| | |
No Exercise of
Over-Allotment |
| |
Full Exercise of
Over-Allotment |
| ||||||||||||||||||
| | |
Per Share
|
| |
Total
|
| |
Per Share
|
| |
Total
|
| ||||||||||||
Public offering price
|
| | | $ | 7.2500 | | | | | $ | 18,850,000 | | | | | $ | 7.2500 | | | | | $ | 21,677,500 | | |
Underwriting discounts and commissions(1)
|
| | | $ | 0.3625 | | | | | $ | 942,500 | | | | | $ | 0.3625 | | | | | $ | 1,083,875 | | |
Proceeds to us, before expenses
|
| | | $ | 6.8875 | | | | | $ | 17,907,500 | | | | | $ | 6.8875 | | | | | $ | 20,593,625 | | |
| | |
Page
|
| |||
| | | | S-ii | | | |
| | | | S-1 | | | |
| | | | S-3 | | | |
| | | | S-8 | | | |
| | | | S-9 | | | |
| | | | S-9 | | | |
| | | | S-10 | | | |
| | | | S-11 | | | |
| | | | S-12 | | | |
| | | | S-13 | | | |
| | | | S-21 | | | |
| | | | S-21 | | | |
| | | | S-21 | | |
| | | | | i | | | |
| | | | | 1 | | | |
| | | | | 2 | | | |
| | | | | 2 | | | |
| | | | | 4 | | | |
| | | | | 4 | | | |
| | | | | 4 | | | |
| | | | | 4 | | | |
| | | | | 6 | | | |
| | | | | 13 | | | |
| | | | | 18 | | | |
| | | | | 19 | | | |
| | | | | 20 | | | |
| | | | | 21 | | | |
| | | | | 23 | | | |
| | | | | 23 | | | |
| | | | | 23 | | | |
| | | | | 23 | | |
| | |
As of September 30, 2020
|
| |||||||||
| | |
Actual
(unaudited) |
| |
As
Adjusted (unaudited) |
| ||||||
| | |
(in thousands, except share amounts)
|
| |||||||||
Cash and Cash Equivalents
|
| | | $ | 12,939 | | | | | $ | 30,600 | | |
Liabilities: | | | | | | | | | | | | | |
Notes payable, current portion
|
| | | $ | 10,794 | | | | | $ | 10,794 | | |
Notes payable, net of current portion
|
| | | | 12,908 | | | | | | 12,908 | | |
Total liabilities
|
| | | $ | 23,702 | | | | | $ | 23,702 | | |
Stockholders’ Equity: | | | | | | | | | | | | | |
Preferred stock, $0.01 par value per share, 1,500,000 shares authorized, 0
shares issued and outstanding |
| | | $ | — | | | | | $ | — | | |
Common stock, $0.01 par value per share, 44,000,000 shares authorized,
16,283,584 shares issued and 15,899,425 shares outstanding as of September 30, 2020 and 18,883,584 shares issued and 18,499,425 shares outstanding as adjusted |
| | | | 163 | | | | | | 189 | | |
Treasury stock at cost, 384,159 shares
|
| | | | (5,017) | | | | | | (5,017) | | |
Additional paid-in-capital
|
| | | | 398,449 | | | | | | 416,084 | | |
Accumulated deficit
|
| | | | (264,112) | | | | | | (264,112) | | |
Accumulated other comprehensive income
|
| | | | 613 | | | | | | 613 | | |
Total Stockholders’ Equity
|
| | | | 130,096 | | | | | | 147,757 | | |
Total Capitalization
|
| | | $ | 153,798 | | | | | $ | 160,665 | | |
|
Public offering price per share
|
| | | | | | | | | $ | 7.25 | | |
|
Net tangible book value (deficit) per share as of September 30, 2020
|
| | | $ | (0.23) | | | | | | | | |
|
Increase in net tangible book value (deficit) per share attributable to this offering
|
| | | $ | 0.99 | | | | | | | | |
|
As adjusted net tangible book value (deficit) per share after giving effect to this offering
|
| | | | | | | | | $ | 0.76 | | |
|
Dilution in net tangible book value per share to new investors
|
| | | | | | | | | $ | 6.49 | | |
Underwriter
|
| |
Number of Shares
|
| |||
Roth Capital Partners, LLC
|
| | | | 2,080,000 | | |
Craig-Hallum Capital Group LLC
|
| | | | 390,000 | | |
Barrington Research Associates, Inc.
|
| | | | 130,000 | | |
Total
|
| | | | 2,600,000 | | |
| | |
Per Share
|
| |
Total
|
| ||||||||||||||||||
| | |
Without
Over- allotment |
| |
With
Over- allotment |
| |
Without
Over- allotment |
| |
With
Over- allotment |
| ||||||||||||
Public offering price
|
| | | $ | 7.2500 | | | | | $ | 7.2500 | | | | | $ | 18,850,000 | | | | | $ | 21,677,500 | | |
Underwriting discounts and commissions paid by us
|
| | | $ | 0.3625 | | | | | $ | 0.3625 | | | | | $ | 942,500 | | | | | $ | 1,083,875 | | |
| | | | | i | | | |
| | | | | 1 | | | |
| | | | | 2 | | | |
| | | | | 2 | | | |
| | | | | 4 | | | |
| | | | | 4 | | | |
| | | | | 4 | | | |
| | | | | 4 | | | |
| | | | | 6 | | | |
| | | | | 13 | | | |
| | | | | 18 | | | |
| | | | | 19 | | | |
| | | | | 20 | | | |
| | | | | 21 | | | |
| | | | | 23 | | | |
| | | | | 23 | | | |
| | | | | 23 | | | |
| | | | | 23 | | |
| | |
2013
|
| |
2014
|
| |
2015
|
| |
2016
|
| |
2017
|
| |||||||||||||||
Ratio of earnings to fixed charges
|
| | | | 37.14 | | | | | | 89.47 | | | | | | — | | | | | | 62.05 | | | | | | — | | |
Deficiency of earnings available to cover fixed charges (in thousands)
|
| | | | N/A | | | | | | N/A | | | | | $ | (1,538) | | | | | | N/A | | | | | $ | (5,626) | | |