ROCK 8-K/A
Gibraltar Industries, Inc. (ROCK)
8-K/A
2026-04-17
For: 2026-02-02
View Original
Added on
April 17, 2026
SECURITIES AND EXCHANGE COMMISSION
Washington, DC 20549
FORM 8-K/A
(Amendment No. 1)
CURRENT REPORT
Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
Date of Report (Date of earliest event reported): February 2, 2026
(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)
(716 ) 826-6500
(Registrant’s telephone number, including area code)
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:
|
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))
|
Securities registered pursuant to Section 12(b) of the Act:
|
Title of each class
|
Trading
Symbol
|
Name of each exchange on which registered
|
||
|
|
|
|
Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of
the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).
Emerging growth company ☐
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised
financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐
Explanatory Note
This Amendment No. 1 on Form 8-K/A (this “Form 8-K/A”) is being filed by Gibraltar Industries, Inc., a Delaware corporation (“Gibraltar”),
for the purpose of amending Item 9.01 of that certain Current Report on Form 8-K filed by Gibraltar with the U.S. Securities and Exchange Commission (“SEC”) on February 2, 2026 (the “Original Report”), in which Gibraltar reported, among
other events, the completion of the acquisition of all of the issued and outstanding equity interests of Arundel Square Garden, LLC, a Delaware limited liability company (“Arundel”). Arundel is the indirect owner of 100% of OmniMax
International, LLC (“OmniMax”). As indicated in the Original Report, this Form 8-K/A is being filed to provide the financial statements and pro forma financial information required by Items 9.01(a) and (b) of Form 8-K, which were not
previously filed with the Original Report as permitted by the rules of the SEC. Other than as set forth in this Form 8-K/A, the remainder of the Original Report remains unchanged.
| Item 9.01 |
Financial Statements and Exhibits.
|
(a) Financial Statements of Businesses Acquired.
The audited financial statements of OmniMax (a wholly owned indirect subsidiary of Arundel) as of and for the years ended December 31, 2025 and 2024 are filed as Exhibit
99.1 to this Form 8-K/A and incorporated herein by reference.
(b) Pro Forma Financial Information.
The unaudited pro forma combined financial information of Gibraltar and OmniMax as of and for the year ended December 31, 2025 and the related notes are filed as Exhibit
99.2 to this Form 8-K/A and incorporated herein by reference.
(d) Exhibits.
|
Exhibit No.
|
Document Description
|
|
|
Audited Financial Statements of OmniMax as of and for the Years Ended December 31, 2025 and 2024
|
||
|
Unaudited Pro Forma Combined Financial Information of Gibraltar and OmniMax as of and for the Year Ended December 31, 2025
|
||
|
104
|
Cover Page Interactive Data File (formatted as Inline XBRL)
|
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the
undersigned hereunto duly authorized.
|
GIBRALTAR INDUSTRIES, INC.
|
|||
|
Date:
|
April 17, 2026
|
||
|
By:
|
/s/ Joseph A. Lovechio
|
||
|
Joseph A. Lovechio
|
|||
|
Vice President and Chief Financial Officer
|
|||
Exhibit 99.1
CONSOLIDATED FINANCIAL STATEMENTS
OmniMax International, LLC and Subsidiaries
For the Years ended December 31, 2025 and December 31, 2024
With Report of Independent Auditors
1
INDEX TO FINANCIAL STATEMENTS
|
Audited Consolidated Financial Statements:
|
|
|
3
|
|
|
5
|
|
|
6
|
|
|
7
|
|
|
8
|
|
|
9
|
|
|
10
|
2
 |
|
|
KPMG LLP
|
|
|
Suite 2000
|
|
|
303 Peachtree Street, N.E.
|
|
|
Atlanta, GA 30308-3210
|
The Board of Directors
OmniMax International, LLC:
Opinion
We have audited the consolidated financial statements of OmniMax International, LLC and its subsidiaries (the Company), which comprise the consolidated balance sheets as of
December 31, 2025 and December 31, 2024, and the related consolidated statements of operations, comprehensive operations, changes in equity, and cash flows for the years then ended, and the related notes to the consolidated financial statements.
In our opinion, the accompanying consolidated financial statements present fairly, in all material respects, the financial position of the Company as of December 31, 2025
and December 31, 2024, and the results of its operations and its cash flows for the years then ended in accordance with U.S. generally accepted accounting principles.
Basis for Opinion
We conducted our audits in accordance with auditing standards generally accepted in the United States of America (GAAS). Our responsibilities under those standards are
further described in the Auditors’ Responsibilities for the Audit of the Consolidated Financial Statements section of our report. We are required to be independent of the Company and to meet our other ethical responsibilities, in accordance with the
relevant ethical requirements relating to our audits. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our audit opinion.
Responsibilities of Management for the Consolidated Financial Statements
Management is responsible for the preparation and fair presentation of the consolidated financial statements in accordance with U.S. generally accepted accounting
principles, and for the design, implementation, and maintenance of internal control relevant to the preparation and fair presentation of consolidated financial statements that are free from material misstatement, whether due to fraud or error.
In preparing the consolidated financial statements, management is required to evaluate whether there are conditions or events, considered in the aggregate, that raise
substantial doubt about the Company’s ability to continue as a going concern for one year after the date that the consolidated financial statements are issued.
Auditors’ Responsibilities for the Audit of the Consolidated Financial Statements
Our objectives are to obtain reasonable assurance about whether the consolidated financial statements as a whole are free from material misstatement, whether due to fraud
or error, and to issue an auditors’ report that includes our opinion. Reasonable assurance is a high level of assurance but is not absolute assurance and therefore is not a guarantee that an audit conducted in accordance with GAAS will always detect
a material misstatement when it exists. The risk of not detecting a material misstatement resulting from fraud is higher than for one resulting from error, as fraud may involve collusion, forgery, intentional omissions, misrepresentations, or the
override of internal control. Misstatements are considered material if there is a substantial likelihood that, individually or in the aggregate, they would influence the judgment made by a reasonable user based on the consolidated financial
statements.
|
|
KPMG LLP, a Delaware limited liability partnership, and its subsidiaries are part of the KPMG global organization of independent member firms affiliated with
KPMG International Limited, a private English company limited by guarantee.
|
|
3
In performing an audit in accordance with GAAS, we:
| ● |
Exercise professional judgment and maintain professional skepticism throughout the audit.
|
| ● |
Identify and assess the risks of material misstatement of the consolidated financial statements, whether due to fraud or error, and design and perform audit procedures responsive to those risks. Such
procedures include examining, on a test basis, evidence regarding the amounts and disclosures in the consolidated financial statements.
|
| ● |
Obtain an understanding of internal control relevant to the audit in order to design audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on
the effectiveness of the Company’s internal control. Accordingly, no such opinion is expressed.
|
| ● |
Evaluate the appropriateness of accounting policies used and the reasonableness of significant accounting estimates made by management, as well as evaluate the overall presentation of the
consolidated financial statements.
|
| ● |
Conclude whether, in our judgment, there are conditions or events, considered in the aggregate, that raise substantial doubt about the Company’s ability to continue as a going concern for a
reasonable period of time.
|
We are required to communicate with those charged with governance regarding, among other matters, the planned scope and timing of the audit, significant audit findings, and
certain internal control related matters that we identified during the audit.
Atlanta, Georgia
February 16, 2026
4
OMNIMAX INTERNATIONAL, LLC AND SUBSIDIARIES
|
December 31,
2025
|
December 31,
2024
|
|||||||
|
Assets
|
||||||||
|
Current assets:
|
||||||||
|
Cash and cash equivalents
|
$
|
10,757
|
$
|
13,633
|
||||
|
Accounts receivable, less allowances of $695 and $663 in 2025 and 2024, respectively
|
53,587
|
32,705
|
||||||
|
Inventories, net
|
128,207
|
98,890
|
||||||
|
Income taxes receivable
|
1,207
|
45
|
||||||
|
Other current assets
|
6,227
|
3,393
|
||||||
|
Total current assets
|
199,985
|
148,666
|
||||||
|
Property, plant, and equipment, net
|
60,978
|
47,563
|
||||||
|
Goodwill
|
120,688
|
84,722
|
||||||
|
Customer relationships, net
|
179,653
|
102,744
|
||||||
|
Tradenames
|
18,810
|
13,400
|
||||||
|
Right of use assets
|
83,857
|
62,143
|
||||||
|
Other assets
|
7,204
|
2,679
|
||||||
|
Total assets
|
$
|
671,175
|
$
|
461,917
|
||||
|
Liabilities and member's deficit
|
||||||||
|
Current liabilities:
|
||||||||
|
Accounts payable
|
$
|
39,580
|
$
|
41,133
|
||||
|
Accrued expenses
|
42,560
|
33,727
|
||||||
|
Accrued interest payable
|
343
|
131
|
||||||
|
Current portion of long-term debt
|
5,960
|
2,963
|
||||||
|
Total current liabilities
|
88,443
|
77,954
|
||||||
|
Long-term debt
|
599,780
|
393,310
|
||||||
|
Due to investors/SVP owners
|
1,400
|
1,990
|
||||||
|
Deferred income taxes
|
1,369
|
1,223
|
||||||
|
Other liabilities
|
90,678
|
69,190
|
||||||
|
Total liabilities
|
781,670
|
543,667
|
||||||
|
Member's (deficit) equity:
|
||||||||
|
Member's capital
|
201,658
|
213,568
|
||||||
|
Accumulated loss
|
(307,716
|
)
|
(289,914
|
)
|
||||
|
Accumulated other comprehensive loss
|
(4,437
|
)
|
(5,404
|
)
|
||||
|
Total member's deficit
|
(110,495
|
)
|
(81,750
|
)
|
||||
|
Total liabilities and member's deficit
|
$
|
671,175
|
$
|
461,917
|
||||
See accompanying notes.
5
OMNIMAX INTERNATIONAL, LLC AND SUBSIDIARIES
(in thousands)
|
Year Ended
|
||||||||
|
December 31,
|
December 31,
|
|||||||
|
2025
|
2024
|
|||||||
|
Net sales
|
$
|
517,584
|
$
|
482,184
|
||||
|
Costs and expenses:
|
||||||||
|
Cost of goods sold (excluding depreciation and amortization)
|
366,819
|
353,187
|
||||||
|
Selling and general (excluding depreciation and amortization)
|
53,354
|
50,246
|
||||||
|
Depreciation and amortization
|
42,683
|
28,939
|
||||||
|
Other operating charges
|
16,233
|
18,145
|
||||||
|
Income from operations
|
38,495
|
31,667
|
||||||
|
Interest expense
|
(56,365
|
)
|
(33,117
|
)
|
||||
|
Loss on extinguishment of debt
|
—
|
(9,922
|
)
|
|||||
|
Other income, net
|
1,053
|
630
|
||||||
|
Loss before income taxes from continuing operations
|
(16,817
|
)
|
(10,742
|
)
|
||||
|
Provision for income taxes
|
985
|
1,270
|
||||||
|
Loss from continuing operations
|
(17,802
|
)
|
(12,012
|
)
|
||||
|
Loss from discontinued operations, net of tax
|
—
|
(6,781
|
)
|
|||||
|
Net loss
|
$
|
(17,802
|
)
|
$
|
(18,793
|
)
|
||
See accompanying notes.
6
OMNIMAX INTERNATIONAL, LLC AND SUBSIDIARIES
(in thousands)
|
Year Ended
|
||||||||
|
December 31,
|
December 31,
|
|||||||
|
2025
|
2024
|
|||||||
|
Net loss
|
$
|
(17,802
|
)
|
$
|
(18,793
|
)
|
||
|
Other comprehensive income (loss):
|
||||||||
|
Foreign currency translation adjustments
|
24
|
(1,472
|
)
|
|||||
|
Pension liability adjustments, net of tax (provision) benefit of $0 in all periods presented
|
1,503
|
(2,068
|
)
|
|||||
|
Net loss on derivatives, net of tax (provision) benefit of $0 in all periods presented
|
(560
|
)
|
(1,586
|
)
|
||||
|
Total other comprehensive income (loss):
|
$
|
967
|
$
|
(5,126
|
)
|
|||
|
Total comprehensive loss
|
$
|
(16,835
|
)
|
$
|
(23,919
|
)
|
||
See accompanying notes
7
|
Accumulated Other Comprehensive (Loss)
Income
|
||||||||||||||||||||||||
|
Member's
Capital
|
Accumulated
Loss
|
Foreign
Currency Translation Adjustment
|
Pension Plan Liability Adjustment
|
Net Gain
(Loss) on
Derivatives
|
Total | |||||||||||||||||||
| Balance at December 31, 2023 | $ | 290,121 | $ | (271,121 | ) | $ | (1,420 | ) | $ | (733 | ) | $ | 1,875 | $ | 18,722 | |||||||||
|
Net loss
|
(18,793 | ) | — | (18,793 | ) | |||||||||||||||||||
|
Return of capital
|
(76,553 | ) | — | — | — | — | (76,553 | ) | ||||||||||||||||
|
Other comprehensive (loss) income, net of tax |
— | — | (1,472 |
) |
(2,068 |
) | (1,586 |
) |
(5,126 |
) |
||||||||||||||
|
Balance at December 31, 2024
|
$ | 213,568 | $ | (289,914 | ) | $ | (2,892 | ) | $ | (2,801 | ) | $ | 289 | $ | (81,750 | ) | ||||||||
|
Net loss
|
— | (17,802 | ) | — | — | — | (17,802 | ) | ||||||||||||||||
|
Return of capital
|
(11,910 | ) | — | — | — | — | (11,910 | ) | ||||||||||||||||
|
Other comprehensive (loss) income, net of tax |
— | — |
24 |
1,503 |
(560 |
) |
967 |
|||||||||||||||||
| Balance at December 31, 2025 | $ | 201,658 | $ | (307,716 | ) | $ | (2,868 | ) | $ | (1,298 | ) | $ | (271 | ) | $ | (110,495 | ) | |||||||
See accompanying notes.
8
OMNIMAX INTERNATIONAL, LLC AND SUBSIDIARIES
(in thousands)
|
Year Ended
|
||||||||
|
December 31,
|
December 31,
|
|||||||
|
2025
|
2024
|
|||||||
|
Operating activities
|
||||||||
|
Net loss
|
$
|
(17,802
|
)
|
$
|
(18,793
|
)
|
||
|
Reconciliation of net loss to net cash (used in) provided by operating activities:
|
||||||||
|
Depreciation and amortization
|
42,683
|
29,266
|
||||||
|
Amortization of deferred financing fees
|
1,022
|
2,577
|
||||||
|
Amortization of debt discount
|
1,380
|
717
|
||||||
|
Provision for doubtful accounts
|
47
|
450
|
||||||
|
Foreign exchange loss
|
(206
|
)
|
(366
|
)
|
||||
|
Loss on extinguishment of debt
|
—
|
9,922
|
||||||
|
Loss on sale of business
|
—
|
4,938
|
||||||
|
Deferred income taxes
|
130
|
219
|
||||||
|
Changes in operating assets and liabilities
|
||||||||
|
Accounts receivable
|
(13,913
|
)
|
6,771
|
|||||
|
Inventories
|
(17,088
|
)
|
(11,530
|
)
|
||||
|
Other current assets
|
1,233
|
(829
|
)
|
|||||
|
Accounts payable and other current liabilities
|
135
|
(5,632
|
)
|
|||||
|
Income taxes payable
|
(1,674
|
)
|
657
|
|||||
|
Other noncurrent assets and liabilities
|
(2,556
|
)
|
(6,321
|
)
|
||||
|
Net cash (used in) provided by operating activities
|
(6,609
|
)
|
12,046
|
|||||
|
Investing activities
|
||||||||
|
Purchase of Millennium Metals
|
—
|
(69,742
|
)
|
|||||
|
Capital expenditures
|
(10,177
|
)
|
(9,995
|
)
|
||||
|
Purchase of Hancock Enterprises
|
(107,694
|
)
|
—
|
|||||
|
Purchase of Nu-Ray
|
(72,901
|
)
|
—
|
|||||
|
Sale of a business
|
—
|
11,355
|
||||||
|
Net cash used in investing activities
|
(190,772
|
)
|
(68,382
|
)
|
||||
|
Financing activities
|
||||||||
|
Net borrowings (repayments) on revolving credit facilities
|
12,938
|
(30,538
|
)
|
|||||
|
Repayments on term loans
|
(4,073
|
)
|
(204,579
|
)
|
||||
|
Borrowings from term loans
|
198,200
|
385,880
|
||||||
|
Return of capital
|
(11,910
|
)
|
(76,554
|
)
|
||||
|
Deferred financing fees
|
—
|
(6,002
|
)
|
|||||
|
Breakage fees
|
—
|
(3,715
|
)
|
|||||
|
Amounts due to shareholders
|
(590
|
)
|
(943
|
)
|
||||
|
Net cash provided by financing activities
|
194,565
|
63,549
|
||||||
|
Effect of exchange rate changes on cash
|
(60
|
)
|
(480
|
)
|
||||
|
Net (decrease) increase in cash and cash equivalents
|
(2,876
|
)
|
6,733
|
|||||
|
Cash and cash equivalents at beginning of year
|
13,633
|
6,900
|
||||||
|
Cash and cash equivalents at end of year
|
$
|
10,757
|
$
|
13,633
|
||||
|
Supplemental cash flow information
|
||||||||
|
Income taxes paid, net
|
$
|
2,512
|
$
|
396
|
||||
|
Interest paid, net
|
$
|
53,471
|
$
|
32,943
|
||||
|
Borrowings on revolving credit facilities
|
$
|
70,020
|
$
|
51,062
|
||||
|
Repayments on revolving credit facilities
|
$
|
(57,082
|
)
|
$
|
(81,600
|
)
|
||
See accompanying notes.
9
OMNIMAX INTERNATIONAL, LLC AND SUBSIDIARIES
1. Operations and
Summary of Significant Accounting Policies
Nature of Operations and Organization
OmniMax International, LLC (the "Company") is a producer of residential building products including aluminum, steel, vinyl and copper roof drainage
products. In addition, the Company sells an extensive line of accessory products, including roofing and siding hardware, trim parts and roof drainage accessories. The Company sells its products to a wide range of customers, including distributors,
contractors, and home improvement retailers. The Company's manufacturing and distribution network consists of 16 strategically located facilities in North America. The Company's sales volumes have historically been higher in the second and third
quarters due to the seasonal demand of the building products markets served.
Basis of Presentation and Consolidation
On October 8, 2020, OmniMax Holdings, Inc. ("Holdings") and OmniMax International, Inc. ("International") were acquired by certain investment funds owned
by Strategic Value Partners LLC ("SVP"). The acquisition was completed via consummation of the Agreement and Plan of Merger (the "Merger"), dated as of August 17, 2020, by and among Golders Hill Park LLC ("Parent"), Bloomsbury Square LLC (“Merger
Sub”) an affiliate of SVP, Holdings and International, a wholly owned subsidiary of Holdings. In connection with the Merger Agreement, Holdings and International were merged with and into Merger Sub (with Merger Sub surviving the mergers) which was
later renamed OmniMax International, LLC. The acquisition required the application of the purchase method of accounting under U.S. generally accepted accounting principles.
The consolidated financial statements of the Company are prepared in conformity with U.S. generally accepted accounting principles and include the
accounts of the Company and all its subsidiaries. All significant intercompany accounts and transactions have been eliminated in consolidation.
In the first quarter of 2024, the Company completed the sale of its Outdoor Living reporting unit. The process was completed in multiple transactions
beginning with the sale of its North American licensing rights for the Knotwood business unit in December of 2023. In January of 2024, the Company completed the sale of Knotwood inventory and fixed assets to the same buyer. On February 26, 2024, the
Company finalized the sale of the assets and liabilities of its Alumawood and Equinox product lines. The results of Outdoor Living are included in loss from discontinued operations, net of tax on the consolidated statements of operations for the year
ended December 31, 2024. See Note 13 for additional information.
Use of Estimates and Assumptions
The preparation of consolidated financial statements in conformity with U.S. generally accepted accounting principles requires management to make
estimates and assumptions that may affect the reported amounts of certain assets, liabilities, revenues and expenses and disclosure of contingencies in the Company's consolidated financial statements. Although these estimates and assumptions are
based on the Company's knowledge of current events and actions the Company may take in the future, actual results could ultimately differ from those estimates and assumptions, including changes due to the uncertainty in the current economic
environment and the differences could be material.
Cash and Cash Equivalents
The Company considers all highly liquid investments with an initial maturity of three months or less to be cash equivalents. Certain book cash overdrafts
of the Company have been netted with positive cash balances held with the same financial institutions. In the event the balance of checks written, but not presented to banks exceeds the total cash balance at the respective bank, these amounts are
shown as current liabilities within accounts payable on the consolidated balance sheet and the change in that balance is included in cash flow from operations on the consolidated statements of cash flows. No book cash overdrafts are included in
accounts payable as of December 31, 2025 or December 31, 2024.
10
OMNIMAX INTERNATIONAL, LLC AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(in thousands)
1. Operations and Summary of Significant
Accounting Policies (continued)
Accounts Receivable
Accounts receivable are comprised of trade accounts receivable and other receivables, and is net of volume rebates. Trade accounts receivable are
recorded at net realizable value and totaled $54.8 million and $39.2 million as of December 31, 2025 and December 31, 2024, respectively. This value includes an allowance for estimated uncollectible accounts, returns and allowances, cash discounts
and other adjustments. The allowance for doubtful accounts is based on historical experience, the level of past-due accounts based on the contractual terms of the receivables, current economic conditions and an evaluation of the customers' credit
worthiness. Accounts receivable are charged against the allowance for doubtful accounts when it is probable that the receivable will not be recovered. Activity in the allowance for doubtful accounts was as follows:
|
Year Ended
|
||||||||
|
December 31,
|
December 31,
|
|||||||
|
2025
|
2024
|
|||||||
|
Balance, beginning of period
|
$
|
663
|
$
|
203
|
||||
|
Charges to cost and expenses
|
47
|
499
|
||||||
|
Write-offs and other activity
|
(15
|
)
|
(39
|
)
|
||||
|
Balance, end of period
|
$
|
695
|
$
|
663
|
||||
Inventories
Inventories are valued at the lower of cost, determined using the first-in, first-out method or net realizable value. Cost of manufactured inventory
includes labor and manufacturing overhead. Net realizable value is the estimated selling price in the ordinary course of business, less reasonably predictable costs of completion, disposal and transportation. Abnormal amounts of idle facility
expense, freight, handling costs, and wasted materials are recorded as current period charges.
Property, Plant, and Equipment
Property, plant, and equipment is recorded at cost. Cost of property, plant, and equipment acquired in a business combination is recorded at fair value
based on the age and current replacement cost for similar assets on the date of the acquisition. Repair and maintenance costs are generally expensed unless they extend the useful lives of assets. Depreciation of property, plant, and equipment is
computed principally on the straight-line method over the estimated useful lives of the assets ranging from 3 years to 37 years for equipment. When events or changes in circumstances indicate that the carrying value of an asset may not be
recoverable, management assesses whether there has been an impairment in the value of the asset by comparing the estimated undiscounted future cash flows expected to result from the use of the asset and its eventual disposition to the carrying amount
of the asset. If the expected future cash flows are less than the carrying amount of the asset, an impairment loss is recognized based on the excess of the asset's carrying value over its fair value. Fair value is estimated based on discounted cash
flows, independent appraisals or comparable market transactions.
11
OMNIMAX INTERNATIONAL, LLC AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(in thousands)
1. Operations and Summary
of Significant Accounting Policies (continued)
Goodwill and Intangible Assets
Goodwill represents the excess of the purchase price in a business combination over the fair value of net tangible and identifiable intangible assets
acquired. Goodwill has been assigned to one reporting unit, primarily based upon the nature of discrete businesses comprising the Company's operations. Goodwill is not amortized and is tested for impairment annually on the first day of our fourth
quarter or more frequently if events or circumstances indicate the potential for impairment. The Company may first assess qualitative factors in order to determine if goodwill and indefinite-lived intangible assets are impaired. If through the
qualitative assessment it is determined that it is more likely than not that goodwill and indefinite-lived assets are not impaired, no further testing is required. If it is determined more likely than not that goodwill and indefinite-lived assets are
impaired, or if the Company elects not to first assess qualitative factors, the Company’s impairment testing continues with the estimation of the fair value of the reporting unit. The implied fair value of goodwill is determined by estimating the
fair value of the reporting units and allocating such value to the tangible and identifiable intangible assets of each reporting unit. The Company's fair value estimate is based upon estimates of the future cash flows of the reporting units and
market valuations of comparable companies. Significant judgments are made in estimating the future cash flows of the reporting units and determining comparable companies upon which fair values of the Company's reporting units are based. No goodwill
impairment charges were recorded in continuing operations during fiscal years 2025 or 2024.
The Company has recognized intangible assets, apart from goodwill, acquired in business combinations and resulting from certain shareholder transactions,
at fair value on the date of the transactions. Indefinite lived intangible assets are not amortized, but are tested for impairment annually, or more frequently if events or circumstances indicate the potential for impairment. The Company amortizes
its intangible assets with finite lives over their useful lives based upon the pattern in which the economic benefits of the intangible assets are recognized. If that pattern cannot be determined, a straight-line amortization method is used.
Intangible assets with finite and indefinite lives are tested for impairment when there are indications that the carrying amount of an intangible asset may not be recoverable. The Company utilizes an income approach to estimate the fair value of its
definite and indefinite lived intangible assets to test for impairment. No intangible asset impairment charges were recorded in continuing operations for fiscal years 2025 or 2024. See Note 4 for further disclosures related to goodwill and other
intangible assets.
Income Taxes
The Company accounts for income taxes using the asset and liability method of accounting. Under the asset and liability method, deferred income taxes are
recognized for the tax consequences of "temporary differences" by applying enacted statutory tax rates applicable for future years to differences between financial statement and tax bases of existing assets and liabilities. Valuation allowances are
established if the Company believes it is more likely than not that some or all of the deferred tax assets will not be realized. A tax benefit is not recognized unless the Company concludes that it is more likely than not that the benefit will be
sustained on audit by the taxing authority based solely on the technical merits of the associated tax position. If the recognition threshold is met, a tax benefit is recognized and measured as the largest amount of the tax benefit that in the
Company's judgment is greater than 50 percent likely to be realized. Interest and penalties related to unrecognized tax positions are recorded in provision for (benefit from) income taxes in the accompanying consolidated statements of operations. See
Note 8 for further disclosures related to income taxes.
Financial Instruments and Risk Management
The Company measures fair value based on a hierarchy disclosure framework that prioritizes and ranks the level of market price observability used in
measuring assets and liabilities at fair value.
12
OMNIMAX INTERNATIONAL, LLC AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(in thousands)
1. Operations and Summary of Significant Accounting Policies (continued)
Market price observability is impacted by a number of factors, including the type of asset or liability and their characteristics. This hierarchy
prioritizes the inputs into three broad levels as follows:
Level 1 Unadjusted quoted prices in active markets for identical assets or liabilities.
Level 2 Quoted prices for similar instruments in active markets; quoted prices for identical or similar instruments in markets that
are not active; and model-derived valuations in which all significant inputs and significant value drivers are observable in active markets.
Level 3 Valuations derived from valuation techniques in which one or more significant inputs or significant value drivers are
unobservable.
The carrying amounts of cash and cash equivalents; receivables; accounts payable and accrued expenses approximate their fair values because of the
relatively short-term maturities of these instruments.
Revenue Recognition
Revenue is recognized when the Company satisfies the performance obligation by transferring control over goods or services to a customer. The amount of
revenue recognized is measured as the consideration the Company expects to receive in exchange for those goods or services pursuant to a contract or standard terms and conditions with the customer. A contract exists once the Company receives and
accepts a purchase order. The Company does not recognize revenue in cases where collectability is not probable, and defers the recognition until collection is probable or payment is received. The Company generates revenue from the manufacture of
metal and vinyl products sold to the residential repair and remodel markets primarily in North America. Sales are recorded by the Company at the point in time when title and control have been transferred to the customer. Title generally passes to the
customer upon shipment or specified delivery, and the risk of loss upon damage, theft or destruction of the equipment is the responsibility of the customer or a designated third-party carrier. Control passes and the performance obligation is
satisfied at the point of the stated shipping or delivery terms.
The amount of consideration the Company receives and the revenue recognized varies with certain rebates and discounts the Company may offer to customers.
Estimates for sales incentives are made at the time of sale and are revised, as necessary, for any changes in the estimate or final settlement. These sales incentives are recorded and presented as a reduction of revenue.
The Company provides warranties on certain products that assure the products meet the agreed-upon specification. The warranty periods differ depending on
the product, but generally range from one year to limited lifetime warranties. The Company provides accruals for warranties based on historical experience and expectations of future occurrence. Warranty costs are recorded as a component of cost of
goods sold and are classified as accrued expenses or other liabilities depending on the timing of expected payments.
Sales and other related taxes are excluded from the transaction price. Shipping and handling costs associated with freight are accounted for as
fulfillment costs and are expensed at the time revenue is recognized in cost of goods sold within the Company’s consolidated statements of operations.
13
OMNIMAX INTERNATIONAL, LLC AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(in thousands)
1. Operations and Summary of Significant Accounting Policies (continued)
Disaggregated Revenue
The following tables reflect net sales by geographic areas for the years indicated:
|
Net Sales
|
||||||||
|
December 31,
|
December 31,
|
|||||||
|
2025
|
2024
|
|||||||
|
United States
|
$
|
508,801
|
$
|
472,311
|
||||
|
Canada
|
8,783
|
9,873
|
||||||
|
$
|
517,584
|
$ | 482,184 | |||||
The following table reflects revenues from external customers by markets for the years indicated:
|
Net Sales
|
||||||||||
|
Customer/Markets
|
Primary Products
|
December 31,
2025
|
December 31,
2024
|
|||||||
|
Original
Equipment Manufacturers (OEMs)
|
Expanded metal for producers of air filters, appliances, HVAC & automotive components
|
$
|
6,105
|
$
|
5,693
|
|||||
|
Home
Improvement Retailers
|
Rain carrying systems, roofing accessories, windows, doors and shower enclosures
|
203,171
|
220,374
|
|||||||
|
Distributors
|
Metal coils, rain carrying systems and roofing accessories
|
308,308
|
256,117
|
|||||||
|
$
|
517,584
|
$
|
482,184
|
|||||||
Shipping and Handling Costs
The Company classifies all shipping and handling charges as cost of goods sold in the consolidated statements of operations.
Advertising Costs
The Company expenses all advertising costs as incurred in selling and general expenses in the consolidated statements of operations. Advertising costs
for the years ended December 31, 2025 and December 31, 2024 were $1.4 million and $1.1 million, respectively.
Translation of Foreign Currencies
Assets and liabilities of non-U.S. subsidiaries are translated to U.S. dollars at the rate of exchange in effect on the balance sheet date. Income and
expenses are translated to U.S. dollars at the weighted average rates of exchange prevailing during the year. Foreign currency gains and losses resulting from the remeasurement of inter-company amounts that are not of a long-term investment nature
into local currencies and certain indebtedness of foreign subsidiaries denominated in U.S. dollars are included in other income, net. No significant amounts were recorded in the financial statements for the years ended December 31, 2025 and December
31, 2024.
Recent Accounting Pronouncements
In December 2023, the FASB issued ASU 2023-09, Income Taxes (Topic 740): Improvements to Income Tax Disclosures, which requires, among other things,
additional disclosures primarily related to the income tax rate reconciliation and income taxes paid. The expanded annual disclosures are effective for our year ending December 31, 2026. The Company is currently evaluating the impact that ASU 2023-09
will have on our consolidated financial statements and whether we will apply the standard prospectively or retrospectively.
14
OMNIMAX INTERNATIONAL, LLC AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(in thousands)
2. Inventories
|
Inventories, net of the allowance for obsolete inventory, were comprised of:
|
||||||||
|
December 31,
2025
|
December 31,
2024
|
|||||||
|
Aluminum and steel coil
|
$
|
80,484
|
$
|
48,522
|
||||
|
Raw materials
|
7,937
|
15,243
|
||||||
|
Work in process
|
590
|
534
|
||||||
|
Finished products
|
39,196
|
34,591
|
||||||
|
Total inventories, net
|
$
|
128,207
|
$
|
98,890
|
||||
The Company has disclosed aluminum and steel coil inventory separately, as it represents inventory that can be classified as raw material, work in
process or finished product. Aluminum and steel coil represent both painted and bare coil. Inventories are net of related reserves totaling $1.9 million and $1.5 million at December 31, 2025 and December 31, 2024, respectively.
Activity in the allowance for obsolete inventory was as follows:
|
December 31,
|
December 31,
|
|||||||
|
2025
|
2024
|
|||||||
|
Balance, beginning of period
|
$
|
1,465
|
$
|
1,187
|
||||
|
Charges to costs and expenses
|
609
|
376
|
||||||
|
Write-offs
|
(213
|
)
|
(98
|
)
|
||||
|
Foreign currency translation
|
1
|
—
|
||||||
|
Balance, end of period
|
$ |
1,862 |
$ |
1,465 |
||||
15
OMNIMAX INTERNATIONAL, LLC AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(in thousands)
3. Property, Plant, and Equipment
Property, plant, and equipment consisted of:
|
December 31,
|
December 31,
|
|||||||
|
2025
|
2024
|
|||||||
|
Land and improvements
|
$
|
477
|
$
|
177
|
||||
|
Buildings
|
14,252
|
7,181
|
||||||
|
Machinery and equipment
|
76,239
|
61,489
|
||||||
|
Construction in progress
|
9,121
|
8,414
|
||||||
|
Property, plant, and equipment, gross
|
100,089
|
77,261
|
||||||
|
Less accumulated depreciation
|
(39,111
|
)
|
(29,698
|
)
|
||||
|
Property, plant, and equipment, net
|
$
|
60,978
|
$
|
47,563
|
||||
Depreciation expense (including software amortization expenses) for the years ended December 31, 2025 and December 31, 2024 was $9.3 million and $7.7
million, respectively.
As of December 31, 2025 and December 31, 2024, unamortized computer software costs totaling $4.7 million and $4.3 million, respectively, were recorded in
property, plant and equipment. Depreciation expense above includes amortization of capitalized computer software costs which is not material in any period presented.
16
OMNIMAX INTERNATIONAL, LLC AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(in thousands)
4. Goodwill and Intangible Assets
Goodwill
Changes in the carrying amount of goodwill for the years ended December 31, 2025 and December 31, 2024 are as follows:
|
Balance at December 31, 2023
|
$
|
71,660
|
||
|
Purchase of Millennium
|
13,452
|
|||
|
Foreign currency translation
|
(390
|
)
|
||
|
Balance at December 31, 2024
|
$
|
84,722
|
||
|
Purchase of Hancock
|
29,161
|
|||
|
Purchase of Nu-Ray
|
6,414
|
|||
|
Foreign currency translation
|
391
|
|||
|
Balance at December 31, 2025
|
$
|
120,688
|
No accumulated impairment losses exist as of December 31, 2025 or December 31, 2024.
Annual Impairment Test
Goodwill is tested for impairment annually on the first day of the fourth quarter or more frequently if events or circumstances indicate the potential
for impairment. For impairment testing purposes, one reporting unit, excluding discontinued operations, has been identified primarily based upon the nature of discrete businesses comprising the Company's operations. As of December 31, 2025 and
December 31, 2024, goodwill has been allocated to one identified reporting unit.
The Company may first assess qualitative factors in order to determine if goodwill and indefinite-lived intangible assets are impaired. If through the
qualitative assessment it is determined that it is more likely than not that goodwill and indefinite-lived assets are not impaired, no further testing is required. If it is determined more likely than not that goodwill and indefinite-lived assets are
impaired, or if the Company elects not to first assess qualitative factors, the Company’s impairment testing continues and the fair value of the reporting unit is compared to its carrying value. If the carrying amount of a reporting unit exceeds the
implied fair value, an impairment loss is recognized equal to the excess of the carrying amount over its implied fair value. The Company determines the fair value of its reporting unit based on an income approach, using a discounted cash flow
analysis, and a market valuation approach, using market multiples of publicly traded guideline companies. The discounted cash flow analysis requires various judgmental assumptions about future cash flows, growth rates, and the weighted average cost
of capital.
Indefinite-life intangibles, such as trade names, are tested annually for impairment on the first day of the fourth quarter or more frequently if events
or circumstances indicate the potential for impairment. An impairment analysis is performed and the fair value of the asset is compared to its carrying value. The Company determines the fair value of the asset based on an income approach, using a
discounted cash flow analysis. The discounted cash flow analysis requires various judgmental assumptions about future cash flows, growth rates, and the weighted average cost of capital.
Various assumptions, including assumptions regarding future cash flows, market multiples, growth rates and discount rates, are made in the assessment of
goodwill and indefinite-life assets for impairment. The assumptions about future cash flows and growth rates are generally based on the current business plans of the reporting unit. Discount rate assumptions are based on an assessment of the risk
inherent in the future cash flows of the reporting unit. These assumptions and estimates are complex and often subjective. They are sensitive to changes in underlying assumptions and can be affected by a variety of factors, including external factors
such as industry and economic trends, and internal factors such as changes in the Company's business strategy and internal forecasts. No impairment charges were recorded based upon impairment testing performed in 2025 or 2024.
17
OMNIMAX INTERNATIONAL, LLC AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(in thousands)
4. Goodwill and Intangible Assets (Continued)
Intangible Assets
Intangible assets consisted of the following:
|
As of December 31, 2025
|
As of December 31, 2024
|
|||||||||||||||||||||||
|
Gross
Carrying
|
Accumulated
|
Net
Carrying
|
Gross
Carrying
|
Accumulated
|
Net
Carrying
|
|||||||||||||||||||
|
Amount
|
Amortization
|
Amount
|
Amount
|
Amortization
|
Amount
|
|||||||||||||||||||
|
Intangible assets subject to amortization:
|
||||||||||||||||||||||||
|
Customer relationships
|
$ | 326,202 | $ | (146,549 | ) | $ | 179,653 | $ | 215,914 | $ | (113,170 | ) | $ | 102,744 | ||||||||||
| Intangible assets not subject to amortization: |
||||||||||||||||||||||||
|
Tradenames
|
18,810 |
—
|
18,810 |
13,400 |
—
|
13,400 |
||||||||||||||||||
| Total intangible assets | $ | 345,012 | $ | (146,549 | ) | $ | 198,463 | $ | 229,314 | $ | (113,170 | ) | $ | 116,144 | ||||||||||
In February 2025, the Company recognized customer relationships totaling $62.2 million and tradenames totaling $1.9 million
related to the acquisition of Hancock Enterprises, LLC. In October of 2025, the Company recognized customer relationships totaling $48.0 million and tradenames totaling $3.5 million related to the acquisition of Nu-Ray Metals. In December 2024,
the Company recognized customer relationships totaling $39.2 million and tradenames totaling $2.1 million related to the acquisition of Millennium Metals. See Note 7 for further discussion. The aggregate amortization expense for intangible assets
for the year ended December 31, 2025 and the year ended December 31, 2024 was $33.4 million and $21.2 million, respectively. Based on the carrying value of identified intangible assets recorded at December 31, 2025, and assuming no subsequent
impairment of the underlying assets, the aggregate annual amortization expense for the next 5 years is expected to be as follows:
|
Amortization of
Intangible
Assets
|
||||
|
2026
|
$
|
34,059
|
||
|
2027
|
30,353
|
|||
|
2028
|
25,642
|
|||
|
2029
|
20,673
|
|||
|
2030
|
16,981
|
|||
|
Thereafter
|
51,945
|
|||
|
Total Amortization Expense
|
$
|
179,653
|
||
18
OMNIMAX INTERNATIONAL, LLC AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(in thousands)
5. Indebtedness
Debt obligations consisted of the following:
|
December 31,
|
December 31,
|
|||||||
|
2025
|
2024
|
|||||||
|
Credit Agreement:
|
||||||||
|
Midcap term loans
|
$
|
591,925
|
$
|
395,000
|
||||
|
Revolving credit facilities
|
29,000
|
16,062
|
||||||
|
Total debt
|
620,925
|
411,062
|
||||||
|
Less: current portion
Debt issuance costs
|
5,960
(15,185
|
)
|
2,963
(14,789
|
)
|
||||
|
Total long-term debt
|
$
|
599,780
|
$
|
393,310
|
||||
At December 31, 2025, the aggregate scheduled maturities of debt are as follows:
|
Maturity Year
|
Amount
|
|||
|
2026
|
$
|
5,960
|
||
|
2027
|
5,960
|
|||
|
2028
|
5,960
|
|||
|
2029
|
34,960
|
|||
|
2030
|
568,085
|
|||
|
2031
|
—
|
|||
|
Total
|
$
|
620,925
|
||
Credit Agreement
The Credit Agreement consists of (i) $395.0 million of Midcap term loans (ii) $122.0 million of delayed draw Midcap term loan
borrowings and (iii) $79.0 million of incremental Midcap term loan borrowings and (iv) a $85.0 million PNC asset based lending facility (ABL), subject to borrowing base availability. On December 6, 2024, the Company borrowed $395.0 million of
term loans and $8.0 million on the ABL credit facility. Proceeds from the initial term loan were issued net of a $9.1 million original issue discount and the Company incurred $5.2 million of direct and incremental debt issuance costs, including
legal fees and bank fees, related to the credit agreement. These amounts were capitalized and reported as debt issuance costs reducing long-term debt in the condensed consolidated balance sheet. Proceeds from the Midcap Credit Agreement were used
to repay in full the $187.9 million in term loans and $46.4 million in revolving commitments outstanding on the KKR Credit Agreement along with accrued interest of $4.2 million and breakage fees of $3.7 million. Additionally, $71.7 million of
proceeds were used for the purchase of Millennium Metals and $77.5 million was paid to investors as a return of capital and pay down of intercompany balances.
On February 21, 2025, the Company borrowed $122.0 million of delayed draw term loans under the Credit Agreement, net of a
$1.2 million original issue discount.These proceeds combined with $1.0 million of borrowings on the ABL revolving credit facility were used to fund the acquisition of Hancock Enterprises, LLC ("Hancock") for an aggregate purchase price of $107.7
million and $2.0 million to fund cash for the operations of Hancock. Concurrently with the acquisition, the Company made a distribution to shareholders totaling $12.5 million as a return of capital and pay down of intercompany balances. .
On October 24, 2025, the Company entered into the first amendment to the Credit Agreement which included incremental term loan
borrowings of $79.0 million. Proceeds of the incremental term loans were issued net of a $1.6 million original issue discount. The proceeds from the incremental term loans were used to fund the acquisition of Nu-Ray Metals for an aggregate
purchase price of $71.6 million and $1.5 million to fund cash for the operations of Nu-Ray and $1.9 million of transaction fees.
19
OMNIMAX INTERNATIONAL, LLC AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(in thousands)
5. Indebtedness (Continued)
The maturity date of all term loan borrowings is December 6, 2030 and the maturity date of the ABL revolving
credit facility is December 6, 2029. As of December 31, 2025, outstanding borrowings under the revolving credit facility were $29.0 million and the outstanding principal balance of all term loans totaled $591.9 million. All debt issuance costs
are being amortized and recorded in interest expense using the effective interest rate method over the term of the agreement.
Amortization payments, subject to adjustments in connection with voluntary prepayments and mandatory prepayments, are required
to repay the term loan on the last business day of each fiscal quarter, beginning with the fiscal quarter ended June 2025. Amounts under the ABL credit facility may be borrowed, repaid and borrowed until the applicable maturity date. Borrowings
under the term loans are subject to mandatory prepayment under certain circumstances including certain asset sales and debt issuances among others.
Borrowings under the Midcap term loan bear interest at SOFR plus 5.75% if net leverage, as defined in the agreement, is greater
than 3.25x and 5.5% when total net leverage is less than or equal to 3.25x. Term SOFR is subject to a 1.00% floor. For the year-ended December 31, 2025, the interest rate on term loan borrowings averaged 9.9%. Borrowings under the ABL revolving
credit facility bore interest at Prime plus 1.0% on ABR loans and SOFR plus 2.0% on SOFR loans, both subject to a 1.00% SOFR floor.
The Credit Agreement contains affirmative and negative covenants customary for this type of financing, including but not limited
to, financial covenants related to fixed charges and total leverage. The Credit Agreement includes negative covenants that restrict the Company's ability to, among other things, incur additional indebtedness, incur liens, guarantee obligations,
pay dividends or make voluntary payment on subordinated debt, engage in mergers and make acquisitions, sell assets, enter into sale leaseback transactions, and engage in certain types of transactions with affiliates. Failure to comply with
covenants contained in the Credit Agreement in future periods, if not waived or amended, would result in an event of default. Under an event of default, the lender may reduce the aggregate amount of obligations immediately due and payable or
terminate future advances. Any default under the Company's Credit Agreement that results in acceleration of indebtedness or foreclosure on collateral would have a material adverse effect on the Company.
6. Fair Value Measurements
The Company uses cash flow hedges to minimize the variability in cash flows of assets or liabilities or forecasted transactions
caused by fluctuations in interest rates. The changes in the fair values of derivatives designated as cash flow hedges are recorded in accumulated other comprehensive income (AOCI) and are reclassified into the line item in our consolidated
statements of operations in which the hedged items are recorded in the same period the hedged items affect earnings. The changes in fair values of hedges that are determined to be ineffective are immediately reclassified from AOCI into earnings.
From time to time, we manage our risk to interest rate fluctuations through the use of derivative financial instruments. The
Company has entered into interest rate corridor agreements and has designated these instruments as part of the Company’s interest rate cash flow hedging program. The objective of this hedging program is to mitigate the risk of adverse changes in
benchmark interest rates on the Company’s future interest payments. The total notional value of derivatives that were designated as cash flow hedges for the Company’s interest rate exposure were $147.0 million as of December 31, 2025. For the
years ended December 31, 2025 and December 31, 2024, the pretax impact of changes in the fair value of derivatives designated as cash flow hedges included a loss of $0.6 million and a loss of $1.6 million, respectively, recognized in AOCI. Gains
reclassified from AOCI into income during 2025 and 2024 totaled $0.3 million and $2.7 million, respectively.
20
OMNIMAX INTERNATIONAL, LLC AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(in thousands)
6. Fair Value Measurements (continued)
The fair values of our derivative instruments are determined using standard valuation models. The significant inputs used in
these models are readily available in public markets, or can be derived from observable market transactions, and therefore have been classified as Level 2.
Recurring Fair Value Measurements
In accordance with accounting principles generally accepted in the U.S., certain assets and liabilities are required to be
recorded at fair value on a recurring basis. For the Company, the only assets and liabilities that are adjusted to fair value on a recurring basis are derivative financial instruments.
Nonrecurring Fair Value Measurements
In addition to assets and liabilities that are recorded at fair value on a recurring basis, the Company records assets and
liabilities at fair value on a nonrecurring basis as required by accounting principles generally accepted in the U.S. Generally, adjustments made to record assets at fair value on a nonrecurring basis are the result of impairment charges. No
impairment charges were recorded in the years ended December 31, 2025 or December 31, 2024.
Other Fair Value Disclosures
The carrying amounts of cash and cash equivalents, receivables, accounts payable and accrued expenses approximate their fair
values because of the relatively short-term maturities of these instruments.
The Company's financial instruments that are exposed to concentrations of credit risk consist primarily of cash and cash
equivalents and trade accounts receivable. The fair value of these financial instruments approximates their carrying value at December 31, 2025 and December 31, 2024. The Company places its cash and cash equivalents with high credit quality
institutions. At times, such investments may be in excess of the Federal Deposit Insurance Corporation insurance limit; however, the Company believes that its credit risk exposure is not significant due to the high credit quality of the
institutions. The Company routinely assesses the financial strength of its customers, monitors past due balances based on contractual terms, and generally does not require collateral. The Company has a concentration of credit risk with customers
in the U.S. home improvement retail and U.S. home improvement contractor industries.
21
OMNIMAX INTERNATIONAL, LLC AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(in thousands, except share data)
7. Acquisition
On February 24, 2025, the Company completed the acquisition of Hancock Enterprises, LLC ("Hancock") for an aggregate purchase
price of $107.7 million. Hancock is a a nationwide leader in miters and other gutter accessories based in Taylor, Michigan. This acquisition strengthens OmniMax’s product offering by expanding its solution set and opens new business opportunities
across different products and channels. The acquisition was funded by proceeds from the deferred draw term loan. The results of operations for Hancock have been included in the Company’s consolidated financial statements as of and from the date
of the acquisition. The pro forma impacts of the acquisition are not material.
On October 31, 2025, the Company completed the acquisition of Nu-Ray Metal Product Inc. ("Nu-Ray"), for an aggregate purchase
price of $71.6 million, less cash on hand. The Company recognized a working capital adjustment receivable of $1.7 million as part of the purchase consideration. This adjustment represents estimated amounts owed from the seller under the terms of
the purchase agreement and was recorded in Other current assets in the Consolidated Balance Sheet. The adjustment reduces the accounting purchase price but does not impact the cash paid at closing, as it will be settled subsequent to the
acquisition date. Nu-Ray is a regional leader in high-performance roofing accessories and metal panel fabrication with two locations in Puyallup, Washington, and Perris, California. This acquisition strengthens OmniMax’s presence on the West
Coast and enhances its comprehensive product portfolio and manufacturing capabilities. The acquisition was funded by incremental term loan borrowings. The results of operations for Nu-Ray have been included in the Company’s consolidated financial
statements as of and from the date of the acquisition. The pro forma impacts of the acquisition are not material.
We applied acquisition accounting to the business to allocate the consideration transferred to assets acquired and liabilities
assumed based on their estimated fair values at the acquisition date. The allocation of consideration transferred was based on management's judgment after evaluating several factors, including a valuation assessment. The allocation of the
purchase price is preliminary as working capital adjustments are still being finalized. As soon as information is finalized, the Company will adjust the preliminary amounts. The finalization of the purchase price allocation is expected to be
completed within the measurement period of one year from the acquisition date. Goodwill recognized in connection with the acquisitions is expected to be deductible for income tax purposes. The following table summarizes the purchase price
allocation of consideration:
|
Hancock
|
Nu-Ray
|
|||||||
|
Cash
|
$
|
—
|
$
|
398
|
||||
|
Accounts receivable
|
1,730
|
5,244
|
||||||
|
Inventory
|
2,660
|
9,475
|
||||||
|
Other current assets
|
2,279
|
87
|
||||||
|
Right of use assets
|
—
|
8,963
|
||||||
|
Property, plant and equipment
|
7,906
|
4,806
|
||||||
|
Identifiable intangibles
|
64,150
|
51,490
|
||||||
|
Goodwill
|
29,161
|
6,414
|
||||||
|
Current liabilities
|
(192
|
)
|
(6,173
|
)
|
||||
|
Other liabilities
|
—
|
(9,104
|
)
|
|||||
|
Net assets acquired
|
$
|
107,694
|
$
|
71,600
|
||||
On December 6, 2024, the Company completed the acquisition of Millennium Metals, Inc ("Millennium") for an aggregate purchase
price of $71.7 million. Millennium is a leading manufacturer of residential roofing accessories, headquartered in Jacksonville, Florida. The combined companies will greatly benefit customers of both firms, providing a more extensive product
portfolio and a best-in-class service experience. It will operate in a complimentary manner to OmniMax’s residential building and roof drainage products, including its Berger, Flamco and Verde brands. The acquisition was funded by proceeds from
the Term Loan, dated December 6, 2024. The results of operations for Millennium have been included in the Company’s consolidated financial statements as of and from the date of the acquisition. The pro forma impacts of the acquisition are not
material.
22
7. Acquisition (continued)
We applied acquisition accounting to the business to allocate the consideration transferred to assets acquired and liabilities
assumed based on their estimated fair values at the acquisition date. The allocation of consideration transferred was based on management's judgment after evaluating several factors, including a valuation assessment. The following table
summarizes the purchase price allocation of consideration:
|
Millennium
|
||||
|
Cash
|
$
|
1,979
|
||
|
Accounts receivable
|
4,137
|
|||
|
Inventory
|
11,177
|
|||
|
Right of use assets
|
4,112
|
|||
|
Property, plant and equipment
|
2,968
|
|||
|
Identifiable intangibles
|
41,320
|
|||
|
Goodwill
|
13,452
|
|||
|
Current liabilities
|
(3,770
|
)
|
||
|
Other liabilities
|
(3,654
|
)
|
||
|
Net assets acquired
|
$
|
71,721
|
||
23
OMNIMAX INTERNATIONAL, LLC AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(in thousands)
8. Income Taxes
Certain transactions involving the Company's beneficial ownership occurred in calendar year 2025, which could
have resulted in a stock ownership change for purposes of Section 382 of the Internal Revenue Code of 1986, as amended. We are still preparing a detailed Section 382 study for calendar year 2025 to determine if any of our NOL and credit
carryovers will be subject to limitation.
The provision for (benefit from) income taxes from continuing operations is comprised of the following:
|
Year Ended
|
||||||||
|
December 31,
2025
|
December 31,
2024
|
|||||||
|
Current:
|
||||||||
|
United States
|
||||||||
|
Federal
|
$
|
506
|
$ |
—
|
||||
|
State
|
141
|
31
|
||||||
|
Foreign
|
208
|
1,020
|
||||||
|
Total Current
|
855
|
1,051
|
||||||
|
Deferred:
|
||||||||
|
United States
|
||||||||
|
Federal
|
200
|
240
|
||||||
|
State
|
48
|
62
|
||||||
|
Foreign
|
(118
|
)
|
(83
|
)
|
||||
|
Total Deferred
|
130
|
219
|
||||||
|
$
|
985
|
$ |
1,270
|
|||||
The U.S. and foreign components of loss from continuing operations before income taxes are as follows:
| Year Ended | ||||||||
|
December 31,
2025
|
December 31,
2024
|
|||||||
|
United States
|
$
|
(15,753
|
)
|
$
|
(12,890
|
)
|
||
|
Foreign
|
(1,064
|
)
|
2,148
|
|||||
|
$
|
(16,817
|
)
|
$
|
(10,742
|
)
|
|||
For the year ending December 31, 2024, the effective tax rate was (11.8%). The primary driver of the difference between the
effective tax rate and the statutory tax rate was the recording of additional valuation allowances. For the year ending December 31, 2025, the effective tax rate is (5.9%). The primary driver of the difference between the effective rate and the
statutory tax rate is the recording of additional valuation allowances.
24
OMNIMAX INTERNATIONAL, LLC AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(in thousands)
8. Income Taxes (Continued)
At December 31, 2025 and December 31, 2024, the tax-effected temporary differences from continuing operations are as follows:
| Asset (Liability) | ||||||||
|
December 31,
|
December 31,
|
|||||||
|
2025
|
2024
|
|||||||
|
Net deferred tax assets (liabilities):
|
||||||||
|
Property, plant, and equipment
|
$
|
(9,204
|
)
|
$
|
(7,027
|
)
|
||
|
Intangibles
|
23,575
|
21,758
|
||||||
|
Accrued expenses
|
979
|
2,634
|
||||||
|
Inventories
|
953
|
777
|
||||||
|
Excess interest carryforward
|
38,110
|
30,552
|
||||||
|
Net operating losses
|
33,621
|
34,997
|
||||||
|
Other
|
2,870
|
2,740
|
||||||
|
Right of use asset
|
(21,866
|
)
|
(16,207
|
)
|
||||
|
Right of use liability
|
23,849
|
17,779
|
||||||
|
Total
|
$
|
92,887
|
$
|
88,003
|
||||
|
Valuation allowance
|
(94,256
|
)
|
(89,226
|
)
|
||||
|
Total net liability from continuing operations
|
$
|
(1,369
|
)
|
$
|
(1,223
|
)
|
||
We consider the earnings in our UK and Canada subsidiaries to be indefinitely reinvested and, accordingly, recorded no deferred
income taxes.
The Company has U.S. federal, U.S. state and foreign NOL carry forwards from continuing operations as follows:
|
Jurisdiction (in millions)
|
NOL
Amount
|
Year of
Expiration
|
|||
|
Federal
|
$
|
66
|
Indefinite
|
||
|
State
|
83
|
2026-Indefinite
|
|||
|
Foreign - unlimited carry forward
|
60
|
Indefinite
|
|||
The Company's valuation allowance from continuing operations was $94.3 million and $89.2 million as of December 31, 2025 and
December 31, 2024, respectively. In 2025 and 2024, the Company recorded valuation allowances against certain of its deferred tax assets subsequent to analyzing recoverability of its gross asset. The Company analyzed the four sources of taxable
income described in ASC 740 and determined that a valuation allowance is required to reduce a portion of its U.S. and foreign deferred tax assets, as it is more likely than not that some portion of the deferred tax assets will not be realized.
As of December 31, 2025 and December 31, 2024, the Company had no recorded gross unrecognized tax benefits from continuing
operations.
The Company files income tax returns in the U.S. federal, state and local jurisdictions, and in the UK and Canada. Under the
generally accepted statute of limitations, the Company is not subject to changes in Federal income tax prior to 2022, in state/ local jurisdictions generally prior to 2020 through 2022, in Canada prior to 2017 and in the UK prior to 2022.
25
OMNIMAX INTERNATIONAL, LLC AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(in thousands)
Changes in accumulated other comprehensive income by component for the years ended December 31, 2025 and
December 31, 2024 were as follows:
|
Foreign
Currency
Translation
Adjustments
|
Defined Benefit
Pension Plan
Adjustments
|
Net Gain
(loss) on
Derivatives
|
Total
|
|||||||||||||
|
Balance at December 31, 2023
|
$
|
(1,420
|
)
|
$
|
(733
|
)
|
$
|
1,875
|
$
|
(278
|
)
|
|||||
|
Net other comprehensive income (loss)
|
(1,472
|
)
|
(2,068
|
)
|
(1,586
|
)
|
(5,126
|
)
|
||||||||
|
Balance at December 31, 2024
|
$
|
(2,892
|
)
|
$
|
(2,801
|
)
|
$
|
289
|
$
|
(5,404
|
)
|
|||||
|
Net other comprehensive income (loss)
|
24
|
1,503
|
(560
|
)
|
967
|
|||||||||||
| Balance at December 31, 2025 |
$
|
(2,868
|
) |
(1,298
|
) |
(271
|
) | (4,437 | ) | |||||||
There were no net tax effects related to the reclassification as a result of the full valuation allowances in the U.S. and UK.
Amounts reclassified from foreign currency translation adjustments component of accumulated other comprehensive income were recorded in loss on sale of a business within the consolidated statement of operations and the tax effects were not
significant. There are no tax impacts related to the remainder of the foreign currency translation adjustment component of accumulated other comprehensive income as the earnings of subsidiaries are considered to be permanently invested.
26
OMNIMAX INTERNATIONAL, LLC AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(in thousands)
10. Employee Benefit Plans
Retirement Plans
Defined Benefit
The Company maintains a non-contributory defined benefit pension plan covering substantially all U.S. hourly employees (the U.S.
Plan) employed as of April 3, 2010. In addition, the Company maintains a single employer pension plan for its former European Roll Coated Products Limited and Euramax Solutions business (the UK Plan). The Company curtailed the accrual of
participant benefits provided under the UK Plan effective March 31, 2009. This curtailment did not affect the timing for the payment of benefits earned under the UK Plan through the curtailment date. In January 2010, the Company's board of
directors approved a motion to freeze future benefit accruals under the U.S. Plan. The impact on the Company's projected benefit obligation was not significant. The measurement date for the U.S. and UK plans is the last day of the fiscal year.
In November 2025, the Trustees of the UK Plan entered into a buy-in annuity contract with an insurance company. Under the terms
of the contract, the insurer makes monthly payments to the plan equal to the benefits owed to the covered participants. The plan retains the legal obligation to pay benefits to members; therefore, the transaction does not qualify as a settlement.
The buy-in annuity is classified as a Level 3 asset in the fair-value hierarchy due to the use of significant unobservable inputs.
The following table sets forth the reconciliations of the change in projected benefit obligations and plan assets, the funded
status of the Company's defined benefit plans and the amounts recognized in other assets (liabilities) in the Company's consolidated balance sheets:
|
December 31,
2025
|
December 31,
2024
|
|||||||||||||||
|
U.S.
|
UK
|
U.S.
|
UK
|
|||||||||||||
|
Change in benefit obligation:
|
||||||||||||||||
|
Projected benefit obligation at beginning of period
|
$
|
13,266
|
$
|
29,373
|
$
|
14,054
|
$
|
31,715
|
||||||||
|
Interest cost
|
705
|
1,619
|
668
|
1,395
|
||||||||||||
|
Actuarial gain
|
151
|
(393
|
)
|
(868
|
)
|
(388
|
)
|
|||||||||
|
Benefits paid
|
(658
|
)
|
(2,102
|
)
|
(588
|
)
|
(2,840
|
)
|
||||||||
|
Currency translation adjustment
|
—
|
2,229
|
—
|
(509
|
)
|
|||||||||||
|
Projected benefit obligation at end of period
|
13,464
|
30,726
|
13,266
|
29,373
|
||||||||||||
|
Accumulated benefit obligation at end of period
|
$
|
13,464
|
$
|
30,726
|
$
|
13,266
|
$
|
29,373
|
||||||||
|
Change in plan assets:
|
||||||||||||||||
|
Fair value of plan assets at beginning of period
|
$
|
14,102
|
$
|
29,676
|
$
|
12,302
|
$
|
30,064
|
||||||||
|
Actual gain on plan assets
|
1,856
|
2,179
|
1,832
|
(2,600
|
)
|
|||||||||||
|
Employer contributions
|
379
|
2,595
|
788
|
5,564
|
||||||||||||
|
Administrative expenses
|
(144
|
)
|
—
|
(232
|
)
|
—
|
||||||||||
|
Benefits paid
|
(658
|
)
|
(2,102
|
)
|
(588
|
)
|
(2,840
|
)
|
||||||||
|
Currency translation adjustment
|
—
|
2,332
|
—
|
(512
|
)
|
|||||||||||
|
Fair value of plan assets at end of period
|
15,535
|
34,680
|
14,102
|
29,676
|
||||||||||||
|
Funded status
|
$
|
2,071
|
$
|
3,954
|
$
|
836
|
$
|
303
|
||||||||
|
Amounts recognized in the consolidated balance sheets:
|
||||||||||||||||
|
Other assets (liabilities)
|
$
|
2,071
|
$
|
3,954
|
$
|
836
|
$
|
303
|
||||||||
27
OMNIMAX INTERNATIONAL, LLC AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(in thousands)
10. Employee Benefit
Plans (continued)
Pre-tax amounts in accumulated other comprehensive income not yet recognized as components of net periodic pension cost are as
follows:
|
December 31,
2025
|
December 31,
2024
|
|||||||
|
Net actuarial loss
|
$ | (1,298 | ) | $ | (2,801 | ) | ||
|
Net amounts recognized in balance sheets
|
$ | (1,298 | ) | $ | (2,801 | ) | ||
Amounts in accumulated other comprehensive income expected to be recognized as components of net periodic pension costs in
2025 are not material.
Pre-tax amounts recognized in other comprehensive income consist of the following:
|
December 31,
2025
|
December 31,
2024
|
|||||||||||||||
|
U.S.
|
UK
|
U.S.
|
UK
|
|||||||||||||
|
Net actuarial gain (loss)
|
$ | 729 | $ | 931 | $ | 1,742 | $ | (3,610 | ) | |||||||
|
Amortization of actuarial (gain) loss
|
(486 | ) | 329 |
(270 | ) | 70 |
||||||||||
|
Total recognized in other comprehensive income (loss)
|
$ | 243 | $ | 1,260 | $ | 1,472 | $ | (3,540 | ) | |||||||
The Company expects to contribute $0.7 million and $1.9 million to its U.S. and UK plans, respectively, during fiscal 2026.
Weighted average assumptions used in computing the benefit obligations are as follows:
|
December 31,
2025
|
December 31,
2024
|
|||||||||||||||
|
U.S.
|
UK
|
U.S.
|
UK
|
|||||||||||||
|
Weighted-average assumptions
|
||||||||||||||||
|
Discount rate
|
5.35 | % | 5.50 | % | 5.46 | % | 5.50 | % | ||||||||
Weighted average assumptions used in computing net periodic pension cost are as follows:
|
December 31,
2025
|
December 31,
2024
|
|||||||||||||||
|
U.S.
|
UK
|
U.S.
|
UK
|
|||||||||||||
|
Weighted-average assumptions
|
||||||||||||||||
|
Discount rate
|
5.46
|
%
|
5.50
|
%
|
4.79
|
%
|
4.55
|
%
|
||||||||
|
Expected long-term rate of return on plan assets
|
6.00
|
%
|
5.40
|
%
|
6.00
|
%
|
4.75
|
%
|
||||||||
28
OMNIMAX INTERNATIONAL, LLC AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(in thousands)
10. Employee Benefit
Plans (continued)
Net periodic pension cost for the plans includes the following components:
|
December 31,
2025
|
December 31,
2024
|
|||||||||||||||
|
U.S.
|
UK
|
U.S.
|
UK
|
|||||||||||||
|
Components of net periodic pension cost (income)
|
||||||||||||||||
|
Interest cost
|
705
|
1,619
|
668
|
1,395
|
||||||||||||
|
Expected return on assets
|
(832
|
)
|
(1,654
|
)
|
(726
|
)
|
(1,419
|
)
|
||||||||
|
Amortization of actuarial (gain) loss
|
(486
|
)
|
—
|
(270
|
)
|
70
|
||||||||||
|
Total Company defined benefit net periodic pension (income) cost
|
(613
|
)
|
(35
|
)
|
(328
|
)
|
46
|
|||||||||
|
Multi-employer benefit expense
|
2,163
|
—
|
2,034
|
—
|
||||||||||||
|
Net periodic pension cost
|
$
|
1,550
|
$
|
(35
|
)
|
$
|
1,706
|
$
|
46
|
|||||||
The following table sets forth the actual asset allocation for the plans as of December 31, 2025 and December 31, 2024, and
the target asset allocation for the plans:
|
December 31,
2025
|
December 31,
2024
|
Target
|
||||||||||||||||||||||
|
U.S.
|
UK
|
U.S.
|
UK
|
U.S.
|
UK
|
|||||||||||||||||||
|
Equity securities
|
16
|
%
|
—
|
83
|
%
|
—
|
70
|
%
|
—
|
%
|
||||||||||||||
|
Debt securities
|
81
|
%
|
—
|
13
|
%
|
—
|
25
|
%
|
—
|
%
|
||||||||||||||
|
Cash and cash equivalents
|
3
|
%
|
1
|
%
|
4
|
%
|
24
|
%
|
—
|
%
|
—
|
%
|
||||||||||||
|
Insurance annuity contracts
|
—
|
%
|
99
|
%
|
—
|
%
|
—
|
%
|
—
|
%
|
—
|
%
|
||||||||||||
|
Investment funds
|
—
|
%
|
—
|
%
|
—
|
%
|
76
|
%
|
5
|
%
|
100
|
%
|
||||||||||||
|
Total
|
100
|
%
|
100
|
%
|
100
|
%
|
100
|
%
|
100
|
%
|
100
|
%
|
||||||||||||
To develop the expected long-term rate of return on assets assumption, the Company considered the historical returns and the
future expectations for returns for each asset class, as well as the target asset allocation of the pension portfolio.
The investment strategy of the plans is to ensure, over the long-term life of the plan, an adequate pool of assets along with
contributions by the Company to support the benefit obligations to participants, retirees, and beneficiaries. The Company desires to achieve market returns consistent with a prudent level of diversification. All investments are made solely in the
interest of each plan's participants and beneficiaries for the exclusive purposes of providing benefits to such participants and their beneficiaries and defraying the expenses related to administering the plan. The target allocation of all assets
is to reflect proper diversification in order to reduce the potential of a single security or single sector of securities having a disproportionate impact on the portfolio. The Company utilizes an outside investment consultant and investment
manager to implement its investment strategy. Plan assets are generally invested in liquid funds that are selected to track broad market equity and bond indices. Investment performance of plan assets is reviewed semi-annually and the investment
objectives are evaluated over rolling four year time periods.
29
OMNIMAX INTERNATIONAL, LLC AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(in thousands)
10. Employee Benefit Plans (continued)
The following table presents the fair value of the U.S. Plan pension assets classified under the appropriate level of fair value
hierarchy as of December 31, 2025 and December 31, 2024:
| December 31, 2025 | December 31, 2024 | |||||||||||||||||||||||||||||||
|
Asset Category
|
Level 1
|
Level 2
|
Level 3
|
Total
|
Level 1
|
Level 2
|
Level 3
|
Total
|
||||||||||||||||||||||||
|
Cash and cash equivalents(a)
|
$ | 447 |
$
|
—
|
$
|
—
|
$ | 447 | $ | 616 |
—
|
—
|
$ | 616 | ||||||||||||||||||
|
Equity securities
|
||||||||||||||||||||||||||||||||
|
U.S. Equities (b)
|
2,131 |
—
|
—
|
2,131 |
10,602 |
—
|
—
|
10,602 |
||||||||||||||||||||||||
|
Global Equities (c)
|
394 |
—
|
—
|
394 |
993 |
—
|
—
|
993 |
||||||||||||||||||||||||
|
Debt securities (d)
|
359 |
12,204 |
—
|
12,563 |
1,891 |
—
|
—
|
1,891 |
||||||||||||||||||||||||
|
Total U.S. Plan Assets
|
$ | 3,331 | $ | 12,204 | $ |
—
|
$ | 15,535 | 14,102 |
—
|
—
|
$ | 14,102 | |||||||||||||||||||
| (a) |
Cash and cash equivalents consists of a short term investment in marketable securities valued at cost.
|
| (b) |
U.S. equities consist of exchange traded funds valued at closing price on the active market which they are traded.
|
| (c) |
Global equities consist of mutual funds invested in international equities. The value is based on the net asset value of the fund divided by the number of shares outstanding, which is updated
daily. The net asset value is based on quoted market prices for underlying equities. The funds have regularly occurring transactions and regularly available pricing.
|
| (d) |
Debt securities consist of mutual funds invested in fixed income securities. The value is based on the net asset value of the fund divided by the number of shares outstanding, which is updated
daily. The net asset value is based on market value of the underlying assets. The funds have regularly occurring transactions and regularly available pricing.
|
The following table presents the fair value of the UK Plan pension assets classified under the appropriate level of fair value
hierarchy as of December 31, 2025 and December 31, 2024:
| December 31, 2025 | December 31, 2024 | |||||||||||||||||||||||||||||||
|
Asset Category
|
Level 1
|
Level 2
|
Level 3
|
Total
|
Level 1
|
Level 2
|
Level 3
|
Total
|
||||||||||||||||||||||||
|
Cash and cash equivalents(a)
|
$
|
375
|
$
|
—
|
$
|
—
|
375
|
$
|
—
|
$
|
7,163
|
$
|
—
|
$
|
7,163
|
|||||||||||||||||
|
Insurance annuity contracts (b)
|
—
|
—
|
34,305
|
34,305
|
—
|
—
|
—
|
—
|
||||||||||||||||||||||||
|
Investment Funds (c)
|
—
|
—
|
—
|
—
|
—
|
22,513
|
—
|
22,513
|
||||||||||||||||||||||||
|
Total UK Plan Assets
|
$
|
375
|
$
|
—
|
$
|
34,305
|
$
|
34,680
|
$
|
—
|
$
|
29,676
|
$
|
—
|
$
|
29,676
|
||||||||||||||||
| (a) |
Cash and cash equivalents consists of a short term investment in marketable securities valued at cost.
|
| (b) |
Insurance annuity contracts are adjusted each reporting period based on changes in interest rates, discount rates, and benefits paid. Since the valuation of this asset involves significant
judgment and lacks observable market inputs, the buy-in contract is classified as Level 3 in the fair value hierarchy.
|
| (c) |
Investment funds consist of growth strategy and hedging strategy funds. The value is based on the net asset value of the fund divided by the number of shares outstanding. The net asset value is
based on market prices for underlying assets and the funds have regularly available pricing.
|
Total benefit payments expected to be paid to participants from the plans are as follows:
|
Expected Benefit
Payments
|
||||||||
|
U.S.
|
UK
|
|||||||
|
2026
|
$
|
733
|
$
|
2,214
|
||||
|
2027
|
773
|
2,272
|
||||||
|
2028
|
802
|
2,330
|
||||||
|
2029
|
826
|
2,391
|
||||||
|
2030
|
860
|
2,451
|
||||||
|
2031-2035
|
4,605
|
13,240
|
||||||
30
OMNIMAX INTERNATIONAL, LLC AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(in thousands)
10. Employee Benefit Plans (continued)
Multi-employer Benefit Plans
The Company makes contributions to two multiemployer defined benefit pension plans based on obligations under collective
bargaining agreements covering employees in its Feasterville, Pennsylvania and Ivyland, Pennsylvania locations. The risks of participating in these multiemployer plans are different from single-employer plans in the following aspects:
| a) |
Assets contributed to the multiemployer plan by one employer may be used to provide benefits to employees of other participating employers.
|
| b) |
If a participating employer stops contributing to the plan, the unfunded obligations of the plan may be borne by the remaining participating employers.
|
| c) |
If the Company chooses to stop participating in one of its multiemployer plans, it may be required to pay the plan an amount based on the underfunded status of the plan,
referred to as withdrawal liability.
|
Plan Contributions
The Company’s participation in these plans for the annual period ended December 31, 2025, is outlined in the table below. The
“EIN/Pension Plan Number” column provides the Employee Identification Number (EIN) and the three-digit plan number, if applicable. Unless otherwise noted, the most recent Pension Protection Act (PPA) zone status available in 2025 and 2024 is
for the plan’s year-end as of December 31, 2025 and December 31, 2024, respectively. The zone status is based on information the Company received from the plan and is certified by the plan’s actuary. Among other factors, plans in the red zone
are generally less than 65 percent funded, plans in the yellow zone are less than 80 percent funded, and plans in the green zone are at least 80 percent funded. The “FIP/RP Status Pending/Implemented” column indicates plans for which a
financial improvement plan (FIP) or a rehabilitation plan (RP) is either pending or has been implemented. This last column lists the expiration date(s) of the collective-bargaining agreement(s) to which the plans are subject. The Company's
contributions to the Teamsters Pension Trust Fund of Philadelphia and Vicinity have not exceeded 5% of total plan contributions for the fiscal years 2025 or 2024. The Company's contributions to the Warehouse Employees Local 169 and Employers
Joint Pension Fund exceeded 5% in 2025 and2024.
|
Pension
Protection
Act Zone Status
|
Company
Contributions
(in thousands)
|
||||||||||||||||
|
Plan Name
|
EIN / Pension
Plan Number
|
2025
|
2024
|
FIP / RP Status
Implemented |
Year
Ended
December
31, 2025
|
Year
Ended
December
31, 2024
|
Surcharge
Imposed
|
Expiration of
Collective
Bargaining
Agreement
|
|||||||||
|
Teamsters Pension Trust Fund of Philadelphia
and Vicinity (1) |
23-1511735/001
|
Green
|
Green
|
Implemented
|
$
|
430
|
$
|
437
|
No
|
2/28/2025
|
|||||||
|
Warehouse Employees Local 169 and
Employers Joint Pension Fund
|
23-6230368/001
|
Red
|
Red
|
Implemented
|
$
|
1,733
|
$
|
1,597
|
Yes |
12/15/2029
|
|||||||
|
Total contributions
|
$
|
2,163
|
$
|
2,034
|
|||||||||||||
|
(1)
|
The Trustees of the Teamsters Pension Trust Fund of Philadelphia and Vicinity elected to apply the special amortization and special
asset valuation provisions provided for under the Preservation of Access to Care for Medicare Beneficiaries and Pension Relief Act of 2010 (PRA 2010) for Plan Years beginning January 1, 2009 and later. The special amortization rule
allows that portion of the plan’s experience loss attributable to net investment losses incurred in the year ended December 31, 2008 to be amortized over a 30-year period rather than a 15-year period.
|
Defined Contribution
The Company maintains one defined contribution retirement and savings plan for U.S. employees, which allows the employees to
contribute a percentage of their pretax and/or after-tax income in accordance with specified guidelines. The Company matches a certain percentage of employee pre-tax contributions up to certain limits. Further, the plans provide for
discretionary contributions by the Company based on years of service and age. The Company's expense for the years ended December 31, 2025 and December 31, 2024 was $1.3 million and $1.2 million, respectively.
31
OMNIMAX INTERNATIONAL, LLC AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(in thousands)
10. Employee Benefit Plans (continued)
Incentive Plans
The Company has an incentive compensation plan that covers key employees. The costs of the plan are computed in accordance with
a formula based on EBITDA. Compensation expense recorded under the plan for the years ended December 31, 2025 and December 31, 2024 was $2.2 million and $4.1 million, respectively.
The Company has granted profit interests in Barnsbury Estate, LLC ("Barnsbury"), a Parent Company
of OmniMax International, LLC, to certain members of management under the OmniMax Incentive Interest Plan. The profit interests allow for participation in the future profits and appreciation of Barsnbury above a threshold value determined at
the grant date. These profit interest are subject to time-based and event-vested grants. In the event of the sale of the Company, 100% of profit interests will vest upon closing of the deal. Compensation expense related to the profit interests
are not material.
11. Leases
The Company's leases are classified as operating leases for certain office facilities, manufacturing facilities, forklifts,
trucks, trailers and other equipment are now recognized as right-of-use assets and corresponding short-term and long-term lease liabilities. Leases with an initial term of 12 months or less are not recorded on the balance sheet and expense
related to these short-term leases was immaterial for fiscal 2025 and 2024. Certain leases include options to renew for an additional term. Where there is reasonable certainty to utilize a renewal option, we include the renewal option in the
lease term used to calculate operating lease right-of-use assets and lease liabilities.
Balance sheet information related to operating leases is as follows (in thousands):
|
December 31,
2025
|
December 31,
2024
|
|||||||
|
Operating lease right of use assets 1
|
$
|
83,857
|
$
|
62,143
|
||||
|
Operating lease liabilities, current portion 2
|
$
|
4,921
|
$
|
4,047
|
||||
|
Long-term operating lease liabilities 3
|
86,540
|
64,124
|
||||||
|
Total operating lease liabilities
|
$
|
91,461
|
$
|
68,171
|
||||
| 1 |
Operating lease ROU assets are included in the line item right of use assets in our consolidated balance sheets.
|
| 2 |
The current portion of operating lease liabilities is included in the line item accrued expenses in our consolidated balance sheets.
|
| 3 |
The noncurrent portion of operating lease liabilities is included in the line item other liabilities in our consolidated balance sheets.
|
The Company had operating lease costs of $13.2 million for the year ended December 31, 2025 and $11.2 million for the year ended
December 31, 2024. During 2025 and 2024 cash paid for amounts included in the measurement of operating lease liabilities was $11.3 million and $13.5 million, respectively. Operating lease ROU assets obtained in exchange for operating lease
obligations were $28.1 million and $4.8 million for the years ended December 31, 2025 and December 31, 2024.
| Information associated with measurement of our operating lease obligations as of December 31, 2025: | ||||
|
Weighted average remaining lease term, operating leases (in years)
|
12.1 |
|||
| Weighted average discount rate, operating leases | 11.0 | % | ||
32
OMNIMAX INTERNATIONAL, LLC AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(in thousands)
11. Leases (continued)
The Company's leases have remaining lease terms of 1 year to 15 years, inclusive of renewal or termination options that we are
reasonably certain to exercise.
The following table summarizes the maturity of our operating lease liabilities as of December 31, 2025:
|
2025
|
$
|
13,680
|
||
|
2026
|
13,324
|
|||
|
2027
|
13,276
|
|||
|
2028
|
13,412
|
|||
|
2029
|
13,513
|
|||
|
Thereafter
|
108,427
|
|||
|
Total operating lease payments
|
$
|
175,632
|
||
|
Less: Imputed interest
|
84,171
|
|||
|
Total operating lease liabilities
|
$
|
91,461
|
33
OMNIMAX INTERNATIONAL, LLC AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(in thousands)
12. Commitments and Contingencies
Raw Material Commitments
The Company's primary raw materials are aluminum and steel coil. Because changes in aluminum and steel prices are generally
passed through to customers, increases or decreases in aluminum and steel prices generally cause corresponding increases and decreases in reported net sales, causing fluctuations in reported revenues that are unrelated to the level of business
activity. Although the Company believes there is sufficient supply in the marketplace to competitively source all of its aluminum and steel needs without reliance on any particular supplier, any major disruption in the supply and/or price of
aluminum and steel could have a material adverse effect on the Company's business and financial condition.
Litigation
The Company is currently party to legal proceedings that have arisen in the ordinary course of business. The Company has and
will continue to vigorously defend itself in these matters. It is the opinion of the Company's management, based upon information available at this time, that the expected outcome of all matters to which the Company is currently a party, would
not reasonably be expected to have a material adverse effect on the consolidated financial position, results of operations or cash flows of the Company taken as a whole.
Environmental Matters
The Company's operations are subject to federal, state and local environmental laws and regulations, including those concerning
the management of pollution and hazardous substances. In connection with the acquisition of the Company from Alumax Inc. (which was acquired by Aluminum Company of America in May 1998, and hereafter referred to as Alumax) on September 25, 1996,
the Company was indemnified by Alumax for substantially all of its costs, if any, related to specifically identified environmental matters arising prior to the closing date of the acquisition during the period of time it was owned directly or
indirectly by Alumax. Such indemnification includes costs that may ultimately be incurred to contribute to the remediation of eleven specified existing National Priorities List (NPL) sites for which the Company had been named a potentially
responsible party under the federal Comprehensive Environmental Response, Compensation, and Liability Act ("CERCLA") as of the closing date of the acquisition from Alumax, as well as certain potential costs for nine sites to which the Company may
have sent waste for disposal. The Company does not believe that it has any probable liability for significant environmental claims. Further, the Company believes it to be unlikely that the Company would be required to bear environmental costs in
excess of its pro rata share of such costs as a potentially responsible party at any site. Any receivable for recoveries under the indemnification would be recorded separately from the corresponding liability when the environmental claim and
related recovery is determined to be probable. In addition, the Company establishes reserves for remedial measures required from time to time at its own facilities. Management believes that the reasonably probable outcomes of these matters will
not be material. The Company's reserves, expenditures, and expenses for all environmental exposures were not significant as of any of the dates or for any of periods presented.
Collective Bargaining
As of December 31, 2025, approximately 16.7% of the Company's labor force is represented by collective bargaining agreements.
Additionally, as of December 31, 2025, approximately 2.7% of the Company's labor force is covered by a collective bargaining agreement that will expire within one year.
34
OMNIMAX INTERNATIONAL, LLC AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(in thousands)
13. Discontinued Operations
During 2023, the Company committed to a plan to sell its Outdoor Living (“ODL”) reporting unit, which consists of
the Alumawood, Equinox and Knotwood product lines. The exit for this reporting unit occurred in multiple transactions that were part of the same plan and decision making process formalized prior to December 31, 2023. The Company received
consideration totaling approximately $5.0 million related to the sale of the Knotwood licensing rights on December 14, 2023 and for the subsequent sale of inventory and fixed assets to the same buyer on January 15, 2024. The consideration was
paid in installments through June 2024. The Company completed the sale of the Equinox and Alumawood product lines on March 8, 2024 for a sales price of $9.0 million. The Company incurred selling costs of $1.8 million included in the allocation
of the purchase price to the disposal group. Losses on the sale of ODL totaled $1.4 million for the year ended December 31, 2024. The results of operations for ODL for the year ended December 31, 2024 are included in loss from discontinued
operations, net of tax on the consolidated statements of operations. The Company entered into an agreement to sublease the manufacturing facilities in Perris Valley, CA to the buyer for a period of 17 years. The ROU asset and related
liabilities related to the Perris Valley facilities are recorded in continuing operations of the Company.
In September of 2023, the Company completed the sale of it Specialty Building Products division which manufactures sidewalls,
siding and other exterior components for the towable RV, cargo and manufactured housing markets. The company determined this disposal meets the discontinued operations criteria as the sale represents a strategic shift in exiting a major line of
business with major impact on financial results. The Company completed the sale on September 30, 2023 for total consideration of $10.0 million including $8.6 million of cash paid at closing and earnout provisions with a fair value of $1.4
million. In 2024, the Company recorded an additional loss of $1.5 million as it determined that a payout under the earnout provision was not probable and as a result of other immaterial adjustments to the purchase price, which are recorded in
loss from discontinued operations, net of tax on the consolidated statements of operations.
The Company completed the sale of its Fabral business unit on February 24, 2023 for a sales price of $32.5 million. In 2024,
final settlement of the working capital and other provisions of the purchase agreement were finalized which resulted in additional losses totaling $2.0 million which was included in loss from discontinued operations, net of tax on the
consolidated statements of operations.
In connection with the transactions above the Company and buyers entered into various transition services and employee leasing
agreements, for which the Company provided certain services related to finance and accounting, information technology, human resources, compliance, facilities, legal and development support. The individual transition services agreements cover a
period of less than one year. During 2024, the Company recognized approximately $2.7 million in transition services revenue recognized as a reduction in selling and general expenses.
There were no assets or liabilities from discontinued operations as of December 31, 2025 or December 31, 2024.
35
OMNIMAX INTERNATIONAL, LLC AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(in thousands)
13. Discontinued Operations
(continued)
There was no income of discontinued operations for the year ended December 31, 2025. The following table summarizes the major
line items included in income of discontinued operations for the year ended December 31, 2024:
| Year Ended |
||||
|
December 31,
2024
|
||||
|
Net sales
|
$
|
7,484
|
||
|
Costs and expenses:
|
||||
|
Cost of goods sold (excluding depreciation and amortization)
|
7,572
|
|||
|
Selling and general (excluding depreciation and amortization)
|
1,020
|
|||
|
Depreciation and amortization
|
328
|
|||
|
Other operating charges
|
424
|
|||
|
Other income, net
|
(17
|
)
|
||
|
Pretax (loss) income from discontinued operations
|
(1,843
|
)
|
||
|
Pretax loss on classification as held for sale
|
—
|
|||
|
Pretax loss on disposal of discontinued operations
|
4,938
|
|||
|
Total pretax (loss) income from discontinued operations
|
(6,781
|
)
|
||
|
Provision for income taxes
|
—
|
|||
|
Loss from discontinued operations
|
$
|
(6,781
|
)
|
|
There were no cash flows for discontinued operations for the year ended December 31, 2025. The following table summarizes the
cash flows for discontinued operations for the year ended December 31, 2024:
| Year Ended |
||||
|
December 31,
2024
|
||||
|
Net cash provided by (used in) operating activities
|
$
|
1,298
|
||
|
Net cash provided by (used in) investing activities
|
$
|
11,218
|
||
14. Related-Party Transactions
Amounts Due to Parent
The Company received cash payments totaling $4.0 million from certain members of management which were collected on behalf of
the Company's parent company. As of December 31, 2025, $1.4 million has not been paid and is reflected as a liability on the consolidated balance sheet.
36
OMNIMAX INTERNATIONAL, LLC AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(in thousands)
15. Other Operating Charges
Other operating charges are comprised of integration and restructuring initiatives, facility closures, acquisition
related costs and other operational initiatives.
For the year ended December 31, 2025
For the year ended December 31, 2025, other operating charges of $16.2 million are primarily comprised of costs to support
strategic initiatives, acquisition related costs and other integration related activities.
Approximately, $5.8 million of professional and legal fees were incurred including consulting costs to support planning
initiatives for strategy, procurement, pricing and operational efficiency programs. Additionally, costs were incurred related to acquisition and divestiture activities in the current year including transaction and other costs of approximately
$2.9 million related to the acquisitions of Nu-Ray Metals and Hancock Enterprises during the current year.
Approximately $5.3 million of charges were incurred related to ongoing integration activities related to strategic planning
activities, operational and footprint optimization and the ongoing integration of the Hancock and Nu-Ray businesses.
Severance, relocation and other compensation costs of $2.2 million included severance related to cost reduction initiatives
during the year and certain retention programs to retain key employees associated with acquisitions and other strategic activities.
For the year ended December 31, 2024
For the year ended December 31, 2024, other operating charges of $18.1 million are primarily comprised of costs to support
strategic initiatives related to the Merger, acquisition related costs and other integration related activities.
Approximately $10.9 million of charges were incurred related to ongoing integration activities after the Merger related to
strategic planning activities, operational and footprint optimization and the ongoing integration of the Flamco and Verde business.
Approximately, $3.0 million of professional and legal fees were incurred including consulting costs to support planning
initiatives for strategy, procurement, pricing and operational efficiency programs. Additionally, legal and advisory costs were incurred related to acquisition and divestiture activities in the current year.
Severance, relocation and other compensation costs of $4.2 million included one time payments to retain key employees,
relocation expenses, and consulting costs related to employee benefit plans.
37
OMNIMAX INTERNATIONAL, LLC AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(in thousands)
16. Subsequent Events
The Company has evaluated subsequent events through February 16, 2026, the issuance date of the consolidated financial
statements to evaluate whether any such events warrant adjustment to any reported amounts or inclusion of additional disclosure. On February 2, 2026, Gibraltar Industries, Inc. (Nasdaq: ROCK), a leading manufacturer and provider of products and
services for the residential, agtech, and infrastructure markets, acquired OmniMax from funds managed by Strategic Value Partners, LLC and its affiliates following receipt of all required regulatory approvals and satisfaction of customary closing
conditions. The all-cash transaction was valued at $1.335 billion, subject to customary adjustments. In connection with the acquisition, the Company's Term Loans and ABL facilities were paid in full.
38
Exhibit 99.2
UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL INFORMATION
On February 2, 2026 (the “Acquisition Date”), Gibraltar Industries, Inc. (“Gibraltar”) completed the previously announced acquisition of OmniMax International, LLC
(“OmniMax”). Pursuant to the Securities Purchase Agreement, dated November 16, 2025 (the “Purchase Agreement”), by and among Gibraltar, Barnsbury Estate LLC (“Seller”) and Arundel Square Garden, LLC (“Arundel”), Gibraltar purchased from Seller all
of the issued and outstanding equity interests of Arundel, which is the indirect owner of 100% of OmniMax (the “Acquisition”). The all-cash transaction was valued at $1.335 billion, subject to customary adjustments.
The Acquisition will be accounted for as a business combination in accordance with accounting principles generally accepted in the United States of America (“US GAAP”)
(pursuant to Accounting Standards Codification Topic 805, Business Combinations (“ASC 805”)), with Gibraltar treated as the “acquirer” and OmniMax treated as the “acquired” company for financial reporting purposes. Gibraltar will control OmniMax as
it will beneficially own 100% of the outstanding membership interests in OmniMax. The unaudited pro forma condensed combined financial statements were prepared in accordance with the acquisition method of accounting. Under the acquisition method of
accounting, the purchase price is allocated to the identifiable tangible and intangible assets acquired and liabilities assumed based on their respective estimated fair values with any excess purchase price allocated to goodwill. Significant
estimates and assumptions were used in determining the preliminary purchase price and the preliminary purchase price allocation reflected in the unaudited pro forma condensed combined financial statements. The process of valuing the net assets of
OmniMax immediately prior to the business combination for purposes of presentation within this unaudited pro forma condensed combined financial information is preliminary. As the unaudited pro forma condensed combined financial statements have been
prepared based on these preliminary estimates, the final amounts recorded may differ materially from the information presented.
In connection with the closing of the Acquisition, Gibraltar entered into new senior secured term loan facilities in an aggregate principal amount of $1.3 billion (the
“Term Loans”), and a new, upsized, senior secured $500 million revolving credit facility (the “Revolving Credit Facility”). Proceeds from the Term Loans, together with borrowings under the Revolving Credit Facility and cash on hand, were used to
fund the Acquisition, to refinance certain indebtedness in connection therewith, to pay related fees, costs and expenses and to fund certain upfront fees.
The following unaudited pro forma condensed combined financial information has been prepared in accordance with Article 11 of Regulation S-X as amended by the final
rule, Release No. 33-10786 “Amendments to Financial Disclosures about Acquired and Disposed Businesses”. Article 11 of Regulation S-X provides requirements to depict the accounting for the Acquisition (“Transaction Accounting Adjustments”) and the
option to present reasonably estimable synergies and other transaction effects that have occurred or are reasonably expected to occur (“Management’s Adjustments”). Gibraltar has elected not to present Management’s Adjustments in the unaudited pro
forma condensed combined financial statements. The results set forth in the unaudited pro forma condensed combined financial information include adjustments that give effect to events that are directly attributable to the Acquisition.
The unaudited pro forma condensed combined balance sheet as of December 31, 2025 gives effect to the Acquisition and the debt financing (see Note 6 for further
details) as if they were consummated on December 31, 2025, and combines the audited consolidated balance sheet of Gibraltar as of December 31, 2025 with the audited consolidated balance sheet of OmniMax as of December 31, 2025.
The unaudited pro forma condensed combined statement of operations for the year ended December 31, 2025 gives effect to the Acquisition and the debt financing (see
Note 6 for further details) as if they were consummated on January 1, 2025, the first day of Gibraltar’s fiscal year 2025, and combines the audited consolidated statement of operations of Gibraltar for the year ended December 31, 2025 with the
audited consolidated statement of operations of OmniMax for the year ended December 31, 2025.
This unaudited pro forma condensed combined financial information has been prepared using the following financial statements:
| • |
Gibraltar’s audited consolidated financial statements, and the related notes thereto, as of and for the year ended December 31, 2025 on Form 10-K filed with the Securities and Exchange Commission
on February 26, 2026; and
|
| • |
OmniMax’s audited consolidated financial statements, and the related notes thereto, as of and for the year ended December 31, 2025 included in this Current Report on Form 8-K.
|
The unaudited pro forma combined condensed financial statements should be read in conjunction with Gibraltar’s and OmniMax’s historical financial statements described
above, and the accompanying notes to the unaudited pro forma combined condensed financial statements, which describe the assumptions and estimates underlying the adjustments set forth therein. The pro forma adjustments, which management believes
are reasonable under the circumstances, are preliminary and are based upon available information and certain assumptions described in the accompanying notes to the unaudited pro forma condensed combined financial information. Accordingly, the
actual financial condition or performance of Gibraltar following completion of the Acquisition in subsequent periods may differ materially from that which is reflected in the unaudited pro forma combined condensed financial statements. The pro
forma adjustments, which are described in the accompanying notes, may be revised as additional information becomes available and is evaluated. Transactions in subsequent periods may differ materially from that which is reflected in the unaudited
pro forma combined condensed financial statements. Additionally, the final determination of the purchase consideration and purchase price allocation, upon the completion of the Acquisition, will be based on OmniMax’s net assets as of the
Acquisition Date and will depend on a number of factors that cannot be predicted with certainty at this time. Actual results and valuations may differ materially from the assumptions within the accompanying unaudited pro forma condensed combined
financial information.
The unaudited pro forma condensed combined financial information presented is for informational purposes only and is not necessarily indicative of the financial
position or results of operations that would have been realized if the Acquisition and the debt financing had been completed on the dates set forth above, nor is it indicative of future results or financial position. The unaudited pro forma
combined condensed financial statements do not include the realization of any cost savings from operating efficiencies, synergies or other activities, or the recognition of any cost increases or dis-synergies that might result from the Acquisition.
In an effort to present the unaudited pro forma condensed combined financial statements in a manner that we believe is clear and most useful to the
potential users of these unaudited pro forma condensed combined financial statements, we have presented the values contained herein in thousands (unless otherwise stated).
GIBRALTAR INDUSTRIES, INC.
UNAUDITED PRO FORMA CONDENSED COMBINED BALANCE SHEET
AS OF DECEMBER 31, 2025
(in thousands)
|
Historical
|
Pro forma
|
|||||||||||||||||||||
|
Gibraltar
(Historical)
|
OmniMax, Reclassified
Note 8(a)
|
Transaction Adjustments
|
Note 5
|
Financing Adjustments
|
Note 6
|
Pro Forma
Combined
|
||||||||||||||||
|
Assets
|
||||||||||||||||||||||
|
Current assets:
|
||||||||||||||||||||||
|
Cash and cash equivalents
|
115,724
|
10,757
|
(1,343,786
|
)
|
(a)
|
1,279,378
|
(a)
|
62,073
|
||||||||||||||
|
Trade receivables, net
|
120,327
|
51,353
|
-
|
-
|
171,680
|
|||||||||||||||||
|
Costs in excess of billings, net
|
26,799
|
-
|
-
|
-
|
26,799
|
|||||||||||||||||
|
Inventories, net
|
116,770
|
128,207
|
7,308
|
(c)
|
-
|
252,285
|
||||||||||||||||
|
Prepaid expenses and other current assets
|
56,904
|
9,668
|
-
|
-
|
66,572
|
|||||||||||||||||
|
Assets of discontinued operations
|
192,362
|
-
|
-
|
-
|
192,362
|
|||||||||||||||||
|
Total current assets
|
628,886
|
199,985
|
(1,336,478
|
)
|
1,279,378
|
771,771
|
||||||||||||||||
|
Property, plant and equipment, net
|
130,456
|
60,978
|
667
|
(d)
|
-
|
192,101
|
||||||||||||||||
|
ROU assets
|
55,355
|
83,857
|
30,666
|
(e)
|
-
|
169,878
|
||||||||||||||||
|
Goodwill
|
415,032
|
120,688
|
430,824
|
(f)
|
-
|
966,544
|
||||||||||||||||
|
Customer relationships, net
|
109,092
|
179,653
|
350,347
|
(g)
|
-
|
639,092
|
||||||||||||||||
|
Other intangibles, net
|
34,464
|
18,810
|
91,190
|
(g)
|
-
|
144,464
|
||||||||||||||||
|
Other assets
|
20,318
|
7,204
|
(17,838
|
)
|
(j)
|
-
|
9,684
|
|||||||||||||||
|
Total assets
|
1,393,603
|
671,175
|
(450,622
|
)
|
1,279,378
|
2,893,534
|
||||||||||||||||
|
Liabilities and Stockholders’ Equity
|
||||||||||||||||||||||
|
Current liabilities:
|
||||||||||||||||||||||
|
Accounts payable
|
108,216
|
39,580
|
-
|
-
|
147,796
|
|||||||||||||||||
|
Accrued expenses
|
155,807
|
42,903
|
(6,733
|
)
|
(e), (i), (h)
|
-
|
191,977
|
|||||||||||||||
|
Billings in excess of costs
|
8,879
|
-
|
-
|
-
|
8,879
|
|||||||||||||||||
|
Current portion of long-term debt
|
-
|
5,960
|
(5,960
|
)
|
(h)
|
13,877
|
(a)
|
13,877
|
||||||||||||||
|
Liabilities of discontinued operations
|
93,120
|
-
|
-
|
-
|
93,120
|
|||||||||||||||||
|
Total current liabilities
|
366,022
|
88,443
|
(12,693
|
)
|
13,877
|
455,649
|
||||||||||||||||
|
Long-term debt
|
-
|
599,780
|
(599,780
|
)
|
(h)
|
1,265,501
|
(a)
|
1,265,501
|
||||||||||||||
|
Deferred income taxes
|
5,116
|
1,369
|
16,248
|
(j)
|
-
|
22,733
|
||||||||||||||||
|
Non-current operating lease liabilities
|
46,199
|
86,540
|
21,386
|
(e)
|
-
|
154,125
|
||||||||||||||||
|
Other non-current liabilities
|
25,868
|
5,538
|
(1,400
|
)
|
(k)
|
-
|
30,006
|
|||||||||||||||
|
Total liabilities
|
443,205
|
781,670
|
(576,239
|
)
|
1,279,378
|
1,928,014
|
||||||||||||||||
|
Stockholders’ equity:
|
||||||||||||||||||||||
|
Preferred stock, $0.01 par value;
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||
|
Common stock, $0.01 par value;
|
345
|
201,658
|
(201,658
|
)
|
(b)
|
-
|
345
|
|||||||||||||||
|
Additional paid-in capital
|
353,018
|
-
|
-
|
-
|
353,018
|
|||||||||||||||||
|
Retained earnings (accumulated loss)
|
831,463
|
(307,716
|
)
|
322,838
|
(b), (i)
|
-
|
846,585
|
|||||||||||||||
|
Accumulated other comprehensive loss
|
(3,683
|
)
|
(4,437
|
)
|
4,437
|
(b)
|
-
|
(3,683
|
)
|
|||||||||||||
|
Treasury stock, at cost
|
(230,745
|
)
|
-
|
-
|
-
|
(230,745
|
)
|
|||||||||||||||
|
Total stockholders’ equity (deficit)
|
950,398
|
(110,495
|
)
|
125,617
|
-
|
965,520
|
||||||||||||||||
|
Total liabilities and stockholders’ equity (deficit)
|
1,393,603
|
671,175
|
(450,622
|
)
|
1,279,378
|
2,893,534
|
||||||||||||||||
See accompanying notes to unaudited pro forma financial information.
GIBRALTAR INDUSTRIES, INC.
UNAUDITED PRO FORMA CONDENSED COMBINED STATEMENT OF OPERATIONS
FOR THE YEAR ENDED DECEMBER 31, 2025
(in thousands)
|
Historical
|
Pro Forma
|
|||||||||||||||||||||
|
Gibraltar (Historical)
|
OmniMax,
Reclassified
Note 8(b)
|
Transaction Adjustments
|
Note 7
|
Financing Adjustments
|
Note 6
|
Pro Forma
Combined
|
||||||||||||||||
|
Net sales
|
1,135,501
|
517,584
|
-
|
-
|
1,653,085
|
|||||||||||||||||
|
Cost of sales
|
830,310
|
374,159
|
8,937
|
(a)
|
-
|
1,213,406
|
||||||||||||||||
|
Gross profit
|
305,191
|
143,425
|
(8,937
|
)
|
-
|
439,679
|
||||||||||||||||
|
Selling, general, and administrative expense
|
182,440
|
104,930
|
23,278
|
(b)
|
-
|
310,648
|
||||||||||||||||
|
Operating income
|
122,751
|
38,495
|
(32,215
|
)
|
-
|
129,031
|
||||||||||||||||
|
Interest (income) expense, net
|
(1,747
|
)
|
56,310
|
(56,365
|
)
|
(c)
|
82,096
|
(b)
|
80,294
|
|||||||||||||
|
Other (income), net
|
(2,078
|
)
|
(998
|
)
|
-
|
-
|
(3,076
|
)
|
||||||||||||||
|
Income (loss) before taxes from continuing operations
|
126,576
|
(16,817
|
)
|
24,150
|
(82,096
|
)
|
51,813
|
|||||||||||||||
|
Provision for income taxes
|
29,020
|
985
|
6,279
|
(d)
|
(21,345
|
)
|
(c)
|
14,939
|
||||||||||||||
|
Net income (loss) from continuing operations
|
97,556
|
(17,802
|
)
|
17,871
|
(60,751
|
)
|
36,874
|
|||||||||||||||
|
Earnings per share from income from continuing operations:
|
||||||||||||||||||||||
|
Basic
|
3.27
|
1.23
|
||||||||||||||||||||
|
Diluted
|
3.25
|
1.23
|
||||||||||||||||||||
|
|
||||||||||||||||||||||
|
Weighted average number of shares outstanding:
|
||||||||||||||||||||||
|
Basic
|
29,875
|
29,875
|
||||||||||||||||||||
|
Diluted
|
29,984
|
29,984
|
||||||||||||||||||||
See accompanying notes to the Unaudited Pro Forma Condensed Combined Financial Statements
NOTES TO THE UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL INFORMATION
Note 1 – Description of the transaction
On November 16, 2025, Gibraltar entered into the Purchase Agreement with Seller and Arundel. On the Acquisition Date, pursuant to the terms of the Purchase Agreement,
Gibraltar purchased 100% of the issued and outstanding equity interests of Arundel, which is the 100% indirect owner of OmniMax, for cash consideration (as further described in Note 3).
Additionally, OmniMax’s historical debt was repaid by Gibraltar in connection with the Acquisition (as further described in Note 6). To fund the Acquisition, Gibraltar
used a combination of existing cash resources and proceeds from committed debt financing of $1.8 billion (as further described in Note 6).
Note 2 – Basis of presentation
The unaudited pro forma condensed combined financial information and related notes are prepared in accordance with Article 11 of Regulation S-X as amended by the final
rule, Release No. 33-10786 “Amendments to Financial Disclosures about Acquired and Disposed Businesses”.
The Acquisition will be accounted for under the acquisition method of accounting for business combinations pursuant to the provisions of ASC 805 with Gibraltar treated
as the “acquirer” and OmniMax treated as the “acquired” company for financial reporting purposes. Gibraltar will control OmniMax as it will beneficially own 100% of the outstanding membership interests in OmniMax. Under the acquisition method of
accounting, the estimated purchase price will be allocated to OmniMax’s assets acquired and liabilities assumed based upon their estimated fair values, using the fair value concepts defined in ASC Topic 820, Fair Value Measurement, at the date of
completion of the Acquisition. Any excess purchase price over the preliminary estimate of the fair value of identified assets acquired and liabilities assumed will be recognized as goodwill. Significant judgment is required in determining the
preliminary fair values of identified intangible assets, property, plant and equipment, inventories, certain other assets, and assumed liabilities. These preliminary valuations of assets acquired, and liabilities assumed are determined using
market, income and cost approaches from the perspective of a market participant, which requires estimates and assumptions including, but not limited to, estimating future cash flows in addition to developing the appropriate market discount rates
and obtaining available market pricing for comparable assets. The final valuation may materially change the allocation of the purchase price, which could materially affect the fair values assigned to the assets and liabilities and could result in a
material change to the unaudited pro forma condensed combined financial information.
The historical audited and unaudited consolidated financial statements of Gibraltar were prepared in accordance with US GAAP and are presented in US dollars. The
historical audited consolidated financial statements and unaudited consolidated financial statements of OmniMax were prepared in accordance with US GAAP and shown in US dollars.
Certain reclassifications have been made in order to align the historical presentation of OmniMax to Gibraltar. Refer to Note 8 for these reclassification adjustments.
The unaudited pro forma condensed combined balance sheet as of December 31, 2025 gives effect to the Acquisition and the debt financing as if they were consummated on
December 31, 2025 and combines the audited consolidated balance sheet of Gibraltar as of December 31, 2025 with the audited consolidated balance sheet of OmniMax as of December 31, 2025.
NOTES TO THE UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL INFORMATION
The unaudited pro forma combined statements of operations for the year ended December
31, 2025 gives effect to the Acquisition and the debt financing (see Note 6 for further details) as if they were consummated on January 1, 2025, the first day of Gibraltar’s fiscal year 2025, and combines
the audited consolidated statement of operations of Gibraltar for the year ended December 31, 2025 with the audited consolidated statement of operations of OmniMax for the year ended December 31, 2025.
The unaudited pro forma condensed combined financial information is based on the information available at the time of its preparation and is not necessarily indicative
of what the actual results of operations and financial position would have been had the Acquisition and the debt financing taken place on the dates indicated, nor is it indicative of the future consolidated results of operations or financial
position of Gibraltar. Actual results may differ materially from the assumptions within the unaudited pro forma condensed combined financial information.
The unaudited pro forma combined condensed financial statements are intended to provide information about the impact of the Acquisition as if it had been consummated
earlier. The pro forma adjustments are based on available information and certain assumptions that management believes are factually supportable and are expected to have an impact on the consolidated results of operations or financial position of
Gibraltar.
Accounting policies and reclassification
For the purposes of preparing the unaudited pro forma condensed combined financial information, Gibraltar conducted a preliminary review of OmniMax’s accounting
policies to identify significant differences. Based on its preliminary review, management identified certain reclassification adjustments to conform OmniMax’s historical financial statement presentation to Gibraltar’s financial statement
presentation (as presented in Note 8 below). Management will perform a comprehensive review of the two entities’ accounting policies. As a result of the review, management
may identify differences between the financial statement classifications of the two entities which, when conformed, could have a material impact on the consolidated financial statements of OmniMax and Gibraltar. The unaudited pro forma condensed combined financial information has been prepared in a manner consistent with Gibraltar’s pre-Acquisition accounting policies.
NOTES TO THE UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL INFORMATION
Note 3 – Consideration transferred
The following table presents the preliminary estimate of the fair value of the consideration transferred for the Acquisition:
|
(in thousands)
|
||||
|
Cash consideration to former shareholders (a)
|
$
|
703,593
|
||
|
Indebtedness payoff (b)
|
630,193
|
|||
|
Escrow payments (c)
|
10,000
|
|||
|
Total consideration transferred
|
$
|
1,343,786
|
||
Notes:
| (a) |
Reflects estimated cash consideration to Seller of $703.6 million.
|
| (b) |
Represents repayment of OmniMax’s existing debt of $630.2 million.
|
| (c) |
Represents amount deposited in escrow account of $10.0 million.
|
Note 4 – Preliminary fair values of assets acquired and liabilities assumed
The following table presents preliminary estimates of fair values of OmniMax’s assets that Gibraltar acquired and OmniMax’s liabilities that Gibraltar
assumed as of the Acquisition Date. Gibraltar’s preliminary estimates are based on the information that was available as of the date of this filing. As discussed in Note 2 above, the preliminary estimated allocation will be subject to further
refinement, as new information becomes available, and may result in material changes. These changes, as discussed herein, will primarily relate to the estimated fair value of the consideration transferred and the fair value assigned to all tangible
and intangible assets and liabilities acquired and identified. The final purchase price and goodwill could differ significantly from the current estimate, which could materially impact these unaudited pro forma condensed combined financial
statements.
|
(in thousands)
|
||||
|
Preliminary purchase price consideration transferred (a)
|
$
|
1,343,786
|
||
|
Assets acquired:
|
||||
|
Cash and cash equivalents
|
$
|
10,757
|
||
|
Trade receivables
|
51,353
|
|||
|
Inventories, net
|
135,515
|
|||
|
Prepaid expenses and other current assets
|
9,668
|
|||
|
Property, plant and equipment, net
|
61,645
|
|||
|
ROU assets
|
114,523
|
|||
|
Customer relationships, net
|
530,000
|
|||
|
Other intangibles, net
|
110,000
|
|||
|
Other assets
|
7,204
|
|||
|
Total preliminary fair value of assets acquired (b)
|
1,030,665
|
|||
|
Liabilities assumed:
|
||||
|
Accounts payable
|
39,580
|
|||
|
Accrued expenses
|
51,292
|
|||
|
Deferred income taxes
|
35,455
|
|||
|
Non-current operating lease liabilities
|
107,926
|
|||
|
Other non-current liabilities
|
4,138
|
|||
|
Total preliminary fair value of liabilities assumed (c)
|
$
|
238,391
|
||
|
Net assets acquired (d) = (b) – (c)
|
$
|
792,274
|
||
NOTES TO THE UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL INFORMATION
This preliminary purchase price allocation has been used to prepare the Transaction Accounting Adjustments in the unaudited pro forma condensed
combined balance sheet and unaudited pro forma condensed combined statement of operations presented above. The final purchase price allocation will be determined when Gibraltar has completed the detailed valuations and necessary calculations. The
estimated purchase price of the Acquisition has been allocated on a preliminary basis to the acquired tangible and identifiable intangible assets and assumed liabilities based on management’s current estimate of fair value with the excess cost over
net tangible and identifiable intangible assets acquired being determined as goodwill. Management retained the services of a third party to assist in the preliminary valuation of the identifiable intangible assets acquired. These allocations are
subject to change pending a final determination of the purchase price of OmniMax, the identification of additional acquired assets and assumed liabilities and the allocation of the final purchase price to the fair value of acquired assets and
assumed liabilities.
The completion of Gibraltar’s accounting for the Acquisition, including assessing accounting policies for conformity, the determination of final
purchase price, the identification of acquired assets and assumed liabilities, the allocation of the final purchase price to the fair value of acquired assets and assumed liabilities and changes in the amortization periods of amortizable assets may
cause differences from the information presented herein and those differences may be material.
Note 5 - Adjustments to the Unaudited Pro Forma Condensed Combined Balance Sheet as of December 31, 2025
| a. |
Represents consideration transferred to acquire OmniMax; refer to Note 3.
|
| b. |
Reflects elimination of the historical OmniMax’s member’s deficit represented by the following components:
|
|
As of
|
||||
|
(in thousands)
|
December 31, 2025
|
|||
|
Member’s capital
|
$
|
201,658
|
||
|
Accumulated loss
|
(307,716
|
)
|
||
|
Accumulated other comprehensive loss, net
|
(4,437
|
)
|
||
|
OmniMax’s member’s deficit
|
$
|
(110,495
|
)
|
|
| c. |
Represents fair value step up adjustment of $7.3 million to existing inventory.
|
| d. |
Represents fair value step up adjustment of $0.7 million to existing property, plant and equipment.
|
| e. |
Represents adjustment to remeasure acquired lease liabilities and ROU assets in accordance with ASC 842, Leases. Details of adjustments to ROU assets and lease liabilities is provided below:
|
|
As of
|
||||
|
(in thousands)
|
December 31, 2025
|
|||
|
Elimination of OmniMax’s historical net book value of ROU assets
|
$
|
(83,857
|
)
|
|
|
Preliminary remeasurement of acquired ROU assets
|
114,523
|
|||
|
Net pro forma transaction accounting adjustment to ROU assets, net
|
$
|
30,666
|
||
|
As of
|
||||
|
(in thousands)
|
December 31, 2025
|
|||
|
Elimination of OmniMax’s historical non-current operating lease liabilities
|
$
|
(86,540
|
)
|
|
|
Preliminary remeasurement of non-current operating lease liabilities
|
107,926
|
|||
|
Net pro forma transaction accounting adjustment to non-current operating lease liabilities
|
$
|
21,386
|
||
NOTES TO THE UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL INFORMATION
|
As of
|
||||
|
(in thousands)
|
December 31, 2025
|
|||
|
Elimination of OmniMax’s historical current operating lease liabilities
|
$
|
(4,921
|
)
|
|
|
Preliminary remeasurement of current operating lease liabilities
|
5,678
|
|||
|
Net pro forma transaction accounting adjustment to accrued expenses
|
$
|
757
|
||
| f. |
Represents the elimination of $120.7 million of historical goodwill of OmniMax and the preliminary recognition of $551.5 million of goodwill pertaining to this Acquisition, which is not expected to
be deductible for tax purposes.
|
| g. |
Represents the elimination of historical values of the OmniMax’s intangibles of $198.5 million, which includes $179.7 million of customer relationships and $18.8 million of trade names, and the
preliminary recognition of $640.0 million of identifiable intangible assets attributable to the transaction. The following shows a breakdown of the preliminary fair value of
intangible assets and their respective estimated useful lives:
|
|
(USD in thousands)
|
Estimated
fair value
|
Estimated
Useful Lives
|
Estimated annual
amortization expense
|
||||||
|
Trade names
|
$
|
110,000
|
18 years
|
6,111
|
|||||
|
Customer Relationships
|
530,000
|
15 years
|
35,333
|
||||||
|
Identifiable intangible assets
|
$
|
640,000
|
41,444
|
||||||
Pro forma amortization is preliminary and based on the use of straight-line amortization. The amount of amortization following the Acquisition may
differ significantly between periods based upon the final values assigned, amortization methodology used for each identifiable intangible asset and estimated useful lives for each identifiable intangible asset.
Refer to Note 7(b) for details of proforma adjustments pertaining to amortization of intangibles.
| h. |
Represents settlement of OmniMax’s outstanding debt by Gibraltar:
|
|
As of
|
||||
|
(in thousands)
|
December 31, 2025
|
|||
|
Accrued expenses
|
$
|
343
|
||
|
Current portion of long-term debt
|
5,960
|
|||
|
Long-term debt
|
599,780
|
|||
|
Total outstanding debt
|
606,083
|
|||
| i. |
Represents the accrual of Gibraltar’s non-recurring transaction costs of $15.1 million related to the
transaction including fees expected to be paid for financial advisory services, legal services, and professional accounting services. These costs are expected to be incurred within twelve months from the consummation of the Acquisition. In addition, $8.0 million related to success-based costs incurred by OmniMax as a result of the sale were considered as assumed liabilities (forming part of liabilities assumed as per Note 4 above).
|
| j. |
Represents an increase to deferred tax liabilities of $34.1 million based on the blended foreign, federal, and state statutory rate of approximately 26% multiplied by the fair value adjustments
related to the assets acquired and liabilities assumed with an offsetting adjustment to Goodwill. Further, certain consequential reclassification adjustments were made to Gibraltar’s deferred tax assets and liabilities reducing both amounts
by $17.8 million. These estimates are subject to further review by management of Gibraltar and OmniMax, which may result in material adjustments to deferred taxes.
|
NOTES TO THE UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL INFORMATION
| k. |
Represents the elimination of $1.4 million for Due to Investors/SVP Owners.
|
Note 6 – Financing Adjustments
In connection with Acquisition, Gibraltar entered into new senior secured term loan facilities in an aggregate principal amount of $1.3 billion and a
new, upsized $500 million revolving credit facility (the “New Credit Facilities”).
Gibraltar financed the Acquisition in part using the net proceeds from the New Credit Facilities, which included a $650 million Term Loan A (the “Term
Loan A”), and a $650 million Term Loan B (the “Term Loan B”) and borrowings under the new revolving credit facility in the amount of $10.0 million. The proceeds from the New Credit Facilities, issued at discount, were used to finance the
Acquisition and to repay certain existing indebtedness of OmniMax, repayment of which is reflected as part of the consideration transferred (refer to Note 3).
| a. |
Represents the issuance of borrowings under the New Credit Facilities and the receipt of net cash proceeds of $1.279 billion after giving effect to original issue discounts,
and other related financing costs. The borrowings under the New Credit Facilities are reflected as $13.9 million in the current portion of long‑term debt and $1.265 billion in long‑term debt on the pro forma balance sheet.
|
| b. |
Represents an adjustment to recognize interest expense and the amortization of debt issuance costs associated with the Term Loans, resulting in an incremental expense of $82.1
million on a pro forma basis.
|
| c. |
For Term Loan A, the applicable interest rate ranges from 1.375% to 2.25% for Term SOFR loans and 0.375% to 1.25% for Base Rate loans, in each case based on Gibraltar’s
consolidated first lien net leverage ratio. For Term Loan B, the applicable interest rate ranges from 1.75% to 2.25% for Term SOFR loans and 0.75% to 1.25% for Base Rate loans, in each case based on Gibraltar’s consolidated first lien net
leverage ratio. Interest on the Term Loans is currently based on SOFR+2.00% for Term Loan A and SOFR+2.25% for Term Loan B. A 1/8 of a percentage point increase or decrease in the benchmark rate would result in a change in incremental
annual interest expense of approximately $1.6 million.
|
| d. |
Reflects the income tax effect of the unaudited pro forma financing adjustments, based on a blended
foreign, federal, and state statutory rate of approximately 26%. The effective tax rate of the combined company could be significantly different than what is presented in these unaudited pro forma condensed combined financial statements depending on post-Acquisition activities, including restructuring, if any.
|
NOTES TO THE UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL INFORMATION
Note 7 - Adjustments to the Unaudited Pro Forma Condensed Combined Statements
| a. |
Represents the following adjustments to cost of sales:
|
|
(in thousands)
|
Year ended
December 31, 2025
|
|||
|
Fair value step-up of the existing inventory written-off (Refer to note (i) below)
|
$
|
7,308
|
||
|
Reversal of depreciation for historical property, plant & equipment
|
(7,340
|
)
|
||
|
Recognition of depreciation on property, plant & equipment recognized as part of the Acquisition
|
7,415
|
|||
|
Reversal of historical lease expense
|
(10,731
|
)
|
||
|
Recognition of lease expense based on lease remeasurement as part of the Acquisition
|
12,285
|
|||
|
Net pro forma transaction accounting adjustment—cost of sales expenses
|
$
|
8,937
|
||
Notes:
| i. |
Represents adjustment to increase cost of goods sold by $7.3 million for the year ended December 31, 2025 as it is expected that the fair value step-up of the existing inventory will result in an
increase to cost of goods sold as the existing inventory is expected to be sold within one year of the Acquisition.
|
| b. |
Represents the following adjustments to selling, general and administrative expenses:
|
|
(in thousands)
|
Year ended
December 31, 2025
|
|||
|
Reversal of historical amortization expense for historical intangibles
|
$
|
(33,344
|
)
|
|
|
Recognition of amortization pertaining to intangibles recognized as part of the Acquisition
|
41,444
|
|||
|
Reversal of depreciation for historical property, plant & equipment
|
(1,999
|
)
|
||
|
Recognition of depreciation on property, plant & equipment recognized as part of the Acquisition
|
2,019
|
|||
|
Reversal of historical lease expense
|
(1,118
|
)
|
||
|
Recognition of lease expense based on lease remeasurement as part of the Acquisition
|
1,154
|
|||
|
Transaction costs expected to be incurred (Refer to note (i) below)
|
15,122
|
|||
|
Net pro forma
transaction accounting adjustment— selling, general and administrative expenses
|
$
|
$23,278
|
||
Notes:
| i. |
Represents the accrual of Gibraltar’s non-recurring transaction costs of $15.1 million related to the Acquisition
including fees expected to be paid for financial advisory services, legal services, and professional accounting services. These costs are expected to be incurred within twelve months from the consummation of the transaction.
|
NOTES TO THE UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL INFORMATION
| c. |
Represents the elimination of interest expense of $56.4 million for the year ended December 31, 2025 related to the extinguishment of OmniMax’s term loan and incremental term loan upon consummation
of the Acquisition.
|
| d. |
Reflects the income tax effect of the unaudited pro forma adjustments, based on a blended foreign, federal, and state statutory rate of approximately 26%. The effective tax rate of the combined
company could be significantly different than what is presented in these unaudited pro forma condensed combined financial statements depending on post-Acquisition activities, including restructuring, if any.
|
| e. |
The pro forma combined basic and diluted earnings per share have been adjusted to reflect the pro forma net income from continuing operations for the year ended December 31, 2025. As there were no
shares issued as part of the purchase price, basic and diluted pro forma weighted average shares outstanding are the same as the weighted average shares outstanding for the year ended December 31, 2025.
|
For the year ended December 31, 2025, the pro forma weighted average shares outstanding and proforma net income (loss) per share were calculated as
follows:
|
(in thousands, except per share data)
|
Year ended
December 31, 2025
|
|||
|
Pro forma combined net income from continuing operations attributable to common stockholders
|
36,874
|
|||
|
Historical weighted-average number of common shares outstanding
|
||||
|
Basic
|
29,875
|
|||
|
Diluted
|
29,984
|
|||
|
Pro forma weighted-average number of common shares outstanding
|
||||
|
Basic
|
29,875
|
|||
|
Diluted
|
29,984
|
|||
|
Pro forma net income per common share
|
||||
|
Basic
|
1.23
|
|||
|
Diluted
|
1.23
|
|||
NOTES TO THE UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL INFORMATION
Note 8 – Reclassification Adjustments
The tables below represent the reclassification adjustments for certain financial statement line items, as reported by OmniMax under US GAAP, to align with the
expected classifications of Gibraltar, post-Acquisition. Those balances not specifically referenced below have been presented within the equivalent Gibraltar caption.
| a. |
Reclassification of OmniMax’s balance sheet to conform to Gibraltar’s presentation
|
OmniMax International, LLC
Balance Sheet as of December 31, 2025
Reclassification Adjustments
|
OmniMax
Historical
|
Reclassification
|
Notes
|
OmniMax
Reclassified
|
||||||||||
|
Assets:
|
|||||||||||||
|
Current assets:
|
|||||||||||||
|
Cash and cash equivalents
|
10,757
|
-
|
10,757
|
||||||||||
|
Trade receivables
|
53,587
|
(2,234
|
)
|
(a)
|
51,353
|
||||||||
|
Inventories, net
|
128,207
|
-
|
128,207
|
||||||||||
|
Income taxes receivable
|
1,207
|
(1,207
|
)
|
(b)
|
-
|
||||||||
|
Prepaid expenses and other current assets
|
6,227
|
3,441
|
(a), (b)
|
9,668
|
|||||||||
|
Total current assets
|
199,985
|
-
|
199,985
|
||||||||||
|
Property, plant and equipment, net
|
60,978
|
-
|
60,978
|
||||||||||
|
ROU assets
|
83,857
|
-
|
83,857
|
||||||||||
|
Goodwill
|
120,688
|
-
|
120,688
|
||||||||||
|
Customer relationships, net
|
179,653
|
-
|
179,653
|
||||||||||
|
Other intangibles, net
|
18,810
|
-
|
18,810
|
||||||||||
|
Other assets
|
7,204
|
-
|
7,204
|
||||||||||
|
Total assets
|
$
|
671,175
|
-
|
671,175
|
|||||||||
|
Liability and Stockholders’ equity
|
|||||||||||||
|
Current liabilities:
|
|||||||||||||
|
Current portion of long-term debt
|
5,960
|
5,960
|
|||||||||||
|
Accounts payable
|
39,580
|
-
|
39,580
|
||||||||||
|
Accrued expenses
|
42,560
|
343
|
(c)
|
42,903
|
|||||||||
|
Accrued interest payable
|
343
|
(343
|
)
|
(c)
|
-
|
||||||||
|
Total current liabilities
|
88,443
|
-
|
88,443
|
||||||||||
|
Long-term debt
|
599,780
|
-
|
599,780
|
||||||||||
|
Deferred income taxes
|
1,369
|
-
|
1,369
|
||||||||||
|
Non-current operating lease liabilities
|
86,540
|
(d)
|
86,540
|
||||||||||
|
Other non-current liabilities
|
5,538
|
(e)
|
5,538
|
||||||||||
|
Due to investors/SVP owners
|
1,400
|
(1,400
|
)
|
(e)
|
-
|
||||||||
|
Other liabilities
|
90,678
|
(90,678
|
)
|
(d), (e)
|
-
|
||||||||
|
Total liabilities
|
781,670
|
-
|
781,670
|
||||||||||
|
Stockholders’ equity:
|
-
|
||||||||||||
|
Member’s capital
|
201,658
|
-
|
201,658
|
||||||||||
|
Accumulated loss
|
(307,716
|
)
|
-
|
(307,716
|
)
|
||||||||
|
Accumulated other comprehensive loss
|
(4,437
|
)
|
-
|
(4,437
|
)
|
||||||||
|
Total member’s deficit
|
(110,495
|
)
|
-
|
(110,495
|
)
|
||||||||
|
Total liabilities and member’s deficit
|
$
|
671,175
|
671,175
|
||||||||||
NOTES TO THE UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL INFORMATION
Notes:
| a. |
Represents reclassification of accrued revenue of $2.2 million from Trade receivables to Prepaid expenses and other
current assets to conform to Gibraltar’s Balance Sheet presentation.
|
| b. |
Represents reclassification of $1.2 million from Income Tax Receivable to Prepaid expenses and other current assets to conform to Gibraltar’s Balance Sheet presentation.
|
| c. |
Represents reclassification of $0.3 million from Accrued interest payable to Accrued expenses to conform to Gibraltar’s Balance Sheet presentation.
|
| d. |
Represents reclassification of $86.5 million from other liabilities to non-current operating lease liabilities to conform to Gibraltar’s Balance Sheet presentation.
|
| e. |
Represents reclassification of $1.4 million from Due to Investors/SVP Owners and $4.1 million from other liabilities to other non- current liabilities to conform to Gibraltar’s Balance Sheet
presentation.
|
NOTES TO THE UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL INFORMATION
| b. |
Reclassification of OmniMax’s income statement to conform to Gibraltar’s presentation
|
OmniMax International, LLC
Income Statement for the Year Ended December 31, 2025
Reclassification Adjustments
|
Particulars
|
OmniMax
Historical
|
Reclassification
|
Notes
|
OmniMax
Reclassified
|
|||||||||
|
Net Sales
|
517,584
|
-
|
517,584
|
||||||||||
|
Cost of sales
|
366,819
|
7,340
|
(a)
|
374,159
|
|||||||||
|
Gross Profit
|
150,765
|
7,340
|
143,425
|
||||||||||
|
Selling, general, and administrative expense
|
53,354
|
51,576
|
(a), (b)
|
104,930
|
|||||||||
|
Depreciation and amortization
|
42,683
|
(42,683
|
)
|
(a)
|
-
|
||||||||
|
Other operating charges
|
16,233
|
(16,233
|
)
|
(b)
|
-
|
||||||||
|
Operating income
|
38,495
|
-
|
38,495
|
||||||||||
|
Interest (income) expense, net
|
(56,365
|
)
|
(55
|
)
|
(c)
|
56,310
|
|||||||
|
Other (income), net
|
(1,053
|
)
|
55
|
(c)
|
(998
|
)
|
|||||||
|
Loss before income taxes from continuing operations
|
(16,817
|
)
|
-
|
(16,817
|
)
|
||||||||
|
Provision for income taxes
|
985
|
-
|
985
|
||||||||||
|
Income from continuing operations
|
(17,802
|
)
|
(17,802
|
)
|
|||||||||
Notes:
| a. |
Represents reclassification of $42.7 million of Depreciation and amortization by OmniMax as $7.3 million of Cost of sales and $35.3 million of Selling, general and administrative expense to conform
to Gibraltar’s presentation.
|
| b. |
Represents reclassification of $16.2 million of Other operating charges by OmniMax as Selling, general and administrative expense to conform to Gibraltar’s presentation.
|
| c. |
Represents reclassification of Interest income by OmniMax as Interest (income) expense, net to conform to Gibraltar’s presentation.
|