Exhibit 99.4

 

 

UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL STATEMENTS

 

On March 17, 2023 (the “Closing Date”), Crown Crafts, Inc. (the “Company”) completed the acquisition of Manhattan Group, LLC (“Manhattan Group”) (the “Acquisition”), and its wholly-owned subsidiary Manhattan Toy Europe Limited, pursuant to the Equity Purchase Agreement, dated as of such date, between the Company and H Enterprises International, LLC (“Seller”), whereby the Company purchased all of the issued and outstanding membership interests of Manhattan Group from Seller (the “Purchase Agreement”). The purchase price for the Acquisition was $17.0 million in cash, on a cash-free, debt-free basis, subject to adjustment to the extent that actual net working capital as of the Closing Date differs from target net working capital of $13.75 million. The Acquisition was funded with available cash and borrowings under the Company’s line of credit with The CIT Group/Commercial Services.

 

The Acquisition will be accounted for under the acquisition method of accounting for business combinations under the provisions of Financial Accounting Standards Board Accounting Standards Codification Topic 805, Business Combinations, with the Company being the accounting acquirer under this guidance. The accompanying unaudited pro forma condensed combined financial statements, and the related notes thereto, were prepared in accordance with Article 11 of Regulation S-X, as amended by SEC Final Rule Release No. 33-10786, Amendments to Financial Disclosures About Acquired and Disposed Businesses, and are presented to illustrate the estimated effects of the Acquisition and the issuance of debt used to fund the Acquisition.

 

The accompanying unaudited pro forma condensed combined balance sheet combines the Company’s historical consolidated balance sheet as of January 1, 2023 with Manhattan Group’s historical consolidated balance sheet as of December 31, 2022, giving effect to the Acquisition as if it was completed on January 1, 2023.

 

The accompanying unaudited pro forma condensed combined statement of income for the year ended April 3, 2022 (“Fiscal 2022”) combines the Company’s historical consolidated statement of income for its Fiscal 2022 with Manhattan Group’s consolidated statement of income for its fiscal year ended December 31, 2021. The accompanying unaudited pro forma condensed combined statement of income for the nine-month period ended January 1, 2023 combines the Company’s historical consolidated statement of income for the nine-month period ended January 1, 2023 with Manhattan Group’s consolidated statement of income for the nine-month period ended December 31, 2022. The accompanying unaudited pro forma condensed combined statements of income give effect to the Acquisition as if it was completed on March 29, 2021.

 

The estimated purchase price of the Acquisition will be allocated to the assets acquired and liabilities assumed based upon their estimated fair values as of the Closing Date. Any excess value of the estimated consideration transferred over the net assets acquired will be recognized as goodwill. The Company has made a preliminary allocation of the purchase price to the assets acquired and liabilities assumed based on management’s preliminary valuation of the fair value of tangible and intangible assets acquired and liabilities assumed using information currently available. The finalization of the Company’s purchase accounting assessment may result in changes to the valuation of assets acquired and liabilities assumed, which could have a material impact on the presentation of the accompanying unaudited pro forma condensed combined financial statements.

 

The unaudited pro forma condensed combined financial statements, and the related notes thereto, should be read in conjunction with the Company’s audited consolidated financial statements included in the Company’s Annual Report on Form 10-K for the year ended April 3, 2022, and Manhattan Group’s audited consolidated financial statements as of December 31, 2022, and for the year then ended, which are included in this Amendment No. 1 to Current Report on Form 8-K/A. Assumptions underlying the pro forma adjustments are described in the accompanying notes, which should be read in conjunction with the accompanying unaudited pro forma condensed combined financial statements.

 

The accompanying unaudited pro forma condensed combined financial statements are based upon available information and certain assumptions that the management of the Company believes are reasonable under the circumstances. The accompanying unaudited pro forma condensed combined financial statements, and the related notes thereto, are presented for illustrative purposes only, and do not purport to represent what the actual consolidated combined balance sheet or statement of income would have been had the Acquisition occurred on the dates indicated, nor are they necessarily indicative of the combined company’s future results of operations or financial position. Additionally, the unaudited pro forma condensed combined financial statements do not reflect the costs of any integration activities or benefits that may result from the realization of future cost savings from operating efficiencies, or any revenue, tax, or other synergies that may result from the Acquisition.

 

1

 

The Company and Manhattan Group have different year end dates for their fiscal periods. Since the most recent audited financial statements of the Company were not older than fifteen months as of the time that the Current Report on Form 8-K reporting the Acquisition was initially filed on March 20, 2023, Manhattan Group’s consolidated financial statements as of December 31, 2021, and for the year then ended, were combined with the Company’s audited consolidated financial statements as of April 3, 2022, and for the year then ended, without reflecting an adjustment to align those different fiscal year ends.

 

 

CROWN CRAFTS, INC. AND SUBSIDIARIES

UNAUDITED PROFORMA CONDENSED COMBINED BALANCE SHEET

(amounts in thousands)

 

                                             
                                       

Pro Forma

 
                                       

Condensed

 
   

Crown Crafts, Inc.

   

Manhattan Group, LLC

                       

Combined

 
   

as of

   

as of

   

Transaction

     

Financing

     

as of

 
   

January 1, 2023

   

December 31, 2022

   

Adjustments

     

Adjustments

     

January 1, 2023

 
                                             

ASSETS

 

Current assets:

                                           

Cash and cash equivalents

  $ 3,076     $ 758     $ (16,864 )

2a

  $ 13,900  

2l

  $ 870  

Accounts receivable

                                           

Due from factor

    17,190       -       -         -         17,190  

Other

    1,684       6,176       (3,055 )

2b

    -         4,805  

Inventories, net

    25,782       11,215       1,298  

2b, c

    -         38,295  

Prepaid expenses and other current assets

    1,501       493       343  

2b

    -         2,337  
                                             

Total current assets

    49,233       18,642       (18,278 )       13,900         63,497  
                                             

Operating lease right of use assets

    1,320       997       (33 )

2d

    -         2,284  
                                             

Property, plant and equipment - net

    1,312       69       125  

2e

    -         1,506  
                                             

Other assets:

                                           

Goodwill

    7,125       -       486  

2h

    -         7,611  

Intangible assets - net

    2,293       -       1,300  

2f

    -         3,593  

Other

    86       -       -         -         86  

Total other assets

    9,504       -       1,786         -         11,290  

Total Assets

  $ 61,369     $ 19,708     $ (16,400 )     $ 13,900       $ 78,577  
                                             

LIABILITIES AND SHAREHOLDERS' EQUITY

 

Current liabilities:

                                           

Accounts payable

  $ 6,391     $ 775     $ 835  

2b

  $ -       $ 8,001  

Accrued wages and benefits

    776       182       -         -         958  

Accrued royalties

    853       -       -         -         853  

Dividends payable

    813       -       -         -         813  

Operating lease liabilities, current

    963       263       (56 )

2d

    -         1,170  

Other accrued liabilities

    126       1,323       (531 )

2b, i

    -         918  

Total current liabilities

    9,922       2,543       248         -         12,713  

Non-current liabilities:

                                           

Deferred income taxes

    1,215       -       -         -         1,215  

Long-term debt

    -       -       -         13,900  

2l

    13,900  

Operating lease liabilities, noncurrent

    443       888       (131 )

2b

    -         1,200  

Reserve for unrecognized tax liabilities

    837       -       -         -         837  

Total non-current liabilities

    2,495       888       (131 )       13,900         17,152  
                                             

Commitments and contingencies

    -       -       -         -         -  
                                             

Shareholders' equity:

                                           

Common stock

    130       -       -         -         130  

Additional paid-in capital

    56,866       32,433       (32,433 )       -         56,866  

Treasury stock - at cost

    (15,803 )     -       -         -         (15,803 )

Retained earnings/AOCI

    7,759       (16,156 )     15,916         -         7,519  

Total shareholders' equity

    48,952       16,277       (16,517 )       -         48,712  

Total Liabilities and Shareholders' Equity

  $ 61,369     $ 19,708     $ (16,400 )     $ 13,900       $ 78,577  

 

See notes to unaudited proforma condensed combined balance sheet

 

2

 

CROWN CRAFTS, INC. AND SUBSIDIARIES

UNAUDITED PROFORMA CONDENSED COMBINED STATEMENT OF INCOME

(amounts in thousands, except share and per share amounts)

 

   

Crown Crafts, Inc.

   

Manhattan Group, LLC

                             
   

and Subsidiaries

   

and Subsidiary

                       

Pro Forma

 
   

Consolidated Statement

   

Consolidated Statement

                       

Condensed

 
   

of Income

   

of Operations

                       

Combined

 
   

Fiscal Year ended

   

Year Ended

   

Transaction

     

Financing

     

Fiscal Year ended

 
   

April 3, 2022

   

December 31, 2021

   

Adjustments

     

Adjustments

     

April 3, 2022

 
                                             

Net sales

  $ 87,360     $ 28,496     $ -       $ -       $ 115,856  

Cost of products sold

    64,052       19,573       -         -         83,625  

Gross profit

    23,308       8,923       -         -         32,231  

Marketing and administrative expenses

    13,002       8,702       91  

2j,

              21,795  

Income from operations

    10,306       221       (91 )       -         10,436  

Other income (expense):

                                           

Interest expense - net of interest income

    (50 )     (345 )     -         (870 )

2m

    (1,265 )

Gain on extingishment of debt

    1,985       -       -         -         1,985  

Other - net

    85       (31 )     -         -         54  

Income before income taxes

    12,326       (155 )     (91 )       (870 )       11,210  

Income tax expense (benefit)

    2,408       -       (60 )

2k

    (213 )

2n

    2,135  

Net income

  $ 9,918     $ (155 )   $ (31 )     $ (657 )     $ 9,075  
                                             

Weighted average shares outstanding:

                                           
                                             

Basic

    10,055                                   10,055  
                                             

Diluted

    10,084                                   10,084  
                                             

Earnings per share:

                                           
                                             

Basic

  $ 0.99                                 $ 0.90  
                                             

Diluted

  $ 0.98                                 $ 0.90  

 

See notes to unaudited proforma condensed combined financial statements

 

3

 

CROWN CRAFTS, INC. AND SUBSIDIARIES

UNAUDITED PROFORMA CONDENSED COMBINED STATEMENT OF INCOME

(amounts in thousands, except share and per share amounts)

 

   

Crown Crafts, Inc.

   

Manhattan Group, LLC

                             
   

and Subsidiaries

   

and Subsidiary

                       

Pro Forma

 
   

Consolidated Statement

   

Consolidated Statement

                       

Condensed

 
   

of Income

   

of Operations

                       

Combined

 
   

Nine Months Ended

   

Nine Months Ended

   

Transaction

     

Financing

     

Nine Months Ended

 
   

January 1, 2023

   

December 31, 2022

   

Adjustments

     

Adjustments

     

January 1, 2023

 
                                             

Net sales

  $ 53,440     $ 21,101     $ -       $ -       $ 74,541  

Cost of products sold

    38,335       15,481       -         -         53,816  

Gross profit

    15,105       5,620       -         -         20,725  

Marketing and administrative expenses

    8,891       6,819       351  

2j, i

    -         16,061  

Income from operations

    6,214       (1,199 )     (351 )       -         4,664  

Other income (expense):

                                           

Interest expense - net of interest income

    6       (526 )     -         (653 )

2m

    (1,173 )

Other - net

    159       (99 )     -         -         60  

Income before income taxes

    6,379       (1,824 )     (351 )       (653 )       3,551  

Income tax expense (benefit)

    1,557       -       (533 )

2k

    (160 )

2n

    864  

Net income

  $ 4,822     $ (1,824 )   $ 182       $ (493 )     $ 2,687  
                                             

Weighted average shares outstanding:

                                           
                                             

Basic

    10,096                                   10,096  
                                             

Diluted

    10,116                                   10,116  
                                             

Earnings per share:

                                           
                                             

Basic

  $ 0.48                                 $ 0.27  
                                             

Diluted

  $ 0.48                                 $ 0.27  

 

See notes to unaudited proforma condensed combined financial statements

 

4

 

 

CROWN CRAFTS, INC. AND SUBSIDIARIES

NOTES TO UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL STATEMENTS

 

1.

Description of transaction: On March 17, 2023 (the “Closing Date”), Crown Crafts, Inc. (the “Company”) completed the acquisition of Manhattan Group, LLC (“Manhattan Group”) (the “Acquisition”), and its wholly-owned subsidiary Manhattan Toy Europe Limited, pursuant to the Equity Purchase Agreement between the Company and H Enterprises International, LLC (“Seller”), whereby the Company purchased all of the issued and outstanding membership interests of Manhattan Group from Seller (the “Purchase Agreement”). The purchase price for the Acquisition was $17.0 million in cash, on a cash-free, debt-free basis, subject to adjustment to the extent that actual net working capital as of the Closing Date differs from target net working capital of $13.75 million. The Acquisition was funded with available cash and borrowings under the Company’s line of credit with The CIT Group/Commercial Services.

 

The cash paid on the Closing Date was calculated as follows (in thousands):

 

Purchase price

  $ 17,000  

Estimated cash at Closing Date

    1,300  

Target working capital

    (13,750 )

Estimated working capital at Closing Date

    13,236  

Other purchase price adjustments

    (380 )

Preliminary purchase price

  $ 17,406  

 

The table below represents the preliminary purchase price allocation for Manhattan Group based on estimates, assumptions, valuations and other analyses as of the Closing Date, that have not been finalized in order to make a definitive allocation. Accordingly, the pro forma adjustments to allocate the purchase price will remain preliminary until management finalizes the fair values of assets acquired and liabilities assumed. The final amounts allocated to assets acquired and liabilities assumed, and therefore, calculation of goodwill, are dependent upon certain valuation and other studies that have not yet been completed and could differ materially from the amounts presented in the accompanying unaudited pro forma condensed combined financial statements.

 

The preliminary purchase price as shown in the table above is allocated to the tangible and intangible assets and liabilities of Manhattan Group based on their estimated fair values, with any excess purchase consideration allocated to goodwill as follows (in thousands):

 

Assets acquired:

       

Cash and cash equivalents

  $ 1,300  

Accounts receivable

    3,121  

Inventories, net

    12,513  

Prepaid expenses and other current assets

    836  

Operating lease right of use assets

    964  

Property, plant and equipment - net

    194  

Intangible assets - net

    1,300  
      20,228  
         

Liabilities assumed:

       

Accounts payable

    1,610  

Accrued wages and benefits

    354  

Other assumed liabilities

    380  

Operating lease liabilities, current

    207  

Operating lease liabilities, noncurrent

    757  
      3,308  
         

Total identifiable net assets acquired

    16,920  
         

Goodwill

    486  
         

Preliminary purchase price

  $ 17,406  

 

5

 

For purposes of the unaudited proforma condensed combined balance sheet, the Acquisition is assumed to have been completed on January 1, 2023. Since the purchase price was determined based on cash balances and working capital on the Closing Date, the transaction adjustments include adjustments to record cash and working capital consistent with the balances on the Closing Date.

 

2.

Transaction adjustments: The unaudited pro forma condensed combined balance sheet was prepared as if the acquisition had occurred on January 1, 2023, and the unaudited proforma condensed combined statements of income were prepared as if the acquisition had occurred on March 29, 2021. These unaudited condensed combined financial statements reflect the following adjustments:

 

 

a.

To record the cash purchase price of $17.4 million and adjust cash to the balance at the Closing Date

 

b.

To adjust working capital acquired to the balances at the Closing Date

 

c.

To record assets and liabilities acquired at fair value

 

d.

To record acquired leases as new leases as required under purchase accounting

 

e.

To record acquired property plant and equipment at estimated fair value

 

f.

To record acquired identifiable intangibles of $1.3 million consisting of customer relationships, a licensor relationship, and trade names

 

g.

To record certain transaction costs assumed by the Company of $380,000

 

h.

To record the purchase price in excess of total identifiable net asset acquired of $486,000

 

i.

To record transaction expenses of $240,000 incurred after the proforma balance sheet date

 

j.

To record additional depreciation and amortization expense resulting from purchase accounting

 

k.

To record estimated income tax on the historical results of Manhattan Group and the tax effect of the transaction adjustments at an effective tax rate of 24.5%

 

Financing adjustments: The Acquisition was funded with available cash and borrowings under the Company’s line of credit with The CIT Group/Commercial Services. For purposes of the proforma condensed combined balance sheet, the Company is assumed to have used $3.5 million in cash and borrowed $13.9 million under the line of credit.

 

 

l.

To record borrowings of $13.9 million under the Company’s line of credit

 

m.

To record interest expense associated with borrowings used to fund the acquisition at an assumed interest rate of 6.26%

 

n.

To record the tax effect of the financing adjustments at 24.5%

 

6