFT BOAT HOLDINGS, INC. AND SUBSIDIARIES

Pro Forma Consolidated Balance Sheet (Unaudited)

As of June 30, 2018

(In thousands, except share data)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

MasterCraft
Boat
Holdings, Inc.
Historical

    

Crest Marine
LLC
Historical

    

 

    

MasterCraft
Boat
Holdings, Inc.

 

 

As of June 30,
2018

 

As of June 30,
2018

 

Pro Forma
Adjustments

 

Pro Forma
Combined

ASSETS

 

 

  

 

 

  

 

 

  

 

 

  

CURRENT ASSETS:

 

 

  

 

 

  

 

 

  

 

 

  

Cash and cash equivalents

 

$

7,909 

 

$

3,795 

 

$

(2,586)

(a)

$

9,118 

Accounts receivable — net

 

 

5,515 

 

 

4,757 

 

 

 

 

 

10,272 

Inventories — net

 

 

20,467 

 

 

7,400 

 

 

382 

(b)

 

28,249 

Prepaid expenses and other current assets

 

 

3,295 

 

 

117 

 

 

 

 

 

3,412 

Total current assets

 

 

37,186 

 

 

16,069 

 

 

(2,204)

 

 

51,051 

Property, plant and equipment — net

 

 

22,265 

 

 

2,495 

 

 

(631)

(c)

 

24,129 

Intangible assets — net

 

 

51,046 

 

 

 

 

 

35,245 

(d)

 

86,291 

Goodwill

 

 

65,792 

 

 

 

 

 

33,013  

(e)

 

98,805 

Deferred debt issuance costs — net

 

 

383 

 

 

 

 

 

179 

(f)

 

562 

Other

 

 

252 

 

 

 

 

 

 

 

 

252 

Total assets

 

 

176,924 

 

 

18,564 

 

 

65,602 

 

 

261,090 

LIABILITIES AND STOCKHOLDERS' EQUITY

 

 

  

 

 

  

 

 

  

 

 

  

CURRENT LIABILITIES:

 

 

  

 

 

  

 

 

  

 

 

  

Accounts payable

 

 

17,266 

 

 

3,095 

 

 

799 

(g)

 

21,160 

Income tax payable

 

 

705 

 

 

 

 

 

  

 

 

705 

Accrued expenses and other current liabilities

 

 

27,866 

 

 

1,174 

 

 

  

 

 

29,040 

Current portion of long term debt, net of unamortized debt issuance costs

 

 

5,069 

 

 

427 

 

 

5,846 

(h)

 

11,342 

Total current liabilities

 

 

50,906 

 

 

4,696 

 

 

6,645 

 

 

62,247 

Long term debt, net of unamortized debt issuance costs

 

 

70,087 

 

 

116 

 

 

73,508 

(h)

 

143,711 

Deferred income taxes

 

 

1,427 

 

 

 

 

 

  

 

 

1,427 

Unrecognized tax positions

 

 

1,982 

 

 

 

 

 

  

 

 

1,982 

Total liabilities

 

 

124,402 

 

 

4,812 

 

 

80,153 

 

 

209,367 

STOCKHOLDERS' EQUITY:

 

 

  

 

 

  

 

 

  

 

 

  

Common stock, $.01 par value per share — authorized, 100,000,000 shares; issued and outstanding, 18,637,445 shares at June 30, 2018

 

 

187 

 

 

 

 

 

 

 

 

187 

Member units

 

 

  

 

 

13,752 

 

 

(13,752)

(i)

 

 

Additional paid-in capital

 

 

114,052 

 

 

 

 

 

 

 

 

114,052 

Accumulated deficit

 

 

(61,717)

 

 

 

 

 

(799)

(g)

 

(62,516)

Total stockholders' equity

 

 

52,522 

 

 

13,752 

 

 

(14,551)

 

 

51,723 

Total liabilities and stockholders' equity

 

$

176,924 

 

$

18,564 

 

$

65,602 

 

$

261,090 


(a)

Reflects cash proceeds used by the Company to fund the Acquisition.

(b)

Represents an increase of $382 in the estimated fair value of inventory. The allocation of fair value to inventory is based on preliminary estimates; the final acquisition cost allocation may differ materially from the preliminary assessment outlined above. An independent valuation estimate has not been completed at the time of this report. Any changes to the initial estimates of the fair value of the assets and liabilities will be allocated to goodwill.

(c)

Represents the decrease in estimated fair value of tangible assets for pro forma purposes. This allocation is based on preliminary estimates; the final acquisition cost allocation may differ materially from the preliminary assessment outlined above. An independent valuation estimate has not been completed at the time of this report. Any changes to the initial estimates of the fair value of the assets and liabilities will be allocated to goodwill.

(d)

Reflects the preliminary estimate of the fair value of the acquired intangible assets, including trade name, customer relationship assets and non-compete agreements with key employees. The purchase price allocated to these intangible assets was based on management’s estimate of the fair value of assets purchased and has not been subject to an independent valuation at the time of this report.

(e)

Reflects the estimated amount of goodwill acquired at the date of the Acquisition. Goodwill represents the total excess of the total purchase price over the fair value of the net assets acquired. This allocation is based on preliminary estimates; the final acquisition cost allocation may differ materially from the preliminary assessment outlined above. Any changes to the initial estimates of the fair value of the assets and liabilities will be allocated to goodwill. Residual goodwill at the date of Acquisition will vary from goodwill presented in the unaudited pro forma condensed combined balance sheet due to changes in the net book value of intangible assets during the period presented through the date of acquisition as well as results of an independent valuation, which has not been completed at the time of this report.

(f)

Reflects additional debt financing costs incurred by MasterCraft in connection with the Amended Credit Agreement that are attributable to the revolving credit facility.

(g)

Reflects additional non-recurring transaction costs incurred by MasterCraft that are directly attributable to the Acquisition.

(h)

Reflects borrowings net of debt issuance costs under the Amended Credit Agreement used to repay the Company's previously existing term loan, fund the Acquisition and pay certain fees and expenses related to entering into the Credit Agreement.

(i)

Represents the elimination of the historical owners' equity interest in Crest.