☑ |
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
☐ |
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
New York
|
11-2153962
|
|
(State or other jurisdiction of incorporation or organization)
|
(I.R.S. Employer Identification No.)
|
2929 California Street, Torrance, California
|
90503
|
|
(Address of principal executive offices)
|
(Zip Code)
|
Large accelerated filer ☐
|
Accelerated filer ☑
|
Non-accelerated filer ☐
|
Smaller reporting company ☐
|
Emerging growth company ☐
|
PART I — FINANCIAL INFORMATION
|
||
4
|
||
4
|
||
5
|
||
6
|
||
7
|
||
8
|
||
36
|
||
49 | ||
49 | ||
PART II — OTHER INFORMATION
|
||
50 | ||
50 | ||
50 | ||
51
|
||
52
|
||
54 |
December 31, 2018
|
March 31, 2018
|
|||||||
ASSETS
|
(Unaudited)
|
(As Adjusted)
|
||||||
Current assets:
|
(Note 4)
|
|||||||
Cash and cash equivalents
|
$
|
8,591,000
|
$
|
13,049,000
|
||||
Short-term investments
|
2,868,000
|
2,828,000
|
||||||
Accounts receivable — net
|
54,761,000
|
63,174,000
|
||||||
Inventory— net
|
205,075,000
|
161,210,000
|
||||||
Inventory unreturned
|
10,746,000
|
7,508,000
|
||||||
Contract assets (see Note 9)
|
26,965,000
|
23,206,000
|
||||||
Income tax receivable
|
12,887,000
|
7,972,000
|
||||||
Prepaid expenses and other current assets
|
7,946,000
|
8,608,000
|
||||||
Total current assets
|
329,839,000
|
287,555,000
|
||||||
Plant and equipment — net
|
32,349,000
|
28,322,000
|
||||||
Long-term deferred income taxes
|
7,607,000
|
6,698,000
|
||||||
Long-term contract assets (see Note 9)
|
222,999,000
|
222,731,000
|
||||||
Goodwill
|
3,402,000
|
2,551,000
|
||||||
Intangible assets — net
|
8,762,000
|
3,766,000
|
||||||
Other assets
|
891,000
|
804,000
|
||||||
TOTAL ASSETS
|
$
|
605,849,000
|
$
|
552,427,000
|
||||
LIABILITIES AND SHAREHOLDERS’ EQUITY
|
||||||||
Current liabilities:
|
||||||||
Accounts payable
|
$
|
101,730,000
|
$
|
73,273,000
|
||||
Accrued liabilities
|
13,382,000 |
12,048,000
|
||||||
Customer finished goods returns accrual
|
19,236,000
|
17,805,000
|
||||||
Contract liabilities (see Note 12)
|
29,239,000
|
32,603,000
|
||||||
Revolving loan
|
78,406,000
|
54,000,000
|
||||||
Other current liabilities
|
5,019,000
|
4,471,000
|
||||||
Current portion of term loan
|
3,685,000
|
3,068,000
|
||||||
Total current liabilities
|
250,697,000 |
197,268,000
|
||||||
Term loan, less current portion
|
25,109,000
|
13,913,000
|
||||||
Long-term contract liabilities (see Note 12)
|
42,527,000
|
48,183,000
|
||||||
Long-term deferred income taxes
|
234,000
|
226,000
|
||||||
Other liabilities
|
7,494,000
|
5,957,000
|
||||||
Total liabilities
|
326,061,000 |
265,547,000
|
||||||
Commitments and contingencies
|
||||||||
Shareholders’ equity:
|
||||||||
Preferred stock; par value $.01 per share, 5,000,000 shares authorized; none issued
|
-
|
-
|
||||||
Series A junior participating preferred stock; par value $.01 per share, 20,000 shares authorized; none issued
|
-
|
-
|
||||||
Common stock; par value $.01 per share, 50,000,000 shares authorized; 18,812,102 and 18,893,102 shares issued and outstanding at December 31, 2018 and March
31, 2018, respectively
|
188,000
|
189,000
|
||||||
Additional paid-in capital
|
212,621,000
|
213,609,000
|
||||||
Retained earnings
|
74,172,000
|
78,510,000
|
||||||
Accumulated other comprehensive loss
|
(7,193,000
|
)
|
(5,428,000
|
)
|
||||
Total shareholders’ equity
|
279,788,000
|
286,880,000
|
||||||
TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY
|
$
|
605,849,000 |
$
|
552,427,000
|
Three Months Ended
December 31, |
Nine Months Ended
December 31, |
|||||||||||||||
2018
|
2017
|
2018
|
2017
|
|||||||||||||
(As Adjusted)
|
(As Adjusted)
|
|||||||||||||||
Net sales
|
$
|
124,113,000
|
$
|
102,878,000
|
$
|
343,720,000
|
$
|
307,834,000
|
||||||||
Cost of goods sold
|
102,952,000
|
76,817,000
|
280,496,000
|
229,894,000
|
||||||||||||
Gross profit
|
21,161,000
|
26,061,000
|
63,224,000
|
77,940,000
|
||||||||||||
Operating expenses:
|
||||||||||||||||
General and administrative
|
12,331,000
|
11,915,000
|
33,419,000
|
26,418,000
|
||||||||||||
Sales and marketing
|
5,149,000
|
4,048,000
|
14,078,000
|
10,899,000
|
||||||||||||
Research and development
|
2,054,000
|
1,678,000
|
5,574,000
|
3,920,000
|
||||||||||||
Total operating expenses
|
19,534,000
|
17,641,000
|
53,071,000
|
41,237,000
|
||||||||||||
Operating income
|
1,627,000
|
8,420,000
|
10,153,000
|
36,703,000
|
||||||||||||
Interest expense, net
|
5,764,000
|
3,953,000
|
16,538,000
|
10,789,000
|
||||||||||||
(Loss) income before income tax (benefit) expense
|
(4,137,000
|
)
|
4,467,000
|
(6,385,000
|
)
|
25,914,000
|
||||||||||
Income tax (benefit) expense
|
(1,035,000
|
)
|
6,994,000
|
(1,301,000
|
)
|
15,026,000
|
||||||||||
Net (loss) income
|
$
|
(3,102,000
|
)
|
$
|
(2,527,000
|
)
|
$
|
(5,084,000
|
)
|
$
|
10,888,000
|
|||||
Basic net (loss) income per share
|
$
|
(0.16
|
)
|
$
|
(0.13
|
)
|
$
|
(0.27
|
)
|
$
|
0.58
|
|||||
Diluted net (loss) income per share
|
$
|
(0.16
|
)
|
$
|
(0.13
|
)
|
$
|
(0.27
|
)
|
$
|
0.56
|
|||||
Weighted average number of shares outstanding:
|
||||||||||||||||
Basic
|
18,810,702
|
19,069,152
|
18,861,617
|
18,814,967
|
||||||||||||
Diluted
|
18,810,702
|
19,069,152
|
18,861,617
|
19,400,744
|
Three Months Ended
December 31, |
Nine Months Ended
December 31, |
|||||||||||||||
2018
|
2017
|
2018
|
2017
|
|||||||||||||
(As Adjusted)
|
(As Adjusted)
|
|||||||||||||||
Net (loss) income
|
$
|
(3,102,000
|
)
|
$
|
(2,527,000
|
)
|
$
|
(5,084,000
|
)
|
$
|
10,888,000
|
|||||
Other comprehensive (loss) income, net of tax:
|
||||||||||||||||
Unrealized gain on short-term investments (net of tax of $0, $55,000, $0 and $133,000)
|
-
|
83,000
|
-
|
199,000
|
||||||||||||
Foreign currency translation (loss) gain
|
(302,000
|
)
|
247,000
|
(1,019,000
|
)
|
1,084,000
|
||||||||||
Total other comprehensive (loss) gain, net of tax
|
(302,000
|
)
|
330,000
|
(1,019,000
|
)
|
1,283,000
|
||||||||||
Comprehensive (loss) income
|
$
|
(3,404,000
|
)
|
$
|
(2,197,000
|
)
|
$
|
(6,103,000
|
)
|
$
|
12,171,000
|
Nine Months Ended
December 31, |
||||||||
2018
|
2017
|
|||||||
Cash flows from operating activities:
|
(As Adjusted)
|
|||||||
Net (loss) income
|
$
|
(5,084,000
|
)
|
$
|
10,888,000
|
|||
Adjustments to reconcile net (loss) income to net cash used in operating activities:
|
||||||||
Depreciation
|
4,313,000
|
2,805,000
|
||||||
Amortization of intangible assets
|
620,000
|
517,000
|
||||||
Amortization and write-off of debt issuance costs
|
798,000
|
864,000
|
||||||
Amortization of interest on contract liabilities, net
|
725,000
|
378,000
|
||||||
Gain due to change in fair value of the warrant liability
|
-
|
(2,313,000
|
)
|
|||||
Loss on short-term investments
|
240,000
|
-
|
||||||
Net provision for inventory reserves
|
6,997,000
|
4,954,000
|
||||||
Net provision for customer payment discrepancies
|
602,000
|
1,194,000
|
||||||
Net provision for doubtful accounts
|
221,000
|
17,000
|
||||||
Deferred income taxes
|
(962,000
|
)
|
(2,430,000
|
)
|
||||
Share-based compensation expense
|
3,151,000
|
2,658,000
|
||||||
Loss on disposal of plant and equipment
|
24,000
|
9,000
|
||||||
Changes in operating assets and liabilities, net of effects of acquisitions:
|
||||||||
Accounts receivable
|
8,432,000
|
(4,240,000
|
)
|
|||||
Inventory
|
(49,431,000
|
)
|
(34,643,000
|
)
|
||||
Inventory unreturned
|
(3,238,000
|
)
|
332,000
|
|||||
Income tax receivable
|
(4,921,000
|
)
|
(69,000
|
)
|
||||
Prepaid expenses and other current assets
|
1,398,000
|
(33,000
|
)
|
|||||
Other assets
|
(129,000
|
)
|
(153,000
|
)
|
||||
Accounts payable and accrued liabilities
|
27,968,000
|
(15,946,000
|
)
|
|||||
Customer finished goods returns accrual
|
1,431,000
|
(1,705,000
|
)
|
|||||
Contract assets, net
|
(4,027,000
|
)
|
(16,208,000
|
)
|
||||
Contract liabilities, net
|
(10,794,000
|
)
|
41,175,000
|
|||||
Other liabilities
|
1,338,000
|
2,146,000
|
||||||
Net cash used in operating activities
|
(20,328,000
|
)
|
(9,803,000
|
)
|
||||
Cash flows from investing activities:
|
||||||||
Purchase of plant and equipment
|
(8,548,000
|
)
|
(4,765,000
|
)
|
||||
Purchase of business, net of cash acquired
|
(4,417,000
|
)
|
(4,993,000
|
)
|
||||
Change in short-term investments
|
(279,000
|
)
|
(287,000
|
)
|
||||
Net cash used in investing activities
|
(13,244,000
|
)
|
(10,045,000
|
)
|
||||
Cash flows from financing activities:
|
||||||||
Borrowings under revolving loan
|
64,900,000
|
62,000,000
|
||||||
Repayments of revolving loan
|
(40,494,000
|
)
|
(37,000,000
|
)
|
||||
Borrowings under term loan
|
13,594,000
|
-
|
||||||
Repayments of term loan
|
(1,719,000
|
)
|
(2,344,000
|
)
|
||||
Payments for debt issuance costs
|
(1,780,000
|
)
|
(462,000
|
)
|
||||
Payments on capital lease obligations
|
(1,071,000
|
)
|
(612,000
|
)
|
||||
Exercise of stock options
|
244,000
|
295,000
|
||||||
Cash used to net share settle equity awards
|
(322,000
|
)
|
(596,000
|
)
|
||||
Settlement of warrant
|
-
|
4,000,000
|
||||||
Repurchase of common stock, including fees
|
(4,062,000
|
)
|
(4,476,000
|
)
|
||||
Net cash provided by financing activities
|
29,290,000
|
20,805,000
|
||||||
Effect of exchange rate changes on cash and cash equivalents
|
(176,000
|
)
|
46,000
|
|||||
Net (decrease) increase in cash and cash equivalents
|
(4,458,000
|
)
|
1,003,000
|
|||||
Cash and cash equivalents — Beginning of period
|
13,049,000
|
9,029,000
|
||||||
Cash and cash equivalents — End of period
|
$
|
8,591,000
|
$
|
10,032,000
|
||||
Supplemental disclosures of cash flow information:
|
||||||||
Cash paid during the period for:
|
||||||||
Interest, net
|
$
|
14,846,000
|
$
|
9,508,000
|
||||
Income taxes, net of refunds
|
3,263,000
|
16,598,000
|
||||||
Non-cash investing and financing activities:
|
||||||||
Plant and equipment acquired under capital lease
|
$
|
207,000
|
$
|
582,000
|
||||
Contingent consideration
|
3,560,000 |
-
|
1.
|
Company Background and Organization
|
2.
|
Impact on Previously Issued Financial Statements for the Correction of an Error
|
Year Ended March 31, 2018
|
||||||||||||
Revised Consolidated Statement of Operations Amounts:
|
As Previously
Reported |
Adjustment
|
As Revised
|
|||||||||
Net sales
|
$
|
428,072,000
|
$
|
(1,081,000
|
)
|
$
|
426,991,000
|
|||||
Cost of goods sold
|
322,199,000
|
(1,750,000
|
)
|
320,449,000
|
||||||||
Gross profit
|
105,873,000
|
669,000
|
106,542,000
|
|||||||||
Operating expenses:
|
||||||||||||
General and administrative
|
35,527,000
|
(50,000
|
)
|
35,477,000
|
||||||||
Sales and marketing
|
15,030,000
|
-
|
15,030,000
|
|||||||||
Research and development
|
5,692,000
|
-
|
5,692,000
|
|||||||||
Total operating expenses
|
56,249,000
|
(50,000
|
)
|
56,199,000
|
||||||||
Operating income
|
49,624,000
|
719,000
|
50,343,000
|
|||||||||
Interest expense, net
|
15,445,000
|
-
|
15,445,000
|
|||||||||
Income before income tax expense (benefit)
|
34,179,000
|
719,000
|
34,898,000
|
|||||||||
Income tax expense (benefit)
|
17,863,000
|
(1,791,000
|
)
|
16,072,000
|
||||||||
Net income
|
$
|
16,316,000
|
$
|
2,510,000
|
$
|
18,826,000
|
||||||
Basic net income per share
|
$
|
0.87
|
$
|
0.13
|
$
|
1.00
|
||||||
Diluted net income per share
|
$
|
0.84
|
$
|
0.13
|
$
|
0.96
|
Year Ended March 31, 2018
|
||||||||||||
Revised Consolidated Statement of Comprehensive Income Amounts:
|
As Previously
Reported |
Adjustment
|
As Revised
|
|||||||||
Net income
|
$
|
16,316,000
|
$
|
2,510,000
|
$
|
18,826,000
|
||||||
Comprehensive income
|
$
|
18,329,000
|
$
|
2,510,000
|
$
|
20,839,000
|
March 31, 2018
|
||||||||||||
Revised Consolidated Balance Sheet Amounts:
|
As Previously
Reported |
Adjustment
|
As Revised
|
|||||||||
ASSETS
|
||||||||||||
Income tax receivable
|
$
|
7,796,000
|
$
|
176,000
|
$
|
7,972,000
|
||||||
Prepaid expenses and other current assets
|
11,491,000
|
3,613,000
|
15,104,000
|
|||||||||
Long-term core inventory — net
|
301,656,000
|
(3,362,000
|
)
|
298,294,000
|
||||||||
Long-term deferred income taxes
|
10,556,000
|
(3,619,000
|
)
|
6,937,000
|
||||||||
Other assets
|
7,392,000
|
14,603,000
|
21,995,000
|
|||||||||
TOTAL ASSETS
|
$
|
494,497,000
|
$
|
11,411,000
|
$
|
505,908,000
|
||||||
LIABILITIES AND SHAREHOLDERS’ EQUITY
|
||||||||||||
Accrued liabilities
|
$
|
11,799,000
|
$
|
249,000
|
$
|
12,048,000
|
||||||
TOTAL LIABILITIES
|
$
|
219,521,000
|
$
|
249,000
|
$
|
219,770,000
|
||||||
Retained earnings
|
$
|
66,606,000
|
$
|
11,162,000
|
$
|
77,768,000
|
||||||
TOTAL SHAREHOLDERS’ EQUITY
|
$
|
274,976,000
|
$
|
11,162,000
|
$
|
286,138,000
|
||||||
TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY
|
$
|
494,497,000
|
$
|
11,411,000
|
$
|
505,908,000
|
Year Ended March 31, 2018
|
||||||||||||
Revised Consolidated Statement of Shareholders’ Equity Amounts:
|
As Previously
Reported |
Adjustment
|
As Revised
|
|||||||||
Retained earnings at March 31, 2017
|
$
|
50,290,000
|
$
|
8,652,000
|
$
|
58,942,000
|
||||||
Net income
|
16,316,000
|
2,510,000
|
18,826,000
|
|||||||||
Retained earnings at March 31, 2018
|
$
|
66,606,000
|
$
|
11,162,000
|
$
|
77,768,000
|
Year Ended March 31, 2018
|
||||||||||||
Revised Consolidated Statement of Cash Flow from Operating Activities Amounts:
|
As Previously
Reported |
Adjustment
|
As Revised
|
|||||||||
Net income
|
$
|
16,316,000
|
$
|
2,510,000
|
$
|
18,826,000
|
||||||
Deferred income taxes
|
3,055,000
|
(1,560,000
|
)
|
1,495,000
|
||||||||
Income tax receivable
|
(6,081,000
|
)
|
(231,000
|
)
|
(6,312,000
|
)
|
||||||
Prepaid expenses and other current assets
|
(2,507,000
|
)
|
(318,000
|
)
|
(2,825,000
|
)
|
||||||
Other assets
|
(384,000
|
)
|
788,000
|
404,000
|
||||||||
Accounts payable and accrued liabilities
|
(11,621,000
|
)
|
(50,000
|
)
|
(11,671,000
|
)
|
||||||
Long-term core inventory
|
(45,839,000
|
)
|
(1,139,000
|
)
|
(46,978,000
|
)
|
||||||
Net cash used in operating activities
|
$
|
(13,944,000
|
)
|
$
|
-
|
$
|
(13,944,000
|
)
|
Three Months Ended December 31, 2017
|
Nine Months Ended December 31, 2017
|
|||||||||||||||||||||||
Revised Consolidated Statement of Operations Amounts:
|
As Previously
Reported |
Adjustment
|
As Revised
|
As Previously
Reported |
Adjustment
|
As Revised
|
||||||||||||||||||
Net sales
|
$
|
100,127,000
|
$
|
1,586,000
|
$
|
101,713,000
|
$
|
306,964,000
|
$
|
(159,000
|
)
|
$
|
306,805,000
|
|||||||||||
Cost of goods sold
|
77,583,000
|
(1,750,000
|
)
|
75,833,000
|
231,419,000
|
(1,750,000
|
)
|
229,669,000
|
||||||||||||||||
Gross profit
|
22,544,000
|
3,336,000
|
25,880,000
|
75,545,000
|
1,591,000
|
77,136,000
|
||||||||||||||||||
Operating expenses:
|
||||||||||||||||||||||||
General and administrative
|
11,915,000
|
-
|
11,915,000
|
26,717,000
|
(299,000
|
)
|
26,418,000
|
|||||||||||||||||
Sales and marketing
|
4,048,000
|
-
|
4,048,000
|
10,899,000
|
-
|
10,899,000
|
||||||||||||||||||
Research and development
|
1,678,000
|
-
|
1,678,000
|
3,920,000
|
-
|
3,920,000
|
||||||||||||||||||
Total operating expenses
|
17,641,000
|
-
|
17,641,000
|
41,536,000
|
(299,000
|
)
|
41,237,000
|
|||||||||||||||||
Operating income
|
4,903,000
|
3,336,000
|
8,239,000
|
34,009,000
|
1,890,000
|
35,899,000
|
||||||||||||||||||
Interest expense, net
|
3,953,000
|
-
|
3,953,000
|
10,789,000
|
-
|
10,789,000
|
||||||||||||||||||
Income before income tax expense (benefit)
|
950,000
|
3,336,000
|
4,286,000
|
23,220,000
|
1,890,000
|
25,110,000
|
||||||||||||||||||
Income tax expense (benefit)
|
7,756,000
|
(820,000
|
)
|
6,936,000
|
16,099,000
|
(1,357,000
|
)
|
14,742,000
|
||||||||||||||||
Net (loss) income
|
$
|
(6,806,000
|
)
|
$
|
4,156,000
|
$
|
(2,650,000
|
)
|
$
|
7,121,000
|
$
|
3,247,000
|
$
|
10,368,000
|
||||||||||
Basic net (loss) income per share
|
$
|
(0.36
|
)
|
$
|
0.22
|
$
|
(0.14
|
)
|
$
|
0.38
|
$
|
0.17
|
$
|
0.55
|
||||||||||
Diluted net (loss) income per share
|
$
|
(0.36
|
)
|
$
|
0.22
|
$
|
(0.14
|
)
|
$
|
0.37
|
$
|
0.17
|
$
|
0.53
|
Three Months Ended December 31, 2017
|
Nine Months Ended December 31, 2017
|
|||||||||||||||||||||||
Revised Consolidated Statement of Comprehensive (Loss) Income Amounts:
|
As Previously
Reported |
Adjustment
|
As Revised
|
As Previously
Reported |
Adjustment
|
As Revised
|
||||||||||||||||||
Net (loss) income
|
$
|
(6,806,000
|
)
|
$
|
4,156,000
|
$
|
(2,650,000
|
)
|
$
|
7,121,000
|
$
|
3,247,000
|
$
|
10,368,000
|
||||||||||
Comprehensive (loss) income
|
$
|
(6,476,000
|
)
|
$
|
4,156,000
|
$
|
(2,320,000
|
)
|
$
|
8,404,000
|
$
|
3,247,000
|
$
|
11,651,000
|
Nine Months Ended December 31, 2017
|
||||||||||||
Revised Consolidated Statement of Cash Flow from Operating Activities Amounts:
|
As Previously
Reported |
Adjustment
|
As Revised
|
|||||||||
Net income
|
$
|
7,121,000
|
$
|
3,247,000
|
$
|
10,368,000
|
||||||
Deferred income taxes
|
(909,000
|
)
|
(1,805,000
|
)
|
(2,714,000
|
)
|
||||||
Prepaid expenses and other current assets
|
(2,093,000
|
)
|
448,000
|
(1,645,000
|
)
|
|||||||
Other assets
|
289,000
|
(452,000
|
)
|
(163,000
|
)
|
|||||||
Accounts payable and accrued liabilities
|
(15,647,000
|
)
|
(299,000
|
)
|
(15,946,000
|
)
|
||||||
Long-term core inventory
|
(37,222,000
|
)
|
(1,139,000
|
)
|
(38,361,000
|
)
|
||||||
Net cash used in operating activities
|
$
|
(9,803,000
|
)
|
$
|
-
|
$
|
(9,803,000
|
)
|
3.
|
New Accounting Pronouncements
|
4.
|
Revenue Recognition
|
• |
Component raw materials are recorded at average cost, which is based on the actual purchase price of raw materials on hand. This average cost is used in the inventory
costing process and is the basis for allocation of materials to finished goods during the production process.
|
• |
Used Core raw materials are recorded at average historical purchase prices determined based on actual purchases of inventory on hand. The purchase price for core buy-backs
made from the Company’s customers are deemed the same as the purchase price of Used Cores for which sufficient recent purchases have occurred. The average purchase prices of Used Cores for more recent automobile models are retained as
the cost for these Used Cores in subsequent periods even as the source of these Used Cores shifts to the core exchange program. The Company purchases Used Cores from core brokers to supplement its yield rates and the under return by
consumers. In the absence of sufficient recent purchases, the Company uses the net selling price its customers have agreed to pay for Used Cores that are not returned to the Company under the Company’s core exchange program to assess
whether Used Core cost exceeds Used Core net realizable value on a customer by customer basis.
|
• |
Work-in-process is in various stages of production and is valued at the average cost of materials issued pursuant to open work orders. Historically, work-in-process
inventory has not been material compared to the total inventory balance.
|
• |
The cost of remanufactured finished goods includes the average cost of Used Core and component raw materials and allocations of labor and variable and fixed overhead costs.
The allocations of labor and variable and fixed overhead costs are determined based on the average actual use of the production facilities over the prior twelve months which approximates normal capacity. This method prevents the
distortion in allocated labor and overhead costs that would occur during short periods of abnormally low or high production. In addition, the Company excludes certain unallocated overhead such as severance costs, duplicative facility
overhead costs, start-up costs, training, and spoilage from the calculation and expenses these unallocated overhead as period costs. The cost of purchased finished goods inventory approximates average historical purchase prices paid,
and an allocation of fixed overhead costs.
|
· |
The Company has a signed agreement with the customer covering the nominally priced Remanufactured Cores not expected to be replaced by a similar Used Core sent back under
the core exchange program. This agreement must specify the number of Remanufactured Cores its customer will pay cash for in lieu of sending back a similar Used Core and the basis on which the nominally priced Remanufactured Cores are
to be valued (normally the average price per Remanufactured Core stipulated in the agreement).
|
· |
The contractual date for reconciling the Company’s records and customer’s records of the number of nominally priced Remanufactured Cores not expected to be replaced by a
similar Used Core sent back under the core exchange program must be in the current or a prior period.
|
· |
The reconciliation of the nominally priced Remanufactured Cores must be completed and agreed to by the customer.
|
· |
The amount must be billed to the customer.
|
Three Months Ended December 31, 2017
|
Nine Months Ended December 31, 2017
|
|||||||||||||||||||||||
As Revised
|
Adoption of
ASC 606 |
As Adjusted
|
As Revised
|
Adoption of
ASC 606 |
As Adjusted
|
|||||||||||||||||||
Net sales
|
$
|
101,713,000
|
$
|
1,165,000
|
$
|
102,878,000
|
$
|
306,805,000
|
$
|
1,029,000
|
$
|
307,834,000
|
||||||||||||
Cost of goods sold
|
75,833,000
|
984,000
|
76,817,000
|
229,669,000
|
225,000
|
229,894,000
|
||||||||||||||||||
Gross profit
|
25,880,000
|
181,000
|
26,061,000
|
77,136,000
|
804,000
|
77,940,000
|
||||||||||||||||||
Operating expenses:
|
||||||||||||||||||||||||
General and administrative
|
11,915,000
|
-
|
11,915,000
|
26,418,000
|
-
|
26,418,000
|
||||||||||||||||||
Sales and marketing
|
4,048,000
|
-
|
4,048,000
|
10,899,000
|
-
|
10,899,000
|
||||||||||||||||||
Research and development
|
1,678,000
|
-
|
1,678,000
|
3,920,000
|
-
|
3,920,000
|
||||||||||||||||||
Total operating expenses
|
17,641,000
|
-
|
17,641,000
|
41,237,000
|
-
|
41,237,000
|
||||||||||||||||||
Operating income
|
8,239,000
|
181,000
|
8,420,000
|
35,899,000
|
804,000
|
36,703,000
|
||||||||||||||||||
Interest expense, net
|
3,953,000
|
-
|
3,953,000
|
10,789,000
|
-
|
10,789,000
|
||||||||||||||||||
Income before income tax expense
|
4,286,000
|
181,000
|
4,467,000
|
25,110,000
|
804,000
|
25,914,000
|
||||||||||||||||||
Income tax expense
|
6,936,000
|
58,000
|
6,994,000
|
14,742,000
|
284,000
|
15,026,000
|
||||||||||||||||||
Net (loss) income
|
$
|
(2,650,000
|
)
|
$
|
123,000
|
$
|
(2,527,000
|
)
|
$
|
10,368,000
|
$
|
520,000
|
$
|
10,888,000
|
||||||||||
Basic net (loss) income per share
|
$
|
(0.14
|
)
|
$
|
0.01
|
$
|
(0.13
|
)
|
$
|
0.55
|
$
|
0.03
|
$
|
0.58
|
||||||||||
Diluted net (loss) income per share
|
$
|
(0.14
|
)
|
$
|
0.01
|
$
|
(0.13
|
)
|
$
|
0.53
|
$
|
0.03
|
$
|
0.56
|
||||||||||
Weighted average number of shares outstanding:
|
||||||||||||||||||||||||
Basic
|
19,069,152
|
19,069,152
|
19,069,152
|
18,814,967
|
18,814,967
|
18,814,967
|
||||||||||||||||||
Diluted
|
19,069,152
|
19,069,152
|
19,069,152
|
19,400,744
|
19,400,744
|
19,400,744
|
March 31, 2018
|
||||||||||||
As Revised
|
Adoption of
ASC 606 |
As Adjusted
|
||||||||||
ASSETS
|
||||||||||||
Current assets:
|
||||||||||||
Cash and cash equivalents
|
$
|
13,049,000
|
$
|
-
|
$
|
13,049,000
|
||||||
Short-term investments
|
2,828,000
|
-
|
2,828,000
|
|||||||||
Accounts receivable — net
|
15,738,000
|
47,436,000
|
63,174,000
|
|||||||||
Inventory— net
|
76,275,000
|
84,935,000
|
161,210,000
|
|||||||||
Inventory unreturned
|
7,508,000
|
-
|
7,508,000
|
|||||||||
Contract assets
|
-
|
23,206,000
|
23,206,000
|
|||||||||
Income tax receivable
|
7,972,000
|
-
|
7,972,000
|
|||||||||
Prepaid expenses and other current assets
|
15,104,000
|
(6,496,000
|
)
|
8,608,000
|
||||||||
Total current assets
|
138,474,000
|
149,081,000
|
287,555,000
|
|||||||||
Plant and equipment — net
|
28,322,000
|
-
|
28,322,000
|
|||||||||
Long-term core inventory — net
|
298,294,000
|
(298,294,000
|
)
|
-
|
||||||||
Long-term core inventory deposits
|
5,569,000
|
(5,569,000
|
)
|
-
|
||||||||
Long-term deferred income taxes
|
6,937,000
|
(239,000
|
)
|
6,698,000
|
||||||||
Long-term contract assets
|
-
|
222,731,000
|
222,731,000
|
|||||||||
Goodwill
|
2,551,000
|
-
|
2,551,000
|
|||||||||
Intangible assets — net
|
3,766,000
|
-
|
3,766,000
|
|||||||||
Other assets
|
21,995,000
|
(21,191,000
|
)
|
804,000
|
||||||||
TOTAL ASSETS
|
$
|
505,908,000
|
$
|
46,519,000
|
$
|
552,427,000
|
||||||
LIABILITIES AND SHAREHOLDERS’ EQUITY
|
||||||||||||
Current liabilities:
|
||||||||||||
Accounts payable
|
$
|
73,273,000
|
$
|
-
|
$
|
73,273,000
|
||||||
Accrued liabilities
|
12,048,000
|
-
|
12,048,000
|
|||||||||
Customer finished goods returns accrual
|
17,805,000
|
-
|
17,805,000
|
|||||||||
Accrued core payment
|
16,536,000
|
(16,536,000
|
)
|
-
|
||||||||
Contract liabilities
|
-
|
32,603,000
|
32,603,000
|
|||||||||
Revolving loan
|
54,000,000
|
-
|
54,000,000
|
|||||||||
Other current liabilities
|
4,471,000
|
-
|
4,471,000
|
|||||||||
Current portion of term loan
|
3,068,000
|
-
|
3,068,000
|
|||||||||
Total current liabilities
|
181,201,000
|
16,067,000
|
197,268,000
|
|||||||||
Term loan, less current portion
|
13,913,000
|
-
|
13,913,000
|
|||||||||
Long-term accrued core payment
|
18,473,000
|
(18,473,000
|
)
|
-
|
||||||||
Long-term deferred income taxes
|
226,000
|
-
|
226,000
|
|||||||||
Long-term contract liabilities
|
-
|
48,183,000
|
48,183,000
|
|||||||||
Other liabilities
|
5,957,000
|
-
|
5,957,000
|
|||||||||
Total liabilities
|
219,770,000
|
45,777,000
|
265,547,000
|
|||||||||
Commitments and contingencies
|
||||||||||||
Shareholders’ equity:
|
||||||||||||
Preferred stock; par value $.01 per share, 5,000,000 shares authorized; none issued
|
-
|
-
|
-
|
|||||||||
Series A junior participating preferred stock; par value $.01 per share, 20,000 shares authorized; none issued
|
-
|
-
|
-
|
|||||||||
Common stock; par value $.01 per share, 50,000,000 shares authorized; 18,893,102 shares issued and outstanding at March 31, 2018
|
189,000
|
-
|
189,000
|
|||||||||
Additional paid-in capital
|
213,609,000
|
-
|
213,609,000
|
|||||||||
Retained earnings
|
77,768,000
|
742,000
|
78,510,000
|
|||||||||
Accumulated other comprehensive loss
|
(5,428,000
|
)
|
-
|
(5,428,000
|
)
|
|||||||
Total shareholders’ equity
|
286,138,000
|
742,000
|
286,880,000
|
|||||||||
TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY
|
$
|
505,908,000
|
$
|
46,519,000
|
$
|
552,427,000
|
Nine Months Ended December 31, 2017
|
||||||||||||
Cash flows from operating activities:
|
As Revised
|
Adoption of
ASC 606 |
As Adjusted
|
|||||||||
Net income
|
$
|
10,368,000
|
$
|
520,000
|
$
|
10,888,000
|
||||||
Deferred income taxes
|
(2,714,000
|
)
|
284,000
|
(2,430,000
|
)
|
|||||||
Accounts receivable
|
23,127,000
|
(27,367,000
|
)
|
(4,240,000
|
)
|
|||||||
Inventory
|
(11,162,000
|
)
|
(23,481,000
|
)
|
(34,643,000
|
)
|
||||||
Prepaid expenses and other current assets
|
(1,576,000
|
)
|
1,543,000
|
(33,000
|
)
|
|||||||
Other assets
|
(163,000
|
)
|
10,000
|
(153,000
|
)
|
|||||||
Long-term core inventory
|
(38,361,000
|
)
|
38,361,000
|
-
|
||||||||
Contract assets, net
|
-
|
(16,208,000
|
)
|
(16,208,000
|
)
|
|||||||
Contract liabilities, net
|
-
|
41,175,000
|
41,175,000
|
|||||||||
Accrued core payments
|
14,837,000
|
(14,837,000
|
)
|
-
|
||||||||
Net cash used in operating activities
|
$
|
(9,803,000
|
)
|
$
|
-
|
$
|
(9,803,000
|
)
|
5.
|
Acquisition
|
6.
|
Goodwill and Intangible Assets
|
Nine Months Ended
December 31, |
||||||||
2018
|
2017
|
|||||||
Balance at beginning of period
|
$
|
2,551,000
|
$
|
2,551,000
|
||||
Goodwill acquired
|
851,000 |
-
|
||||||
Translation adjustment
|
-
|
-
|
||||||
Impairment
|
-
|
-
|
||||||
Balance at end of period
|
$
|
3,402,000 |
$
|
2,551,000
|
Weighted
Average
Amortization
Period
|
December 31, 2018
|
March 31, 2018
|
||||||||||||||||
Gross Carrying
Value
|
Accumulated
Amortization
|
Gross Carrying
Value
|
Accumulated
Amortization
|
|||||||||||||||
Intangible assets subject to amortization
|
||||||||||||||||||
Trademarks
|
9 years
|
$
|
876,000
|
$
|
424,000
|
$
|
885,000
|
$
|
316,000
|
|||||||||
Customer relationships
|
11 years
|
8,515,000
|
3,333,000
|
5,900,000
|
2,937,000
|
|||||||||||||
Order backlog
|
6 months
|
368,000
|
20,000
|
-
|
-
|
|||||||||||||
Developed technology
|
5 years
|
2,929,000
|
149,000
|
301,000
|
67,000
|
|||||||||||||
Total
|
$
|
12,688,000
|
$
|
3,926,000
|
$
|
7,086,000
|
$
|
3,320,000
|
Three Months Ended
December 31, |
Nine Months Ended
December 31, |
|||||||||||||||
2018
|
2017
|
2018
|
2017
|
|||||||||||||
Amortization expense
|
$
|
236,000
|
$
|
192,000
|
$
|
620,000
|
$
|
517,000
|
Year Ending March 31,
|
||||
2019 - remaining three months
|
$
|
588,000
|
||
2020
|
1,723,000
|
|||
2021
|
1,468,000
|
|||
2022
|
1,436,000
|
|||
2023
|
1,436,000
|
|||
Thereafter
|
2,111,000
|
|||
Total
|
$
|
8,762,000
|
7.
|
Accounts Receivable — Net
|
March 31, 2018
|
||||||||||||
As Previously
Reported |
Adoption of
ASC 606 |
|
As Adjusted
|
|||||||||
Accounts receivable — trade
|
$
|
83,700,000
|
$
|
-
|
$
|
83,700,000
|
||||||
Allowance for bad debts
|
(4,142,000
|
)
|
-
|
(4,142,000
|
)
|
|||||||
Customer allowances earned
|
(11,370,000
|
)
|
11,370,000
|
(1)
|
|
-
|
||||||
Customer payment discrepancies
|
(1,110,000
|
)
|
-
|
(1,110,000
|
)
|
|||||||
Customer returns RGA issued
|
(15,274,000
|
)
|
-
|
(15,274,000
|
)
|
|||||||
Customer core returns accruals
|
(36,066,000
|
)
|
36,066,000
|
(2)
|
|
-
|
||||||
Less: total accounts receivable offset accounts
|
(67,962,000
|
)
|
47,436,000
|
(20,526,000
|
)
|
|||||||
Total accounts receivable — net
|
$
|
15,738,000
|
$
|
47,436,000
|
$
|
63,174,000
|
(1) |
Customer allowances earned have been reclassified to contract liabilities in the consolidated balance sheet at March 31, 2018.
|
(2) |
Customer core returns accruals of $4,697,000 have been reclassified to contract liabilities and customer core returns accruals of $31,369,000 have been reclassified to
long-term contract liabilities in the consolidated balance sheet at March 31, 2018.
|
December 31, 2018
|
March 31, 2018
|
|||||||
Accounts receivable — trade
|
$
|
82,208,000
|
$
|
83,700,000
|
||||
Allowance for bad debts
|
(4,363,000
|
)
|
(4,142,000
|
)
|
||||
Customer payment discrepancies
|
(811,000
|
)
|
(1,110,000
|
)
|
||||
Customer returns RGA issued
|
(22,273,000
|
)
|
(15,274,000
|
)
|
||||
Less: total accounts receivable offset accounts
|
(27,447,000
|
)
|
(20,526,000
|
)
|
||||
Total accounts receivable — net
|
$
|
54,761,000
|
$
|
63,174,000
|
Three Months Ended
December 31, |
Nine Months Ended
December 31, |
|||||||||||||||
2018
|
2017
|
2018
|
2017
|
|||||||||||||
Balance at beginning of period
|
$
|
16,410,000
|
$
|
14,799,000
|
$
|
16,646,000
|
$
|
14,286,000
|
||||||||
Charged to expense/additions
|
29,655,000
|
38,269,000
|
84,408,000
|
89,834,000
|
||||||||||||
Amounts processed
|
(26,913,000
|
)
|
(24,048,000
|
)
|
(81,902,000
|
)
|
(75,100,000
|
)
|
||||||||
Balance at end of period
|
$
|
19,152,000
|
$
|
29,020,000
|
$
|
19,152,000
|
$
|
29,020,000
|
8.
|
Inventory
|
March 31, 2018
|
|||||||||||||
As Revised
|
Adoption of
ASC 606 |
As Adjusted
|
|||||||||||
Inventory
|
|||||||||||||
Raw materials
|
$
|
25,805,000
|
$
|
51,330,000
|
(1
|
)
|
$
|
77,135,000
|
|||||
Work-in-process
|
635,000
|
1,948,000
|
(1
|
)
|
2,583,000
|
||||||||
Finished goods
|
53,973,000
|
34,201,000
|
(2
|
)
|
88,174,000
|
||||||||
80,413,000
|
87,479,000
|
167,892,000
|
|||||||||||
Less allowance for excess and obsolete inventory
|
(4,138,000
|
)
|
(2,544,000
|
)
|
(3
|
)
|
(6,682,000
|
)
|
|||||
Total
|
$
|
76,275,000
|
$
|
84,935,000
|
$
|
161,210,000
|
|||||||
Inventory unreturned
|
$
|
7,508,000
|
$
|
-
|
$ |
7,508,000
|
|
||||||
Long-term core inventory
|
|||||||||||||
Used cores held at the Company’s facilities
|
$
|
53,278,000
|
$
|
(53,278,000
|
)
|
(1
|
)
|
$
|
-
|
||||
Used cores expected to be returned by customers
|
12,970,000
|
(12,970,000
|
)
|
(4
|
)
|
-
|
|||||||
Remanufactured cores held in finished goods
|
34,201,000
|
(34,201,000
|
)
|
(2
|
)
|
-
|
|||||||
Remanufactured cores held at customers’ locations
|
200,389,000
|
(200,389,000
|
)
|
(5
|
)
|
-
|
|||||||
300,838,000
|
(300,838,000
|
)
|
-
|
||||||||||
Less allowance for excess and obsolete inventory
|
(2,544,000
|
)
|
2,544,000
|
(3
|
)
|
-
|
|||||||
Total
|
$
|
298,294,000
|
$
|
(298,294,000
|
)
|
$
|
-
|
||||||
Long-term core inventory deposits
|
$
|
5,569,000
|
$
|
(5,569,000
|
)
|
(6
|
)
|
$
|
-
|
(1) |
Used cores held at the Company’s facilities of $53,278,000 have been reclassified to raw materials and work-in-process in the consolidated balance sheet at March 31, 2018.
|
(2) |
Remanufactured Cores held in finished goods of $34,201,000 have been reclassified to finished goods in the consolidated balance sheet at March 31, 2018.
|
(3) |
The allowance for excess and obsolete inventory related to Used cores held at the Company’s facilities of $2,544,000, which was previously included in long-term core
inventory, has been reclassified to inventory—net in the consolidated balance sheet at March 31, 2018.
|
(4) |
Used cores expected to be returned by customers of $12,970,000 have been reclassified to contract assets in the consolidated balance sheet at March 31, 2018.
|
(5) |
Remanufactured cores held at customers’ locations of $200,389,000 have been reclassified to current and long-term contract assets in the consolidated balance sheet at March
31, 2018.
|
(6) |
Long-term core inventory deposits of $5,569,000 have been reclassified to long-term contract assets in the consolidated balance sheet at March 31, 2018.
|
December 31, 2018
|
March 31, 2018
|
|||||||
Inventory - net
|
||||||||
Raw materials
|
$
|
87,717,000
|
$
|
77,135,000
|
||||
Work-in-process
|
4,394,000
|
2,583,000
|
||||||
Finished goods
|
122,763,000
|
88,174,000
|
||||||
214,874,000
|
167,892,000
|
|||||||
Less allowance for excess and obsolete inventory
|
(9,799,000
|
)
|
(6,682,000
|
)
|
||||
Total inventory - net
|
$
|
205,075,000
|
$
|
161,210,000
|
||||
Inventory unreturned
|
$
|
10,746,000
|
$
|
7,508,000
|
9.
|
Contract Assets
|
December 31, 2018
|
March 31, 2018
|
|||||||
Short-term contract assets
|
(As Adjusted)
|
|||||||
Cores expected to be returned by customers
|
$
|
19,585,000
|
$
|
15,614,000
|
||||
Upfront payments to customers
|
3,228,000
|
3,979,000
|
||||||
Core premiums paid to customers
|
4,152,000
|
3,613,000
|
||||||
$
|
26,965,000
|
$
|
23,206,000
|
|||||
Long-term contract assets
|
||||||||
Remanufactured cores held at customers’ locations
|
$
|
198,348,000
|
$
|
197,067,000
|
||||
Upfront payments to customers
|
3,330,000
|
5,492,000
|
||||||
Core premiums paid to customers
|
15,752,000
|
14,603,000
|
||||||
Long-term core inventory deposits
|
5,569,000
|
5,569,000
|
||||||
$
|
222,999,000
|
$
|
222,731,000
|
|||||
Total contract assets
|
$
|
249,964,000
|
$
|
245,937,000
|
10.
|
Significant Customer and Other Information
|
Three Months Ended
December 31, |
Nine Months Ended
December 31, |
|||||||||||||||
2018
|
2017
|
2018
|
2017
|
|||||||||||||
Net sales
|
(As Adjusted)
|
(As Adjusted)
|
||||||||||||||
Customer A
|
33
|
%
|
41
|
%
|
36
|
%
|
43
|
%
|
||||||||
Customer B
|
20
|
%
|
27
|
%
|
23
|
%
|
26
|
%
|
||||||||
Customer C
|
26
|
%
|
18
|
%
|
23
|
%
|
16
|
%
|
December 31, 2018
|
March 31, 2018
|
|||||||
Accounts receivable - trade
|
||||||||
Customer A
|
29
|
%
|
36
|
%
|
||||
Customer B
|
13
|
%
|
16
|
%
|
||||
Customer C
|
29
|
%
|
22
|
%
|
Three Months Ended
December 31, |
Nine Months Ended
December 31, |
|||||||||||||||
2018
|
2017
|
2018
|
2017
|
|||||||||||||
(As Adjusted)
|
(As Adjusted)
|
|||||||||||||||
Rotating electrical products
|
81
|
%
|
77
|
%
|
79
|
%
|
77
|
%
|
||||||||
Wheel hub products
|
14
|
%
|
18
|
%
|
15
|
%
|
18
|
%
|
||||||||
Brake master cylinders products
|
1
|
%
|
2
|
%
|
2
|
%
|
3
|
%
|
||||||||
Other products
|
4
|
%
|
3
|
%
|
4
|
%
|
2
|
%
|
||||||||
100
|
%
|
100
|
%
|
100
|
%
|
100
|
%
|
11.
|
Debt
|
December 31, 2018
|
March 31, 2018
|
|||||||
Principal amount of term loan
|
$
|
29,063,000
|
$
|
17,188,000
|
||||
Unamortized financing fees
|
(269,000
|
)
|
(207,000
|
)
|
||||
Net carrying amount of term loan
|
28,794,000
|
16,981,000
|
||||||
Less current portion of term loan
|
(3,685,000
|
)
|
(3,068,000
|
)
|
||||
Long-term portion of term loan
|
$
|
25,109,000
|
$
|
13,913,000
|
Year Ending March 31,
|
||||
2019 - remaining three months
|
938,000
|
|||
2020
|
3,750,000
|
|||
2021
|
3,750,000
|
|||
2022
|
3,750,000
|
|||
2023
|
3,750,000
|
|||
Thereafter
|
13,125,000
|
|||
Total payments
|
$
|
29,063,000
|
12.
|
Contract Liabilities
|
December 31, 2018
|
March 31, 2018
|
|||||||
Short-term contract liabilities
|
||||||||
Customer allowances earned
|
$
|
10,331,000
|
$
|
11,370,000
|
||||
Customer core returns accruals
|
4,046,000
|
4,697,000
|
||||||
Customer deposits
|
2,720,000
|
-
|
||||||
Accrued core payment, net
|
12,142,000
|
16,536,000
|
||||||
$
|
29,239,000
|
$
|
32,603,000
|
|||||
Long-term contract liabilities
|
||||||||
Customer core returns accruals
|
$
|
25,624,000
|
$
|
29,710,000
|
||||
Accrued core payment, net
|
16,903,000
|
18,473,000
|
||||||
$
|
42,527,000
|
$
|
48,183,000
|
|||||
Total contract liabilities
|
$
|
71,766,000
|
$
|
80,786,000
|
13.
|
Accounts Receivable Discount Programs
|
Nine Months Ended
December 31, |
||||||||
2018
|
2017
|
|||||||
Receivables discounted
|
$
|
287,206,000
|
$
|
263,833,000
|
||||
Weighted average days
|
340
|
341
|
||||||
Annualized weighted average discount rate
|
4.2
|
%
|
3.2
|
%
|
||||
Amount of discount as interest expense
|
$
|
11,377,000
|
$
|
7,854,000
|
14.
|
Net Income (Loss) Per Share
|
Three Months Ended
December 31, |
Nine Months Ended
December 31, |
|||||||||||||||
2018
|
2017
|
2018
|
2017
|
|||||||||||||
(As Adjusted)
|
(As Adjusted)
|
|||||||||||||||
Net (loss) income
|
$
|
(3,102,000
|
)
|
$
|
(2,527,000
|
)
|
$
|
(5,084,000
|
)
|
$
|
10,888,000
|
|||||
Basic shares
|
18,810,702
|
19,069,152
|
18,861,617
|
18,814,967
|
||||||||||||
Effect of potentially dilutive securities
|
-
|
-
|
-
|
585,777
|
||||||||||||
Diluted shares
|
18,810,702
|
19,069,152
|
18,861,617
|
19,400,744
|
||||||||||||
Net (loss) income per share:
|
||||||||||||||||
Basic net (loss) income per share
|
$
|
(0.16
|
)
|
$
|
(0.13
|
)
|
$
|
(0.27
|
)
|
$
|
0.58
|
|||||
Diluted net (loss) income per share
|
$
|
(0.16
|
)
|
$
|
(0.13
|
)
|
$
|
(0.27
|
)
|
$
|
0.56
|
15.
|
Income Taxes
|
16.
|
Financial Risk Management and Derivatives
|
Gain (Loss) Recognized within General and Administrative Expenses
|
||||||||||||||||
Derivatives Not Designated as
|
Three Months Ended
December 31, |
Nine Months Ended
December 31, |
||||||||||||||
Hedging Instruments
|
2018
|
2017
|
2018
|
2017
|
||||||||||||
Forward foreign currency exchange contracts
|
$
|
(860,000
|
)
|
$
|
(1,784,000
|
)
|
$
|
(1,628,000
|
)
|
$
|
(1,062,000
|
)
|
17.
|
Fair Value Measurements
|
December 31, 2018
|
March 31, 2018
|
|||||||||||||||||||||||||||||||
Fair Value Measurements
Using Inputs Considered as
|
Fair Value Measurements
Using Inputs Considered as
|
|||||||||||||||||||||||||||||||
Fair Value
|
Level 1
|
Level 2
|
Level 3
|
Fair Value
|
Level 1
|
Level 2
|
Level 3
|
|||||||||||||||||||||||||
Assets
|
||||||||||||||||||||||||||||||||
Short-term investments
|
||||||||||||||||||||||||||||||||
Mutual funds
|
$
|
2,868,000
|
$
|
2,868,000
|
-
|
-
|
$
|
2,828,000
|
$
|
2,828,000
|
-
|
-
|
||||||||||||||||||||
Prepaid expenses and other current assets
|
||||||||||||||||||||||||||||||||
Forward foreign currency exchange contracts
|
-
|
-
|
-
|
-
|
1,179,000
|
-
|
$
|
1,179,000
|
-
|
|||||||||||||||||||||||
Liabilities
|
||||||||||||||||||||||||||||||||
Accrued liabilities
|
||||||||||||||||||||||||||||||||
Short-term contingent consideration
|
1,830,000 |
-
|
-
|
$
|
1,830,000 |
-
|
-
|
-
|
-
|
|||||||||||||||||||||||
Other current liabilities
|
||||||||||||||||||||||||||||||||
Deferred compensation
|
2,868,000
|
2,868,000
|
-
|
-
|
2,828,000
|
2,828,000
|
-
|
-
|
||||||||||||||||||||||||
Forward foreign currency exchange contracts
|
449,000
|
-
|
$
|
449,000
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||||||||
Other liabilities
|
||||||||||||||||||||||||||||||||
Long-term contingent consideration
|
1,730,000
|
-
|
-
|
1,730,000
|
-
|
-
|
-
|
-
|
December 31, 2018
|
||||
Risk free interest rate
|
2.61
|
%
|
||
Counter party rate
|
8.61 |
%
|
||
Expected volatility
|
30.00
|
%
|
||
Weighted average cost of capital
|
17.00
|
%
|
Three Months Ended December 31,
|
Nine Months Ended December 31,
|
|||||||||||||||
2018
|
2017
|
2018
|
2017
|
|||||||||||||
Contingent
Consideration
|
Contingent
Consideration
|
Contingent
Consideration
|
Contingent
Consideration
|
|||||||||||||
Beginning balance
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
||||||||
Newly issued
|
3,560,000 |
-
|
3,560,000 |
-
|
||||||||||||
Total (gain) loss included in net income (loss)
|
-
|
-
|
-
|
-
|
||||||||||||
Exercises/settlements
|
-
|
-
|
-
|
-
|
||||||||||||
Net transfers in (out) of Level 3
|
-
|
-
|
-
|
-
|
||||||||||||
Ending balance
|
$
|
3,560,000 |
$
|
-
|
$
|
3,560,000 |
$
|
-
|
18.
|
Share-based Payments
|
Nine Months Ended
December 31, |
||||||||
2018
|
2017
|
|||||||
Weighted average risk free interest rate
|
2.83
|
%
|
1.91
|
%
|
||||
Weighted average expected holding period (years)
|
5.94
|
5.82
|
||||||
Weighted average expected volatility
|
43.91
|
%
|
47.31
|
%
|
||||
Weighted average expected dividend yield
|
-
|
-
|
||||||
Weighted average fair value of options granted
|
$
|
8.75
|
$
|
12.66
|
Number of
Shares
|
Weighted Average
Exercise Price
|
|||||||
Outstanding at March 31, 2018
|
1,143,298
|
$
|
16.97
|
|||||
Granted
|
256,236
|
$
|
19.12
|
|||||
Exercised
|
(39,032
|
)
|
$
|
6.24
|
||||
Forfeited
|
(16,666
|
)
|
$
|
24.82
|
||||
Outstanding at December 31, 2018
|
1,343,836
|
$
|
17.59
|
Number of
Shares
|
Weighted Average
Grant Date Fair
Value
|
|||||||
Outstanding at March 31, 2018
|
133,828
|
$
|
28.37
|
|||||
Granted
|
104,725
|
$
|
19.81
|
|||||
Vested
|
(58,742
|
)
|
$
|
28.90
|
||||
Forfeited
|
(4,167
|
)
|
$
|
24.36
|
||||
Outstanding at December 31, 2018
|
175,644
|
$
|
23.18
|
19
|
Accumulated Other Comprehensive Income (Loss)
|
Three Months Ended December 31, 2018
|
Three Months Ended December 31, 2017
|
|||||||||||||||||||||||
Unrealized
Gain
on Short-Term
Investments
|
Foreign
Currency
Translation
|
Total
|
Unrealized
Gain (Loss)
on Short-Term
Investments
|
Foreign
Currency
Translation
|
Total
|
|||||||||||||||||||
Balance at September 30, 2018 and 2017
|
$
|
-
|
$
|
(6,891,000
|
)
|
$
|
(6,891,000
|
)
|
$
|
644,000
|
$
|
(7,132,000
|
)
|
$
|
(6,488,000
|
)
|
||||||||
Other comprehensive income (loss), net of tax
|
-
|
(302,000
|
)
|
(302,000
|
)
|
83,000
|
247,000
|
330,000
|
||||||||||||||||
Amounts reclassified from accumulated other comprehensive loss, net of tax
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||
Balance at December 31, 2018 and 2017
|
$
|
-
|
$
|
(7,193,000
|
)
|
$
|
(7,193,000
|
)
|
$
|
727,000
|
$
|
(6,885,000
|
)
|
$
|
(6,158,000
|
)
|
Nine Months Ended December 31, 2018
|
Nine Months Ended December 31, 2017
|
|||||||||||||||||||||||
Unrealized
Gain
on Short-Term
Investments
|
Foreign
Currency
Translation
|
Total
|
Unrealized
Gain
on Short-Term
Investments
|
Foreign
Currency
Translation
|
Total
|
|||||||||||||||||||
Balance at March 31, 2018 and 2017
|
$
|
746,000
|
$
|
(6,174,000
|
)
|
$
|
(5,428,000
|
)
|
$
|
528,000
|
$
|
(7,969,000
|
)
|
$
|
(7,441,000
|
)
|
||||||||
Cumulative-effect adjustment [see Note 3]
|
(746,000
|
)
|
-
|
(746,000
|
)
|
-
|
-
|
-
|
||||||||||||||||
Balance at April 1, 2018 and 2017
|
$
|
-
|
$
|
(6,174,000
|
)
|
$
|
(6,174,000
|
)
|
$
|
528,000
|
$
|
(7,969,000
|
)
|
$
|
(7,441,000
|
)
|
||||||||
Other comprehensive (loss) income, net of tax
|
-
|
(1,019,000
|
)
|
(1,019,000
|
)
|
199,000
|
1,084,000
|
1,283,000
|
||||||||||||||||
Amounts reclassified from accumulated other comprehensive loss, net of tax
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||
Balance at December 31, 2018 and 2017
|
$
|
-
|
$
|
(7,193,000
|
)
|
$
|
(7,193,000
|
)
|
$
|
727,000
|
$
|
(6,885,000
|
)
|
$
|
(6,158,000
|
)
|
20.
|
Share Repurchase Program
|
21.
|
Subsequent Events
|
Three Months Ended
December 31,
|
||||||||
2018
|
2017
|
|||||||
(As Adjusted)
|
||||||||
Gross profit percentage
|
17.0
|
%
|
25.3
|
%
|
||||
Cash flow used in operations
|
$
|
(13,919,000
|
)
|
$
|
(1,655,000
|
)
|
||
Finished goods turnover (annualized) (1)
|
3.6
|
3.3
|
(1) |
Annualized finished goods turnover for the fiscal quarter is calculated by multiplying cost of goods sold for the quarter by 4 and dividing the result by the average
between beginning and ending finished goods inventory values for the fiscal quarter. With the adoption of ASC 606, our inventory now includes all on-hand core inventory. We believe this provides a useful measure of our ability to turn
our inventory into revenues.
|
Three Months Ended
December 31,
|
||||||||
2018
|
2017
|
|||||||
(As Adjusted)
|
||||||||
Net sales
|
$
|
124,113,000
|
$
|
102,878,000
|
||||
Cost of goods sold
|
102,952,000
|
76,817,000
|
||||||
Gross profit
|
21,161,000
|
26,061,000
|
||||||
Gross profit percentage
|
17.0
|
%
|
25.3
|
%
|
Three Months Ended
December 31,
|
||||||||
2018
|
2017
|
|||||||
(As Adjusted)
|
||||||||
General and administrative
|
$
|
12,331,000
|
$
|
11,915,000
|
||||
Sales and marketing
|
5,149,000
|
4,048,000
|
||||||
Research and development
|
2,054,000
|
1,678,000
|
||||||
Percent of net sales
|
||||||||
General and administrative
|
9.9
|
%
|
11.6
|
%
|
||||
Sales and marketing
|
4.1
|
%
|
3.9
|
%
|
||||
Research and development
|
1.7
|
%
|
1.6
|
%
|
Nine Months Ended
December 31,
|
||||||||
2018
|
2017
|
|||||||
(As Adjusted)
|
||||||||
Gross profit percentage
|
18.4
|
%
|
25.3
|
%
|
||||
Cash flow used in operations
|
$
|
(20,328,000
|
)
|
$
|
(9,803,000
|
)
|
||
Finished goods turnover (annualized) (1)
|
3.5
|
4.4
|
(1) |
Annualized finished goods turnover for the fiscal period is calculated by multiplying cost of goods sold for the period by 1.3 and dividing the result by the average
between beginning and ending finished goods inventory values for the fiscal period. With the adoption of ASC 606, our inventory now includes all on-hand core inventory. We believe this provides a useful measure of our ability to turn
our inventory into revenues.
|
Nine Months Ended
December 31,
|
||||||||
2018
|
2017
|
|||||||
(As Adjusted)
|
||||||||
Net sales
|
$
|
343,720,000
|
$
|
307,834,000
|
||||
Cost of goods sold
|
280,496,000
|
229,894,000
|
||||||
Gross profit
|
63,224,000
|
77,940,000
|
||||||
Gross profit percentage
|
18.4
|
%
|
25.3
|
%
|
Nine Months Ended
December 31,
|
||||||||
2018
|
2017
|
|||||||
(As Adjusted)
|
||||||||
General and administrative
|
$
|
33,419,000
|
$
|
26,418,000
|
||||
Sales and marketing
|
14,078,000
|
10,899,000
|
||||||
Research and development
|
5,574,000
|
3,920,000
|
||||||
Percent of net sales
|
||||||||
General and administrative
|
9.7
|
%
|
8.6
|
%
|
||||
Sales and marketing
|
4.1
|
%
|
3.5
|
%
|
||||
Research and development
|
1.6
|
%
|
1.3
|
%
|
Nine Months Ended
December 31,
|
||||||||
2018
|
2017
|
|||||||
Cash provided by (used in):
|
||||||||
Operating activities
|
$
|
(20,328,000
|
)
|
$
|
(9,803,000
|
)
|
||
Investing activities
|
(13,244,000
|
)
|
(10,045,000
|
)
|
||||
Financing activities
|
29,290,000
|
20,805,000
|
||||||
Effect of exchange rates on cash and cash equivalents
|
(176,000
|
)
|
46,000
|
|||||
Net decrease in cash and cash equivalents
|
$
|
(4,458,000
|
)
|
$
|
1,003,000
|
|||
Additional selected cash flow data:
|
||||||||
Depreciation and amortization
|
$
|
4,933,000
|
$
|
3,322,000
|
||||
Capital expenditures
|
8,548,000
|
4,765,000
|
Calculation as of
December 31, 2018 |
Financial covenants
required under the
Amended Credit
Facility
|
|||||||
Maximum senior leverage ratio
|
1.56
|
3.00
|
||||||
Minimum fixed charge coverage ratio
|
1.23
|
1.10
|
Nine Months Ended
December 31,
|
||||||||
2018
|
2017
|
|||||||
Receivables discounted
|
$
|
287,206,000
|
$
|
263,833,000
|
||||
Weighted average days
|
340
|
341
|
||||||
Annualized weighted average discount rate
|
4.2
|
%
|
3.2
|
%
|
||||
Amount of discount as interest expense
|
$
|
11,377,000
|
$
|
7,854,000
|
1. |
Pertain to the maintenance of records that, in reasonable detail, accurately and fairly reflect the transactions and dispositions of the assets of the company;
|
2. |
Provide reasonable assurance that transactions are recorded as necessary to permit preparation of financial statements in accordance with generally accepted accounting
principles, and that receipts and expenditures of the company are being made only in accordance with authorizations of management and directors of the company; and
|
3. |
Provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use, or disposition of the company’s assets that could have a material
effect on the financial statements.
|
Periods
|
Total Number of
Shares Purchased
|
Average Price
Paid Per Share
|
Total Number of
Shares Purchased
as Part of Publicly
Announced Plans
or Programs
|
Approximate
Dollar Value of
Shares That May
Yet Be Purchased
Under the Plans
or Programs (1)
|
||||||||||||
October 1 - October 31, 2018:
|
||||||||||||||||
Open market and privately negotiated purchases
|
-
|
$
|
-
|
-
|
$
|
21,308,000
|
||||||||||
November 1 - November 30, 2018:
|
||||||||||||||||
Open market and privately negotiated purchases
|
-
|
$
|
-
|
-
|
21,308,000
|
|||||||||||
December 1 - December 31, 2018:
|
||||||||||||||||
Open market and privately negotiated purchases
|
-
|
$
|
-
|
-
|
21,308,000
|
|||||||||||
Total
|
0
|
0
|
$
|
21,308,000
|
||||||||||||
(1) |
As of December 31, 2018, $15,692,000 of the $37,000,000 had been utilized and $21,308,000 remained
available to repurchase shares under the authorized share repurchase program, subject to the limit in our Amended Credit Facility. We retired the 675,561 shares repurchased under this program through December 31, 2018. On August 6,
2018, our board of directors increased the share repurchase program authorization from $20,000,000 to $37,000,000 of our common stock. Our share repurchase program does not obligate us to acquire any specific number of shares and
shares may be repurchased in privately negotiated and/or open market transactions.
|
(a) |
Exhibits:
|
Number
|
Description of Exhibit
|
Method of Filing
|
||
3.1
|
Certificate of Incorporation of the Company
|
Incorporated by reference to Exhibit 3.1 to the Company’s Registration Statement on Form SB-2 declared effective on March 22, 1994 (the “1994
Registration Statement”).
|
||
3.2
|
Amendment to Certificate of Incorporation of the Company
|
Incorporated by reference to Exhibit 3.2 to the Company’s Registration Statement on Form S-1 (No. 33-97498) declared effective on November 14, 1995.
|
||
Amendment to Certificate of Incorporation of the Company
|
Incorporated by reference to Exhibit 3.3 to the Company’s Annual Report on Form 10-K
for the fiscal year ended March 31, 1997.
|
|||
Amendment to Certificate of Incorporation of the Company
|
Incorporated by reference to Exhibit 3.4 to the Company’s Annual Report on Form 10-K
for the fiscal year ended March 31, 1998 (the “1998 Form 10-K”).
|
|||
Amendment to Certificate of Incorporation of the Company
|
Incorporated by reference to Exhibit C to the Company’s proxy statement on Schedule
14A filed with the SEC on November 25, 2003.
|
|||
Amended and Restated By-Laws of Motorcar Parts of America, Inc.
|
Incorporated by reference to Exhibit 3.1 to Current Report on Form 8-K filed on
August 24, 2010.
|
|||
Certificate of Amendment of the Certificate of Incorporation of the Company
|
Incorporated by reference to Exhibit 3.1 to Current Report on Form 8-K filed on April
17, 2014.
|
|||
Amendment to the Amended and Restated By-Laws of Motorcar Parts of America, Inc., as adopted on June 9, 2016
|
Incorporated by reference to Exhibit 3.1 to Current Report on Form 8-K filed on June
14, 2016.
|
|||
Amendment to the Amended and Restated By-Laws of the Company
|
Incorporated by reference to Exhibit 3.1 to Current Report on Form 8-K filed on
February 22, 2017.
|
|||
2003 Long Term Incentive Plan
|
Incorporated by reference to Exhibit 4.9 to the Company’s Registration Statement on
Form S-8 filed with the SEC on April 2, 2004.
|
|||
2004 Non-Employee Director Stock Option Plan
|
Incorporated by reference to Appendix A to the Proxy Statement on Schedule 14A for
the 2004 Annual Shareholders Meeting.
|
|||
2010 Incentive Award Plan
|
Incorporated by reference to Appendix A to the Proxy Statement on Schedule 14A filed
on December 15, 2010.
|
|||
Amended and Restated 2010 Incentive Award Plan
|
Incorporated by reference to Appendix A to the Proxy Statement on Schedule 14A filed
on March 5, 2013.
|
Number
|
Description of Exhibit
|
Method of Filing
|
||
Second Amended and Restated 2010 Incentive Award Plan
|
Incorporated by reference to Appendix A to the Proxy Statement on Schedule 14A filed
on March 3, 2014.
|
|||
2014 Non-Employee Director Incentive Award Plan
|
Incorporated by reference to Appendix B to the Proxy Statement on Schedule 14A filed
on March 3, 2014.
|
|||
Third Amended and Restated 2010 Incentive Award Plan
|
Incorporated by reference to Appendix A to the Proxy Statement on Schedule 14A filed
on November 20, 2017.
|
|||
Amended and Restated Credit Facility, dated as of June 5, 2018, among Motorcar Parts of America, Inc., each lender from time to time party thereto
and PNC Bank, National Association, as administrative agent
|
Incorporated by reference to Exhibit 10.1 to the Quarterly Report on Form 10-Q filed
on August 9, 2018.
|
|||
First Amendment to Amended and Restated Loan Agreement, dated as of November 14, 2018, among Motorcar Parts of America, Inc., D & V Electronics
Ltd., each lender from time to time party thereto, and PNC Bank, National Association, as administrative agent
|
Incorporated by reference to Exhibit 10.1 to the Current Report on Form 8-K filed on
November 20, 2018.
|
|||
Amendment No. 2 to Employment Agreement, dated as of February 5, 2019, between Motorcar Parts of America, Inc., and Selwyn Joffe
|
Filed herewith.
|
|||
Certification of Chief Executive Officer pursuant to Section 302 of the Sarbanes Oxley Act of 2002
|
Filed herewith.
|
|||
Certification of Chief Financial Officer pursuant to Section 302 of the Sarbanes Oxley Act of 2002
|
Filed herewith.
|
|||
Certification of Chief Accounting Officer pursuant to Section 302 of the Sarbanes Oxley Act of 2002
|
Filed herewith.
|
|||
Certifications of Chief Executive Officer, Chief Financial Officer and Chief Accounting Officer pursuant to Section 906 of the Sarbanes Oxley Act of
2002
|
Filed herewith.
|
|||
101.INS
|
XBRL Instance Document
|
|||
101.SCM
|
XBRL Taxonomy Extension Schema Document
|
|||
101.CAL
|
XBRL Taxonomy Extension Calculation Linkbase Document
|
|||
101.DEF
|
XBRL Taxonomy Extension Definition Linkbase Document
|
|||
101.LAB
|
XBRL Taxonomy Extension Label Linkbase Document
|
|||
101.PRE
|
XBRL Taxonomy Extension Presentation Linkbase Document
|
*
|
Portions of this
exhibit have been granted confidential treatment by the SEC.
|
MOTORCAR PARTS OF AMERICA, INC.
|
||
Dated: February 11, 2019
|
By:
|
/s/ David Lee
|
David Lee
|
||
Chief Financial Officer
|
||
Dated: February 11, 2019
|
By:
|
/s/ Kevin Daly
|
Kevin Daly
|
||
Chief Accounting Officer
|