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: March 16, 2023 | KARAT PACKAGING INC. | |||||||
By: | /s/ Jian Guo |
|||||||
Jian Guo |
||||||||
Chief Financial Officer |
Three Months Ended December 31, | Year Ended December 31, | ||||||||||||||||||||||
2022 | 2021 | 2022 | 2021 | ||||||||||||||||||||
(Unaudited) | (Unaudited) | (Unaudited) | |||||||||||||||||||||
Net sales | $ | 92,667 | $ | 91,334 | $ | 422,957 | $ | 364,244 | |||||||||||||||
Cost of goods sold | 63,002 | 63,024 | 290,871 | 256,417 | |||||||||||||||||||
Gross profit | 29,665 | 28,310 | 132,086 | 107,827 | |||||||||||||||||||
Operating expenses | |||||||||||||||||||||||
Selling expense | 7,626 | 8,235 | 35,844 | 32,261 | |||||||||||||||||||
General and administrative expense (including $876 and $567 associated with variable interest entity for the three months ended December 31, 2022 and 2021, respectively, and $2,775 and $2,550 associated with variable interest entity for the years ended December 31, 2022 and 2021, respectively) |
17,227 | 12,936 | 66,227 | 52,421 | |||||||||||||||||||
Total operating expenses | 24,853 | 21,171 | 102,071 | 84,682 | |||||||||||||||||||
Operating income | 4,812 | 7,139 | 30,015 | 23,145 | |||||||||||||||||||
Other income (expense) | |||||||||||||||||||||||
Rental income (including $234 and $193 associated with variable interest entity for the three months ended December 31, 2022 and 2021, respectively, and $949 and $931 associated with variable interest entity for the years ended December 31, 2022 and 2021, respectively) |
234 | 193 | 949 | 931 | |||||||||||||||||||
Other income (expense) (including $0 and $9 associated with variable interest entity for the three months ended December 31, 2022 and 2021, respectively, and, $0 and $9 associated with variable interest entity for the years ended December 31, 2022 and 2021, respectively) |
7 | 36 | (228) | 259 | |||||||||||||||||||
Gain (loss) on foreign currency transactions | 216 | (65) | 1,568 | (412) | |||||||||||||||||||
Interest income (including $10 and $215 associated with variable interest entity for the three months ended December 31, 2022 and 2021, respectively, and $2,171 and $1,270 associated with variable interest entity for the years ended December 31, 2022 and 2021, respectively) |
65 | 215 | 2,226 | 1,512 | |||||||||||||||||||
Interest expense (including $441 and $443 associated with variable interest entity for the three months ended December 31, 2022 and 2021, respectively, and $1,821 and $1,781 associated with variable interest entity for the years ended December 31, 2022 and 2021, respectively) |
(440) | (452) | (2,017) | (2,907) | |||||||||||||||||||
Gain on forgiveness of debt | — | — | — | 5,000 | |||||||||||||||||||
Total other income (expense), net | 82 | (73) | 2,498 | 4,383 | |||||||||||||||||||
Income before provision for income taxes | 4,894 | 7,066 | 32,513 | 27,528 | |||||||||||||||||||
Provision for income taxes | 353 | 1,088 | 6,676 | 5,089 | |||||||||||||||||||
Net income | 4,541 | 5,978 | 25,837 | 22,439 | |||||||||||||||||||
Net income attributable to noncontrolling interest | — | 349 | 2,189 | 1,661 | |||||||||||||||||||
Net income attributable to Karat Packaging Inc. | $ | 4,541 | $ | 5,629 | $ | 23,648 | $ | 20,778 | |||||||||||||||
Basic and diluted earnings per share: | |||||||||||||||||||||||
Basic | $ | 0.23 | $ | 0.28 | $ | 1.19 | $ | 1.13 | |||||||||||||||
Diluted | $ | 0.23 | $ | 0.28 | $ | 1.19 | $ | 1.12 | |||||||||||||||
Weighted average common shares outstanding, basic | 19,872,681 | 19,786,224 | 19,824,911 | 18,409,243 | |||||||||||||||||||
Weighted average common shares outstanding, diluted | 19,936,954 | 19,889,817 | 19,925,905 | 18,566,260 |
December 31, 2022 | December 31, 2021 | ||||||||||
(Unaudited) | |||||||||||
Assets | |||||||||||
Current assets | |||||||||||
Cash and cash equivalents (including $2,022 and $1,163 associated with variable interest entity at December 31, 2022 and 2021, respectively) |
$ | 16,041 | $ | 6,483 | |||||||
Accounts receivable, net of allowance for bad debt of $1,260 and $250 at December 31, 2022 and 2021, respectively (including $6 and $24 associated with variable interest entity at December 31, 2022 and 2021, respectively) |
29,912 | 32,776 | |||||||||
Inventories | 71,206 | 58,472 | |||||||||
Prepaid expenses and other current assets (including $191 and $63 associated with variable interest entity at December 31, 2022 and 2021, respectively) |
6,641 | 5,141 | |||||||||
Total current assets | 123,800 | 102,872 | |||||||||
Property and equipment, net (including $45,399 and $46,612 associated with variable interest entity at December 31, 2022 and 2021, respectively) |
95,568 | 93,475 | |||||||||
Deposits | 12,413 | 6,885 | |||||||||
Goodwill | 3,510 | 3,510 | |||||||||
Intangible assets, net | 353 | 380 | |||||||||
Operating right-of-use assets | 15,713 | — | |||||||||
Other assets (including $38 and $65 associated with variable interest entity at December 31, 2022 and 2021, respectively) |
818 | 477 | |||||||||
Total assets | $ | 252,175 | $ | 207,599 | |||||||
Liabilities and Stockholders’ Equity | |||||||||||
Current liabilities | |||||||||||
Accounts payable (including $2 and $136 associated with variable interest entity at December 31, 2022 and 2021, respectively) |
$ | 18,559 | $ | 18,470 | |||||||
Accrued expenses (including $625 and $68 associated with variable interest entity at December 31, 2022 and 2021, respectively) |
9,005 | 7,813 | |||||||||
Related party payable | 4,940 | 2,003 | |||||||||
Income taxes payable (including $0 and $9 associated with variable interest entity at December 31, 2022 and 2021, respectively) |
— | 85 | |||||||||
Customer deposits (including $165 and $88 associated with variable interest entity at December 31, 2022 and 2021, respectively) |
1,281 | 1,215 | |||||||||
Debt, current portion (including $957 and $1,178 associated with variable interest entity at December 31, 2022 and 2021, respectively) |
957 | 1,178 | |||||||||
Operating lease liabilities, current portion | 4,511 | — | |||||||||
Total current liabilities | 39,253 | 30,764 |
December 31, 2022 | December 31, 2021 | ||||||||||
(Unaudited) | |||||||||||
Deferred tax liability | 5,156 | 5,634 | |||||||||
Long-term debt, net of current portion and debt discount of $216 and $200 at December 31, 2022 and December 31, 2021, respectively (including $41,558 and $35,339 associated with variable interest entity at December 31, 2022 and 2021, respectively, and debt discount of $216 and $200 associated with variable interest entity at December 31, 2022 and 2021, respectively) |
41,558 | 35,339 | |||||||||
Operating lease liabilities, net of current portion | 11,623 | — | |||||||||
Other liabilities (including $1,302 and $2,637 associated with variable interest entity at December 31, 2022 and 2021, respectively) |
2,652 | 3,837 | |||||||||
Total liabilities | 100,242 | 75,574 | |||||||||
Karat Packaging Inc. stockholders’ equity | |||||||||||
Preferred stock, $0.001 par value, 10,000,000 shares authorized, no shares issued and outstanding, as of December 31, 2022 and 2021. |
— | — | |||||||||
Common stock, $0.001 par value, 100,000,000 shares authorized, 19,908,005 and 19,885,005 shares issued and outstanding, respectively, as of December 31, 2022 and 19,827,417 and 19,804,417 shares issued and outstanding, respectively, as of December 31, 2021 |
20 | 20 | |||||||||
Additional paid in capital | 85,792 | 83,694 | |||||||||
Treasury stock, $0.001 par value, 23,000 shares as of both December 31, 2022 and 2021 |
(248) | (248) | |||||||||
Retained earnings | 56,118 | 39,434 | |||||||||
Total Karat Packaging Inc. stockholders’ equity | 141,682 | 122,900 | |||||||||
Noncontrolling interest | 10,251 | 9,125 | |||||||||
Total stockholders’ equity | 151,933 | 132,025 | |||||||||
Total liabilities and stockholders’ equity | $ | 252,175 | $ | 207,599 |
Year Ended December 31, | |||||||||||
2022 | 2021 | ||||||||||
(Unaudited) | |||||||||||
Cash flows from operating activities | |||||||||||
Net income | $ | 25,837 | $ | 22,439 | |||||||
Adjustments to reconcile net income to net cash provided by operating activities: | |||||||||||
Depreciation and amortization | 10,405 | 10,044 | |||||||||
Adjustments to allowance for bad debt | 1,010 | — | |||||||||
Adjustments to inventory reserve | 6 | 68 | |||||||||
Write-off of inventory | 3,470 | 1,424 | |||||||||
Gain on sale of asset | (32) | — | |||||||||
Change in fair value of interest rate swap | (2,159) | (1,512) | |||||||||
Amortization of loan fees | 40 | 18 | |||||||||
Deferred income taxes | (478) | (483) | |||||||||
Stock-based compensation | 2,047 | 2,026 | |||||||||
Gain on forgiveness of debt | — | (5,000) | |||||||||
Amortization of operating right-of-use assets | 3,822 | — | |||||||||
Impairment of deposit | 465 | — | |||||||||
(Increase) decrease in operating assets | |||||||||||
Accounts receivable | 1,854 | (8,938) | |||||||||
Inventories | (16,210) | (10,850) | |||||||||
Prepaid expenses and other current assets | (1,514) | 1,389 | |||||||||
Deposits | (145) | (64) | |||||||||
Other assets | 109 | (316) | |||||||||
Increase (decrease) in operating liabilities | |||||||||||
Accounts payable | 89 | (1,599) | |||||||||
Accrued expenses | 1,571 | 2,854 | |||||||||
Related party payable | 2,937 | (3,035) | |||||||||
Income taxes payable | (85) | 44 | |||||||||
Customer deposits | 66 | 664 | |||||||||
Operating lease liability | (3,780) | — | |||||||||
Other liabilities | 149 | 300 | |||||||||
Other payable | — | (794) | |||||||||
Net cash provided by operating activities | $ | 29,474 | $ | 8,679 | |||||||
Cash flows from investing activities | |||||||||||
Purchases of property and equipment | (2,657) | (4,175) | |||||||||
Proceeds from disposal of property and equipment | 77 | — | |||||||||
Deposits paid for property and equipment | (12,090) | (8,206) | |||||||||
Deposits paid for joint venture investment | (5,876) | — | |||||||||
Deposits refunded from joint venture investment | 1,876 | — | |||||||||
Proceeds from settlement of interest rate swap | 825 | — | |||||||||
Acquisition of Pacific Cup, Inc., net of cash acquired | — | (900) | |||||||||
Net cash used in investing activities | $ | (17,845) | $ | (13,281) |
Year Ended December 31, | |||||||||||
2022 |
2021 |
||||||||||
(Unaudited) | |||||||||||
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 | (21,572) | (39,272) | |||||||||
Proceeds from issuance of common stock in connection with initial public offering, net of issuance costs | — | 67,592 | |||||||||
Proceeds from exercise of stock options | 51 | 100 | |||||||||
Dividends paid to shareholders | (6,964) | — | |||||||||
Payments on capital lease obligations | — | (611) | |||||||||
Payments of noncontrolling interest tax withholding | (1,063) | — | |||||||||
Net cash (used in) provided by financing activities | $ | (2,071) | $ | 10,637 | |||||||
Net increase in cash and cash equivalents | 9,558 | 6,035 | |||||||||
Cash and cash equivalents | |||||||||||
Beginning of year | $ | 6,483 | $ | 448 | |||||||
End of year | $ | 16,041 | $ | 6,483 | |||||||
Supplemental disclosures of non-cash investing and financing activities: | |||||||||||
Transfers from deposit to property and equipment | $ | 9,859 | $ | 4,981 | |||||||
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 tax | $ | 8,303 | $ | 4,836 | |||||||
Cash paid for interest | $ | 1,978 | $ | 2,895 |
(In thousands, except per share amounts) |
Reconciliation of Adjusted EBITDA and Adjusted EBITDA margin: | Three Months Ended December 31, | Year Ended December 31, | |||||||||||||||||||||||||||
2022 | 2021 | 2022 | 2021 | ||||||||||||||||||||||||||
Amounts | % of Net Sales | Amounts | % of Net Sales | Amounts | % of Net Sales | Amounts | % of Net Sales | ||||||||||||||||||||||
Net income: | $ | 4,541 | 4.9 | % | $ | 5,978 | 6.5 | % | $ | 25,837 | 6.1 | % | $ | 22,439 | 6.2 | % | |||||||||||||
Add (deduct): | |||||||||||||||||||||||||||||
Interest income | (65) | (0.1) | (215) | (0.2) | (2,226) | (0.5) | (1,512) | (0.4) | |||||||||||||||||||||
Interest expense | 440 | 0.5 | 452 | 0.5 | 2,017 | 0.5 | 2,907 | 0.8 | |||||||||||||||||||||
Provision for income taxes | 353 | 0.4 | 1,088 | 1.2 | 6,676 | 1.6 | 5,089 | 1.4 | |||||||||||||||||||||
Depreciation and amortization | 2,653 | 2.9 | 2,566 | 2.8 | 10,405 | 2.4 | 10,044 | 2.8 | |||||||||||||||||||||
Stock-based compensation expense | 273 | 0.3 | 938 | 1.0 | 2,047 | 0.5 | 2,026 | 0.5 | |||||||||||||||||||||
IPO related expenses | — | — | 58 | 0.1 | — | — | 1,055 | 0.3 | |||||||||||||||||||||
Out-of-period adjustment (1) | 1,675 | 1.8 | — | — | 879 | 0.2 | — | — | |||||||||||||||||||||
Gain on forgiveness of debt | — | — | — | — | — | — | (5,000) | (1.4) | |||||||||||||||||||||
Adjusted EBITDA | $ | 9,870 | 10.7 | % | $ | 10,865 | 11.9 | % | $ | 45,635 | 10.8 | % | $ | 37,048 | 10.2 | % |
Reconciliation of Adjusted Diluted Earnings Per Common Share | Three Months Ended December 31, | Year Ended December 31, | |||||||||||||||||||||
2022 | 2021 | 2022 | 2021 | ||||||||||||||||||||
Diluted earnings per common share: | $ | 0.23 | $ | 0.28 | $ | 1.19 | $ | 1.12 | |||||||||||||||
Add (deduct): | |||||||||||||||||||||||
Stock-based compensation expense | 0.01 | 0.05 | 0.1 | 0.11 | |||||||||||||||||||
IPO related expenses | — | — | — | 0.06 | |||||||||||||||||||
Gain on forgiveness of debt | — | — | — | (0.27) | |||||||||||||||||||
Out of period adjustment | 0.08 | — | 0.04 | — | |||||||||||||||||||
Income tax impact of adjustments | (0.02) | (0.01) | (0.03) | (0.02) | |||||||||||||||||||
Adjusted diluted earnings per common shares | $ | 0.30 | $ | 0.32 | $ | 1.30 | $ | 1.00 |
Reconciliation of Adjusted EBITDA by Entity:
|
Three Months Ended December 31, 2022 | Year Ended December 31, 2022 | |||||||||||||||||||||||||||
Karat Packaging | Global Wells | Eliminations | Consolidated | Karat Packaging | Global Wells | Eliminations | Consolidated | ||||||||||||||||||||||
Net income (loss): | $ | 4,552 | $ | — | $ | (11) | $ | 4,541 | $ | 23,648 | $ | 2,531 | $ | (342) | $ | 25,837 | |||||||||||||
Add: | |||||||||||||||||||||||||||||
Interest income | (56) | (71) | 62 | (65) | (56) | (2,300) | 130 | (2,226) | |||||||||||||||||||||
Interest expense | 61 | 441 | (62) | 440 | 326 | 1,821 | (130) | 2,017 | |||||||||||||||||||||
Provision for income taxes | 353 | — | — | 353 | 6,676 | — | — | 6,676 | |||||||||||||||||||||
Depreciation and amortization | 2,348 | 305 | — | 2,653 | 9,190 | 1,215 | — | 10,405 | |||||||||||||||||||||
Stock-based compensation expense | 273 | — | — | 273 | 2,047 | — | — | 2,047 | |||||||||||||||||||||
Out-of-period adjustment | 1,675 | — | — | 1,675 | 879 | — | — | 879 | |||||||||||||||||||||
Adjusted EBITDA | $ | 9,206 | $ | 675 | $ | (11) | $ | 9,870 | $ | 42,710 | $ | 3,267 | $ | (342) | $ | 45,635 |
Reconciliation of Adjusted EBITDA by Entity:
|
Three Months Ended December 31, 2021 | Year Ended December 31, 2021 | |||||||||||||||||||||||||||
Karat Packaging | Global Wells | Eliminations | Consolidated | Karat Packaging | Global Wells | Eliminations | Consolidated | ||||||||||||||||||||||
Net income (loss): | $ | 5,629 | $ | 403 | $ | (54) | $ | 5,978 | $ | 20,778 | $ | 1,920 | $ | (259) | $ | 22,439 | |||||||||||||
Add (deduct) | |||||||||||||||||||||||||||||
Interest income | — | (215) | — | (215) | (242) | (1,270) | — | (1,512) | |||||||||||||||||||||
Interest expense | 9 | 443 | — | 452 | 1,126 | 1,781 | — | 2,907 | |||||||||||||||||||||
Provision for income taxes | 1,088 | — | — | 1,088 | 5,089 | — | — | 5,089 | |||||||||||||||||||||
Depreciation and amortization | 2,263 | 303 | — | 2,566 | 8,831 | 1,213 | — | 10,044 | |||||||||||||||||||||
Stock-based compensation expense | 938 | — | — | 938 | 2,026 | — | — | 2,026 | |||||||||||||||||||||
IPO related expenses | 58 | — | — | 58 | 1,055 | — | — | 1,055 | |||||||||||||||||||||
Gain on forgiveness of debt | — | — | — | — | (5,000) | — | — | (5,000) | |||||||||||||||||||||
Adjusted EBITDA | $ | 9,985 | $ | 934 | $ | (54) | $ | 10,865 | $ | 33,663 | $ | 3,644 | $ | (259) | $ | 37,048 |
Three Months Ended December 31, | Year Ended December 31, | ||||||||||||||||||||||
2022 | 2021 | 2022 | 2021 | ||||||||||||||||||||
(in thousands) | |||||||||||||||||||||||
National and regional chains | $ | 21,843 | $ | 22,524 | $ | 95,786 | $ | 86,017 | |||||||||||||||
Distributors | 53,207 | 51,608 | 242,285 | 199,902 | |||||||||||||||||||
Online | 10,613 | 10,481 | 53,697 | 50,271 | |||||||||||||||||||
Retail | 7,004 | 6,721 | 31,189 | 28,054 | |||||||||||||||||||
$ | 92,667 | $ | 91,334 | $ | 422,957 | $ | 364,244 |