|
|
|
(Exact Name of Registrant as Specified in Its Charter)
|
|
|
|
|
||
|
(State or other Jurisdiction of Incorporation)
|
(Commission File Number)
|
(IRS Employer Identification No.)
|
|
|
|
|
|
(Address of Principal Executive Offices)
|
(Zip Code)
|
|
(Former name or former address if changed since last report)
|
|
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
|
|
N/A
|
N/A
|
N/A
|
| Item 2.01 |
Completion of Acquisition or Disposition of Assets.
|
| Item 9.01. |
Financial Statements and Exhibits.
|
| (b) |
Pro Forma Financial Information
|
| • |
Unaudited pro forma condensed consolidated balance sheet as of June 30, 2023;
|
| • |
Unaudited pro forma condensed consolidated statements of operations for the six months ended June 30, 2023; and
|
| • |
Notes to the unaudited pro forma condensed combined financial information.
|
| (d) |
Exhibits.
|
|
Exhibit
No.
|
Description
|
|
Unaudited Pro Forma Condensed Combined Financial Statements.
|
|
|
104
|
Cover Page Interactive Data File (embedded within the Inline XBRL document)
|
|
MACHTEN, INC.
|
||||
|
Dated: October 24, 2023
|
By:
|
/s/ Stephen J. Moore
|
||
|
Name:
|
Stephen J. Moore
|
|||
|
Title:
|
Interim Chief Financial Officer
|
|||
|
LMT
(Historical)
|
Transaction Adjustments
|
Autonomous Entity Adjustments
|
Pro Forma
|
|||||||||||||||||||||
|
ASSETS
|
||||||||||||||||||||||||
|
Current assets:
|
||||||||||||||||||||||||
|
Cash and cash equivalents
|
$
|
2,443
|
$
|
15,000
|
A.
|
$
|
—
|
$
|
2,443
|
|||||||||||||||
|
|
(15,000
|
)
|
B.
|
|||||||||||||||||||||
|
Accounts receivable, less allowances for expected credit loss of $13 and $13 as of June 30, 2023 and December 31, 2022
|
923
|
—
|
—
|
923
|
||||||||||||||||||||
|
Materials and supplies
|
2,033
|
—
|
—
|
2,033
|
||||||||||||||||||||
|
Other current assets
|
537
|
—
|
—
|
537
|
||||||||||||||||||||
|
Total current assets
|
5,936
|
——
|
—
|
5,936
|
||||||||||||||||||||
|
Property, plant and equipment, net
|
22,051
|
—
|
—
|
22,051
|
||||||||||||||||||||
|
Right-of-use assets, net
|
702
|
—
|
—
|
702
|
||||||||||||||||||||
|
Goodwill
|
100
|
—
|
—
|
100
|
||||||||||||||||||||
|
Other noncurrent assets
|
70
|
—
|
—
|
70
|
||||||||||||||||||||
|
Total assets
|
$
|
28,859
|
$_ --
|
$
|
—
|
$
|
28,859
|
|||||||||||||||||
|
LIABILITIES AND SHAREHOLDERS’ EQUITY
|
||||||||||||||||||||||||
|
Current liabilities:
|
||||||||||||||||||||||||
|
Trade accounts payable
|
$
|
531
|
$
|
—
|
$
|
—
|
$
|
531
|
||||||||||||||||
|
Accrued liabilities
|
2,362
|
405
|
C. D.
|
22
|
E.
|
2,789
|
||||||||||||||||||
|
Current operating lease liability
|
77
|
—
|
—
|
77
|
||||||||||||||||||||
|
Total current liabilities
|
2,970
|
405332
|
22
|
3.397
|
||||||||||||||||||||
|
CoBank revolver
|
—
|
15,000
|
A.
|
—
|
15,000
|
|||||||||||||||||||
|
Deferred income taxes
|
2,718
|
—
|
2,718
|
|||||||||||||||||||||
|
Long term operating lease liability
|
671
|
—
|
—
|
671
|
||||||||||||||||||||
|
Asset retirement obligation
|
142
|
—
|
—
|
142
|
||||||||||||||||||||
|
Other noncurrent liabilities
|
26
|
—
|
—
|
26
|
||||||||||||||||||||
|
Total liabilities
|
6,527
|
15,405
|
22
|
21,954
|
||||||||||||||||||||
|
Shareholders’ equity:
|
||||||||||||||||||||||||
|
Additional paid-in capital
|
2,800
|
44
|
F.
|
—
|
2,844
|
|||||||||||||||||||
|
Retained earnings
|
19,532
|
(15,449
|
)
|
B.
|
(22
|
)
|
E.
|
4,061
|
||||||||||||||||
|
Total shareholders’ equity
|
22,332
|
(15,405
|
)
|
(22
|
)
|
6,905
|
||||||||||||||||||
|
Total liabilities and shareholders’ equity
|
$
|
28,859
|
$
|
--
|
$
|
--
|
$
|
28,859
|
||||||||||||||||
|
Income Statement Data
|
LMT
(Historical)
|
Transaction Adjustments
|
Autonomous Entity Adjustments
|
Pro Forma
|
||||||||||||||||||||
|
Revenues
|
$
|
7,856
|
$
|
—
|
$
|
—
|
$
|
7,856
|
||||||||||||||||
|
Operating Costs:
|
||||||||||||||||||||||||
|
Cost of revenue, excluding depreciation
|
2,700
|
—
|
—
|
2,700
|
||||||||||||||||||||
|
General and administrative
|
1,452
|
44
|
F.
|
30
|
E.
|
1,526
|
||||||||||||||||||
|
Depreciation
|
1,012
|
—
|
—
|
1,012
|
||||||||||||||||||||
|
Total Costs and Expenses
|
5,164
|
44
|
30
|
5,238
|
||||||||||||||||||||
|
Operating profit
|
2,692
|
(44
|
)
|
(30
|
)
|
2,618
|
||||||||||||||||||
|
Other Income
|
||||||||||||||||||||||||
|
Interest Expense
|
—
|
(563
|
)
|
C.
|
—
|
(563
|
)
|
|||||||||||||||||
|
Investment income
|
33
|
—
|
—
|
33
|
||||||||||||||||||||
|
Total Other Income
|
33
|
(563
|
)
|
—
|
(530
|
)
|
||||||||||||||||||
|
Income before income taxes
|
2,725
|
(607
|
)
|
(30
|
)
|
2,0880
|
||||||||||||||||||
|
(Provision) benefit for income taxes
|
$
|
(722
|
)
|
158
|
D.
|
8
|
D.
|
(556
|
)
|
|||||||||||||||
|
Net Income
|
$
|
2,003
|
$
|
(449
|
)
|
$
|
(22
|
)
|
$
|
1,532
|
||||||||||||||
|
Net income per share:
|
$
|
20,030
|
$
|
15,320
|
||||||||||||||||||||
|
Weighted Average Common
Shares Outstanding
|
100
|
100
|
||||||||||||||||||||||
| A. |
Reflects LMT Holding’s anticipated draw on its senior secured revolving credit facility of $20.0 million (“revolver”) with
CoBank for $15.0 million.
|
| B. |
Reflects LMT Holding’s declared distribution to LICT of $15.0 million.
|
| C. |
Reflects the impact on interest expense related to the Company’s draw on its revolver, assuming an interest rate of 7.5%.
|
| D. |
Reflects the impact of the income tax effects of the pro forma adjustments using a blended federal and state statutory tax rate of 26.0% for the year ended June 30, 2023.
|
| E. |
In connection with the spin-off transaction, LMT will enter into the Transitional Services Agreement and pay LICT a fee of $5,000 per month for three months post-transaction.
|
| F. |
Reflects the stock compensation for restricted stock awards granted at the time of the spin-off transaction.
|