Accessibility Statement Skip Navigation
  • Resources
  • Investor Relations
  • Journalists
  • Agencies
  • Client Login
  • Send a Release
Return to PR Newswire homepage
  • News
  • Products
  • Contact
When typing in this field, a list of search results will appear and be automatically updated as you type.

Searching for your content...

No results found. Please change your search terms and try again.
  • News in Focus
      • Browse News Releases

      • All News Releases
      • All Public Company
      • English-only
      • News Releases Overview

      • Multimedia Gallery

      • All Multimedia
      • All Photos
      • All Videos
      • Multimedia Gallery Overview

      • Trending Topics

      • All Trending Topics
  • Business & Money
      • Auto & Transportation

      • All Automotive & Transportation
      • Aerospace, Defense
      • Air Freight
      • Airlines & Aviation
      • Automotive
      • Maritime & Shipbuilding
      • Railroads and Intermodal Transportation
      • Supply Chain/Logistics
      • Transportation, Trucking & Railroad
      • Travel
      • Trucking and Road Transportation
      • Auto & Transportation Overview

      • View All Auto & Transportation

      • Business Technology

      • All Business Technology
      • Blockchain
      • Broadcast Tech
      • Computer & Electronics
      • Computer Hardware
      • Computer Software
      • Data Analytics
      • Electronic Commerce
      • Electronic Components
      • Electronic Design Automation
      • Financial Technology
      • High Tech Security
      • Internet Technology
      • Nanotechnology
      • Networks
      • Peripherals
      • Semiconductors
      • Business Technology Overview

      • View All Business Technology

      • Entertain­ment & Media

      • All Entertain­ment & Media
      • Advertising
      • Art
      • Books
      • Entertainment
      • Film and Motion Picture
      • Magazines
      • Music
      • Publishing & Information Services
      • Radio & Podcast
      • Television
      • Entertain­ment & Media Overview

      • View All Entertain­ment & Media

      • Financial Services & Investing

      • All Financial Services & Investing
      • Accounting News & Issues
      • Acquisitions, Mergers and Takeovers
      • Banking & Financial Services
      • Bankruptcy
      • Bond & Stock Ratings
      • Conference Call Announcements
      • Contracts
      • Cryptocurrency
      • Dividends
      • Earnings
      • Earnings Forecasts & Projections
      • Financing Agreements
      • Insurance
      • Investments Opinions
      • Joint Ventures
      • Mutual Funds
      • Private Placement
      • Real Estate
      • Restructuring & Recapitalization
      • Sales Reports
      • Shareholder Activism
      • Shareholder Meetings
      • Stock Offering
      • Stock Split
      • Venture Capital
      • Financial Services & Investing Overview

      • View All Financial Services & Investing

      • General Business

      • All General Business
      • Awards
      • Commercial Real Estate
      • Corporate Expansion
      • Earnings
      • Environmental, Social and Governance (ESG)
      • Human Resource & Workforce Management
      • Licensing
      • New Products & Services
      • Obituaries
      • Outsourcing Businesses
      • Overseas Real Estate (non-US)
      • Personnel Announcements
      • Real Estate Transactions
      • Residential Real Estate
      • Small Business Services
      • Socially Responsible Investing
      • Surveys, Polls and Research
      • Trade Show News
      • General Business Overview

      • View All General Business

  • Science & Tech
      • Consumer Technology

      • All Consumer Technology
      • Artificial Intelligence
      • Blockchain
      • Cloud Computing/Internet of Things
      • Computer Electronics
      • Computer Hardware
      • Computer Software
      • Consumer Electronics
      • Cryptocurrency
      • Data Analytics
      • Electronic Commerce
      • Electronic Gaming
      • Financial Technology
      • Mobile Entertainment
      • Multimedia & Internet
      • Peripherals
      • Social Media
      • STEM (Science, Tech, Engineering, Math)
      • Supply Chain/Logistics
      • Wireless Communications
      • Consumer Technology Overview

      • View All Consumer Technology

      • Energy & Natural Resources

      • All Energy
      • Alternative Energies
      • Chemical
      • Electrical Utilities
      • Gas
      • General Manufacturing
      • Mining
      • Mining & Metals
      • Oil & Energy
      • Oil and Gas Discoveries
      • Utilities
      • Water Utilities
      • Energy & Natural Resources Overview

      • View All Energy & Natural Resources

      • Environ­ment

      • All Environ­ment
      • Conservation & Recycling
      • Environmental Issues
      • Environmental Policy
      • Environmental Products & Services
      • Green Technology
      • Natural Disasters
      • Environ­ment Overview

      • View All Environ­ment

      • Heavy Industry & Manufacturing

      • All Heavy Industry & Manufacturing
      • Aerospace & Defense
      • Agriculture
      • Chemical
      • Construction & Building
      • General Manufacturing
      • HVAC (Heating, Ventilation and Air-Conditioning)
      • Machinery
      • Machine Tools, Metalworking and Metallurgy
      • Mining
      • Mining & Metals
      • Paper, Forest Products & Containers
      • Precious Metals
      • Textiles
      • Tobacco
      • Heavy Industry & Manufacturing Overview

      • View All Heavy Industry & Manufacturing

      • Telecomm­unications

      • All Telecomm­unications
      • Carriers and Services
      • Mobile Entertainment
      • Networks
      • Peripherals
      • Telecommunications Equipment
      • Telecommunications Industry
      • VoIP (Voice over Internet Protocol)
      • Wireless Communications
      • Telecomm­unications Overview

      • View All Telecomm­unications

  • Lifestyle & Health
      • Consumer Products & Retail

      • All Consumer Products & Retail
      • Animals & Pets
      • Beers, Wines and Spirits
      • Beverages
      • Bridal Services
      • Cannabis
      • Cosmetics and Personal Care
      • Fashion
      • Food & Beverages
      • Furniture and Furnishings
      • Home Improvement
      • Household, Consumer & Cosmetics
      • Household Products
      • Jewelry
      • Non-Alcoholic Beverages
      • Office Products
      • Organic Food
      • Product Recalls
      • Restaurants
      • Retail
      • Supermarkets
      • Toys
      • Consumer Products & Retail Overview

      • View All Consumer Products & Retail

      • Entertain­ment & Media

      • All Entertain­ment & Media
      • Advertising
      • Art
      • Books
      • Entertainment
      • Film and Motion Picture
      • Magazines
      • Music
      • Publishing & Information Services
      • Radio & Podcast
      • Television
      • Entertain­ment & Media Overview

      • View All Entertain­ment & Media

      • Health

      • All Health
      • Biometrics
      • Biotechnology
      • Clinical Trials & Medical Discoveries
      • Dentistry
      • FDA Approval
      • Fitness/Wellness
      • Health Care & Hospitals
      • Health Insurance
      • Infection Control
      • International Medical Approval
      • Medical Equipment
      • Medical Pharmaceuticals
      • Mental Health
      • Pharmaceuticals
      • Supplementary Medicine
      • Health Overview

      • View All Health

      • Sports

      • All Sports
      • General Sports
      • Outdoors, Camping & Hiking
      • Sporting Events
      • Sports Equipment & Accessories
      • Sports Overview

      • View All Sports

      • Travel

      • All Travel
      • Amusement Parks and Tourist Attractions
      • Gambling & Casinos
      • Hotels and Resorts
      • Leisure & Tourism
      • Outdoors, Camping & Hiking
      • Passenger Aviation
      • Travel Industry
      • Travel Overview

      • View All Travel

  • Policy & Public Interest
      • Policy & Public Interest

      • All Policy & Public Interest
      • Advocacy Group Opinion
      • Animal Welfare
      • Congressional & Presidential Campaigns
      • Corporate Social Responsibility
      • Domestic Policy
      • Economic News, Trends, Analysis
      • Education
      • Environmental
      • European Government
      • FDA Approval
      • Federal and State Legislation
      • Federal Executive Branch & Agency
      • Foreign Policy & International Affairs
      • Homeland Security
      • Labor & Union
      • Legal Issues
      • Natural Disasters
      • Not For Profit
      • Patent Law
      • Public Safety
      • Trade Policy
      • U.S. State Policy
      • Policy & Public Interest Overview

      • View All Policy & Public Interest

  • People & Culture
      • People & Culture

      • All People & Culture
      • Aboriginal, First Nations & Native American
      • African American
      • Asian American
      • Children
      • Diversity, Equity & Inclusion
      • Hispanic
      • Lesbian, Gay & Bisexual
      • Men's Interest
      • People with Disabilities
      • Religion
      • Senior Citizens
      • Veterans
      • Women
      • People & Culture Overview

      • View All People & Culture

      • In-Language News

      • Arabic
      • español
      • português
      • Česko
      • Danmark
      • Deutschland
      • España
      • France
      • Italia
      • Nederland
      • Norge
      • Polska
      • Portugal
      • Россия
      • Slovensko
      • Suomi
      • Sverige
  • Explore Our Platform
  • Plan Campaigns
  • Create with AI
  • Distribute Press Releases
  • Amplify Content
  • All Products
  • General Inquiries
  • Editorial Bureaus
  • Partnerships
  • Media Inquiries
  • Worldwide Offices
  • Hamburger menu
  • PR Newswire: news distribution, targeting and monitoring
  • Send a Release
    • ALL CONTACT INFO
    • Contact Us

      888-776-0942
      from 8 AM - 10 PM ET

  • Send a Release
  • Client Login
  • Resources
  • Blog
  • Journalists
  • RSS
  • News in Focus
    • Browse All News
    • Multimedia Gallery
    • Trending Topics
  • Business & Money
    • Auto & Transportation
    • Business Technology
    • Entertain­ment & Media
    • Financial Services & Investing
    • General Business
  • Science & Tech
    • Consumer Technology
    • Energy & Natural Resources
    • Environ­ment
    • Heavy Industry & Manufacturing
    • Telecomm­unications
  • Lifestyle & Health
    • Consumer Products & Retail
    • Entertain­ment & Media
    • Health
    • Sports
    • Travel
  • Policy & Public Interest
  • People & Culture
    • People & Culture
  • Send a Release
  • Client Login
  • Resources
  • Blog
  • Journalists
  • RSS
  • Explore Our Platform
  • Plan Campaigns
  • Create with AI
  • Distribute Press Releases
  • Amplify Content
  • All Products
  • Send a Release
  • Client Login
  • Resources
  • Blog
  • Journalists
  • RSS
  • General Inquiries
  • Editorial Bureaus
  • Partnerships
  • Media Inquiries
  • Worldwide Offices
  • Send a Release
  • Client Login
  • Resources
  • Blog
  • Journalists
  • RSS

Unique Fabricating, Inc. Reports Fourth Quarter and Full Year 2016 Financial Results


News provided by

Unique Fabricating, Inc.

Mar 09, 2017, 06:00 ET

Share this article

Share toX

Share this article

Share toX

AUBURN HILLS, Mich., March 9, 2017 /PRNewswire/ -- Unique Fabricating, Inc. ("Unique" or the "Company")(NYSE MKT: UFAB), which engineers and manufactures multi-material foam, rubber, and plastic components utilized in noise, vibration and harshness management and air/water sealing applications for the automotive and industrial appliance market, today announced its financial results for the fourth quarter and twelve months ended January 1, 2017.

Full Year Financial Highlights and Recent Developments

  • Revenue of $170.5 million in full year 2016, up 19.0% compared to the $143.3 million in full year 2015
  • Net income of $6.7 million, or $0.69 and $0.68 per basic and diluted share, respectively, in full year 2016, compared to $5.0 million, or $0.62 and $0.60 per basic and diluted share, respectively in full year 2015
  • Adjusted EBITDA of $19.0 million in full year 2016, including $5.7 million for non-cash charges specifically related to depreciation and amortization and non-cash stock awards, compared to $15.6 million in full year 2015, including $4.1 million for non-cash charges specifically related to depreciation and amortization and non-cash stock awards(1)
  • Adjusted diluted earnings per share of $0.78 in full year 2016 versus $0.75 in full year 2015(1)
  • Awarded another new program order by a major German OEM for its TwinShape® foam duct to be installed in two popular mid-size SUVs beginning in the second half of 2018 and in a new full-size SUV that is being introduced in 2019

(1) For a reconciliation of GAAP to Non-GAAP results for Adjusted EBITDA and Adjusted diluted earnings per share please refer to the financial tables below.

"We grew revenues to record levels in 2016 as result of increased product content per vehicle, new program launches and the integration of an accretive acquisition," said John Weinhardt, Chief Executive Officer. "Growing demand from automotive manufacturers for greater fuel efficiency and the need for quieter vehicles continues to drive demand for our multi-material foam, rubber and plastic components."

"The investments we have made, and continue to make, to expand our product offering and scale our operations position us well to capitalize on the strong and growing demand for our products in 2017 and beyond," Weinhardt added. "The integration of Great Lakes Foam Technologies, Inc. and Intasco Corporation are proceeding according to plan and we will continue to opportunistically evaluate accretive acquisitions that can broaden our solutions offering and expand our reach into new markets, helping to diversify our revenues and further strengthen our free cash flow."

Fourth Quarter Financial Summary

Total revenue for the quarter ended January 1, 2017 increased to $43.7 million, up 22.6%, or $8.1 million from $35.6 million during the same period last year. The increase was driven by the acquisition of Intasco which closed on April 29, 2016, as well as from the introduction of new products and increased market penetration, but was offset by lower sales due to extended assembly plant holiday shutdowns at various OEMs to correct excessive inventory of certain models during the fourth quarter.

Gross profit for the quarter period ended January 1, 2017 was $9.6 million, or 22.0% of total revenue, compared to $8.2 million, or 22.9% of total revenues, for the corresponding period last year. The decrease in gross margin as a percentage of sales was primarily a result of extended Christmas shutdowns by some vehicle OEMs to address excessive inventory of certain models, higher employee benefit costs, and the impact of an unexpected equipment failure at one of the Company's plants, causing us to shift production of certain products to less efficient machines and leading to increased overtime labor costs due to capacity constraints.

Net income for the quarter ended January 1, 2017 was $1.7 million, or $0.18 and $0.17 per basic and diluted share, respectively, compared to $1.0 million, or $0.10 per basic and diluted share, in the fourth quarter of 2015. The increase in net income was primarily due to higher sales quarter over quarter, partially offset by lower gross profit as a percentage of sales as described above, as well as the impact of a stronger US dollar against our hedged Mexican Peso position.

Adjusted EBITDA for the quarter ended January 1, 2017 was $4.3 million compared to $3.5 million in the fourth quarter of 2015. The increase is primarily a result of earnings generated from higher sales. Please refer to the financial tables below for a reconciliation of GAAP to Non-GAAP results.

Adjusted diluted earnings per share for the quarter ended January 1, 2017 was $0.17 compared to $0.15 in the fourth quarter of 2015. The increase is primarily a result of higher earnings, partially offset by the margin decline described above, and the increase in shares outstanding as a result of the Company's initial public offering in July 2015. The diluted weighted average shares outstanding increased from approximately 9.8 million in the third quarter last year to approximately 9.9 million this year. Please refer to the financial tables below for a reconciliation of GAAP to Non-GAAP results.

Further non-cash purchase accounting impacts associated with the Company's acquisitions are detailed in the Purchase Accounting Impacts and Other Effects table below accompanying this release.

Full Year 2016 Financial Summary

Total revenue for full year 2016 increased to $170.5 million, up 19.0%, or $27.2 million from $143.3 million for the full year 2015. The increase was primarily related to the acquisitions of Intasco which closed on April 29, 2016 and Great Lakes Foam Technologies, Inc. which closed on August 31, 2015, as well as from the introduction of new products and increased market penetration.

Gross profit for full year 2016 was $39.5 million, or 23.2% of total revenues, compared to $33.8 million, or 23.6% of total revenues, in the comparable period last year. The decrease in gross margin as a percentage of sales is mainly due to increases in health insurance claims paid under Unique's self-insured benefits plan, increased depreciation and labor costs as the Company was adding capacity and making investments to meet expected future demand, and continuous improvement related costs that management expects to benefit Unique in future quarters.

Net income for full year 2016 was $6.7 million, or $0.69 per basic and $0.68 per diluted share, respectively, compared to $5.0 million, or $0.62 per basic and $0.60 per diluted share, respectively, in full year 2015.

Adjusted EBITDA for full year 2016 was $19.0 million compared to $15.6 million for full year 2015. The increase is primarily a result of earnings generated from higher sales in this year, partially offset by the gross margin decline noted above. Please refer to the financial tables below for a reconciliation of GAAP to Non-GAAP results.

Adjusted diluted earnings per share for full year 2016 was $0.78 compared to $0.76 in full year 2015. The increase is primarily a result of earnings generated from higher sales in the year, partially offset by an increase in shares outstanding as a result of the Company's initial public offering in July 2015. The diluted weighted average shares outstanding increased from approximately 8.4 million in the full year 2015 to approximately 9.9 million this year. Please refer to the financial tables below for a reconciliation of GAAP to Non-GAAP results.

Further non-cash purchase accounting impacts associated with the Company's acquisitions are detailed in the Purchase Accounting Impacts and Other Effects table below accompanying this release.

Balance Sheet Summary

As of January 1, 2017 the Company had approximately $706,000 in cash and cash equivalents, as compared to January 3, 2016, when the Company had $727,000 in cash and cash equivalents.

Total debt outstanding as of January 1, 2017 was $50.6 million compared to $31.0 million as of January 3, 2016.

As of January 1, 2017, the Company had $9.4 million of available unused capacity, further subject to borrowing base restrictions and outstanding letters of credit, under its $30.0 million revolving credit facility.

2017 Outlook

Management reaffirms expectations for:

  • Full year 2017 revenue of $183 million to $187 million
  • Full year 2017 adjusted diluted earnings per share of $0.90 to $0.94
  • Full year 2017 adjusted EBITDA of $22.0 million to $23.0 million

Quarterly Results Conference Call

Unique Fabricating will host a conference call and live webcast to discuss these results today at 9:00 a.m. Eastern Time. To access the call, please dial 1-877-705-6003 (toll-free) or 1-201-493-6725 and reference conference ID 13655797. The conference call will also be webcast live on the Investor Relations section of the company's website at http://uniquefab.investorroom.com

Following the conclusion of the live call, a replay of the webcast will be available on the Investor Relations section of the Company's website for at least 90 days. A telephonic replay of the conference call will also be available from 12:00PM ET on March 9, 2017 until 11:59PM ET on March 16, 2017 by dialing 1-844-512-2921 (United States) or 1-412-317-6671 (international) and using the pin number 13655797.

About Unique Fabricating, Inc.

Unique Fabricating, Inc. (NYSE MKT: UFAB) engineers and manufactures components for customers in the automotive and industrial appliance market.  The Company's solutions are comprised of multi-material foam, rubber, and plastic components and utilized in noise, vibration and harshness (NVH) management, acoustical management, water and air sealing, decorative and other functional applications. Unique leverages proprietary manufacturing processes including die cutting, thermoforming, compression molding, fusion molding, and reaction injection molding to manufacture a wide range of products including air management products, heating ventilating and air conditioning (HVAC), seals, fender stuffers, air ducts, acoustical insulation, door water shields, gas tank pads, light gaskets, topper pads, mirror gaskets and glove box liners. The Company is headquartered in Auburn Hills, Michigan. For more information, visit http://www.uniquefab.com/.

About Non-GAAP Financial Measures

We present Adjusted EBITDA and Adjusted Diluted Earnings Per Share in this press release to provide a supplemental measure of our operating performance. We define Adjusted EBITDA as earnings before interest expense, income tax expense, depreciation and amortization expense, non-cash stock award, non-recurring integration expense, non-recurring step-up of inventory basis to fair market value, non-recurring IPO costs, transaction fees related to our acquisitions, restructuring expenses, and a one-time gain on the sale of the Murfreesboro building. We calculate Adjusted Diluted Earnings Per Share based upon earnings before non-cash stock awards, non-recurring expenses, transaction fees, and restructuring expenses, including the tax impact associated with these adjusting items. We believe that Adjusted EBITDA and Adjusted Diluted Earnings Per Share are useful performance measures used by us to facilitate a comparison of our operating performance and earnings on a consistent basis from period-to-period and to provide for a more complete understanding of factors and trends affecting our business than measures under generally accepted accounting principles in the United States of America (GAAP) can provide alone. Our board and management also use Adjusted EBITDA as one of the primary methods for planning and forecasting overall expected performance and for evaluating on a quarterly and annual basis actual results against such expectations, and as a performance evaluation metric in determining achievement of certain compensation programs and plans for Company management. In addition, the financial covenants in our senior secured credit facility are based on Adjusted EBITDA, as presented in this press release, subject to dollar limitations on certain adjustments and certain other addbacks permitted by our senior secured credit facility. These non-GAAP financial measures may have limitations as analytical tools, and these measures should not be considered in isolation as a substitute for analysis of Unique Fabricating's results as reported under GAAP.

Safe Harbor Statement

Except for the historical information contained herein, the matters discussed in this news release include forward-looking statements, as defined in the Private Securities Litigation Reform Act of 1995 that are subject to risks and uncertainties. Forward-looking statements relate to future events or to future financial performance and involve known and unknown risks, uncertainties, and other factors that may cause the Company's or the Company's industry's actual results, levels of activity, performance or achievements including statements relating to the Company's 2017 Outlook to be materially different from any future results, levels of activity, performance, or achievements expressed or implied by this press release.  Words such as "may," "will," "could," "would," "should," "anticipate," "predict," "potential," "continue," "expects," "intends," "plans," "projects," "believes," "estimates," "outlook," and similar expressions are used to identify these forward looking statements.  Such forward-looking statements include statements regarding, among other things, our expectations about revenue, Adjusted EBITDA, and adjusted diluted earnings per share.  All such forward-looking statements are based on management's present expectations and are subject to certain factors, risks and uncertainties that may cause actual results, outcome of events, timing and performance to differ materially from those expressed or implied by such statements.  These risks and uncertainties include, but are not limited to, those discussed in our Annual Report on Form 10-K, for the year ended January 1, 2017 filed with the Securities and Exchange Commission and in particular the Section entitled "Risk Factors" in the Annual Report on Form 10-K, as well as any updates to those risk factors filed from time to time in our periodic and current reports filed with the Securities and Exchange Commission.  All statements contained in this press release are made as of the date of this press release, and Unique Fabricating does not intend to update this information, unless required by law.  Reference to the Company's website above does not constitute incorporation of any of the information thereon into this press release.

Investor Contact:
Hayden IR
Brett Maas/Rob Fink
646-536-7331/646-415-8972
[email protected]

UNIQUE FABRICATING, INC.

Consolidated Statements of Operations



Thirteen Weeks
Ended January 1,
2017


Thirteen Weeks
Ended January 3,
2016


Fifty-Two Weeks
Ended January 1,
2017


Fifty-Two Weeks
Ended January 3,
2016


(Unaudited)


(Unaudited)





Net sales

$

43,678,664



$

35,627,452



$

170,462,953



$

143,309,634


Cost of sales

34,075,729



27,456,393



130,918,486



109,488,101


Gross profit

9,602,935



8,171,059



39,544,467



33,821,533


Selling, general, and administrative expenses

6,855,832



6,105,103



27,524,453



23,372,201


Restructuring expenses

—


—


374,230



35,054



374,230


Operating income

2,747,103



1,691,726



11,984,960



10,075,102


Non-operating income (expense)








Investment income

—



—



—



230


Other income

116,958



4,234



91,755



23,021


Interest expense

(395,733)



(317,988)



(2,134,976)



(2,755,091)


Total non-operating expense, net

(278,775)



(313,754)



(2,043,221)



(2,731,840)


Income – before income taxes

2,468,328



1,377,972



9,941,739



7,343,262


Income tax expense

737,230



372,761



3,257,619



2,314,324


Net income

$

1,731,098



$

1,005,211



$

6,684,120



$

5,028,938


Net income per share








Basic

$

0.18



$

0.10



$

0.69



$

0.62


Diluted

$

0.17



$

0.10



$

0.68



$

0.60


Cash dividends declared per share

$

0.15



$

0.15



$

0.60



$

0.30



















UNIQUE FABRICATING, INC.

Consolidated Balance Sheets



January 1,
 2017


January 3,
 2016

Assets




Current Assets




Cash and cash equivalents

$

705,535



$

726,898


Accounts receivable – net

26,887,945



20,480,186


Inventory – net

16,731,608



14,585,611


Prepaid expenses and other current assets:




Prepaid expenses and other

2,087,069



1,494,697


Refundable taxes

783,139



55,477


Deferred tax asset

—



1,063,721


Assets held for sale

—



2,033,327


Total current assets

47,195,296



40,439,917


Property, Plant, and Equipment – Net

21,197,922



18,761,178


Goodwill

28,871,179



19,213,958


Intangible Assets

23,758,342



20,139,213


Other assets




Investments – at cost

1,054,120



1,054,120


Deposits and other assets

266,369



120,742


Deferred tax asset

193,577



—


Total assets

$

122,536,805



$

99,729,128


Liabilities and Stockholders' Equity




Current Liabilities




Accounts payable

$

13,451,816



$

11,430,662


Current maturities of long-term debt

2,405,446



2,519,069


Income taxes payable

610,825



—


Accrued compensation

2,734,155



2,283,833


Other accrued liabilities

1,065,740



1,159,028


Other liabilities

168,880



—


Total current liabilities

20,436,862



17,392,592


Long-term debt – net of current portion

28,029,041



13,906,993


Line of credit

20,176,058



14,595,093


Other long-term liabilities




Deferred tax liability

3,836,281



5,774,452


Other liabilities

—



46,874


Total liabilities

72,478,242



51,716,004


Stockholders' Equity




Common stock, $0.001 par value – 15,000,000 shares authorized and 9,719,772 and 9,591,860 issued and outstanding at January 1, 2017 and January 3, 2016, respectively

9,720



9,592


Additional paid-in-capital

45,525,237



44,352,188


Retained earnings

4,523,606



3,651,344


Total stockholders' equity

50,058,563



48,013,124


Total liabilities and stockholders' equity

$

122,536,805



$

99,729,128


UNIQUE FABRICATING, INC.

Consolidated Condensed Statements of Cash Flows



Fifty-Two Weeks Ended
January 1, 2017


Fifty-Two Weeks Ended
January 3, 2016

Cash Flows from Operating Activities




Net income

$

6,684,120



$

5,028,938


Adjustments to reconcile net income to net cash provided by operating activities:




Depreciation and amortization

5,501,674



3,903,429


Amortization of debt issuance costs

127,556



269,629


(Gain) loss on sale of assets

(126,631)



48,135


Loss on extinguishment of debt

60,202



386,552


Bad debt adjustment

(274,364)



(36,811)


Loss (gain) on derivative instruments

22,193



(39,638)


Stock option expense

166,476



205,845


Deferred income taxes

(1,165,649)



(496,427)


Changes in operating assets and liabilities that provided (used) cash:




Accounts receivable

(3,987,313)



(694,902)


Inventory

339,784



(2,981,751)


Prepaid expenses and other assets

(1,291654)



6,005


Accounts payable

1,329,599



(158,202)


Accrued and other liabilities

375,280



(359,982)


Net cash provided by operating activities

7,761,273



5,080,820


Cash Flows from Investing Activities




Purchases of property and equipment

(3,362,014)



(3,565,578)


Proceeds from sale of property and equipment

2,187,366



73,847


Acquisition of Intasco, net of cash acquired

(21,030,795)



—


Working capital adjustment from acquisition of Intasco

212,823



—


Acquisition of Great Lakes Foam Technologies, Inc., net of cash

—



(11,819,991)


Working capital adjustment from acquisition of Great Lakes Foam Technologies, Inc.

—



(127,401)


Net cash used in investing activities

(21,992,620)



(15,439,123)


Cash Flows from Financing Activities




Net change in bank overdraft

548,892



660,447


Proceeds from debt

32,000,000



—


Payments on term loans

(2,444,071)



(15,151,028)


Proceeds from revolving credit facilities

5,690,487



5,834,326


Debt issuance costs

(514,441)



—


Pay-off of old senior credit facility term debt

(15,375,000)



—


Post acquisition payments for Unique Fabricating

—



(755,018)


Proceeds from the issuance of common stock pursuant to initial public offering

—



25,673,750


Payment of initial public offering costs

—



(3,452,674)


Proceeds from exercise of stock options and warrants

115,975



397,071


Distribution of cash dividends

(5,811,858)



(2,877,717)


Net cash provided by financing activities

14,209,984



10,329,157


Net Decrease in Cash and Cash Equivalents

(21,363)



(29,146)


Cash and Cash Equivalents – Beginning of period

726,898



756,044


Cash and Cash Equivalents – End of period

$

705,535



$

726,898


Supplemental Disclosure of Cash Flow Information – Cash paid for




Interest

$

1,552,619



$

2,588,894


Income taxes

$

3,750,845



$

2,619,977


Supplemental Disclosure of Cash Flow Information – Non cash investing and financing activities for




Common stock issued for purchase of Intasco USA, Inc.

$

890,726



$

—


Accretion on redeemable common stock

$

—



$

1,364,031


UNIQUE FABRICATING, INC.

Reconciliation of GAAP Net Income to Adjusted EBITDA



Thirteen Weeks
Ended January 1,
2017


Thirteen Weeks
Ended January 3,
2016


Fifty-Two Weeks
Ended January 1,
2017


Fifty-Two Weeks
Ended January 3,
2016

GAAP Net income

$

1,731,098



$

1,005,211



$

6,684,120



$

5,028,938


Plus: Interest expense, net

395,733



317,988



2,134,796



2,755,091


Plus: Income tax expense

737,230



372,761



3,257,619



2,314,324


Plus: Depreciation and amortization

1,505,202



1,140,805



5,501,674



3,903,429


Plus: Non-cash stock award

39,743



45,081



166,476



205,845


Plus: Non-recurring integration expenses

68,257



54,686



173,170



86,873


Plus: Non-recurring step-up of inventory basis to fair market value

—



56,148



318,518



146,191


Plus: Non-recurring IPO costs

—



—



—



230,000


Plus: Transaction fees

8,118



129,535



866,806



545,384


Plus: Restructuring expenses

—



374,230



35,054



374,230


Less: Gain on sale of building

$

(147,414)



$

—



$

(147,414)



$

—


Adjusted EBITDA

$

4,337,967



$

3,496,445



$

18,990,819



$

15,590,305


UNIQUE FABRICATING, INC.

Reconciliation of GAAP Net Income to Adjusted Diluted Earnings Per Share



Thirteen Weeks
Ended January 1,
2017


Thirteen Weeks
Ended January 3,
2016


Fifty-Two Weeks
Ended January 1,
2017


Fifty-Two Weeks
Ended January 3,
2016

GAAP Net income

$

1,731,098



$

1,005,211



$

6,684,120



$

5,028,938


Plus: Non-cash stock award

39,743



45,081



166,476



205,845


Plus: Non-recurring integration expenses

68,257



54,686



173,170



86,873


Plus: Non-recurring step-up of inventory basis to fair market value

—



56,148



318,518



146,191


Plus: Non-recurring IPO costs

—



—



—



230,000


Plus: Transaction fees

8,118



129,535



866,806



545,384


Plus: Debt extinguishment costs

—



—



60,202



386,552


Plus: Restructuring expenses

—



374,230



35,054



374,230


Less: Gain on sale of building

(147,414)



—



(147,414)



—


Less: Tax impact

9,411



(178,450)



(428,091)



(622,465)


Adjusted Net income

$

1,709,213



$

1,486,441



$

7,728,841



$

6,381,548










Diluted weighted average shares outstanding

9,927,716



9,822,053



9,896,283



8,426,937


Net income per share








Diluted - GAAP

$

0.17



$

0.10



$

0.68



$

0.60


Diluted - Adjusted

$

0.17



$

0.15



$

0.78



$

0.76


UNIQUE FABRICATING, INC.

Purchase Accounting Impacts and Other Effects



Thirteen Weeks
Ended January 1,
2017


Thirteen Weeks
Ended January 3,
2016


Fifty-Two Weeks
Ended January 1,
2017


Fifty-Two Weeks
Ended January 3,
2016

Non-cash purchase accounting impacts








Customer relationships amortization

$

837,523



$

605,144



$

3,045,746



$

2,067,981


Trade name amortization

72,926



55,664



269,130



222,655


Non-compete amortization

44,162



81,332



176,648



233,617


Unpatented technology

76,529



—



206,040



—


Less: Tax impact

(303,881)



(200,756)



(1,165,626)



(777,589)


Net income effect

$

727,259



$

541,384



$

2,531,938



$

1,746,664










Net income per share impact








GAAP - Basic

$

0.07



$

0.06



$

0.26



$

0.21


GAAP - Diluted

$

0.07



$

0.06



$

0.26



$

0.21


SOURCE Unique Fabricating, Inc.

Related Links

http://uniquefab.com

WANT YOUR COMPANY'S NEWS FEATURED ON PRNEWSWIRE.COM?

icon3
440k+
Newsrooms &
Influencers
icon1
9k+
Digital Media
Outlets
icon2
270k+
Journalists
Opted In
GET STARTED

Modal title

Contact PR Newswire

  • Call PR Newswire at 888-776-0942
    from 8 AM - 9 PM ET
  • Chat with an Expert
  • General Inquiries
  • Editorial Bureaus
  • Partnerships
  • Media Inquiries
  • Worldwide Offices

Products

  • For Marketers
  • For Public Relations
  • For IR & Compliance
  • For Agency
  • All Products

About

  • About PR Newswire
  • About Cision
  • Become a Publishing Partner
  • Become a Channel Partner
  • Careers
  • Accessibility Statement
  • APAC
  • APAC - Simplified Chinese
  • APAC - Traditional Chinese
  • Brazil
  • Canada
  • Czech
  • Denmark
  • Finland
  • France
  • Germany
  • India
  • Indonesia
  • Israel
  • Italy
  • Japan
  • Korea
  • Mexico
  • Middle East
  • Middle East - Arabic
  • Netherlands
  • Norway
  • Poland
  • Portugal
  • Russia
  • Slovakia
  • Spain
  • Sweden
  • United Kingdom
  • Vietnam

My Services

  • All New Releases
  • Platform Login
  • ProfNet
  • Data Privacy

Do not sell or share my personal information:

  • Submit via [email protected] 
  • Call Privacy toll-free: 877-297-8921

Contact PR Newswire

Products

About

My Services
  • All News Releases
  • Platform Login
  • ProfNet
Call PR Newswire at
888-776-0942
  • Terms of Use
  • Privacy Policy
  • Information Security Policy
  • Site Map
  • RSS
  • Cookies
Copyright © 2025 Cision US Inc.