Schedule of condensed balance sheet |
CONSTRUCTION PARTNERS, INC.
PARENT COMPANY ONLY
CONDENSED BALANCE SHEETS
(in thousands, except share and per share data)
|
|
|
|
|
|
|
|
|
|
|
|
|
September 30, |
|
2022 |
|
2021 |
ASSETS |
|
|
|
Cash and cash equivalents |
$ |
43,130 |
|
|
$ |
65,225 |
|
Prepaid expenses and other current assets |
2,995 |
|
|
1,063 |
|
Total current assets |
46,125 |
|
|
66,288 |
|
Property, plant and equipment, net |
4,646 |
|
|
5,160 |
|
Investment in subsidiaries |
444,473 |
|
|
409,245 |
|
Deferred income taxes, net |
— |
|
|
892 |
|
Due from subsidiaries |
58,593 |
|
|
— |
|
Other assets |
28,140 |
|
|
2,014 |
|
Total assets |
$ |
581,977 |
|
|
$ |
483,599 |
|
LIABILITIES AND STOCKHOLDERS’ EQUITY |
|
|
|
Current liabilities: |
|
|
|
Due to subsidiaries |
$ |
— |
|
|
$ |
46,304 |
|
Accrued expenses and other current liabilities |
3,477 |
|
|
2,970 |
|
Current maturities of long-term debt |
1,204 |
|
|
238 |
|
Total current liabilities |
4,681 |
|
|
49,512 |
|
Long-term liabilities: |
|
|
|
Due to subsidiaries |
39,275 |
|
|
— |
|
Deferred income taxes, net |
4,553 |
|
|
— |
|
Long-term debt, net of current maturities and debt issuance costs |
77,589 |
|
|
24,440 |
|
Other long-term liabilities |
— |
|
|
748 |
|
Total long-term liabilities |
121,417 |
|
|
25,188 |
|
Total liabilities |
126,098 |
|
|
74,700 |
|
Stockholders’ Equity |
|
|
|
Preferred stock, par value $0.001; 10,000,000 shares authorized at September 30, 2022 and September 30, 2021 and no shares issued and outstanding |
— |
|
|
— |
|
Class A common stock, par value $0.001; 400,000,000 shares authorized, 41,195,730 shares issued and 41,193,024 shares outstanding at September 30, 2022, and 36,600,639 shares issued and outstanding at September 30, 2021 |
41 |
|
|
37 |
|
Class B common stock, par value $0.001; 100,000,000 shares authorized, 14,275,867 shares issued and 11,352,915 shares outstanding at September 30, 2022, and 18,614,791 shares issued and 15,691,839 shares outstanding at September 30, 2021 |
15 |
|
|
19 |
|
|
|
|
|
Additional paid-in capital |
256,571 |
|
|
248,571 |
|
Treasury stock, at cost, 2,706 shares of Class A common stock at September 30, 2022, and no shares at September 30, 2021, par value $0.001 |
(39) |
|
|
— |
|
Treasury stock, at cost, 2,922,952 shares of Class B common stock, par value $0.001 |
(15,603) |
|
|
(15,603) |
|
Accumulated other comprehensive loss |
17,620 |
|
|
(23) |
|
Retained earnings |
197,274 |
|
|
175,898 |
|
Total stockholders’ equity |
455,879 |
|
|
408,899 |
|
Total liabilities and stockholders’ equity |
$ |
581,977 |
|
|
$ |
483,599 |
|
|
|
|
|
See note to condensed financial statements of parent company.
|
Schedule of condensed income statement |
CONSTRUCTION PARTNERS, INC.
PARENT COMPANY ONLY
CONDENSED STATEMENTS OF COMPREHENSIVE INCOME
(in thousands, except share and per share amounts)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Fiscal Year Ended September 30, |
|
|
2022 |
|
2021 |
|
2020 |
|
Equity in net income of subsidiaries |
$ |
24,690 |
|
|
$ |
25,505 |
|
|
$ |
43,712 |
|
|
General and administrative expenses |
(4,758) |
|
|
(6,399) |
|
|
(4,167) |
|
|
Interest expense, net |
68 |
|
|
834 |
|
|
(1,218) |
|
|
Gain on sale of equipment, net |
6 |
|
|
— |
|
|
— |
|
|
Other income |
13 |
|
|
3 |
|
|
— |
|
|
Income before provision for income taxes |
20,019 |
|
|
19,943 |
|
|
38,327 |
|
|
Income tax benefit |
1,357 |
|
|
234 |
|
|
1,970 |
|
|
Net income |
$ |
21,376 |
|
|
$ |
20,177 |
|
|
$ |
40,297 |
|
|
Other comprehensive (loss), net of tax |
|
|
|
|
|
|
Unrealized gain (loss) on interest rate swap contract, net |
18,091 |
|
|
(23) |
|
|
— |
|
|
Unrealized (loss) on restricted investments, net |
(448) |
|
|
— |
|
|
— |
|
|
Other comprehensive (loss) |
17,643 |
|
|
(23) |
|
|
— |
|
|
Comprehensive income |
$ |
39,019 |
|
|
$ |
20,154 |
|
|
$ |
40,297 |
|
|
|
|
|
|
|
|
|
Net income per share attributable to common stockholders: |
|
|
|
|
|
|
Basic |
$ |
0.41 |
|
|
$ |
0.39 |
|
|
$ |
0.78 |
|
|
Diluted |
$ |
0.41 |
|
|
$ |
0.39 |
|
|
$ |
0.78 |
|
|
Weighted average number of common shares outstanding: |
|
|
|
|
|
|
Basic |
51,773,559 |
|
|
51,636,955 |
|
|
51,489,211 |
|
|
Diluted |
51,957,420 |
|
|
51,773,213 |
|
|
51,636,934 |
|
|
|
|
|
|
|
|
|
See note to condensed financial statements of parent company.
|
Schedule of condensed cash flow statement |
CONSTRUCTION PARTNERS, INC.
PARENT COMPANY ONLY
CONDENSED STATEMENTS OF CASH FLOWS
(in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Fiscal Year Ended September 30, |
|
2022 |
|
2021 |
|
2020 |
Cash flows from operating activities: |
|
|
|
|
|
Net income |
$ |
21,376 |
|
|
$ |
20,177 |
|
|
$ |
40,297 |
|
Adjustments to reconcile net income to net cash (used in) provided by operating activities: |
|
|
|
|
|
Depreciation, depletion and amortization of long-lived assets |
757 |
|
|
475 |
|
|
463 |
|
Gain on sale of equipment |
(6) |
|
|
— |
|
|
— |
|
Loss (gain) on derivative instruments |
(1,668) |
|
|
(894) |
|
|
1,397 |
|
Equity-based compensation expense |
8,000 |
|
|
3,549 |
|
|
1,570 |
|
Equity in net income of subsidiaries |
(24,690) |
|
|
(25,505) |
|
|
(43,712) |
|
Deferred income tax benefit |
(248) |
|
|
(451) |
|
|
(425) |
|
Other non-cash adjustments |
(73) |
|
|
9 |
|
|
— |
|
Changes in operating assets and liabilities: |
|
|
|
|
|
Prepaid expenses and other current assets |
(1,932) |
|
|
(135) |
|
|
(183) |
|
Other assets |
(593) |
|
|
(2,008) |
|
|
(6) |
|
Accrued expenses and other current liabilities |
507 |
|
|
1,001 |
|
|
(965) |
|
Other liabilities |
(748) |
|
|
(97) |
|
|
— |
|
Net cash (used in) provided by operating activities |
682 |
|
|
(3,879) |
|
|
(1,564) |
|
Cash flows from investing activities: |
|
|
|
|
|
Purchases of property, plant and equipment |
(243) |
|
|
(2,641) |
|
|
(1,189) |
|
Proceeds from sale of equipment |
6 |
|
|
— |
|
|
— |
|
Investment in subsidiary |
(10,986) |
|
|
— |
|
|
(17,303) |
|
Net cash (used in) investing activities |
(11,223) |
|
|
(2,641) |
|
|
(18,492) |
|
Cash flows from financing activities: |
|
|
|
|
|
Change in amounts due to (from) subsidiaries, net |
(65,622) |
|
|
(6,296) |
|
|
34,150 |
|
Purchase of treasury stock |
(39) |
|
|
— |
|
|
— |
|
Principal payments on long-term debt |
(420) |
|
|
— |
|
|
— |
|
Proceeds from issuance of long-term debt, net of debt issuance costs and discount |
54,527 |
|
|
— |
|
|
— |
|
Net cash (used in) provided by financing activities |
(11,554) |
|
|
(6,296) |
|
|
34,150 |
|
Net change in cash and cash equivalents |
(22,095) |
|
|
(12,816) |
|
|
14,094 |
|
Cash and cash equivalents: |
|
|
|
|
|
Beginning of period |
65,225 |
|
|
78,041 |
|
|
63,947 |
|
End of period |
$ |
43,130 |
|
|
$ |
65,225 |
|
|
$ |
78,041 |
|
|
|
|
|
|
|
See note to condensed financial statements of parent company.
|