Delaware | 001-40336 | 83-2237832 | ||||||
(State or other jurisdiction of incorporation | (Commission File Number | (IRS Employer Identification No.) |
o | Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) | ||||
o | Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a -12) | ||||
o | Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) | ||||
o | Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e -4(c)) |
Title of each class | Trading Symbol | Name of each exchange on which registered | ||||||
Common Stock, $0.001 par value per share | KRT | The Nasdaq Stock Market LLC |
Exhibit Number |
Description | |||||||
99.1 | ||||||||
104 | Cover Page Interactive Data File (embedded within the Inline XBRL document) |
Date: November 10, 2022 | KARAT PACKAGING INC. | |||||||
By: | /s/ Jian Guo |
|||||||
Jian Guo |
||||||||
Chief Financial Officer |
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||
2022 |
2021 |
2022 |
2021 |
||||||||||||||||||||
Net sales | $ | 109,996 | $ | 102,711 | $ | 330,290 | $ | 272,910 | |||||||||||||||
Cost of goods sold | 75,828 | 72,918 | 227,869 | 193,393 | |||||||||||||||||||
Gross profit | 34,168 | 29,793 | 102,421 | 79,517 | |||||||||||||||||||
Operating expenses | |||||||||||||||||||||||
Selling expense | 9,413 | 9,855 | 28,218 | 24,026 | |||||||||||||||||||
General and administrative expense (including $665 and $683 associated with variable interest entity for the three months ended September 30, 2022 and 2021, respectively; $1,899 and $1,983 associated with variable interest entity for the nine months ended September 30, 2022 and 2021, respectively) |
16,845 | 14,573 | 49,000 | 39,485 | |||||||||||||||||||
Total operating expenses | 26,258 | 24,428 | 77,218 | 63,511 | |||||||||||||||||||
Operating income | 7,910 | 5,365 | 25,203 | 16,006 | |||||||||||||||||||
Other income (expense) | |||||||||||||||||||||||
Rental income (including $239 and $246 associated with variable interest entity for the three months ended September 30, 2022 and 2021, respectively; and $715 and $738 associated with variable interest entity for the nine months ended September 30, 2022 and 2021, respectively) |
239 | 246 | 715 | 738 | |||||||||||||||||||
Other income (expense) | 28 | 101 | (235) | 223 | |||||||||||||||||||
Gain (Loss) on foreign currency transactions | 369 | (63) | 1,352 | (347) | |||||||||||||||||||
Interest (expense) income (including $470 interest expense and $273 interest expense associated with variable interest entity for the three months ended September 30, 2022 and 2021, respectively; and $781 interest income and $283 interest expense associated with variable interest entity for the nine months ended September 30, 2022 and 2021, respectively) |
(493) | (308) | 584 | (1,158) | |||||||||||||||||||
Gain on forgiveness of debt | — | — | — | 5,000 | |||||||||||||||||||
Total other income (expense) | 143 | (24) | 2,416 | 4,456 | |||||||||||||||||||
Income before provision for income taxes | 8,053 | 5,341 | 27,619 | 20,462 | |||||||||||||||||||
Provision for income taxes | 1,900 | 1,268 | 6,323 | 4,001 | |||||||||||||||||||
Net income | 6,153 | 4,073 | 21,296 | 16,461 | |||||||||||||||||||
Net income attributable to noncontrolling interest | 57 | 287 | 2,189 | 1,312 | |||||||||||||||||||
Net income attributable to Karat Packaging Inc. | $ | 6,096 | $ | 3,786 | $ | 19,107 | $ | 15,149 | |||||||||||||||
Basic and diluted earnings per share: | |||||||||||||||||||||||
Basic | $ | 0.31 | $ | 0.19 | $ | 0.96 | $ | 0.84 | |||||||||||||||
Diluted | $ | 0.31 | $ | 0.19 | $ | 0.96 | $ | 0.84 | |||||||||||||||
Weighted average common shares outstanding, basic | 19,809,417 | 19,710,043 | 19,808,813 | 17,945,205 | |||||||||||||||||||
Weighted average common shares outstanding, diluted | 19,938,042 | 19,881,295 | 19,922,047 | 18,110,127 |
September 30, 2022 |
December 31, 2021 |
||||||||||
Assets | |||||||||||
Current assets | |||||||||||
Cash and cash equivalents (including $1,568 and $1,163 associated with variable interest entity at September 30, 2022 and December 31, 2021, respectively) |
$ | 7,531 | $ | 6,483 | |||||||
Accounts receivable, net of allowances of $1,695 and $583 at September 30, 2022 and December 31, 2021, respectively (including $3 and $24 associated with variable interest entity at September 30, 2022 and December 31, 2021, respectively) |
36,732 | 32,776 | |||||||||
Inventories | 73,286 | 58,472 | |||||||||
Prepaid expenses and other current assets (including $187 and $63 associated with variable interest entity at September 30, 2022 and December 31, 2021, respectively) |
7,258 | 5,141 | |||||||||
Total current assets | 124,807 | 102,872 | |||||||||
Property and equipment, net (including $45,702 and $46,612 associated with variable interest entity at September 30, 2022 and December 31, 2021, respectively) |
94,346 | 93,475 | |||||||||
Deposits | 15,610 | 6,885 | |||||||||
Goodwill | 3,510 | 3,510 | |||||||||
Intangible assets, net | 360 | 380 | |||||||||
Other assets (including $47 and $65 associated with variable interest entity at September 30, 2022 and December 31, 2021, respectively) |
827 | 477 | |||||||||
Total assets | $ | 239,460 | $ | 207,599 | |||||||
Liabilities and Stockholders’ Equity | |||||||||||
Current liabilities | |||||||||||
Accounts payable (including $27 and $136 associated with variable interest entity at September 30, 2022 and December 31, 2021, respectively) |
$ | 18,929 | $ | 18,470 | |||||||
Accrued expenses (including $480 and $68 associated with variable interest entity at September 30, 2022 and December 31, 2021, respectively) |
8,469 | 7,813 | |||||||||
Related party payable | 4,858 | 2,003 | |||||||||
Income taxes payable (including $0 and $9 associated with variable interest entity at September 30, 2022 and December 31, 2021, respectively) |
196 | 85 | |||||||||
Customer deposits (including $244 and $88 associated with variable interest entity as of September 30, 2022 and December 31, 2021, respectively) |
1,186 | 1,215 | |||||||||
Debt, current portion (including $948 and $1,178 associated with variable interest entity at September 30, 2022 and December 31, 2021, respectively) |
948 | 1,178 | |||||||||
Other payables | 242 | — | |||||||||
Total current liabilities | 34,828 | 30,764 |
September 30, 2022 |
December 31, 2021 |
||||||||||
Deferred tax liability | 5,634 | 5,634 | |||||||||
Long-term debt, net of current portion and debt discount of $229 and $200 as of September 30, 2022 and December 31, 2021, respectively (including $41,789 and $35,339 associated with variable interest entity at September 30, 2022 and December 31, 2021, respectively, and debt discount of $229 and $200 associated with variable interest entity as of September 30, 2022 and December 31, 2021, respectively) |
41,789 | 35,339 | |||||||||
Other liabilities (including $1,302 and $2,637 associated with variable interest entity at September 30, 2022 and December 31, 2021, respectively) |
3,127 | 3,837 | |||||||||
Total liabilities | 85,378 | 75,574 | |||||||||
Karat Packaging Inc. stockholders’ equity | |||||||||||
Common stock, $0.001 par value, 100,000,000 shares authorized, 19,832,417 and 19,809,417 shares issued and outstanding, respectively, at September 30, 2022; 19,827,417 and 19,804,417 shares issued and outstanding, respectively, at December 31, 2021 |
20 | 20 | |||||||||
Additional paid in capital | 85,519 | 83,694 | |||||||||
Treasury stock, $0.001 par value, 23,000 shares at both September 30, 2022 and December 31, 2021 |
(248) | (248) | |||||||||
Retained earnings | 58,541 | 39,434 | |||||||||
Total Karat Packaging Inc. stockholders’ equity | 143,832 | 122,900 | |||||||||
Noncontrolling interest | 10,250 | 9,125 | |||||||||
Total stockholders’ equity | 154,082 | 132,025 | |||||||||
Total liabilities and stockholders’ equity | $ | 239,460 | $ | 207,599 |
Nine Months Ended September 30, |
|||||||||||
2022 | 2021 | ||||||||||
Cash flows from operating activities | |||||||||||
Net income | $ | 21,296 | $ | 16,461 | |||||||
Adjustments to reconcile net income to net cash provided by operating activities: | |||||||||||
Depreciation and amortization | 7,752 | 7,477 | |||||||||
Adjustments to accounts receivable reserves | 1,112 | — | |||||||||
Adjustments to inventory reserves | 441 | 133 | |||||||||
Gain on sale of asset | (33) | — | |||||||||
Change in fair value of interest rate swap | (2,159) | (1,298) | |||||||||
Amortization of loan fees | 28 | 9 | |||||||||
Stock-based compensation | 1,774 | 1,088 | |||||||||
Gain on forgiveness of debt | — | (5,000) | |||||||||
(Increase) decrease in operating assets | |||||||||||
Accounts receivable | (5,068) | (9,438) | |||||||||
Inventories | (15,255) | (11,226) | |||||||||
Prepaid expenses and other current assets | (2,264) | 840 | |||||||||
Deposits | (143) | (64) | |||||||||
Other assets | 100 | (238) | |||||||||
Increase (decrease) in operating liabilities | |||||||||||
Accounts payable | 459 | (1,041) | |||||||||
Accrued expenses | 1,130 | 3,202 | |||||||||
Related party payable | 2,855 | (2,427) | |||||||||
Income taxes payable | 111 | 65 | |||||||||
Customer deposits | (29) | 574 | |||||||||
Other liabilities | 150 | — | |||||||||
Other payable | 242 | (363) | |||||||||
Net cash provided by (used in) operating activities | $ | 12,499 | $ | (1,246) | |||||||
Cash flows from investing activities | |||||||||||
Purchases of property and equipment | (2,007) | (3,947) | |||||||||
Proceeds from disposal of property and equipment | 76 | — | |||||||||
Deposits paid for property and equipment | (11,471) | (3,792) | |||||||||
Deposits paid for joint venture investment | (4,000) | — | |||||||||
Proceeds from settlement of interest rate swap | 825 | — | |||||||||
Acquisition of Pacific Cup, Inc., net of cash acquired | — | (900) | |||||||||
Net cash used in investing activities | $ | (16,577) | $ | (8,639) | |||||||
Cash flows from financing activities | |||||||||||
Proceeds from line of credit | 21,100 | 1,470 | |||||||||
Payments on line of credit | (21,100) | (34,639) | |||||||||
Proceeds from long-term debt | 27,477 | 15,997 | |||||||||
Payments on long-term debt | (21,338) | (38,985) | |||||||||
Proceeds from exercise of stock options | 51 | 67,592 | |||||||||
Payments on capital lease obligations | — | (319) | |||||||||
Payments of noncontrolling interest tax withholding | (1,064) | — | |||||||||
Net cash provided by financing activities | $ | 5,126 | $ | 11,116 | |||||||
Net increase in cash and cash equivalents | 1,048 | 1,231 |
Nine Months Ended September 30, |
|||||||||||
2022 | 2021 | ||||||||||
Cash and cash equivalents | |||||||||||
Beginning of year | $ | 6,483 | 448 | ||||||||
End of year | $ | 7,531 | $ | 1,679 | |||||||
Supplemental disclosures of non-cash investing and financing activities: | |||||||||||
Transfers from deposit to property and equipment | $ | 6,639 | $ | 3,215 | |||||||
Acquisition price of Pacific Cup, Inc. included within deposits | $ | — | $ | 100 | |||||||
Gain on forgiveness of debt | $ | — | $ | 5,000 | |||||||
Supplemental disclosures of cash flow information: | |||||||||||
Cash paid for income taxes | $ | 7,069 | $ | 3,324 | |||||||
Cash paid for interest | $ | 1,541 | $ | 2,472 |
(In thousands, except per share amounts) |
Reconciliation of Adjusted EBITDA and Adjusted EBITDA margin: | Three Months Ended September 30, | Nine Months Ended September 30, 2022 | |||||||||||||||||||||||||||
2022 | 2021 | 2022 | 2021 | ||||||||||||||||||||||||||
Amounts | % of revenue | Amounts | % of revenue | Amounts | % of revenue | Amounts | % of revenue | ||||||||||||||||||||||
Net income: | $ | 6,153 | 5.6 | % | $ | 4,073 | 4.0 | % | $ | 21,296 | 6.4 | % | $ | 16,461 | 6.0 | % | |||||||||||||
Add (deduct): | |||||||||||||||||||||||||||||
Interest expense (income), net | 493 | 0.4 | 308 | 0.3 | (584) | (0.2) | 1,158 | 0.4 | |||||||||||||||||||||
Provision for income taxes | 1,900 | 1.7 | 1,268 | 1.2 | 6,323 | 1.9 | 4,001 | 1.5 | |||||||||||||||||||||
Depreciation and amortization | 2,604 | 2.5 | 2,534 | 2.5 | 7,752 | 2.4 | 7,477 | 2.7 | |||||||||||||||||||||
Stock-based compensation expense | 598 | 0.5 | 848 | 0.8 | 1,774 | 0.6 | 1,088 | 0.4 | |||||||||||||||||||||
IPO related expenses | — | — | — | — | — | — | 997 | 0.4 | |||||||||||||||||||||
Gain on forgiveness of debt | — | — | — | — | — | — | (5,000) | (1.8) | |||||||||||||||||||||
Adjusted EBITDA | $ | 11,748 | 10.7 | % | $ | 9,031 | 8.8 | % | $ | 36,561 | 11.1 | % | $ | 26,182 | 9.6 | % |
Reconciliation of Adjusted Diluted Earnings Per Common Share | Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||||||||
2022 | 2021 | 2022 | 2021 | ||||||||||||||||||||
Diluted earnings per common share: | $ | 0.31 | $ | 0.19 | $ | 0.96 | $ | 0.84 | |||||||||||||||
Add (deduct): | |||||||||||||||||||||||
Stock-based compensation expense | 0.03 | 0.04 | 0.09 | 0.06 | |||||||||||||||||||
IPO related expenses | — | — | — | 0.06 | |||||||||||||||||||
Gain on forgiveness of debt | — | — | — | (0.28) | |||||||||||||||||||
Income tax impact of adjustments | (0.01) | (0.01) | (0.02) | — | |||||||||||||||||||
Adjusted diluted earnings per common shares | $ | 0.33 | $ | 0.22 | $ | 1.03 | $ | 0.68 |
Reconciliation of Adjusted EBITDA by Entity:
|
Three Months Ended September 30, 2022 | Nine Months Ended September 30, 2022 | |||||||||||||||||||||||||||
Karat Packaging | Global Wells | Eliminations | Consolidated | Karat Packaging | Global Wells | Eliminations | Consolidated | ||||||||||||||||||||||
Net income (loss): | $ | 6,060 | $ | 66 | $ | 27 | $ | 6,153 | $ | 19,096 | $ | 2,531 | $ | (331) | $ | 21,296 | |||||||||||||
Add: | |||||||||||||||||||||||||||||
Interest expense (income), net | 91 | 402 | — | 493 | 265 | (849) | — | (584) | |||||||||||||||||||||
Provision for income taxes | 1,900 | — | — | 1,900 | 6,323 | — | — | 6,323 | |||||||||||||||||||||
Depreciation and amortization | 2,301 | 303 | — | 2,604 | 6,842 | 910 | — | 7,752 | |||||||||||||||||||||
Stock-based compensation expense | 598 | — | — | 598 | 1,774 | — | — | 1,774 | |||||||||||||||||||||
Adjusted EBITDA | $ | 10,950 | $ | 771 | $ | 27 | $ | 11,748 | $ | 34,300 | $ | 2,592 | $ | (331) | $ | 36,561 |
Reconciliation of Adjusted EBITDA by Entity:
|
Three Months Ended September 30, 2021 | Nine Months Ended September 30, 2021 | |||||||||||||||||||||||||||
Karat Packaging | Global Wells | Eliminations | Consolidated | Karat Packaging | Global Wells | Eliminations | Consolidated | ||||||||||||||||||||||
Net income (loss): | $ | 3,786 | $ | 332 | $ | (45) | $ | 4,073 | $ | 15,149 | $ | 1,517 | $ | (205) | $ | 16,461 | |||||||||||||
Add (deduct) | |||||||||||||||||||||||||||||
Interest expense, net | 35 | 273 | — | 308 | 875 | 283 | — | 1,158 | |||||||||||||||||||||
Provision for income taxes | 1,268 | — | — | 1,268 | 4,001 | — | — | 4,001 | |||||||||||||||||||||
Depreciation and amortization | 2,231 | 303 | — | 2,534 | 6,567 | 910 | — | 7,477 | |||||||||||||||||||||
Stock-based compensation expense | 848 | — | — | 848 | 1,088 | — | — | 1,088 | |||||||||||||||||||||
IPO related expenses | — | — | — | — | 997 | — | — | 997 | |||||||||||||||||||||
Gain on forgiveness of debt | — | — | — | — | (5,000) | — | — | (5,000) | |||||||||||||||||||||
Adjusted EBITDA | $ | 8,168 | $ | 908 | $ | (45) | $ | 9,031 | $ | 23,677 | $ | 2,710 | $ | (205) | $ | 26,182 |
Three Months Ended September 30, |
Nine Months Ended September 30, |
||||||||||||||||||||||
2022 |
2021 |
2022 |
2021 |
||||||||||||||||||||
(in thousands) | |||||||||||||||||||||||
National and regional chains | $ | 23,956 | $ | 22,894 | $ | 73,943 | $ | 63,493 | |||||||||||||||
Distributors | 63,555 | 57,317 | 189,078 | 148,294 | |||||||||||||||||||
Online | 14,044 | 14,644 | 43,084 | 39,790 | |||||||||||||||||||
Retail | 8,441 | 7,856 | 24,185 | 21,333 | |||||||||||||||||||
$ | 109,996 | $ | 102,711 | $ | 330,290 | $ | 272,910 |