|
|
|
|
|
Combined Financial Statements
|
|
|
|
|
Combined Balance Sheet
|
1
|
|
|
Combined Statement of Operations
|
2
|
|
|
Combined Statement of Changes in Stockholders' Equity
|
3
|
|
|
Combined Statement of Cash Flow
|
4
|
|
|
Notes to Combined Financial Statements
|
5
|
|
LEW THOMPSON & SON TRUCKING, INC., LEW THOMPSON & SON DEDICATED, INC., JOSH THOMPSON TRUCKING, INC.,
LEW THOMPSON & SON DEDICATED LEASING, INC., AND LEW THOMPSON & SON LEASING, INC.
|
|
COMBINED BALANCE SHEET
|
|
MARCH 31, 2023
|
|
|
2023
|
|||
|
ASSETS
|
||||
|
Current assets:
|
||||
|
Cash and cash equivalents
|
$
|
6,710,074
|
||
|
Accounts receivable, net of allowance of $12,000
|
4,765,583
|
|||
|
Drivers' advances and other receivables
|
487,194
|
|||
|
Inventory and supplies
|
1,014,890
|
|||
|
Prepaid expenses
|
810,621
|
|||
|
Income taxes receivable
|
132,305
|
|||
|
Other short-term assets
|
120,299
|
|||
|
Total current assets
|
14,040,966
|
|||
|
|
||||
|
Property and equipment, net
|
34,573,865
|
|||
|
Right of use assets, net
|
1,997,072
|
|||
|
|
||||
|
Total assets
|
$
|
50,611,903
|
||
|
LIABILITIES AND STOCKHOLDERS' EQUITY
|
||||
|
Current liabilities:
|
||||
|
Accounts payable
|
253,989
|
|||
|
Accrued expenses
|
1,679,432
|
|||
|
Current portion of operating lease obligations
|
454,459
|
|||
|
Insurance and claims accrual
|
95,763
|
|||
|
Total current liabilities
|
2,483,643
|
|||
|
|
||||
|
Long-term portion of operating lease obligations
|
1,542,613
|
|||
|
Total liabilities
|
4,026,256
|
|||
|
Commitments and contingencies
|
-
|
|||
|
Stockholders' equity:
|
||||
|
Lew Thompson & Son Trucking, Inc. Class A common stock, $1.00 par value; 100,000 shares authorized;
1,000 shares issued and outstanding
|
1,000
|
|||
|
Lew Thompson & Son Dedicated, Inc Class A common stock, $1.00 par value; 100,000 shares authorized; 300
shares issued and outstanding
|
300
|
|||
|
Josh Thompson Trucking, Inc Class A common stock, $25.00 par value; 2,000 shares authorized; 12 shares
issued and outstanding
|
300
|
|||
|
Lew Thompson & Son Dedicated Leasing, Inc Class A common stock, $1.00 par value; 100,000 shares
authorized; 20,000 shares issued and outstanding
|
20,000
|
|||
|
Lew Thompson & Son Leasing, Inc Class A common stock, $1.00 par value; 250 shares authorized; 100 shares
issued and outstanding
|
100
|
|||
|
Additional paid-in-capital
|
5,094,254
|
|||
|
Retained earnings
|
41,469,693
|
|||
|
Total stockholders' equity
|
46,585,647
|
|||
| Total liabilities and stockholders' equity |
$
|
50,611,903
|
||
|
|
2023
|
|||
|
Revenues
|
||||
|
Freight revenue
|
$
|
14,584,113
|
||
|
Fuel surcharge revenue
|
2,823,170
|
|||
|
Total revenue
|
$
|
17,407,283
|
||
|
|
||||
|
Operating expenses:
|
||||
|
Salaries, wages, and related expenses
|
5,937,648
|
|||
|
Fuel expense
|
3,308,707
|
|||
|
Operations and maintenance
|
2,106,668
|
|||
|
Operating taxes and licenses
|
54,983
|
|||
|
Insurance and claims
|
322,072
|
|||
|
Communications and utilities
|
75,266
|
|||
|
General supplies and expenses
|
294,328
|
|||
|
Depreciation and amortization
|
1,373,079
|
|||
|
Other expenses
|
5,345
|
|||
|
Gain on disposition of property and equipment, net
|
(141,500
|
)
|
||
|
Total operating expenses
|
13,336,596
|
|||
|
Operating income
|
4,070,687
|
|||
|
Other income
|
116,415
|
|||
|
Income before income taxes
|
4,187,102
|
|||
|
Income tax expense
|
123,550
|
|||
|
Net income
|
$
|
4,063,552
|
||
|
|
||||
|
|
Common Stock – Lew Thompson & Son Trucking, Inc.
|
Common Stock – Lew Thompson & Son Dedicated, Inc.
|
Common Stock – Josh Thompson Trucking, Inc.
|
Common Stock – Lew Thompson & Son Dedicated Leasing, Inc.
|
Common Stock – Lew Thompson & Son Leasing, Inc.
|
Additional Paid-In
|
Retained
|
Total Stockholders'
|
||||||||||||||||||||||||
|
|
Class A
|
Class A
|
Class A
|
Class A
|
Class A
|
Capital
|
Earnings
|
Equity
|
||||||||||||||||||||||||
|
Balances at December 31, 2022
|
$
|
1,000
|
$
|
300
|
$
|
300
|
$
|
20,000
|
$
|
100
|
$
|
5,094,254
|
$
|
42,166,048
|
$
|
47,282,002
|
||||||||||||||||
|
Distributions to stockholders
|
-
|
-
|
-
|
-
|
-
|
-
|
(4,759,907
|
)
|
(4,759,907
|
)
|
||||||||||||||||||||||
|
Net income
|
-
|
-
|
-
|
-
|
-
|
-
|
4,063,552
|
4,063,552
|
||||||||||||||||||||||||
|
Balances at March 31, 2023
|
$
|
1,000
|
$
|
300
|
$
|
300
|
$
|
20,000
|
$
|
100
|
$
|
5,094,254
|
$
|
41,469,693
|
$
|
46,585,647
|
||||||||||||||||
|
|
2023
|
|||
|
Cash flows from operating activities:
|
||||
|
Net income
|
$
|
4,063,552
|
||
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
||||
|
Depreciation and amortization
|
1,373,079
|
|||
|
Gain on disposition of property and equipment
|
(141,500
|
)
|
||
|
Changes in operating assets and liabilities:
|
||||
|
Receivables and advances
|
1,442,946
|
|||
|
Inventory and supplies
|
191,195
|
|||
|
Prepaid expenses and other assets
|
(56,556
|
)
|
||
|
Accounts payable and accrued expenses
|
(221,662
|
)
|
||
|
Net cash flows provided by operating activities
|
6,651,054
|
|||
|
|
||||
|
Cash flows from investing activities:
|
||||
|
Acquisition of property and equipment
|
(1,377,846
|
)
|
||
|
Proceeds from disposition of property and equipment
|
141,500
|
|||
|
Net cash flows used in investing activities
|
(1,236,346
|
)
|
||
|
|
||||
|
Cash flows from financing activities:
|
||||
|
Distributions to shareholders
|
(4,759,907
|
)
|
||
|
Net cash flows used in financing activities
|
(4,759,907
|
)
|
||
|
|
||||
|
Net change in cash and cash equivalents
|
654,801
|
|||
|
|
||||
|
Cash and cash equivalents at beginning of period
|
6,055,273
|
|||
|
Cash and cash equivalents at end of period
|
$
|
6,710,074
|
||
|
|
||||
|
Supplemental disclosure of cash flow information:
|
||||
|
Cash paid during the period for:
|
||||
|
Interest
|
$
|
33,458
|
||
|
1.
|
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
|
|
2.
|
PROPERTY AND EQUIPMENT
|
|
Estimated Useful Lives (Years)
|
2023
|
|||||||
|
Revenue equipment
|
3 - 10
|
$
|
53,556,376
|
|||||
|
Communications equipment
|
5 - 10
|
50,403
|
||||||
|
Land and improvements
|
0 - 15
|
46,805
|
||||||
|
Buildings and leasehold improvements
|
7 - 40
|
7,733
|
||||||
|
Other
|
2 - 10
|
2,212,729
|
||||||
|
|
|
55,874,046
|
||||||
|
Less accumulated depreciation
|
21,300,181
|
|||||||
|
$
|
34,573,865
|
|||||||
|
3.
|
LEASES
|
|
Three Months Ended
|
||||
|
|
March 31, 2023
|
|||
|
|
||||
|
Operating lease cost
|
$
|
162,000
|
||
|
|
||||
|
Total lease cost
|
$
|
162,000
|
||
|
|
||||
|
Other information
|
||||
|
Cash paid for amounts included in the measurement of lease liabilities:
|
||||
|
Operating cash flows from operating leases
|
$
|
106,958
|
||
|
Right-of-use assets obtained in exchange for new operating lease liabilities
|
$
|
-
|
||
|
Weighted-average remaining lease term—operating leases
|
3.8 years
|
|||
|
Weighted-average discount rate—operating leases
|
11.2
|
%
|
||
|
Operating
|
||||
|
2023
|
$
|
486,000
|
||
|
2024
|
648,000
|
|||
|
2025
|
648,000
|
|||
|
2026
|
648,000
|
|||
|
Total minimum lease payments
|
$
|
2,430,000
|
||
|
Less: amount representing interest
|
(432,928
|
)
|
||
|
Present value of minimum lease payments
|
$
|
1,997,072
|
||
|
Less: current portion
|
(454,459
|
)
|
||
|
Lease obligations, long-term
|
$
|
1,542,613
|
||
|
4.
|
EMPLOYEE BENEFIT PLANS
|
|
5.
|
RELATED PARTY TRANSACTIONS
|
|
•
|
The Company leases certain properties from Lew Thompson and Son Real Estate, Inc., Josh Thompson Properties, LLC and Lew Thompson and Son
Trucking, Inc.
|
|
•
|
Thompson QOZB Ozark, LLC is owned by the major shareholder’s and has property leased by the Company for $0 which the Company uses to park
excess equipment in Arkansas.
|
|
•
|
Lew Thompson & Son Petroleum, Inc. is owned by the major shareholder’s and Office Manager and has property leased by the Company for $0
which the Company uses to park excess equipment in Arkansas.
|
|
•
|
Thompson Poultry Bedding, LLC is owned by the major shareholder’s and paid the Company approximately $28,072 for maintenance services
provided by the Company during the first quarter of 2023.
|
|
•
|
Thompson Ready Mix, Inc. is owned by the major shareholder’s and paid the Company approximately $20,839 for maintenance services provided by
the Company during the first quarter of 2023.
|
|
6.
|
COMMITMENTS AND CONTINGENT LIABILITIES
|
|
7.
|
SUBSEQUENT EVENT
|