Share Name | Share Symbol | Market | Type |
---|---|---|---|
Summer Infant Inc | NASDAQ:SUMR | NASDAQ | Common Stock |
Price Change | % Change | Share Price | Bid Price | Offer Price | High Price | Low Price | Open Price | Shares Traded | Last Trade | |
---|---|---|---|---|---|---|---|---|---|---|
0.00 | 0.00% | 11.99 | 0.0101 | 12.50 | 0 | 00:00:00 |
| | |
Page
|
| |||
| | | | 1 | | | |
| | | | 10 | | | |
| | | | 15 | | | |
| | | | 15 | | | |
| | | | 15 | | | |
| | | | 15 | | | |
| | | | 16 | | | |
| | | | 16 | | | |
| | | | 16 | | | |
| | | | 17 | | | |
| | | | 17 | | | |
| | | | 17 | | | |
| | | | 18 | | | |
| | | | 18 | | | |
| | | | 18 | | | |
| | | | 18 | | | |
| | | | 18 | | | |
| | | | 19 | | | |
| | | | 20 | | | |
| | | | 21 | | | |
| | | | 24 | | | |
| | | | 24 | | | |
| | | | 24 | | | |
| | | | 25 | | | |
| | | | 25 | | | |
| | | | 25 | | | |
| | | | 35 | | | |
| | | | 39 | | | |
| | | | 46 | | | |
| | | | 49 | | | |
| | | | 50 | | | |
| | | | 51 | | | |
| | | | 53 | | | |
| | | | 58 | | | |
| | | | 58 | | | |
| | | | 62 | | | |
| | | | 62 | | | |
| | | | 62 | | | |
| | | | 63 | | | |
| | | | 63 | | | |
| | | | 63 | | |
| | |
Page
|
| |||
| | | | 63 | | | |
| | | | 63 | | | |
| | | | 64 | | | |
| | | | 64 | | | |
| | | | 64 | | | |
| | | | 65 | | | |
| | | | 65 | | | |
| | | | 68 | | | |
| | | | 70 | | | |
| | | | 70 | | | |
| | | | 71 | | | |
| | | | 71 | | | |
| | | | 72 | | | |
| | | | 73 | | | |
| | | | 73 | | | |
| | | | 75 | | | |
| | | | 76 | | | |
| | | | 77 | | | |
| | | | 78 | | | |
| | | | 79 | | | |
| | | | 79 | | | |
| | | | 79 | | | |
| | | | 79 | | | |
| | | | 79 | | | |
| | | | 80 | | | |
| | | | 81 | | | |
| | | | 81 | | | |
| | | | 81 | | | |
| | | | 82 | | | |
| | | | 82 | | | |
| | | | 82 | | | |
| | | | 83 | | | |
| | | | 84 | | | |
| | | | 85 | | | |
| | | | 85 | | | |
| | | | 85 | | | |
APPENDICES
|
| | | | | | |
| | | | A-1 | | | |
| | | | B-1 | | | |
| | | | C-1 | | | |
| | | | D-1 | | |
COMPANY
INFORMATION Company Name |
| |
REVENUE GROWTH
|
| |
EBITDA GROWTH
|
| |
EBITDA MARGIN
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
3-YR CAGR
|
| |
LTM
|
| |
2022
|
| |
2023
|
| |
3-YR CAGR
|
| |
LTM
|
| |
2022
|
| |
2023
|
| |
3-YR AVG
|
| |
LTM
|
| |
2022
|
| |
2023
|
| ||||||||||||||||||||||||||||||||||||||
Carter’s, Inc.
|
| | | | 0.2% | | | | | | 15.3% | | | | | | 2.6% | | | | | | 3.1% | | | | | | 6.2% | | | | | | 59.3% | | | | | | 2.5% | | | | | | 3.4% | | | | | | 14.5% | | | | | | 17.0% | | | | | | 17.0% | | | | | | 17.1% | | |
Crown Crafts, Inc.
|
| | | | 4.1 | | | | | | 7.5 | | | | | | 9.4 | | | | | | 2.3 | | | | | | 9.3 | | | | | | -1.6 | | | | | | 0.5 | | | | | | 9.2 | | | | | | 12.9 | | | | | | 13.2 | | | | | | 13.5 | | | | | | 14.4 | | |
Dorel Industries Inc.
|
| | | | NA | | | | | | 2.4 | | | | | | 3.9 | | | | | | 3.0 | | | | | | NA | | | | | | -18.0 | | | | | | -5.8 | | | | | | 19.0 | | | | | | NA | | | | | | 7.4 | | | | | | 6.7 | | | | | | 7.7 | | |
Goodbaby International
Holdings Limited |
| | | | 5.2 | | | | | | 14.3 | | | | | | 7.9 | | | | | | 7.9 | | | | | | 10.8 | | | | | | 48.3 | | | | | | 19.0 | | | | | | 18.0 | | | | | | 8.5 | | | | | | 9.5 | | | | | | 8.0 | | | | | | 8.8 | | |
Hasbro, Inc.
|
| | | | 11.9 | | | | | | -3.9 | | | | | | 2.7 | | | | | | 5.2 | | | | | | 18.0 | | | | | | 29.0 | | | | | | 0.2 | | | | | | 9.4 | | | | | | 19.4 | | | | | | 20.4 | | | | | | 19.9 | | | | | | 20.7 | | |
JAKKS Pacific, Inc.
|
| | | | 3.0 | | | | | | 20.4 | | | | | | 0.5 | | | | | | 3.1 | | | | | | NA | | | | | | 82.3 | | | | | | 2.1 | | | | | | 7.0 | | | | | | 5.1 | | | | | | 7.6 | | | | | | 7.7 | | | | | | 8.0 | | |
Mattel, Inc.
|
| | | | 6.5 | | | | | | 18.9 | | | | | | 7.8 | | | | | | 7.8 | | | | | | 85.2 | | | | | | 43.7 | | | | | | 10.0 | | | | | | 15.1 | | | | | | 13.5 | | | | | | 17.4 | | | | | | 17.7 | | | | | | 18.9 | | |
Newell Brands Inc.
|
| | | | 1.4 | | | | | | 12.8 | | | | | | -4.6 | | | | | | 1.7 | | | | | | -11.0 | | | | | | 14.1 | | | | | | 1.5 | | | | | | 8.7 | | | | | | 13.4 | | | | | | 13.6 | | | | | | 14.1 | | | | | | 15.1 | | |
Spin Master Corp.
|
| | | | 7.8 | | | | | | 30.0 | | | | | | 6.0 | | | | | | 5.2 | | | | | | 11.0 | | | | | | 136.8 | | | | | | 0.8 | | | | | | 6.4 | | | | | | 14.4 | | | | | | 19.5 | | | | | | 18.6 | | | | | | 18.8 | | |
The Children’s Place, Inc.
|
| | | | -0.4 | | | | | | 25.8 | | | | | | -0.4 | | | | | | 0.9 | | | | | | 15.5 | | | | | | NM | | | | | | NM | | | | | | -1.0 | | | | | | 8.8 | | | | | | 15.9 | | | | | | 13.8 | | | | | | 13.6 | | |
TOMY Company, Ltd.
|
| | | | -7.3 | | | | | | -22.8 | | | | | | 10.3 | | | | | | 5.0 | | | | | | -13.8 | | | | | | -40.1 | | | | | | NA | | | | | | NA | | | | | | 11.6 | | | | | | 7.9 | | | | | | NA | | | | | | NA | | |
Vtech Holdings
Limited |
| | | | 3.7 | | | | | | 9.2 | | | | | | 4.8 | | | | | | 4.0 | | | | | | 4.4 | | | | | | -4.0 | | | | | | 1.5 | | | | | | 8.4 | | | | | | 11.8 | | | | | | 10.8 | | | | | | 11.0 | | | | | | 11.4 | | |
Summer Infant, Inc.
|
| | | | -6.1% | | | | | | -9.6% | | | | | | 10.4% | | | | | | 12.1% | | | | | | NM | | | | | | NM | | | | | | 31.6% | | | | | | 117.3% | | | | | | 4.8% | | | | | | -0.2% | | | | | | 3.2% | | | | | | 6.2% | | |
COMPANY INFORMATION
Company Name |
| |
ENTERPRISE VALUE AS MULTIPLE OF
|
| |||||||||||||||||||||||||||||||||
|
LTM EBITDA
|
| |
2022 EBITDA
|
| |
2023 EBITDA
|
| |
LTM Revenue
|
| |
2022 Revenue
|
| |
2023 Revenue
|
| ||||||||||||||||||||
Carter’s, Inc.
|
| | | | 6.5x | | | | | | 6.3x | | | | | | 6.1x | | | | | | 1.10x | | | | | | 1.07x | | | | | | 1.04x | | |
Crown Crafts, Inc.
|
| | | | 5.7 | | | | | | 5.6 | | | | | | 5.1 | | | | | | 0.76 | | | | | | 0.75 | | | | | | 0.73 | | |
Dorel Industries Inc.
|
| | | | 3.1 | | | | | | 3.3 | | | | | | 2.8 | | | | | | 0.23 | | | | | | 0.22 | | | | | | 0.22 | | |
Goodbaby International Holdings Limited
|
| | | | 3.4 | | | | | | 4.1 | | | | | | 3.4 | | | | | | 0.37 | | | | | | 0.33 | | | | | | 0.30 | | |
Hasbro, Inc.
|
| | | | 11.5 | | | | | | 11.5 | | | | | | 10.5 | | | | | | 2.35 | | | | | | 2.29 | | | | | | 2.18 | | |
COMPANY INFORMATION
Company Name |
| |
ENTERPRISE VALUE AS MULTIPLE OF
|
| |||||||||||||||||||||||||||||||||
|
LTM EBITDA
|
| |
2022 EBITDA
|
| |
2023 EBITDA
|
| |
LTM Revenue
|
| |
2022 Revenue
|
| |
2023 Revenue
|
| ||||||||||||||||||||
JAKKS Pacific, Inc.
|
| | | | 4.4 | | | | | | 4.3 | | | | | | 4.0 | | | | | | 0.33 | | | | | | 0.33 | | | | | | 0.32 | | |
Mattel, Inc.
|
| | | | 10.5 | | | | | | 9.5 | | | | | | 8.3 | | | | | | 1.82 | | | | | | 1.68 | | | | | | 1.56 | | |
Newell Brands Inc.
|
| | | | 9.6 | | | | | | 9.6 | | | | | | 8.9 | | | | | | 1.30 | | | | | | 1.36 | | | | | | 1.34 | | |
Spin Master Corp.
|
| | | | 7.2 | | | | | | 7.3 | | | | | | 6.9 | | | | | | 1.44 | | | | | | 1.36 | | | | | | 1.29 | | |
The Children’s Place, Inc.
|
| | | | 3.1 | | | | | | 3.6 | | | | | | 3.7 | | | | | | 0.50 | | | | | | 0.50 | | | | | | 0.50 | | |
TOMY Company, Ltd.
|
| | | | 10.3 | | | | | | NA | | | | | | NA | | | | | | 0.82 | | | | | | 0.56 | | | | | | 0.54 | | |
Vtech Holdings Limited
|
| | | | 6.8 | | | | | | 7.1 | | | | | | 6.5 | | | | | | 0.80 | | | | | | 0.77 | | | | | | 0.74 | | |
Mean | | | | | 6.8x | | | | | | 6.6x | | | | | | 6.0x | | | | | | 0.98x | | | | | | 0.94x | | | | | | 0.90x | | |
Median | | | | | 6.6x | | | | | | 6.3x | | | | | | 6.1x | | | | | | 0.81x | | | | | | 0.76x | | | | | | 0.74x | | |
|
(Dollars in thousands, except per share data)
(Shares in thousands) |
| |
2022E
|
| |
2023E
|
| |
2024E
|
| |
2025E
|
| ||||||||||||
Net Sales
|
| | | $ | 158,554 | | | | | $ | 177,784 | | | | | $ | 188,899 | | | | | $ | 202,705 | | |
Gross Profit on Net Sales
|
| | | | 42,027 | | | | | | 52,980 | | | | | | 56,670 | | | | | | 60,811 | | |
Gross Margin % on Net Sales
|
| | |
|
26.5%
|
| | | |
|
29.8%
|
| | | |
|
30.0%
|
| | | |
|
30.0%
|
| |
Selling Expenses
|
| | | | 11,788 | | | | | | 15,556 | | | | | | 16,529 | | | | | | 17,737 | | |
General and administrative expenses
|
| | | | 28,187 | | | | | | 28,936 | | | | | | 29,804 | | | | | | 30,698 | | |
Other expenses
|
| | | | 4,500 | | | | | | 4,640 | | | | | | 4,733 | | | | | | 4,651 | | |
Operating Income
|
| | | | (2,448) | | | | | | 3,848 | | | | | | 5,604 | | | | | | 7,726 | | |
Income tax expense
|
| | | | (612) | | | | | | 1,077 | | | | | | 1,569 | | | | | | 2,163 | | |
Net Income
|
| | | | (1,836) | | | | | | 2,771 | | | | | | 4,035 | | | | | | 5,563 | | |
Shares
|
| | | | 2,190,000 | | | | | | 2,190,000 | | | | | | 2,200,000 | | | | | | 2,300,000 | | |
Earnings per share
|
| | | $ | (0.84) | | | | | $ | 1.27 | | | | | $ | 1.83 | | | | | $ | 2.42 | | |
EBITDA(1) | | | | | 2,052 | | | | | | 8,488 | | | | | | 10,337 | | | | | | 12,377 | | |
Adjusted EBITDA(2)
|
| | | | 5,104 | | | | | | 11,011 | | | | | | 12,860 | | | | | | 14,900 | | |
Cash flow from operations
|
| | | | 3,350 | | | | | | 3,629 | | | | | | 4,124 | | | | | | 8,146 | | |
Cash flow – investing activities
|
| | | | (1,418) | | | | | | (1,499) | | | | | | (1,546) | | | | | | (1,602) | | |
Cash flow – financing activities
|
| | | | (2,056) | | | | | | (2,316) | | | | | | (2,566) | | | | | | (6,234) | | |
Name and Address of Beneficial Owner(1)
|
| |
Amount and
Nature of Beneficial Ownership(2) |
| |
Percent of
Common Stock(3) |
| ||||||
5% Stockholders | | | | | | | | | | | | | |
Wynnefield Capital Management LLC and related parties(4)
|
| | | | 784,183 | | | | | | 36.2% | | |
Jason Macari(5)
|
| | | | 364,117 | | | | | | 16.8% | | |
Directors and Named Executive Officers | | | | | | | | | | | | | |
Evelyn D’An
|
| | | | 9,712 | | | | | | * | | |
Robin Marino
|
| | | | 33,456 | | | | | | 1.6% | | |
Bruce Meier
|
| | | | — | | | | | | — | | |
Alan Mustacchi
|
| | | | 16,394 | | | | | | * | | |
Stuart Noyes
|
| | | | — | | | | | | — | | |
Edmund J. Schwartz(6)
|
| | | | — | | | | | | — | | |
Andrew Train
|
| | | | 7,408 | | | | | | * | | |
Stephen J. Zelkowicz
|
| | | | 14,289 | | | | | | * | | |
All current directors and executive officers as a group (7 persons)
|
| | | | 81,259 | | | | | | 3.8% | | |
| | |
Page
|
| |||
| | | | A-1 | | | |
| | | | A-1 | | | |
| | | | A-2 | | | |
| | | | A-2 | | | |
| | | | A-2 | | | |
| | | | A-4 | | | |
| | | | A-5 | | | |
| | | | A-5 | | | |
| | | | A-5 | | | |
| | | | A-5 | | | |
| | | | A-6 | | | |
| | | | A-9 | | | |
| | | | A-9 | | | |
| | | | A-9 | | | |
| | | | A-10 | | | |
| | | | A-10 | | | |
| | | | A-10 | | | |
| | | | A-11 | | | |
| | | | A-12 | | | |
| | | | A-12 | | | |
| | | | A-13 | | | |
| | | | A-13 | | | |
| | | | A-14 | | | |
| | | | A-14 | | | |
| | | | A-14 | | | |
| | | | A-14 | | | |
| | | | A-16 | | | |
| | | | A-16 | | | |
| | | | A-18 | | | |
| | | | A-19 | | | |
| | | | A-21 | | | |
| | | | A-22 | | | |
| | | | A-23 | | | |
| | | | A-23 | | | |
| | | | A-23 | | | |
| | | | A-23 | | | |
| | | | A-23 | | | |
| | | | A-24 | | | |
| | | | A-24 | | | |
| | | | A-24 | | | |
| | | | A-25 | | |
| | |
Page
|
| |||
| | | | A-25 | | | |
| | | | A-25 | | | |
| | | | A-25 | | | |
| | | | A-26 | | | |
| | | | A-26 | | | |
| | | | A-26 | | | |
| | | | A-26 | | | |
| | | | A-26 | | | |
| | | | A-27 | | | |
| | | | A-27 | | | |
| | | | A-27 | | | |
| | | | A-27 | | | |
| | | | A-27 | | | |
| | | | A-28 | | | |
| | | | A-28 | | | |
| | | | A-28 | | | |
| | | | A-29 | | | |
| | | | A-29 | | | |
| | | | A-29 | | | |
| | | | A-31 | | | |
| | | | A-31 | | | |
| | | | A-31 | | | |
| | | | A-32 | | | |
| | | | A-32 | | | |
| | | | A-32 | | | |
| | | | A-37 | | | |
| | | | A-40 | | | |
| | | | A-41 | | | |
| | | | A-42 | | | |
| | | | A-42 | | | |
| | | | A-42 | | | |
| | | | A-42 | | | |
| | | | A-42 | | | |
| | | | A-43 | | | |
| | | | A-43 | | | |
| | | | A-44 | | | |
| | | | A-44 | | | |
| | | | A-44 | | | |
| | | | A-44 | | | |
| | | | A-45 | | | |
| | | | A-45 | | | |
| | | | A-46 | | |
| | |
Page
|
| |||
| | | | A-46 | | | |
| | | | A-46 | | | |
| | | | A-47 | | | |
| | | | A-47 | | | |
| | | | A-48 | | | |
| | | | A-48 | | | |
| | | | A-48 | | | |
| | | | A-49 | | | |
| | | | A-49 | | | |
| | | | A-49 | | | |
| | | | A-49 | | | |
| | | | A-50 | | | |
| | | | A-50 | | | |
| | | | A-50 | | | |
| | | | A-50 | | | |
| | | | A-51 | | | |
| | | | A-51 | | | |
| | | | A-52 | | |
|
Exhibit A:
Form of Support Agreement
|
| | | |
|
Exhibit B:
Second Amended and Restated Certificate of Incorporation of the Surviving Corporation
|
| | | |
|
Exhibit C:
Second Amended and Restated Bylaws
|
| | | |
|
Exhibit D:
Form of Letter of Transmittal
|
| | | |
|
Confidential
|
| |
March 16, 2022
|
|
|
Summer Infant, Inc.
1275 Park East Drive Woonsocket, RI 02895 |
| | | |
1 Year Summer Infant Chart |
1 Month Summer Infant Chart |
It looks like you are not logged in. Click the button below to log in and keep track of your recent history.
Support: +44 (0) 203 8794 460 | support@advfn.com
By accessing the services available at ADVFN you are agreeing to be bound by ADVFN's Terms & Conditions