| |
3944
|
| |
82-2199200
|
|
| |
(Primary Standard Industrial
Classification Code Number) |
| |
(I.R.S. Employer
Identification Number) |
|
| | | |
Price to Public
|
| |
Selling Agent
Fees(1) |
| |
Proceeds to
Issuer(2) |
| |||||||||
|
Per Share
|
| | | $ | | | | | $ | | | | | $ | | | |||
|
Maximum Offering Amount
|
| | | $ | | | | | $ | | | | | $ | | | |||
| | | |
Page
|
||
| | | | | iii | |
| | | | | 1 | |
| | | | | 7 | |
| | | | | 17 | |
| | | | | 18 | |
| | | | | 19 | |
| | | | | 20 | |
| | | | | 21 | |
| | | | | 22 | |
| | | | | 29 | |
| | | | | 34 | |
| | | | | 40 | |
| | | | | 42 | |
| | | | | 44 | |
| | | | | 45 | |
| | | | | 47 | |
| | | | | 49 | |
| | | | | 51 | |
| | | | | 51 | |
| | | | | 51 | |
| | | | | F-1 | |
| | | |
As of September 30, 2017
|
| |||||||||
| | | |
Actual
|
| |
As adjusted
|
| ||||||
|
Long Term Debt
|
| | |
$
|
2,823,013
|
| | | | | | | |
| Stockholders’ (Deficit) Equity | | | | ||||||||||
|
Common stock, par value $0.001 per share, 250,000,000 shares authorized; 10,000,000 shares issued and outstanding, actual; shares issued and outstanding, as adjusted
|
| | | | 10,000 | | | | | | | | |
|
Additional paid-in-capital
|
| | | | — | | | | | | | | |
|
(Accumulated deficit) retained earnings
|
| | | | (132,567) | | | | | | | | |
|
Total stockholders’ (deficit) equity
|
| | | | (122,567) | | | | | | | | |
|
Total Capitalization
|
| | | $ | 2,700,446 | | | | | $ | | | |
| | |||||||||||||
| |
Assumed initial public offering price per share
|
| | | | | | | | | $ | | | |
| |
Net tangible book value (deficit) per share at September 30, 2017
|
| | | $ | | | | | | | | | |
| |
Increase in pro forma net tangible book value (deficit) per share attributable to new investors in this offering
|
| | | | | | | | | | | | |
| |
Pro forma as adjusted net tangible book value per share immediately after this offering
|
| | | | | | | | | | | | |
| |
Dilution in pro forma net tangible book value per share to new investors
in this offering |
| | | | | | | | | $ | | | |
| | ||||||||||||||
| | | |
For the Nine Months Ended
September 30, |
| |||||||||
| | | |
2017
|
| |
2016
|
| ||||||
| Revenues: | | | | ||||||||||
|
Fergco
|
| | | $ | 3,911,040 | | | | | $ | 3,776,474 | | |
|
SRM
|
| | | | 7,637,904 | | | | | | 9,309,971 | | |
|
Total consolidated revenues
|
| | | $ | 11,548,944 | | | | | $ | 13,086,445 | | |
| | |||||||||||||
| | | |
For the Nine Months Ended
September 30, |
| |||||||||
| | | |
2017
|
| |
2016
|
| ||||||
| Cost of revenues: | | | | ||||||||||
|
Fergco
|
| | | $ | 2,718,372 | | | | | $ | 2,584,531 | | |
|
SRM
|
| | | | 5,507,690 | | | | | | 6,337,870 | | |
|
Total consolidated cost of revenues
|
| | | $ | 8,226,062 | | | | | $ | 8,922,401 | | |
| | |||||||||||||
| | | |
For the Nine Months Ended September 30,
|
| |||||||||||||||||||||
| | | |
2017
|
| |
%
|
| |
2016
|
| |
%
|
| ||||||||||||
| Gross profit: | | | | | | ||||||||||||||||||||
|
Fergco
|
| | | $ | 1,192,668 | | | | | | 30.5% | | | | | $ | 1,191,943 | | | | | | 31.6% | | |
|
SRM
|
| | | | 2,130,214 | | | | | | 27.9% | | | | | | 2,972,101 | | | | | | 31.9% | | |
|
Total consolidated gross profit and gross margin
|
| | | $ | 3,322,882 | | | | | | 28.8% | | | | | $ | 4,164,044 | | | | | | 31.8% | | |
| | |||||||||||||||||||||||||
| | | |
For the Year Ended
December 31, |
| |||||||||
| | | |
2016
|
| |
2015
|
| ||||||
| Revenues: | | | | ||||||||||
|
Fergco
|
| | | $ | 5,013,133 | | | | | $ | 5,139,867 | | |
|
SRM
|
| | | | 10,979,567 | | | | | | 12,115,237 | | |
|
Total consolidated revenues
|
| | | $ | 15,992,700 | | | | | $ | 17,255,104 | | |
| | |||||||||||||
| | | |
For the Year Ended
December 31, |
| |||||||||
| | | |
2016
|
| |
2015
|
| ||||||
| Cost of revenues: | | | | ||||||||||
|
Fergco
|
| | | $ | 3,370,275 | | | | | $ | 3,463,957 | | |
|
SRM
|
| | | | 7,684,720 | | | | | | 8,785,871 | | |
|
Total consolidated cost of revenues
|
| | | $ | 11,054,995 | | | | | $ | 12,249,828 | | |
| | |||||||||||||
| | | |
For the Year Ended December 31,
|
| |||||||||||||||||||||
| | | |
2016
|
| |
%
|
| |
2015
|
| |
%
|
| ||||||||||||
| Gross profit: | | | | | | ||||||||||||||||||||
|
Fergco
|
| | | $ | 1,642,858 | | | | | | 32.8% | | | | | $ | 1,675,910 | | | | | | 32.6% | | |
|
SRM
|
| | | | 3,294,847 | | | | | | 30.0% | | | | | | 3,329,366 | | | | | | 27.5% | | |
|
Total consolidated gross profit and gross margin
|
| | | $ | 4,937,705 | | | | | | 30.9% | | | | | $ | 5,005,276 | | | | | | 29.0% | | |
| | |||||||||||||||||||||||||
|
Location
|
| |
Owned or Leased
|
| |
Lease Expiration
|
| |
Type of Property
|
|
| 4030 Skyron Drive, Suite F Doylestown, Pennsylvania 18902 |
| |
Leased
|
| |
Month-to-Month
Lease |
| |
Principal Executive Office
|
|
| 20 Industrial Road Alpha, New Jersey 08865 |
| |
Leased
|
| |
Month-to-Month
Lease |
| |
Packaging and Logistics Center
|
|
| 51 South Lincoln Avenue Washington, New Jersey 07882 | | |
Owned by Fergco
|
| |
N/A
|
| |
Rental Property
|
|
|
Name
|
| |
Age
|
| |
Position(s)
|
|
|
Christopher B. Ferguson
|
| |
49
|
| | Chairman and Chief Executive Officer | |
|
John Marchese(1)(2)(3)
|
| |
65
|
| | Director | |
|
Michael Palleschi(1)(2)(3)
|
| |
41
|
| | Director | |
|
Richard H. Williams(1)(2)(3)
|
| |
81
|
| | Director | |
|
Kevin J. Ferguson
|
| |
57
|
| | Director, President and Treasurer | |
|
Philip Anderson
|
| |
50
|
| | Chief Financial Officer and Corporate Secretary | |
|
Bruce R. Bennett
|
| |
59
|
| | Chief Product Officer | |
|
Name and Principal Position
|
| |
Year
|
| |
Salary
|
| |
Bonus
|
| |
Stock
Awards |
| |
Option
Awards |
| |
All Other
Compensation |
| |
Total
|
| |||||||||||||||||||||
|
Christopher B. Ferguson,
Chairman and Chief Executive Officer |
| | | | 2016 | | | | | $ | 90,000 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 90,000 | | |
| | | | 2015 | | | | | $ | 90,000 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 90,000 | | | ||
|
Bruce R. Bennett,
Chief Product Officer |
| | | | 2016 | | | | | $ | 177,562 | | | | | $ | 1,200 | | | | | $ | — | | | | | $ | — | | | | | $ | 8,934 | | | | | $ | 187,696 | | |
| | | | 2015 | | | | | $ | 231,106 | | | | | $ | 1,200 | | | | | $ | — | | | | | $ | — | | | | | $ | 10,504 | | | | | $ | 242,810 | | | ||
| | | |
Shares of Common Stock
Beneficially Owned Before the Offering |
| |
Shares of Common Stock
Beneficially Owned After the Offering |
| |||||||||||||||
|
Name of beneficial owner
|
| |
Number
|
| |
Percentage
|
| |
Number
|
| |
Percentage
|
| |||||||||
| 5% Stockholders | | | | | | |||||||||||||||||
|
Stuart J. Ferguson
|
| | | | 1,000,000 | | | | | | 10% | | | | | | | | | % | | |
|
Thomas S. Ferguson
|
| | | | 1,000,000 | | | | | | 10% | | | | | | | | | % | | |
|
Lelainya D. Ferguson
|
| | | | 4,845,000(1) | | | | | | 48.45% | | | | | | | | | % | | |
|
Claudia McFillin
|
| | | | 607,500(2) | | | | | | 6.275% | | | | | | | | | % | | |
|
Stephen R. Mickelberg
|
| | | | 540,000 | | | | | | 5.4% | | | | | | | | | % | | |
| Named Executive Officers and Directors | | | | | | |||||||||||||||||
|
Christopher B. Ferguson, Chairman
|
| | | | 5,852,500(3) | | | | | | 58.525% | | | | | | | | | % | | |
|
Kevin J. Ferguson
|
| | | | 1,000,000 | | | | | | 10% | | | | | | | | | % | | |
|
John Marchese, Director
|
| | | | * | | | | | | *% | | | | | | | | | % | | |
|
Michael Palleschi, Director
|
| | | | * | | | | | | *% | | | | | | | | | % | | |
|
Richard Williams, Director
|
| | | | * | | | | | | *% | | | | | | | | | % | | |
|
Philip Anderson
|
| | | | * | | | | | | *% | | | | | | | | | % | | |
|
Bruce R. Bennett
|
| | | | * | | | | | | *% | | | | | | | | | % | | |
|
All directors and executive officers as a group (8 persons)
|
| | | | 6,852,500 | | | | | | 68.525% | | | | | | | | | % | | |
| | | |
Page
Number |
| |||
| Years Ended December 31, 2016 and 2015 | | | | | | | |
| | | | | F-2 | | | |
| | | | | F-3 | | | |
| | | | | F-4 | | | |
| | | | | F-5 | | | |
| | | | | F-6 | | | |
| | | | | F-7 | | | |
| Nine Months Ended September 30, 2017 and 2016 | | | | | | | |
| | | | | F-18 | | | |
| | | | | F-19 | | | |
| | | | | F-20 | | | |
| | | | | F-21 | | | |
| | | | | F-22 | | | |
| | | |
December 31,
|
| |||||||||
| | | |
2016
|
| |
2015
|
| ||||||
| Assets | | | | | | | | | | | | | |
| Current Assets: | | | | | | | | | | | | | |
|
Cash and cash equivalents
|
| | | $ | 2,534,753 | | | | | $ | 2,479,369 | | |
|
Accounts receivable, net
|
| | | | 1,498,705 | | | | | | 1,247,731 | | |
|
Inventory
|
| | | | 164,511 | | | | | | 175,780 | | |
|
Prepaid expenses and other current assets
|
| | | | 42,154 | | | | | | 112,572 | | |
|
Total Current Assets
|
| | | | 4,240,123 | | | | | | 4,015,452 | | |
|
Property and equipment, net
|
| | | | 1,116,036 | | | | | | 1,087,959 | | |
|
Total Assets
|
| | | $ | 5,356,159 | | | | | $ | 5,103,411 | | |
| Liabilities and Stockholders’ Equity | | | | | | | | | | | | | |
| Current Liabilities: | | | | | | | | | | | | | |
|
Accounts payable
|
| | | $ | 843,424 | | | | | $ | 228,249 | | |
|
Accrued expenses and other current liabilities
|
| | | | 114,362 | | | | | | 303,689 | | |
|
Due to related party
|
| | | | 132,404 | | | | | | 540,366 | | |
|
Total Current Liabilities
|
| | | | 1,090,190 | | | | | | 1,072,304 | | |
|
Notes payable – related parties
|
| | | | 2,996,500 | | | | | | 2,996,500 | | |
|
Deferred tax liability
|
| | | | 5,810 | | | | | | 10,825 | | |
|
Total Liabilities
|
| | | | 4,092,500 | | | | | | 4,079,629 | | |
|
Commitments and Contingencies (Note 9)
|
| | | | — | | | | | | — | | |
| Stockholders’ Equity: | | | | | | | | | | | | | |
|
Common stock, $0.001 par value, 250,000,000 shares authorized; 10,000,000 shares issued and outstanding as of December 31, 2016 and 2015
|
| | | | 10,000 | | | | | | 10,000 | | |
|
Additional paid-in capital
|
| | | | 739,526 | | | | | | 739,526 | | |
|
Retained earnings
|
| | | | 514,133 | | | | | | 274,256 | | |
|
Total Stockholders’ Equity
|
| | | | 1,263,659 | | | | | | 1,023,782 | | |
|
Total Liabilities and Stockholders’ Equity
|
| | | $ | 5,356,159 | | | | | $ | 5,103,411 | | |
| | |||||||||||||
| | | |
For the Years Ended,
December 31, |
| |||||||||
| | | |
2016
|
| |
2015
|
| ||||||
| Revenues, net | | | |
$
|
15,992,700
|
| | | |
$
|
17,255,104
|
| |
|
Cost of revenues
|
| | | | 11,054,995 | | | | | | 12,249,828 | | |
|
Gross Profit
|
| | | | 4,937,705 | | | | | | 5,005,276 | | |
| Operating Expenses: | | | | | | | | | | | | | |
|
Selling, general, and administrative
|
| | | | 4,535,920 | | | | | | 4,721,195 | | |
|
Total Operating Expenses
|
| | | | 4,535,920 | | | | | | 4,721,195 | | |
|
Operating Income
|
| | | | 401,785 | | | | | | 284,081 | | |
| Other Income: | | | | | | | | | | | | | |
|
Rental income
|
| | | | 102,815 | | | | | | 102,815 | | |
|
Interest income
|
| | | | 5,838 | | | | | | 5,788 | | |
|
Other income
|
| | | | 29,300 | | | | | | 41,619 | | |
|
Total Other Income
|
| | | | 137,953 | | | | | | 150,222 | | |
|
Income Before Income Taxes
|
| | | | 539,738 | | | | | | 434,303 | | |
|
Income tax expense
|
| | | | 40,372 | | | | | | 22,292 | | |
|
Net Income
|
| | | $ | 499,366 | | | | | $ | 412,011 | | |
|
Net Income Per Share
|
| | | | | | | | | | | | |
|
– Basic and Diluted
|
| | | $ | 0.05 | | | | | $ | 0.04 | | |
|
Weighted Average Number of Common Shares Outstanding
|
| | | | | | | | | | | | |
|
– Basic and Diluted
|
| | | | 10,000,000 | | | | | | 10,000,000 | | |
| | |||||||||||||
| | | |
Common Stock
|
| |
Additional
Paid-In Capital |
| |
Retained
Earnings |
| |
Total
Stockholders’ Equity |
| ||||||||||||||||||
| | | |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||
|
Balance – January 1, 2015
|
| | | | 10,000,000 | | | | | $ | 10,000 | | | | | $ | 739,526 | | | | | $ | — | | | | | $ | 749,526 | | |
|
Dividends
|
| | | | — | | | | | | — | | | | | | — | | | | | | (137,755) | | | | | | (137,755) | | |
|
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | 412,011 | | | | | | 412,011 | | |
|
Balance – December 31, 2015
|
| | | | 10,000,000 | | | | | | 10,000 | | | | | | 739,526 | | | | | | 274,256 | | | | | | 1,023,782 | | |
|
Dividends
|
| | | | — | | | | | | — | | | | | | — | | | | | | (259,489) | | | | | | (259,489) | | |
|
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | 499,366 | | | | | | 499,366 | | |
|
Balance – December 31, 2016
|
| | | | 10,000,000 | | | | | $ | 10,000 | | | | | $ | 739,526 | | | | | $ | 514,133 | | | | | $ | 1,263,659 | | |
| | |||||||||||||||||||||||||||||||
| | | |
For the Years Ended
December 31, |
| |||||||||
| | | |
2016
|
| |
2015
|
| ||||||
| Cash Flows From Operating Activities | | | | | | | | | | | | | |
|
Net income
|
| | | $ | 499,366 | | | | | $ | 412,011 | | |
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
| | | | | | | | | | | | |
|
Depreciation and amortization
|
| | | | 190,938 | | | | | | 215,266 | | |
|
Changes in operating assets and liabilities:
|
| | | | | | | | | | | | |
|
Accounts receivable
|
| | | | (250,974) | | | | | | 182,936 | | |
|
Inventory
|
| | | | 11,269 | | | | | | (87,819) | | |
|
Prepaid expenses and other current assets
|
| | | | 70,418 | | | | | | 182,701 | | |
|
Accounts payable
|
| | | | 615,175 | | | | | | (267,752) | | |
|
Accrued expenses and other current liabilities
|
| | | | (189,327) | | | | | | (74,859) | | |
|
Deferred tax liability
|
| | | | (5,015) | | | | | | 10,825 | | |
|
Due to related party
|
| | | | (407,962) | | | | | | (441,887) | | |
|
Net Cash Provided By Operating Activities
|
| | | | 533,888 | | | | | | 131,422 | | |
| Cash Flows From Investing Activities | | | | | | | | | | | | | |
|
Purchases of property and equipment
|
| | | | (219,015) | | | | | | (187,240) | | |
|
Net Cash Used In Investing Activities
|
| | | | (219,015) | | | | | | (187,240) | | |
| Cash Flows From Financing Activities | | | | | | | | | | | | | |
|
Payment of dividends
|
| | | | (259,489) | | | | | | (137,755) | | |
|
Net Cash Used In Financing Activities
|
| | | | (259,489) | | | | | | (137,755) | | |
|
Net Increase (Decrease) in Cash and Cash Equivalents
|
| | | | 55,384 | | | | | | (193,573) | | |
|
Cash and Cash Equivalents – Beginning of Year
|
| | |
|
2,479,369
|
| | | |
|
2,672,942
|
| |
|
Cash and Cash Equivalents – End of Year
|
| | |
$
|
2,534,753
|
| | | |
$
|
2,479,369
|
| |
| Supplemental Disclosures of Cash Flow Information: | | | | | | | | | | | | | |
|
Cash paid during the period for:
|
| | | | | | | | | | | | |
|
Interest
|
| | | $ | — | | | | | $ | — | | |
|
Income tax (refunded)
|
| | | $ | 45,233 | | | | | $ | (48,425) | | |
| | |||||||||||||
| | | |
December 31,
|
| |||||||||
| | | |
2016
|
| |
2015
|
| ||||||
|
Raw materials
|
| | | $ | 25,001 | | | | | $ | 43,739 | | |
|
Finished goods
|
| | | | 139,510 | | | | | | 132,041 | | |
|
Total inventory
|
| | | $ | 164,511 | | | | | $ | 175,780 | | |
| | |||||||||||||
| | | |
December 31,
|
| |||||||||
| | | |
2016
|
| |
2015
|
| ||||||
|
Customer deposits
|
| | | $ | — | | | | | $ | 71,991 | | |
|
Other
|
| | | | 42,154 | | | | | | 40,581 | | |
|
Total prepaid expenses and other current assets
|
| | | $ | 42,154 | | | | | $ | 112,572 | | |
| | |||||||||||||
| | | |
December 31,
|
| |||||||||
| | | |
2016
|
| |
2015
|
| ||||||
|
Land
|
| | | $ | 79,100 | | | | | $ | 79,100 | | |
|
Buildings
|
| | | | 414,404 | | | | | | 398,944 | | |
|
Building improvements
|
| | | | 745,685 | | | | | | 722,021 | | |
|
Equipment and machinery
|
| | | | 3,877,058 | | | | | | 3,713,618 | | |
|
Furniture and fixtures
|
| | | | 276,646 | | | | | | 260,195 | | |
|
Computer software
|
| | | | 23,518 | | | | | | 23,518 | | |
|
Molds
|
| | | | 4,546,856 | | | | | | 4,546,856 | | |
|
Vehicles
|
| | | | 404,759 | | | | | | 404,759 | | |
| | | | | | 10,368,026 | | | | | | 10,149,011 | | |
|
Less: accumulated depreciation and amortization
|
| | | | (9,251,990) | | | | | | (9,061,052) | | |
|
Property and equipment, net
|
| | | $ | 1,116,036 | | | | | $ | 1,087,959 | | |
| | |||||||||||||
| | | |
December 31,
|
| |||||||||
| | | |
2016
|
| |
2015
|
| ||||||
|
Accrued income taxes
|
| | | $ | 16,503 | | | | | $ | 16,349 | | |
|
Accrued other taxes
|
| | | | 56,076 | | | | | | 51,982 | | |
|
Accrued payroll and benefits
|
| | | | 12,907 | | | | | | 9,868 | | |
|
Accrued professional fees
|
| | | | 28,876 | | | | | | 162,510 | | |
|
Accrued rebates
|
| | | | — | | | | | | 15,000 | | |
|
Accrued shipping fees
|
| | | | — | | | | | | 38,897 | | |
|
Accrued other
|
| | | | — | | | | | | 9,083 | | |
|
Total accrued expenses and other current liabilities
|
| | | $ | 114,362 | | | | | $ | 303,689 | | |
| | |||||||||||||
| | | |
For The Years Ended
December 31, |
| |||||||||
| | | |
2016
|
| |
2015
|
| ||||||
|
United States
|
| | | $ | 317,611 | | | | | $ | 350,420 | | |
|
Foreign
|
| | | | 222,127 | | | | | | 83,883 | | |
|
Income before income taxes
|
| | | $ | 539,738 | | | | | $ | 434,303 | | |
| | |||||||||||||
| | | |
For The Years Ended
December 31, |
| |||||||||
| | | |
2016
|
| |
2015
|
| ||||||
| Deferred Tax Liabilities: | | | | ||||||||||
|
Property and equipment
|
| | | $ | 5,810 | | | | | $ | 10,825 | | |
| | |||||||||||||
| | | |
For The Years Ended
December 31, |
| |||||||||
| | | |
2016
|
| |
2015
|
| ||||||
| Foreign: | | | | ||||||||||
|
Current
|
| | | $ | 45,362 | | | | | $ | 26,289 | | |
|
Deferred
|
| | | | (4,990) | | | | | | (3,997) | | |
|
Income tax provision (benefit)
|
| | | $ | 40,372 | | | | | $ | 22,292 | | |
| | |||||||||||||
| | | |
For The Years Ended
December 31, |
| |||||||||
| | | |
2016
|
| |
2015
|
| ||||||
|
Tax at federal statutory rate
|
| | | | 34.0% | | | | | | 34.0% | | |
|
U.S. income attributable to pass-through entity
|
| | | | (20.0)% | | | | | | (27.4)% | | |
|
Foreign income not subject to U.S. federal tax
|
| | | | (14.0)% | | | | | | (6.6)% | | |
|
Foreign tax
|
| | | | 7.5% | | | | | | 4.1% | | |
|
Effective income tax rate
|
| | | | 7.5% | | | | | | 4.1% | | |
| | |||||||||||||
|
For the Years Ended December 31,
|
| |
Amount
|
| |||
|
2018
|
| | | $ | 225,553 | | |
|
2019
|
| | | | 239,465 | | |
|
2020
|
| | | | 920,347 | | |
|
2021
|
| | | | 190,963 | | |
|
2022
|
| | | | 1,420,172 | | |
| | | | | $ | 2,996,500 | | |
| | |||||||
|
For the Years Ended December 31,
|
| |
Amount
|
| |||
|
2017
|
| | | $ | 76,355 | | |
|
2018
|
| | | | 44,541 | | |
| | | | | $ | 120,896 | | |
| | |||||||
| | | |
For the Years Ended
December 31, |
| |||||||||
| | | |
2016
|
| |
2015
|
| ||||||
| Revenues: | | | | | | | | | |||||
|
Fergco
|
| | | $ | 5,013,133 | | | | | $ | 5,139,867 | | |
|
SRM
|
| | | | 10,979,567 | | | | | | 12,115,237 | | |
|
Total segment and consolidated revenues
|
| | | $ | 15,992,700 | | | | | $ | 17,255,104 | | |
| Gross profit: | | | | | | | | | | | | | |
|
Fergco
|
| | | $ | 1,642,858 | | | | | $ | 1,675,910 | | |
|
SRM
|
| | | | 3,294,847 | | | | | | 3,329,366 | | |
|
Total segment and consolidated gross profit
|
| | | $ | 4,937,705 | | | | | $ | 5,005,276 | | |
| Income from operations: | | | | | | | | | | | | | |
|
Fergco
|
| | | $ | 194,040 | | | | | $ | 218,338 | | |
|
SRM
|
| | | | 207,745 | | | | | | 65,742 | | |
|
Total segment and consolidated income from operations
|
| | | $ | 401,785 | | | | | $ | 284,081 | | |
| Depreciation and amortization: | | | | | | | | | | | | | |
|
Fergco
|
| | | $ | 121,414 | | | | | $ | 124,587 | | |
|
SRM
|
| | | | 69,524 | | | | | | 90,679 | | |
|
Total segment and consolidated depreciation and amortization
|
| | | $ | 190,938 | | | | | $ | 215,266 | | |
| | |||||||||||||
| | | |
December 31,
|
| |||||||||
| | | |
2016
|
| |
2015
|
| ||||||
| Segment total assets: | | | | ||||||||||
|
Fergco
|
| | | $ | 3,548,918 | | | | | $ | 3,463,064 | | |
|
SRM
|
| | | | 1,807,241 | | | | | | 1,640,347 | | |
|
Total consolidated assets
|
| | | $ | 5,356,159 | | | | | $ | 5,103,411 | | |
| | |||||||||||||
| | | |
September 30,
2017 |
| |
December 31,
2016 |
| ||||||
| | | |
(unaudited)
|
| | ||||||||
| Assets | | | | | | | | | | | | | |
| Current Assets: | | | | | | | | | | | | | |
|
Cash and cash equivalents
|
| | | $ | 759,955 | | | | | $ | 2,534,753 | | |
|
Accounts receivable, net
|
| | | | 1,595,956 | | | | | | 1,498,705 | | |
|
Inventory
|
| | | | 163,882 | | | | | | 164,511 | | |
|
Prepaid expenses and other current assets
|
| | | | 101,662 | | | | | | 42,154 | | |
|
Due from related party
|
| | | | 578,401 | | | | | | — | | |
|
Total Current Assets
|
| | | | 3,199,856 | | | | | | 4,240,123 | | |
|
Property and equipment, net
|
| | | | 1,006,063 | | | | | | 1,116,036 | | |
|
Total Assets
|
| | | $ | 4,205,919 | | | | | $ | 5,356,159 | | |
| Liabilities and Stockholders’ Equity | | | | | | | | | | | | | |
| Current Liabilities: | | | | | | | | | | | | | |
|
Accounts payable
|
| | | $ | 1,175,169 | | | | | $ | 843,424 | | |
|
Accrued expenses and other current liabilities
|
| | | | 154,561 | | | | | | 114,362 | | |
|
Due to related party
|
| | | | — | | | | | | 132,404 | | |
|
Current portion of notes payable – related parties
|
| | | | 173,487 | | | | | | — | | |
|
Total Current Liabilities
|
| | | | 1,503,217 | | | | | | 1,090,190 | | |
|
Notes payable – related parties, non-current portion
|
| | | | 2,823,013 | | | | | | 2,996,500 | | |
|
Deferred tax liability
|
| | | | 2,256 | | | | | | 5,810 | | |
|
Total Liabilities
|
| | | | 4,328,486 | | | | | | 4,092,500 | | |
|
Commitments and Contingencies
|
| | | | — | | | | | | — | | |
| Stockholders’ (Deficit) Equity: | | | | | | | | | | | | | |
|
Common stock, $0.001 par value, 250,000,000 shares authorized; 10,000,000 shares issued and outstanding as of September 30, 2017 and December 31, 2016, respectively
|
| | | | 10,000 | | | | | | 10,000 | | |
|
Additional paid-in capital
|
| | | | — | | | | | | 739,526 | | |
|
(Accumulated deficit) retained earnings
|
| | | | (132,567) | | | | | | 514,133 | | |
|
Total Stockholders’ (Deficit) Equity
|
| | | | (122,567) | | | | | | 1,263,659 | | |
|
Total Liabilities and Stockholders’ (Deficit) Equity
|
| | | $ | 4,205,919 | | | | | $ | 5,356,159 | | |
| | |||||||||||||
| | | |
For the Nine Months Ended
September 30, |
| |||||||||
| | | |
2017
|
| |
2016
|
| ||||||
| Revenues, net | | | |
$
|
11,548,944
|
| | | |
$
|
13,086,445
|
| |
|
Cost of revenues
|
| | | | 8,226,062 | | | | | | 8,922,401 | | |
|
Gross Profit
|
| | | | 3,322,882 | | | | | | 4,164,044 | | |
| Operating Expenses: | | | | | | | | | | | | | |
|
Selling, general, and administrative
|
| | | | 2,921,318 | | | | | | 3,452,520 | | |
|
Total Operating Expenses
|
| | | | 2,921,318 | | | | | | 3,452,520 | | |
|
Operating Income
|
| | | | 401,564 | | | | | | 711,524 | | |
| Other Income: | | | | | | | | | | | | | |
|
Rental income
|
| | | | 77,111 | | | | | | 77,111 | | |
|
Interest income
|
| | | | 3,671 | | | | | | 4,419 | | |
|
Other income
|
| | | | 22,524 | | | | | | 24,528 | | |
|
Total Other Income
|
| | | | 103,306 | | | | | | 106,058 | | |
|
Income Before Income Taxes
|
| | | | 504,870 | | | | | | 817,582 | | |
|
Income tax expense
|
| | | | 64,655 | | | | | | 91,532 | | |
|
Net Income
|
| | | $ | 440,215 | | | | | $ | 726,050 | | |
|
Net Income Per Share
|
| | | | | | | | | | | | |
|
– Basic and Diluted
|
| | | $ | 0.04 | | | | | $ | 0.07 | | |
|
Weighted Average Number of Common Shares Outstanding
|
| | | | | | | | | | | | |
|
– Basic and Diluted
|
| | | | 10,000,000 | | | | | | 10,000,000 | | |
| | |||||||||||||
| | | |
Common Stock
|
| |
Additional
Paid-In Capital |
| |
Retained
Earnings (Accumulated Deficit) |
| |
Total
Stockholders’ Equity (Deficit) |
| ||||||||||||||||||
| |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||
|
Balance – January 1, 2017
|
| | | | 10,000,000 | | | | | $ | 10,000 | | | | | $ | 739,526 | | | | | $ | 514,133 | | | | | $ | 1,263,659 | | |
|
Dividends
|
| | | | — | | | | | | — | | | | | | (739,526) | | | | | | (1,086,915) | | | | | | (1,826,441) | | |
|
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | 440,215 | | | | | | 440,215 | | |
|
Balance – September 30, 2017
|
| | | | 10,000,000 | | | | | $ | 10,000 | | | | | $ | — | | | | | $ | (132,567) | | | | | $ | (122,567) | | |
| | |||||||||||||||||||||||||||||||
| | | |
For the Nine Months Ended
September 30, |
| |||||||||
| | | |
2017
|
| |
2016
|
| ||||||
| Cash Flows From Operating Activities | | | | | | | | | | | | | |
|
Net income
|
| | | $ | 440,215 | | | | | $ | 726,050 | | |
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
| | | | | | | | | | | | |
|
Depreciation and amortization
|
| | | | 157,765 | | | | | | 152,990 | | |
|
Changes in operating assets and liabilities:
|
| | | | | | | | | | | | |
|
Accounts receivable
|
| | | | (97,251) | | | | | | (188,727) | | |
|
Inventory
|
| | | | 629 | | | | | | 35,933 | | |
|
Prepaid expenses and other current assets
|
| | | | (59,508) | | | | | | 51,059 | | |
|
Accounts payable
|
| | | | 331,745 | | | | | | 278,414 | | |
|
Accrued expenses and other current liabilities
|
| | | | 40,199 | | | | | | (154,977) | | |
|
Deferred tax liability
|
| | | | (3,554) | | | | | | (2,193) | | |
|
Due to/from related party
|
| | | | (710,805) | | | | | | (301,952) | | |
|
Net Cash Provided By Operating Activities
|
| | | | 99,435 | | | | | | 596,597 | | |
| Cash Flows From Investing Activities | | | | | | | | | | | | | |
|
Purchases of property and equipment
|
| | | | (47,792) | | | | | | (162,758) | | |
|
Net Cash Used In Investing Activities
|
| | | | (47,792) | | | | | | (162,758) | | |
| Cash Flows From Financing Activities | | | | | | | | | | | | | |
|
Payment of dividends
|
| | | | (1,826,441) | | | | | | (248,075) | | |
|
Net Cash Used In Financing Activities
|
| | | | (1,826,441) | | | | | | (248,075) | | |
|
Net (Decrease) Increase in Cash and Cash Equivalents
|
| | | | (1,774,798) | | | | | | 185,764 | | |
|
Cash and Cash Equivalents – Beginning of Period
|
| | |
|
2,534,753
|
| | | |
|
2,479,369
|
| |
|
Cash and Cash Equivalents – End of Period
|
| | |
$
|
759,955
|
| | | |
$
|
2,665,133
|
| |
| Supplemental Disclosures of Cash Flow Information: | | | | | | | | | | | | | |
|
Cash paid during the period for:
|
| | | | | | | | | | | | |
|
Interest
|
| | | $ | — | | | | | $ | — | | |
|
Income tax
|
| | | $ | 52,386 | | | | | $ | 38,012 | | |
| | |||||||||||||
| | | |
September 30,
2017 |
| |
December 31,
2016 |
| ||||||
| | | |
(unaudited)
|
| | | | | | | |||
|
Accrued income tax
|
| | | $ | — | | | | | $ | 16,503 | | |
|
Accrued other taxes
|
| | | | 125,799 | | | | | | 56,076 | | |
|
Accrued payroll and benefits
|
| | | | — | | | | | | 12,907 | | |
|
Accrued professional fees
|
| | | | 11,625 | | | | | | 15,135 | | |
|
Accrued other
|
| | | | 17,137 | | | | | | 13,741 | | |
|
Total accrued expenses and other current liabilities
|
| | | $ | 154,561 | | | | | $ | 114,362 | | |
| | |||||||||||||
| | | |
For the Nine Months Ended
September 30, |
| |||||||||
| | | |
2017
|
| |
2016
|
| ||||||
| Revenues: | | | | | | | | | | | | | |
|
Fergco
|
| | | $ | 3,911,040 | | | | | $ | 3,776,474 | | |
|
SRM
|
| | | | 7,637,904 | | | | | | 9,309,971 | | |
|
Total segment and consolidated revenues
|
| | | $ |
11,548,944 |
| | | | $ | 13,086,445 | | |
| Gross profit: | | | | | | | | | | | | | |
|
Fergco
|
| | | $ | 1,192,668 | | | | | $ | 1,191,942 | | |
|
SRM
|
| | | | 2,130,214 | | | | | | 2,972,101 | | |
|
Total segment and consolidated gross profit
|
| | | $ | 3,322,882 | | | | | $ | 4,164,044 | | |
| Income from operations: | | | | | | | | | | | | | |
|
Fergco
|
| | | $ | 136,961 | | | | | $ | 184,227 | | |
|
SRM
|
| | | | 346,715 | | | | | | 527,296 | | |
|
Total segment income
|
| | | | 483,676 | | | | | | 711,524 | | |
|
Unallocated costs
|
| | | | 82,112 | | | | | | — | | |
|
Total consolidated income from operations
|
| | | $ | 401,564 | | | | | $ | 711,524 | | |
| Depreciation and amortization: | | | | | | | | | | | | | |
|
Fergco
|
| | | $ | 109,149 | | | | | $ | 104,374 | | |
|
SRM
|
| | | | 48,616 | | | | | | 48,616 | | |
|
Total segment and consolidated depreciation and amortization
|
| | | $ | 157,765 | | | | | $ | 152,990 | | |
| | |||||||||||||
| | | |
September 30,
2017 |
| |
December 31,
2016 |
| ||||||
| | | |
(unaudited)
|
| | | | | | | |||
| Segment total assets: | | | | ||||||||||
|
Fergco
|
| | | $ | 1,915,661 | | | | | $ | 3,548,918 | | |
|
SRM
|
| | | | 2,279,912 | | | | | | 1,807,241 | | |
|
Xspand
|
| | | | 10,346 | | | | | | — | | |
|
Total consolidated assets
|
| | | $ | 4,205,919 | | | | | $ | 5,356,159 | | |
| | |||||||||||||
| Exhibit Number |
| |
Description
|
|
| 2.1 | | | Articles of Incorporation of Idea Lab X Products, Inc. | |
| 2.2 | | | Certificate of Amendment to the Articles of Incorporation of Idea Lab X Products, Inc. dated October 26, 2017 | |
| 2.3 | | | Certificate of Amended and Restated Articles of Incorporation of Xspand Products Lab, Inc. dated December 20, 2017 | |
| 2.4 | | | Bylaws of Xspand Products Lab, Inc. | |
| 4.1 | | | Form of Subscription Agreement* | |
| 6.1 | | | Stock Purchase Agreement between Idea Lab X Products, Inc., Kevin J. Ferguson, Thomas S. Ferguson, Stuart J. Ferguson and Christopher B. Ferguson, Inc. dated July 30, 2017 | |
| 6.2 | | | Mortgage Note between Idea Lab X Products, Inc., Kevin J. Ferguson, Thomas S. Ferguson, Stuart J. Ferguson and Christopher B. Ferguson, Inc. dated July 30, 2017 | |
| 6.3 | | | Mortgage between Ferguson Containers, Inc., Kevin J. Ferguson, Thomas S. Ferguson, Stuart J. Ferguson and Christopher B. Ferguson, Inc. dated July 30, 2017* | |
| 6.4 | | | Share Purchase Agreement between Idea Lab X Products, Inc. and NL Penn Capital, LP dated September 30, 2017 | |
| 6.5 | | | Promissory Note between Idea Lab X Products, Inc. and NL Penn Capital, LP dated September 30, 2017 | |
| 6.6 | | | Assignment of Shares between Idea Lab X Products, Inc. and NL Penn Capital, LP dated September 30, 2017 | |
| 6.7 | | | Form of Indemnification Agreement* | |
| 6.8 | | | Xspand Products Lab, Inc. Omnibus Incentive Plan†* | |
| 8.1 | | | Form of Escrow Agreement with Nevada Agency & Transfer Company | |
| 10.1 | | | Power of attorney — reference is made to the signature page of this offering statement. | |
| 11.1 | | | Consent of Marcum, LLP* | |
| 11.2 | | | Consent of Waller Lansden Dortch & Davis, LLP (Included in Exhibit 12.1)* | |
| 12.1 | | | Opinion of Waller Lansden Dortch & Davis, LLP* | |
| 13.1 | | | “Testing the Waters” Materials* | |
| 15.1 | | | List of Subsidiaries* | |
| | | | | XSPAND PRODUCTS LAB, INC. | |
| | | | |
By:
Christopher B. Ferguson
Chairman of the Board of Directors and Chief Executive Officer |
|
| |
Signature
|
| |
Title
|
| |
Date
|
|
| |
Christopher B. Ferguson
|
| |
Chief Executive Officer and Chairman of the Board of Directors
(Principal Executive Officer) |
| | | |
| |
Philip Anderson
|
| |
Chief Financial Officer
(Principal Financial Officer and Principal Accounting Officer) |
| | | |
| |
Kevin J. Ferguson
|
| |
Director, President and Treasurer
|
| | | |
| |
John Marchese
|
| |
Director
|
| | | |
| |
Michael Palleschi
|
| |
Director
|
| | | |
| |
Richard H. Williams
|
| |
Director
|
| | | |