|
|
|
|
|
(State or Other Jurisdiction of Incorporation)
|
(Commission File Number)
|
(IRS Employer Identification No.)
|
| |
Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
|
| |
Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
|
| |
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
|
| |
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
|
|
|
|
|
| Item 9.01 |
Financial Statements and Exhibits
|
|
(a)
|
Financial Statements of Business or Funds Acquired.
|
|
(b)
|
Pro Forma Financial Information.
|
| • |
Pro forma balance sheet as of June 30, 2022
|
| • |
Pro forma statement of operations for the fiscal year ended September 30, 2021
|
| • |
Pro forma statement of operations for the nine months ended June 30, 2022
|
|
Exhibit No.
|
Description
|
|
Consent of Marcum LLP, independent registered public accounting firm of Rubicon Technology, Inc.
|
|
|
Audited consolidated financial statements of Rubicon Technology, Inc. for the years ended December 31, 2021 and 2020 (incorporated by reference to Part II, Item 8 of Rubicon Technology,
Inc.’s Annual Report on Form 10-K, filed with the SEC on March 28, 2022)
|
|
|
Unaudited condensed consolidated financial statements of Rubicon Technology, Inc. for the three and six months ended June 30, 2022 and 2021 (incorporated by reference to Part I, Item 1 of
Rubicon Technology, Inc.’s Quarterly Report on Form 10-Q, filed with the SEC on August 12, 2022)
|
|
|
Unaudited pro forma financial information of Janel Corporation for the fiscal year ended September 30, 2021 and the nine months ended June 30, 2022
|
|
|
104
|
Cover Page Interactive Data File (embedded within the Inline XBRL document)
|
|
JANEL CORPORATION
|
||
|
(Registrant)
|
||
|
Date: November 4, 2022
|
By:
|
/s/ Dominique Schulte
|
|
Name: Dominique Schulte
|
||
|
Title: Chief Executive Officer
|
||
| • |
the separate historical financial statements of Janel as of and for the fiscal year ended September 30, 2021 and the related notes included in Janel’s Annual Report on Form 10-K
for the fiscal year ended September 30, 2021, filed with the SEC on December 27, 2021, and the historical financial statements for the quarter ended June 30, 2022, including related notes, included in Janel’s Quarterly Report on Form 10-Q for
the quarter ended June 30, 2022, filed with the SEC on August 5, 2022; and
|
| • |
the separate historical financial statements of Rubicon as of and for the year ended December 31, 2021 and 2020 and the related notes, and the historical financial statements for the three and six
months ended June 30, 2022 and 2021, including related notes, which are attached as Exhibit 99.1 and Exhibit 99.2, respectively, to this Form 8-K/A.
|
|
Janel Corporation and Subsidiaries
|
||||||||||||||||
|
Unaudited Pro Forma Condensed Consolidated Statements of Operations
|
Transaction
Accounting
Adjustments
|
|||||||||||||||
|
For the Year Ended September 30, 2021
|
||||||||||||||||
|
(in thousands, except share and per share data)
|
As Reported
|
Pro Forma
|
||||||||||||||
|
Revenue
|
$
|
146,419
|
$ |
- |
$
|
146,419
|
||||||||||
|
Forwarding expenses and cost of revenues
|
113,986
|
- |
113,986
|
|||||||||||||
|
Gross profit
|
32,433
|
- |
32,433
|
|||||||||||||
|
Cost and Expenses:
|
||||||||||||||||
|
Selling, general and administrative
|
27,362
|
623
|
4
|
a
|
27,985
|
|||||||||||
|
Amortization of intangible assets
|
1,120
|
- |
1,120
|
|||||||||||||
|
Total Costs and Expenses
|
28,482
|
623
|
29,105
|
|||||||||||||
|
Income from Operations
|
3,951
|
(623
|
)
|
3,328
|
||||||||||||
|
Other Items:
|
- |
|||||||||||||||
|
Interest expense
|
(589
|
)
|
(268
|
)
|
4
|
b
|
(857
|
)
|
||||||||
|
Gain on Paycheck Protection Program (PPP) loan forgiveness
|
2,895
|
- |
2,895
|
|||||||||||||
|
Change in fair value of mandatorily redeemable non-controlling interest
|
(93
|
)
|
- |
(93
|
)
|
|||||||||||
|
Fair value adjustment to Rubicon investment (net of dividend)
|
-
|
1,274
|
4
|
c
|
1,274
|
|||||||||||
|
Income Before Income Taxes
|
6,164
|
383
|
6,547
|
|||||||||||||
|
Income tax expense
|
(961
|
)
|
42
|
4
|
d
|
(919
|
)
|
|||||||||
|
Net Income
|
5,203
|
425
|
5,628
|
|||||||||||||
|
Preferred stock dividends
|
(766
|
)
|
- |
(766
|
)
|
|||||||||||
|
Net Income Available to Common Stockholders
|
$
|
4,437
|
$
|
425
|
$
|
4,862
|
||||||||||
|
Net Income per share
|
||||||||||||||||
|
Basic
|
$
|
5.54
|
$
|
6.00
|
||||||||||||
|
Diluted
|
$
|
5.26
|
$
|
5.69
|
||||||||||||
|
Net Income per share attributable to common stockholders:
|
||||||||||||||||
|
Basic
|
$
|
4.73
|
$
|
5.18
|
||||||||||||
|
Diluted
|
$
|
4.48
|
$
|
4.91
|
||||||||||||
|
Weighted average number of shares outstanding:
|
||||||||||||||||
|
Basic
|
938.5
|
938.5
|
||||||||||||||
|
Diluted
|
989.5
|
989.5
|
||||||||||||||
|
Janel Corporation and Subsidiaries
|
||||||||||||||||
|
Unaudited Pro Forma Condensed Consolidated Statements of Operations
|
Transaction
Accounting
Adjustments
|
|||||||||||||||
|
For the Nine Months Ended June 30, 2022
|
||||||||||||||||
|
(in thousands, except share and per share data)
|
As Reported
|
Pro Forma
|
||||||||||||||
|
Revenue
|
$
|
243,149
|
$
|
-
|
$
|
243,149
|
||||||||||
|
Forwarding expenses and cost of revenues
|
193,986
|
- |
193,986
|
|||||||||||||
|
Gross profit
|
49,163
|
-
|
49,163
|
|||||||||||||
|
Cost and Expenses:
|
||||||||||||||||
|
Selling, general and administrative
|
39,718
|
623
|
4
|
a
|
40,341
|
|||||||||||
|
Amortization of intangible assets
|
1,485
|
- |
1,485
|
|||||||||||||
|
Total Costs and Expenses
|
41,203
|
623
|
41,826
|
|||||||||||||
|
Income from Operations
|
7,960
|
(623
|
)
|
7,337
|
||||||||||||
|
Other Items:
|
||||||||||||||||
|
Interest (expense)
|
(847
|
)
|
(197
|
)
|
4
|
b
|
(1,044
|
)
|
||||||||
|
Fair value adjustment to Rubicon investment (net of dividend)
|
-
|
211
|
4
|
c
|
211
|
|||||||||||
|
Income Before Income Taxes
|
7,113
|
(609
|
)
|
6,504
|
||||||||||||
|
Income tax expense
|
(1,994
|
)
|
55
|
4
|
d
|
(1,939
|
)
|
|||||||||
|
Net Income
|
5,119
|
(554
|
)
|
4,565
|
||||||||||||
|
Preferred stock dividends
|
(515
|
)
|
- |
(515
|
)
|
|||||||||||
|
Non-controlling interest dividends
|
(61
|
)
|
- |
(61
|
)
|
|||||||||||
|
Net Income Available to Common Stockholders
|
$
|
4,543
|
$
|
(554
|
)
|
$
|
3,989
|
|||||||||
|
Net Income per share
|
||||||||||||||||
|
Basic
|
$
|
5.13
|
$
|
4.58
|
||||||||||||
|
Diluted
|
$
|
4.85
|
$
|
4.00
|
||||||||||||
|
Net Income per share attributable to common stockholders:
|
||||||||||||||||
|
Basic
|
$
|
4.56
|
$
|
4.33
|
||||||||||||
|
Diluted
|
$
|
4.31
|
$
|
3.78
|
||||||||||||
|
Weighted average number of shares outstanding:
|
||||||||||||||||
|
Basic
|
996.9
|
996.9
|
||||||||||||||
|
Diluted
|
1,055.0
|
1,055.0
|
||||||||||||||
|
Janel Corporation and Subsidiaries
|
||||||||||||||||
|
Unaudited Pro Forma Condensed Consolidated Balance Sheet
|
Transaction
Accounting
Adjustments
|
|||||||||||||||
|
As of June 30, 2022
|
||||||||||||||||
|
(in thousands, except share and per share data)
|
As Reported
|
Pro Forma
|
||||||||||||||
|
ASSETS
|
||||||||||||||||
|
Current Assets:
|
||||||||||||||||
|
Cash
|
$
|
3,836
|
$
|
(2,991
|
)
|
3
|
$
|
845
|
||||||||
|
Accounts receivable, net of allowance for doubtful accounts
|
61,984
|
- |
61,984
|
|||||||||||||
|
Inventory, net
|
4,133
|
- |
4,133
|
|||||||||||||
|
Prepaid expenses and other current assets
|
3,726
|
- |
3,726
|
|||||||||||||
|
Total current assets
|
73,679
|
(2,991
|
)
|
70,688
|
||||||||||||
|
Property and Equipment, net
|
5,103
|
5,103
|
||||||||||||||
|
Other Assets:
|
-
|
|||||||||||||||
|
Intangible assets, net
|
22,689
|
- |
22,689
|
|||||||||||||
|
Goodwill
|
18,598
|
- |
18,598
|
|||||||||||||
|
Operating lease right of use asset
|
5,505
|
- |
5,505
|
|||||||||||||
|
Security deposits and other long term assets
|
532
|
- |
532
|
|||||||||||||
|
Investment in Rubicon at fair value
|
-
|
10,183
|
4
|
e
|
10,183
|
|||||||||||
|
Total other assets
|
47,324
|
10,183
|
57,507
|
|||||||||||||
|
Total assets
|
126,106
|
7,192
|
133,298
|
|||||||||||||
|
LIABILITIES AND STOCKHOLDERS' EQUITY
|
||||||||||||||||
|
Current Liabilities:
|
||||||||||||||||
|
Line of credit
|
$
|
22,920
|
$
|
3,500
|
3
|
$
|
26,420
|
|||||||||
|
Accounts payable - trade
|
47,585
|
- |
47,585
|
|||||||||||||
|
Accrued expenses and other current liabilities
|
8,276
|
765
|
4
|
f
|
9,041
|
|||||||||||
|
Dividends payable
|
1,673
|
- |
1,673
|
|||||||||||||
|
Current portion of earnout
|
1,054
|
- |
1,054
|
|||||||||||||
|
Current portion of deferred acquisition payments
|
192
|
- |
192
|
|||||||||||||
|
Current portion of subordinated promissory note-related party
|
450
|
- |
450
|
|||||||||||||
|
Current portion of long-term debt
|
874
|
- |
874
|
|||||||||||||
|
Current portion of operating lease liabilities
|
1,623
|
- |
1,623
|
|||||||||||||
|
Bridge loan
|
-
|
-
|
3
|
-
|
||||||||||||
|
Total current liabilities
|
84,647
|
4,265
|
88,912
|
|||||||||||||
|
Other Liabilities:
|
||||||||||||||||
|
Long-term debt
|
4,017
|
3,481
|
3
|
7,498
|
||||||||||||
|
Long-term portion of earnout
|
2,546
|
- |
2,546
|
|||||||||||||
|
Subordinated promissory notes-related party
|
5,475
|
- |
5,475
|
|||||||||||||
|
Long term portion of deferred acquisition payments
|
187
|
- |
187
|
|||||||||||||
|
Mandatorily redeemable non-controlling interest
|
841
|
- |
841
|
|||||||||||||
|
Deferred income taxes
|
2,114
|
- |
2,114
|
|||||||||||||
|
Long-term operating lease liabilities
|
4,047
|
- |
4,047
|
|||||||||||||
|
Other liabilities
|
371
|
- |
371
|
|||||||||||||
|
Total other liabilities
|
19,598
|
3,481
|
23,079
|
|||||||||||||
|
Total liabilities
|
104,245
|
7,746
|
111,991
|
|||||||||||||
|
Stockholders' Equity:
|
||||||||||||||||
|
Preferred Stock, $0.001 par value; 100,000 shares authorized
|
||||||||||||||||
|
Series B Preferred Stock - 5,700 shares authorized, 0 shares issued and outstanding as of June 30, 2022
|
-
|
- |
-
|
|||||||||||||
|
Series C Preferred Stock - 30,000 shares authorized and 11,368 shares issued and outstanding at June 30, 2022, liquidation value of $7,357 at June 30, 2022
|
-
|
- |
-
|
|||||||||||||
|
Common stock, $0.001 par value; 4,500,000 shares authorized, 1,077,718 issued and 1,057,718 outstanding as of June 30, 2022
|
1
|
- |
1
|
|||||||||||||
|
Paid-in capital
|
13,461
|
-
|
13,461
|
|||||||||||||
|
Common Stock held in treasury, at cost, 20,000 shares
|
(240
|
)
|
- |
(240
|
)
|
|||||||||||
|
Accumulated earnings
|
8,639
|
(554
|
)
|
8,085
|
||||||||||||
|
Total stockholders' equity
|
21,861
|
(554
|
)
|
21,307
|
||||||||||||
|
Total liabilities and stockholders' equity
|
$
|
126,106
|
$
|
7,192
|
$
|
133,298
|
||||||||||
|
Nine months ended
June 30, 2022
|
Twelve months ended
September 30, 2021
|
|||||||
|
Direct cost associated with transaction
|
$
|
623
|
$
|
623
|
||||
|
Nine months ended
June 30, 2022
|
Twelve months ended
September 30, 2021
|
|||||||
|
Interest expense incurred on acquisition
financing provided by the Santander Credit Facility
|
$
|
83
|
$
|
111
|
||||
|
Interest expense incurred on the Bridge Loan
|
8
|
11
|
||||||
|
Interest expense incurred on the First Merchants Facility
|
106
|
146
|
||||||
|
$
|
197
|
$
|
268
|
|||||
|
Nine months ended
June 30, 2022
|
Twelve months ended
September 30, 2021
|
|||||||
|
Unrealized loss on Rubicon investment
|
$
|
(11,977
|
)
|
$
|
(10,914
|
)
|
||
|
Cash dividend received
|
$ |
12,188
|
$ |
12,188
|
||||
|
Fair value adjustment to Rubicon investment (net of dividend)
|
$
|
211
|
$
|
1,274
|
||||
|
Nine months ended
June 30, 2022
|
Twelve months ended
September 30, 2021
|
|||||||
|
Income tax benefit
|
$
|
55
|
$
|
42
|
||||
|
As of June 30, 2022
|
||||
|
Consideration paid for Rubicon shares
|
$
|
22,160
|
||
|
Unrealized loss on Rubicon investment
|
$ |
(11,997
|
)
|
|
|
Investment in Rubicon at fair value
|
$
|
10,163
|
||
|
As of June 30, 2022
|
||||
|
Direct cost associated with transaction
|
$
|
623
|
||
|
Accrued interest expense
|
$ |
197
|
||
|
Income tax benefit
|
$ |
(55
|
)
|
|
|
Accrued expenses and other current liabilities
|
$
|
765
|
||