- NOTV Dashboard
- Financials
- Filings
-
Holdings
- Transcripts
- ETFs
- Insider
- Institutional
- Shorts
-
DEFM14A Filing
Inotiv (NOTV) DEFM14AProxy related to merger
Filed: 5 Oct 21, 11:06am
| | | | | i | | | |
| | | | | 1 | | | |
| | | | | 3 | | | |
| | | | | 10 | | | |
| | | | | 10 | | | |
| | | | | 11 | | | |
| | | | | 12 | | | |
| | | | | 12 | | | |
| | | | | 12 | | | |
| | | | | 13 | | | |
| | | | | 13 | | | |
| | | | | 13 | | | |
| | | | | 13 | | | |
| | | | | 13 | | | |
| | | | | 13 | | | |
| | | | | 14 | | | |
| | | | | 14 | | | |
| | | | | 14 | | | |
| | | | | 15 | | | |
| | | | | 15 | | | |
| | | | | 15 | | | |
| | | | | 16 | | | |
| | | | | 17 | | | |
| | | | | 34 | | | |
| | | | | 35 | | | |
| | | | | 35 | | | |
| | | | | 35 | | | |
| | | | | 35 | | | |
| | | | | 35 | | | |
| | | | | 36 | | | |
| | | | | 36 | | | |
| | | | | 37 | | | |
| | | | | 37 | | | |
| | | | | 37 | | | |
| | | | | 37 | | | |
| | | | | 37 | | | |
| | | | | 38 | | | |
| | | | | 39 | | | |
| | | | | 39 | | | |
| | | | | 39 | | | |
| | | | | 39 | | | |
| | | | | 41 | | | |
| | | | | 51 | | | |
| | | | | 52 | | |
| | | | | 53 | | | |
| | | | | 58 | | | |
| | | | | 59 | | | |
| | | | | 67 | | | |
| | | | | 67 | | | |
| | | | | 68 | | | |
| | | | | 68 | | | |
| | | | | 68 | | | |
| | | | | 68 | | | |
| | | | | 69 | | | |
| | | | | 69 | | | |
| | | | | 69 | | | |
| | | | | 72 | | | |
| | | | | 74 | | | |
| | | | | 74 | | | |
| | | | | 75 | | | |
| | | | | 75 | | | |
| | | | | 78 | | | |
| | | | | 78 | | | |
| | | | | 78 | | | |
| | | | | 79 | | | |
| | | | | 80 | | | |
| | | | | 80 | | | |
| | | | | 80 | | | |
| | | | | 80 | | | |
| | | | | 80 | | | |
| | | | | 81 | | | |
| | | | | 81 | | | |
| | | | | 81 | | | |
| | | | | 82 | | | |
| | | | | 84 | | | |
| | | | | 85 | | | |
| | | | | 87 | | | |
| | | | | 88 | | | |
| | | | | 88 | | | |
| | | | | 88 | | | |
| | | | | 88 | | | |
| | | | | 88 | | | |
| | | | | 88 | | | |
| | | | | 88 | | | |
| | | | | 89 | | | |
| | | | | 90 | | |
| | | Inotiv Year Ended September 30, 2020 | | | Inotiv Nine Months Ended June 30, 2021 | | ||||||
Basic earnings (loss) per common share | | | | $ | (0.43) | | | | | $ | (0.27) | | |
Diluted earnings (loss) per common share | | | | $ | (0.43) | | | | | $ | (0.27) | | |
| | | Unaudited Pro Forma | | |||||||||
| | | Year Ended September 30, 2020 | | | Nine Months Ended June 30, 2021 | | ||||||
Basic earnings (loss) per common share | | | | $ | (4.56) | | | | | $ | (0.38) | | |
Diluted earnings (loss) per common share | | | | $ | (4.56) | | | | | $ | (0.38) | | |
| | | Year Ended December 31, 2020 | | | Period June 3, 2019 to December 31, 2019 | | | Period January 1, 2019 to June 2, 2019 | | | Combined 2019 | | | $ Change | | | % Change | | ||||||||||||||||||
Net revenue | | | | $ | 246,369 | | | | | $ | 139,661 | | | | | $ | 66,847 | | | | | $ | 206,508 | | | | | $ | 39,861 | | | | | | 19.3% | | |
Operating costs | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cost of sales | | | | | (192,360) | | | | | | (111,594) | | | | | | (47,393) | | | | | | (158,987) | | | | | | (33,373) | | | | | | 21.0% | | |
Selling, general and administrative expenses | | | | | (40,610) | | | | | | (22,225) | | | | | | (7,597) | | | | | | (29,822) | | | | | | (10,788) | | | | | | 36.2% | | |
Amortization of intangible assets | | | | | (2,549) | | | | | | (1,422) | | | | | | (743) | | | | | | (2,165) | | | | | | (384) | | | | | | 17.7% | | |
Loss on impairment of property, plant and equipment, goodwill and intangible assets | | | | | (49,806) | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | | | |
Gain on sale of animal colony | | | | | 12,386 | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | | | |
Other operating expense | | | | | (5,440) | | | | | | (11,263) | | | | | | — | | | | | | (11,263) | | | | | | | | | | | | | | |
Operating (loss) income | | | | | (32,010) | | | | | | (6,843) | | | | | | 11,114 | | | | | | 4,271 | | | | | | | | | | | | | | |
Interest expense, net | | | | | (9,331) | | | | | | (6,195) | | | | | | — | | | | | | (6,195) | | | | | | | | | | | | | | |
Interest expense, net – related parties | | | | | (47) | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | | | |
Gain on bargain purchase of business | | | | | — | | | | | | 2,137 | | | | | | — | | | | | | 2,137 | | | | | | | | | | | | | | |
Gain on extinguishment of debt | | | | | 633 | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | | | |
Foreign exchange (losses) gains | | | | | (1,574) | | | | | | 441 | | | | | | — | | | | | | 441 | | | | | | | | | | | | | | |
Other income | | | | | 83 | | | | | | 626 | | | | | | — | | | | | | 626 | | | | | | | | | | | | | | |
(Loss) income from continuing operations, before income taxes | | | | | (42,246) | | | | | | (9,834) | | | | | | 11,114 | | | | | | 1,280 | | | | | | | | | | | | | | |
Income tax (expense) benefit | | | | | (11,262) | | | | | | 2,371 | | | | | | — | | | | | | 2,371 | | | | | | | | | | | | | | |
(Loss) income from continuing operations | | | | | (53,508) | | | | | | (7,463) | | | | | | 11,114 | | | | | | 3,651 | | | | | | | | | | | | | | |
Income (loss) from discontinued operations, net of tax | | | | | 268 | | | | | | (408) | | | | | | — | | | | | | (408) | | | | | | | | | | | | | | |
Consolidated net (loss) income | | | | $ | (53,240) | | | | | $ | (7,871) | | | | | $ | 11,114 | | | | | $ | 3,243 | | | | | | | | | | | | | | |
| | | Year Ended December 31, 2020 | | | June 3 2019 to December 31, 2019 | | | January 1, 2019 to June 2, 2019 | | | Combined Year Ended December 31, 2019 | | | Change | | |||||||||||||||||||||
| | | $ | | | % | | ||||||||||||||||||||||||||||||
Products | | | | $ | 223,959 | | | | | $ | 128,865 | | | | | $ | 62,731 | | | | | $ | 191,596 | | | | | $ | 32,363 | | | | | | 16.9% | | |
Services | | | | | 22,410 | | | | | | 10,796 | | | | | | 4,116 | | | | | $ | 14,912 | | | | | $ | 7,498 | | | | | | 50.3% | | |
| | | | $ | 246,369 | | | | | $ | 139,661 | | | | | $ | 66,847 | | | | | $ | 206,508 | | | | | $ | 39,861 | | | | | | 19.3% | | |
| | | Period June 3, 2019 to December 31, 2019 | | | Period January 1, 2019 to June 2, 2019 | | | Combined 2019 | | | Year Ended December 31, 2018 | | | $ Change | | | % Change | | ||||||||||||||||||
Net revenue | | | | $ | 139,661 | | | | | $ | 66,847 | | | | | $ | 206,508 | | | | | $ | 157,782 | | | | | $ | 48,726 | | | | | | 30.9% | | |
Operating costs | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cost of sales | | | | | (111,594) | | | | | | (47,393) | | | | | | (158,987) | | | | | | (115,198) | | | | | | (43,789) | | | | | | 38.0% | | |
Selling, general and administrative expenses | | | | | (22,225) | | | | | | (7,597) | | | | | | (29,822) | | | | | | (16,176) | | | | | | (13,646) | | | | | | 84.4% | | |
Amortization of intangible assets | | | | | (1,422) | | | | | | (743) | | | | | | (2,165) | | | | | | (1,826) | | | | | | (339) | | | | | | 18.6% | | |
Other operating expense | | | | | (11,263) | | | | | | — | | | | | | (11,263) | | | | | | — | | | | | | | | | | | | | | |
Operating (loss) income | | | | | (6,843) | | | | | | 11,114 | | | | | | 4,271 | | | | | | 24,582 | | | | | | | | | | | | | | |
Interest expense, net | | | | | (6,195) | | | | | | — | | | | | | (6,195) | | | | | | — | | | | | | | | | | | | | | |
Gain on bargain purchase of business | | | | | 2,137 | | | | | | — | | | | | | 2,137 | | | | | | — | | | | | | | | | | | | | | |
Foreign exchange gains | | | | | 441 | | | | | | — | | | | | | 441 | | | | | | — | | | | | | | | | | | | | | |
Other income | | | | | 626 | | | | | | — | | | | | | 626 | | | | | | — | | | | | | | | | | | | | | |
(Loss) income from continuing operations, before income taxes | | | | | (9,834) | | | | | | 11,114 | | | | | | 1,280 | | | | | | 24,582 | | | | | | | | | | | | | | |
Income tax benefit | | | | | 2,371 | | | | | | — | | | | | | 2,371 | | | | | | — | | | | | | | | | | | | | | |
(Loss) income from continuing operations | | | | | (7,463) | | | | | | 11,114 | | | | | | 3,651 | | | | | | 24,582 | | | | | | | | | | | | | | |
Loss from discontinued operations, net of tax | | | | | (408) | | | | | | — | | | | | | (408) | | | | | | — | | | | | | | | | | | | | | |
Consolidated net (loss) income | | | | $ | (7,871) | | | | | $ | 11,114 | | | | | $ | 3,243 | | | | | $ | 24,582 | | | | | | | | | | | | | | |
| | | June 3 2019 to December 31, 2019 | | | January 1, 2019 to June 2, 2019 | | | Combined 2019 | | | Year Ended December 31, 2018 | | | Change | | |||||||||||||||||||||
| | | $ | | | % | | ||||||||||||||||||||||||||||||
Products | | | | $ | 128,865 | | | | | $ | 62,731 | | | | | $ | 191,596 | | | | | $ | 146,973 | | | | | $ | 44,623 | | | | | | 30.4% | | |
Services | | | | | 10,796 | | | | | | 4,116 | | | | | | 14,912 | | | | | | 10,809 | | | | | | 4,103 | | | | | | 38.0% | | |
| | | | $ | 139,661 | | | | | $ | 66,847 | | | | | $ | 206,508 | | | | | $ | 157,782 | | | | | $ | 48,726 | | | | | | 30.9% | | |
| | | Three Months Ended June 30, | | | Six Months Ended June 30, | | ||||||||||||||||||
| | | 2021 | | | 2020 | | | 2021 | | | 2020 | | ||||||||||||
Net revenue | | | | $ | 71,416 | | | | | $ | 54,449 | | | | | $ | 141,095 | | | | | $ | 115,309 | | |
Operating costs | | | | | | | | | | | | | | | | | | | | | | | | | |
Cost of sales | | | | | (53,764) | | | | | | (47,017) | | | | | | (105,751) | | | | | | (94,403) | | |
Selling, general and administrative expenses | | | | | (11,151) | | | | | | (10,217) | | | | | | (22,837) | | | | | | (20,703) | | |
Amortization of intangible assets | | | | | (650) | | | | | | (672) | | | | | | (1,300) | | | | | | (1,262) | | |
Loss on impairment of goodwill and intangible assets | | | | | — | | | | | | — | | | | | | — | | | | | | (49,506) | | |
Other operating expense | | | | | (1,389) | | | | | | (1,115) | | | | | | (2,069) | | | | | | (2,916) | | |
Operating income (loss) | | | | | 4,462 | | | | | | (4,572) | | | | | | 9,138 | | | | | | (53,481) | | |
Interest expense, net | | | | | (1,728) | | | | | | (2,391) | | | | | | (3,633) | | | | | | (4,838) | | |
Interest expense, net – related parties | | | | | (277) | | | | | | — | | | | | | (440) | | | | | | — | | |
Gain on forgiveness of debt | | | | | — | | | | | | — | | | | | | 346 | | | | | | — | | |
Foreign exchange (losses) gains | | | | | (282) | | | | | | (100) | | | | | | 519 | | | | | | (1,936) | | |
Other income | | | | | 88 | | | | | | 115 | | | | | | 20 | | | | | | 217 | | |
Income (loss) from continuing operations, before income taxes | | | | | 2,263 | | | | | | (6,948) | | | | | | 5,950 | | | | | | (60,038) | | |
Income tax (expense) benefit | | | | | (582) | | | | | | 271 | | | | | | (1,501) | | | | | | 5,326 | | |
Income (loss) from continuing operations | | | | | 1,681 | | | | | | (6,677) | | | | | | 4,449 | | | | | | (54,712) | | |
(Loss) income from discontinued operations, net of tax | | | | | (82) | | | | | | (44) | | | | | | (25) | | | | | | 49 | | |
Consolidated net income (loss) | | | | $ | 1,599 | | | | | $ | (6,721) | | | | | $ | 4,424 | | | | | $ | (54,663) | | |
| | | Three Months Ended June 30, | | |||||||||
| | | 2021 | | | 2020 | | ||||||
Products | | | | $ | 63,257 | | | | | $ | 49,437 | | |
Services | | | | | 8,159 | | | | | | 5,012 | | |
| | | | $ | 71,416 | | | | | $ | 54,449 | | |
| | | Six Months Ended June 30, | | |||||||||
| | | 2021 | | | 2020 | | ||||||
Products | | | | $ | 123,851 | | | | | $ | 102,985 | | |
Services | | | | | 17,244 | | | | | | 12,324 | | |
| | | | $ | 141,095 | | | | | $ | 115,309 | | |
Financial Metric | | | Mean | | | Median | | ||||||
CY 2022E Adjusted EBITDA | | | | | 23x | | | | | | 23x | | |
CY 2023E Adjusted EBITDA | | | | | 18x | | | | | | 18x | | |
Financial Metric | | | Mean | | | Median | | ||||||
CY 2022E Adjusted EBITDA | | | | | 20x | | | | | | 20x | | |
CY 2023E Adjusted EBITDA | | | | | 18x | | | | | | 18x | | |
Financial Metric | | | Mean | | | Median | | ||||||
CY 2022E Adjusted EBITDA | | | | | 21x | | | | | | 21x | | |
CY 2023E Adjusted EBITDA | | | | | 18x | | | | | | 18x | | |
Financial Metric | | | Multiple Range | | | Implied Enterprise Value Reference Range ($ millions) | | ||||||
CY 2022E Adjusted EBITDA | | | | | 19x – 21x | | | | | $ | 973 – $1,075 | | |
CY 2023E Adjusted EBITDA | | | | | 16x – 18x | | | | | $ | 984 – $1,106 | | |
| Announcement Date | | | Acquiror | | | Target | |
| July 2, 2021 | | | EQT IX Fund / Goldman Sachs Asset Management | | | Parexel International Corporation* | |
| April 15, 2021 | | | Thermo Fisher Scientific Inc. | | | PPD, Inc. | |
| February 24, 2021 | | | ICON plc | | | PRA Health Sciences, Inc. | |
| November 20, 2020 | | | Blackstone | | | Precision Medicine Group* | |
| October 28, 2020 | | | Syneos Health, Inc. | | | Synteract* | |
| September 1, 2020 | | | ArchiMed | | | NAMSA* | |
| April 17, 2019 | | | LabCorp (Covance) | | | Envigo CRS* | |
| February 13, 2019 | | | Charles River Laboratories International, Inc. | | | Citoxlab | |
| February 13, 2018 | | | Charles River Laboratories International, Inc. | | | MPI Research | |
| July 31, 2017 | | | LabCorp (Covance) | | | Chiltern* | |
| June 20, 2017 | | | Pamplona Capital Management, LLP | | | Parexel International Corporation | |
| January 7, 2016 | | | Charles River Laboratories International, Inc. | | | WIL Research | |
| July 9, 2015 | | | Charles River Laboratories International, Inc. | | | Celsis International Ltd. | |
Financial Metric | | | Mean | | | Median | | ||||||
EV / LTM Adjusted EBITDA | | | | | 17x | | | | | | 14x | | |
EV / NTM Adjusted EBITDA* | | | | | 16x | | | | | | 16x | | |
Financial Metric | | | Multiple Range | | | Implied Enterprise Value Reference Range ($ millions) | | ||||||
LTM Adjusted EBITDA | | | | | 13x – 16x | | | | | $ | 520 – $640 | | |
NTM Adjusted EBITDA | | | | | 12x – 14x | | | | | $ | 583 – $680 | | |
Financial Metric | | | Mean | | | Median | | ||||||
CY 2022E Adjusted EBITDA | | | | | 21x | | | | | | 21x | | |
CY 2023E Adjusted EBITDA | | | | | 19x | | | | | | 19x | | |
Financial Metric | | | Multiple Range | | | Implied Per Share Equity Value Reference Range | | ||||||
CY 2022E Adjusted EBITDA | | | | | 20x – 24x | | | | | $ | 22.33 – $27.17 | | |
CY 2023E Adjusted EBITDA | | | | | 18x – 22x | | | | | $ | 29.58 – $36.57 | | |
Make-Whole Fundamental Change Effective Date | | | Share Price | | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| $ 34.11 | | | $ 40.00 | | | $ 46.05 | | | $ 53.00 | | | $ 59.86 | | | $ 70.00 | | | $ 90.00 | | | $ 120.00 | | | $ 160.00 | | | $ 210.00 | | ||||||||||||||||||||||||||||||||
September 27, 2021 | | | | | 7.6007 | | | | | | 6.6738 | | | | | | 5.2271 | | | | | | 4.0800 | | | | | | 3.2775 | | | | | | 2.4609 | | | | | | 1.5271 | | | | | | 0.8613 | | | | | | 0.4532 | | | | | | 0.2186 | | |
October 15, 2022 | | | | | 7.6007 | | | | | | 6.5613 | | | | | | 5.0642 | | | | | | 3.8895 | | | | | | 3.0820 | | | | | | 2.2752 | | | | | | 1.3771 | | | | | | 0.7596 | | | | | | 0.3932 | | | | | | 0.1857 | | |
October 15, 2023 | | | | | 7.6007 | | | | | | 6.3813 | | | | | | 4.8232 | | | | | | 3.6234 | | | | | | 2.8148 | | | | | | 2.0281 | | | | | | 1.1860 | | | | | | 0.6363 | | | | | | 0.3232 | | | | | | 0.1495 | | |
October 15, 2024 | | | | | 7.6007 | | | | | | 6.0988 | | | | | | 4.4692 | | | | | | 3.2461 | | | | | | 2.4472 | | | | | | 1.6967 | | | | | | 0.9427 | | | | | | 0.4905 | | | | | | 0.2457 | | | | | | 0.1114 | | |
October 15, 2025 | | | | | 7.6007 | | | | | | 5.6313 | | | | | | 3.9133 | | | | | | 2.6781 | | | | | | 1.9127 | | | | | | 1.2424 | | | | | | 0.6371 | | | | | | 0.3230 | | | | | | 0.1638 | | | | | | 0.0738 | | |
October 15, 2026 | | | | | 7.6007 | | | | | | 4.7988 | | | | | | 2.9621 | | | | | | 1.7593 | | | | | | 1.1025 | | | | | | 0.6181 | | | | | | 0.2838 | | | | | | 0.1546 | | | | | | 0.0838 | | | | | | 0.0367 | | |
October 15, 2027 | | | | | 7.6007 | | | | | | 3.2837 | | | | | | 0.0000 | | | | | | 0.0000 | | | | | | 0.0000 | | | | | | 0.0000 | | | | | | 0.0000 | | | | | | 0.0000 | | | | | | 0.0000 | | | | | | 0.0000 | | |
SUMMARY COMPENSATION TABLE | | ||||||||||||||||||||||||
Name | | | Principal Position | | | Year | | | Salary ($) | | | Nonequity Incentive Plan Compensation ($) | | | Stock Awards ($)(1) | | | Options ($)(1) | | | All Other Compensation ($) | | | Total ($) | |
Robert W. Leasure, Jr | | | President and Chief | | | 2020 | | | 344,225 | | | 185,000(2) | | | 69,420(3) | | | 171,000(5) | | | — | | | 769,645 | |
| | | Executive Officer | | | 2019 | | | 191,250 | | | 97,491(2) | | | 57,107(4) | | | 51,700(6) | | | — | | | 397,548 | |
John E. Sagartz, DVM | | | Chief Strategy | | | 2020 | | | 289,821 | | | — | | | 34,729(7) | | | — | | | — | | | 324,550 | |
Ph.D., DACVP | | | Officer | | | 2019 | | | 250,000 | | | 15,000(8) | | | — | | | — | | | — | | | 265,000 | |
Joseph E. Flynn | | | Chief Commercial | | | 2020 | | | 250,000 | | | 60,000(9) | | | 9,923(10) | | | — | | | — | | | 319,923 | |
| | | Officer | | | | | | | | | | | | | | | | | | | | | | |
OUTSTANDING EQUITY AWARDS AT FISCAL 2020 YEAR-END | | |||||||||||||||||||||
OPTION AWARDS | | |||||||||||||||||||||
| | | Number of Securities Underlying Unexercised Options | | | | | | | | | | | |||||||||
Name | | | (#) Exercisable | | | (#) Unexercisable | | | Option Exercise Price ($) | | | Option Expiration Date | | |||||||||
Robert W. Leasure, Jr. | | | | | 18,000 | | | | | | 27,000(1) | | | | | | 5.03 | | | | January 26, 2030 | |
| | | | | 36,667 | | | | | | 18,333(2) | | | | | | 1.30 | | | | January 13, 2029 | |
| | | | | 54,667 | | | | | | 45,333 | | | | | | | | | | | |
Joseph E. Flynn | | | | | 4,000 | | | | | | 6,000(3) | | | | | | 1.42 | | | | February 7, 2029 | |
RESTRICTED STOCK AWARDS | | | | | | | | ||||||||||||
Name | | | Number of Shares that Have Not Vested | | | Market Value of Shares That Have Not Vested(1) | | | | ||||||||||
Robert W. Leasure, Jr. | | | | | 23,000(2) | | | | | $ | 109,940 | | | | | ||||
John E. Sagartz, DVM, Ph. D., DACVP | | | | | 8,974(3) | | | | | $ | 42,896 | | | | | ||||
Joseph E. Flynn | | | | | 2,564(3) | | | | | $ | 12,256 | | | | |
Plan Category | | | Number of Securities to be Issued upon Exercise of Outstanding Options | | | Weighted Average Exercise Price of Outstanding Options | | | Number of Securities Remaining Available for Future Issuance under the Equity Compensation Plan* | | |||||||||
Equity compensation plans approved by security holders | | | | | 711,760 | | | | | $ | 2.21 | | | | | | 813,548 | | |
Name | | | Shares Owned | | | % | | ||||||
Peter T. Kissinger(1) | | | | | 1,285,767 | | | | | | 8.1 | | |
Candice B. Kissinger(2) | | | | | 1,285,767 | | | | | | 8.1 | | |
Phillip Bendele(3) | | | | | 837,639 | | | | | | 5.3 | | |
John E. Sagartz(3) | | | | | 648,524 | | | | | | 4.1 | | |
Robert W. Leasure, Jr.(3) | | | | | 289,883(4) | | | | | | 1.8 | | |
R. Matthew Neff(3) | | | | | 78,113(5) | | | | | | * | | |
Richard A. Johnson, Ph.D.(3) | | | | | 74,683(6) | | | | | | * | | |
Gregory C. Davis, Ph.D.(3) | | | | | 49,683(7) | | | | | | * | | |
9 Executive Officers and Directors as a group | | | | | 1,340,741 | | | | | | 8.4 | | |
| ANNEX B | | | |
| | | Period January 1, 2019 to June 2, 2019 | | | Year Ended December 31, 2018 | | ||||||
Direct revenue | | | | $ | 66,847 | | | | | $ | 157,782 | | |
Direct expenses: | | | | | | | | | | | | | |
Cost of sales | | | | | (47,393) | | | | | | (115,198) | | |
Selling, general and administrative expenses | | | | | (7,597) | | | | | | (16,176) | | |
Amortization of intangible assets | | | | | (743) | | | | | | (1,826) | | |
Total direct expenses | | | | | (55,733) | | | | | | (133,200) | | |
Direct revenue less direct expenses | | | | $ | 11,114 | | | | | $ | 24,582 | | |