XML 24 R8.htm IDEA: XBRL DOCUMENT v3.22.0.1
Condensed Statement of Cash Flows - USD ($)
 4 Months Ended 6 Months Ended 9 Months Ended 12 Months Ended
Dec. 31, 2020
Jun. 30, 2021
Sep. 26, 2021
Sep. 27, 2020
Dec. 31, 2020
Dec. 31, 2019
Dec. 31, 2018
OPERATING ACTIVITIES              
Net income (loss)     $ (9,158,000) $ 30,904,000 $ 32,857,000 $ 561,000 $ (30,613,000)
Adjustments to reconcile net loss to net cash used in operating activities:              
Depreciation     7,328,000 6,039,000 7,886,000 8,827,000 3,654,000
Amortization of intangible assets     10,391,000 8,099,000 11,082,000 10,456,000 4,434,000
Amortization of deferred loan costs     2,656,000 2,201,000 3,092,000 3,097,000 3,797,000
Increase in warrant liability     17,273,000        
Increase in acquisition contingent consideration payable     17,173,000        
Increase in earn-out liability     6,866,000        
Equity compensation     2,748,000 356,000 487,000 437,000  
Change in deferred taxes     836,000 583,000 6,750,000 (11,489,000) (5,771,000)
Loss on early extinguishment of debt     1,425,000        
Loss (gain) on disposal of property, plant and equipment     (290,000) 18,000 943,000 833,000 (10,000)
Allowance for credit losses     738,000 581,000 1,597,000 103,000 101,000
Changes in operating assets and liabilities:              
Accounts receivable     (5,196,000) (15,678,000) (11,349,000) 2,110,000 (3,344,000)
Inventories     (25,996,000) 33,208,000 25,009,000 (4,185,000) 4,469,000
Prepaids and other current assets     (3,472,000) 2,494,000 1,884,000 (378,000) 1,231,000
Accounts payable     9,765,000 1,871,000 8,399,000 181,000 4,369,000
Accrued interest     (311,000) (1,352,000) 737,000 (2,489,000) 8,340,000
Accrued liabilities     (7,859,000) 6,280,000 (961,000) 1,354,000 (4,480,000)
Net cash from operating activities     24,917,000 75,604,000 88,413,000 9,418,000 (13,823,000)
INVESTING ACTIVITIES.              
Capital expenditures     (10,468,000) (6,653,000) (9,433,000) (7,421,000) (2,676,000)
Proceeds from the disposal of fixed assets     323,000   698,000    
Trademark acquisition     0 (50,000) (50,000) (1,121,000) (175,000)
Cash paid for acquisitions, net     (61,786,000)   (156,833,000) (5,937,000) (587,404,000)
Net cash used in investing activities     (71,931,000) (6,703,000) (165,618,000) (14,479,000) (590,255,000)
FINANCING ACTIVITIES              
Net change under revolving credit agreement     0 (20,500,000) (20,500,000) 6,500,000 14,000,000
Proceeds from long-term debt         170,000,000   525,000,000
Principal payments on long-term debt     (103,032,000) (1,900,000) (4,146,000) (3,800,000) (99,547,000)
Proceeds from Business Combination and PIPE financing,net of issuance costs paid     132,299,000   (4,710,000)   (18,701,000)
Capital contributions           150,000 188,810,000
Capital distributions     0 (100,000) (100,000) (417,000)  
Net Cash Provided by (Used in) Financing Activities, Total     29,267,000 (22,500,000) 140,544,000 2,433,000 609,562,000
Net change in cash and cash equivalents     (17,747,000) 46,401,000 63,339,000 (2,628,000) 5,484,000
Beginning of period   $ 71,674,000 71,674,000 8,335,000 8,335,000 10,963,000 5,479,000
End of period $ 71,674,000   53,927,000 54,736,000 71,674,000 8,335,000 10,963,000
Supplemental disclosures of cash flow information:              
Cash paid for interest     28,751,000 30,995,000 39,945,000 49,778,000 6,656,000
Cash paid for income taxes     10,648,000 $ 1,865,000 3,239,000 $ 4,434,000 1,338,000
Non-Cash Investing and Financing Activities:              
Assumption of warrant liability     28,713,000        
Assumption of earn-out liability     17,722,000        
Units Exchanged in Detroit Speed Transaction         2,000,000    
Rollover Units on Business Transaction             $ 5,554,000
Empower Ltd [Member]              
OPERATING ACTIVITIES              
Net income (loss) (4,443,894) (15,876,912)          
Adjustments to reconcile net loss to net cash used in operating activities:              
Increase in warrant liability 1,690,000 10,143,333          
Payment of formation costs through issuance of Class B ordinary shares 5,000            
Interest earned on marketable securities held in trust account (49,118) (59,359)          
Unrealized gain on marketable securities held in trust account (3,788)            
Change in fair value of warrant liability 1,690,000 10,143,333          
Change in fair value of forward purchase agreement liability 2,050,000 1,200,000          
Transaction Costs 482,885            
Changes in operating assets and liabilities:              
Prepaid expenses (379,166) 119,316          
Accrued expenses 173,873 4,097,002          
Net cash from operating activities (474,208) (376,620)          
INVESTING ACTIVITIES.              
Investment Of Cash In Trust Account (250,000,000)            
Net cash used in investing activities (250,000,000)            
FINANCING ACTIVITIES              
Capital distributions         (1,900,000)    
Proceeds from sale of Units, net of underwriting discounts paid 245,000,000            
Proceeds from sale of private placement warrants 7,000,000 7,000,000,000          
Proceeds from promissory note – related party 150,295            
Repayment of promissory note – related party (150,295)            
Payment of offering costs (445,163)            
Net Cash Provided by (Used in) Financing Activities, Total 251,554,837            
Net change in cash and cash equivalents 1,080,629 (376,620)          
Beginning of period 0 1,080,629 $ 1,080,629        
End of period 1,080,629 704,009     1,080,629    
Non-Cash Investing and Financing Activities:              
Change in value of Class A ordinary shares subject to possible redemption (52,906) (59,359)          
Offering costs paid by sponsor in exchange for the issuance of Class B ordinary shares 20,000            
Initial classification of Class A ordinary shares subject to possible redemption 250,000,000            
Deferred underwriting fee payable $ 8,750,000 $ 8,750,000     $ 8,750,000