Schedule of Condensed Balance Sheet |
CONSTRUCTION PARTNERS, INC.
PARENT COMPANY ONLY
CONDENSED BALANCE SHEETS
(in thousands, except share and per share data)
|
|
|
|
|
|
|
|
|
|
|
|
|
September 30, |
|
|
|
2019 |
|
2018 |
ASSETS |
|
|
|
Cash and cash equivalents |
$ |
31,610 |
|
|
$ |
53,352 |
|
Investment in subsidiaries |
313,277 |
|
|
247,944 |
|
Due from subsidiaries |
1,020 |
|
|
545 |
|
Other assets |
551 |
|
|
1,226 |
|
Total current assets |
346,458 |
|
|
303,067 |
|
Property, plant and equipment |
606 |
|
131 |
|
Total assets |
$ |
347,064 |
|
|
$ |
303,198 |
|
LIABILITIES AND STOCKHOLDERS’ EQUITY |
|
|
|
|
|
Current liabilities: |
|
|
|
|
|
Treasury stock purchase obligation |
$ |
— |
|
|
$ |
569 |
|
Due to subsidiaries |
400 |
|
|
800 |
|
Other current liabilities |
1,231 |
|
|
183 |
|
Total current liabilities |
1,631 |
|
|
1,552 |
|
Long-term liabilities: |
|
|
|
|
|
Due to subsidiaries |
1,883 |
|
|
2,177 |
|
Total long-term liabilities |
1,883 |
|
|
2,177 |
|
Total liabilities |
3,514 |
|
|
3,729 |
|
Stockholders’ Equity |
|
|
|
|
|
Preferred stock, par value $0.001; 10,000,000 shares authorized at September 30, 2019 and September 30, 2018 and no shares issued and outstanding |
— |
|
|
— |
|
Class A common stock, par value $0.001; 400,000,000 shares authorized, 32,597,736 shares issued and outstanding at September 30, 2019, and 11,950,000 shares issued and outstanding at September 30, 2018 |
33 |
|
|
12 |
|
Class B common stock, par value 0.001; 100,000,000 shares authorized, 22,106,961 shares issued and 19,184,009 shares outstanding at September 30, 2019, and 42,387,571 issued and 39,464,619 outstanding at September 30, 2018 |
22 |
|
|
42 |
|
|
|
|
|
Additional paid-in capital |
243,452 |
|
|
242,493 |
|
Treasury stock, at cost, 2,922,952 shares of Class B common stock, par value $0.001 |
(15,603) |
|
|
(15,603) |
|
Retained earnings |
115,646 |
|
|
72,525 |
|
Total stockholders’ equity |
343,550 |
|
|
299,469 |
|
Total liabilities and stockholders’ equity |
$ |
347,064 |
|
|
$ |
303,198 |
|
|
|
|
|
|
Schedule of Condensed Income Statement |
CONSTRUCTION PARTNERS, INC.
PARENT COMPANY ONLY
CONDENSED STATEMENTS OF INCOME
(in thousands, except per share amounts)
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Fiscal Year Ended September 30, |
|
|
|
2019 |
|
2018 |
Equity in net income of subsidiaries |
$ |
45,631 |
|
|
$ |
51,515 |
|
Equity-based compensation expense |
(957) |
|
|
(975) |
|
General and administrative expenses |
(3,369) |
|
|
(1,542) |
|
Interest income, net |
373 |
|
|
72 |
|
Income before provision for income taxes |
41,678 |
|
|
49,070 |
|
Income tax benefit |
1,443 |
|
|
1,721 |
|
Net income |
$ |
43,121 |
|
|
$ |
50,791 |
|
Net income per share attributable to common stockholders: |
|
|
|
|
Basic |
$ |
0.84 |
|
|
$ |
1.11 |
|
Diluted |
$ |
0.84 |
|
|
1.11 |
|
Weighted average number of common shares outstanding: |
|
|
|
|
Basic |
51,421,159 |
|
|
45,605,845 |
Diluted |
51,427,220 |
|
|
45,919,648 |
|
|
|
|
|
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, |
|
|
|
2019 |
|
2018 |
Cash flows from operating activities: |
|
|
|
Net income |
$ |
43,121 |
|
|
$ |
50,791 |
|
Adjustments to reconcile net income to net cash used in operating activities: |
|
|
|
|
|
Amortization of deferred debt issuance costs |
6 |
|
|
6 |
|
|
|
|
|
|
|
|
|
Equity-based compensation expense |
957 |
|
|
975 |
|
Equity in net income of subsidiaries |
(45,631) |
|
|
(51,515) |
|
Changes in operating assets and liabilities: |
|
|
|
|
|
|
|
|
|
Other current assets |
675 |
|
|
969 |
|
Other liabilities |
1,049 |
|
|
(3,369) |
|
Net cash provided by (used in) operating activities |
177 |
|
|
(2,143) |
|
Cash flows from investing activities: |
|
|
|
|
|
|
|
|
|
Purchases of property, plant and equipment |
(475) |
|
|
(131) |
|
Investment in subsidiary |
(19,703) |
|
|
(34,155) |
|
Net cash (used in) provided by investing activities |
(20,178) |
|
|
(34,286) |
|
Cash flows from financing activities: |
|
|
|
|
Change in amounts due to (from) subsidiaries, net |
(1,175) |
|
|
(6,994) |
|
|
|
|
|
Payment of treasury stock purchase obligation |
(569) |
|
|
(2,569) |
|
Proceeds from initial public offering of Class A common stock, net of offering costs |
— |
|
|
98,009 |
|
Proceeds from sale of stock |
3 |
|
|
5 |
|
|
|
|
|
Net cash provided by (used in) financing activities |
(1,741) |
|
|
88,451 |
|
Net change in cash and cash equivalents |
(21,742) |
|
|
52,022 |
|
Cash and cash equivalents: |
|
|
|
|
|
Beginning of period |
53,352 |
|
|
1,330 |
|
End of period |
$ |
31,610 |
|
|
$ |
53,352 |
|
|
|
|
|
|