Montrose Environmental Group Inc
For the period ended Mar 31, 2024. Filed May 8, 2024.
View on SEC.govAbout this filing
A company's report for each of its first three quarters. The financial statements are not audited. It shows how the business has moved since the last annual report, and what management says changed.
Mar 31, 2024 · Filed May 8, 2024
Extracted filing text, with the paragraph anchors used by the comparison.
See the whole filing, with its images and exhibitsContents
Notes to Unaudited Condensed Consolidated Financial Statements
(In thousands, except where otherwise indicated)
- DESCRIPTION OF THE BUSINESS AND BASIS OF PRESENTATION
Description of the Business— Montrose Environmental Group, Inc. (“Montrose” or the “Company”) is a corporation formed on November 2013, under the laws of the State of Delaware. The Company has approximately 120 offices across the United States, Canada, Australia and Europe and approximately 3,200 employees as of March 31, 2024.
Montrose is an environmental services company serving the recurring environmental needs of a diverse client base, including Fortune 500 companies and federal, state and local governments through the following three segments:
Assessment, Permitting and Response segment provides scientific advisory and consulting services to support environmental assessments, environmental emergency response and recovery, toxicology consulting and environmental audits and permits for current operations, facility upgrades, new projects, decommissioning projects and development projects. The Company works closely with clients to navigate the regulatory process at the local, state, provincial and federal levels, identify the potential environmental and political impacts of their decisions and develop practical mitigation approaches, as needed. In addition to environmental toxicology, and given the Company's expertise in helping businesses plan for and respond to disruptions, the Company's scientists and response teams have helped clients navigate their preparation for and response to emergency response situations.
Measurement and Analysis segment is one of the largest providers of environmental testing and laboratory services in North America. The Company's highly credentialed teams test and analyze air, water and soil to determine concentrations of contaminants, as well as the toxicological impact of contaminants on flora, fauna and human health. The Company's offerings include source and ambient air testing and monitoring, leak detection, and advanced multi-media laboratory services, including air, soil, stormwater, wastewater and drinking water analysis.
Remediation and Reuse segment provides clients with engineering, design, and implementation services, primarily to treat contaminated water, remove contaminants from soil or create biogas from waste. The Company's team, including engineers, scientists and consultants, provides these services to assist clients in designing solutions, managing products and mitigating environmental risks and liabilities at their locations. The Company does not own the properties or facilities at which it implements these projects or the underlying liabilities, nor does the Company own material amounts of the equipment used in projects.
Basis of Presentation—The unaudited condensed consolidated financial statements include the operations of the Company and its wholly-owned subsidiaries. These unaudited condensed consolidated financial statements are presented in conformity with accounting principles generally accepted in the United States (“U.S. GAAP”) and have been prepared pursuant to the rules and regulations of the U.S. Securities and Exchange Commission (“SEC”) that permit reduced disclosure for interim periods. The unaudited condensed consolidated financial statements include all accounts of the Company and, in the opinion of management, include all recurring adjustments and normal accruals necessary for a fair statement of the Company’s financial position, results of operations and cash flows for the dates and periods presented. These unaudited condensed consolidated financial statements should be read in conjunction with the Company’s audited financial statements as of and for the year ended December 31, 2023. Results for interim periods are not necessarily indicative of the results to be expected during the remainder of the current year or for any future period. All intercompany transactions, accounts and profits, have been eliminated in the unaudited condensed consolidated financial statements.
- SUMMARY OF NEW ACCOUNTING PRONOUNCEMENTS
Recently Adopted Accounting Pronouncements
In November 2023, the Financial Accounting Standards Board ("FASB") issued Accounting Standard Update ("ASU") 2023-07, Improvements to Reportable Segment Disclosures. The amendments improve reportable segment disclosure requirements, primarily through enhanced disclosures about significant segment expenses. In addition, the amendments enhance interim disclosure requirements, clarify circumstances in which an entity can disclose multiple segment measures of profit or loss, provide new segment disclosure requirements for entities with a single reportable segment, and contain other disclosure requirements. The purpose of the amendments is to enable investors to better understand an entity’s overall performance and assess potential future cash flows. ASU 2023-07 is effective for the Company's fiscal year beginning January 1, 2024 and requires the use of a retrospective approach to all prior periods presented. The Company adopted the standard on January 1, 2024, and plans to adopt the standard for interim periods beginning January 1, 2025, with early adoption permitted. The Company is evaluating the potential impact of its adoption of ASU 2023-07 on the Company's audited Consolidated Financial Statements but doesnot anticipate that such an adoption will have a material impact.
Recently Issued Accounting Pronouncements Not Yet Adopted
In August 2023, the FASB issued ASU 2023-05, under which an entity that qualifies as either a joint venture or a corporate joint venture is required to apply a new basis of accounting upon the formation of the joint venture. Specifically, the ASU provides that a joint venture or a corporate joint venture must initially measure its assets and liabilities at fair value on the formation date. The amendments in ASU 2023-05 are effective for all joint ventures within the ASU’s scope that are formed on or after January 1, 2025. Early adoption is permitted. The Company is currently evaluating the impact of the adoption of the standard on its consolidated financial statements.
In December 2023, the FASB issued ASU 2023-09, Improvements to Income Tax Disclosures, which improves the transparency of income tax disclosures by requiring consistent categories and greater disaggregation of information in the rate reconciliation and income taxes paid disaggregated by jurisdiction. It also includes certain other amendments to improve the effectiveness of income tax disclosures. ASU 2023-09 is effective for the Company beginning January 1, 2025 and allows the use of a prospective or retrospective approach. The Company is currently evaluating the impact of the adoption of the standard on its consolidated financial statements.
- REVENUES AND ACCOUNTS RECEIVABLE
The Company’s main revenue sources derive from the following revenue streams:
Assessment, Permitting and Response Revenues—Assessment, Permitting and Response revenues are generated from multidisciplinary environmental consulting services. The majority of the contracts are fixed-price or time and material based.
Measurement and Analysis Revenues—Measurement and Analysis revenues are generated from emissions sampling, testing and reporting services, leak detection services, ambient air monitoring services and laboratory testing services. The majority of the contracts are fixed-price or time-and-materials based.
Remediation and Reuse Revenues—Remediation and Reuse revenues are generated from engineering, design, implementation and operating and maintenance (“O&M”) services primarily to treat contaminated water, remove contaminants from soil or create biogas from waste. Engineering, design and implementation contracts are predominantly fixed-fee and time-and-materials based. Services on the majority of O&M contracts are provided under long-term fixed-fee contracts.
Disaggregation of Revenue—The Company disaggregates revenue by its operating segments and geographic location. The Company believes disaggregating revenue into these categories achieves the disclosure objectives to depict how the nature, amount, and uncertainty of revenue and cash flows are affected by economic factors. Disaggregated revenue disclosures are provided in Note 18 - Segment Information and Geographic Location Information.
Contract Balances—The Company presents contract balances for unbilled receivables (contract assets), as well as customer advances, deposits and deferred revenue (contract liabilities) within contract assets and accounts payable and other accrued expenses, respectively, on the unaudited condensed consolidated statements of financial position. Amounts are generally billed at periodic intervals (e.g. weekly, bi-weekly or monthly) as work progresses in accordance with agreed-upon contractual terms. The Company utilizes the practical expedient to not adjust the promised amount of consideration for the effects of a significant financing component as the period between when the Company transfers services to a customer and when the customer pays for those services is one year or less. Amounts recorded as unbilled receivables are generally for services the Company is not entitled to bill based on the passage of time. Under certain contracts, billing occurs subsequent to revenue recognition, resulting in contract assets. The Company sometimes receives advances or deposits from customers before revenue is recognized, resulting in contract liabilities.
The following table presents the Company’s contract balances:
| March 31, | December 31, | |
|---|---|---|
| 2024 | 2023 | |
| Contract assets | $73,466 | $51,629 |
| Contract liabilities | 10,016 | 8,132 |
Contract assets acquired through business acquisitions were $0.3 million and $2.2 million as of March 31, 2024 and December 31, 2023, respectively. No material contract liabilities were acquired through business acquisitions as of March 31, 2024 and December 31, 2023.
Revenue recognized during the three months ended March 31, 2024, included in the contract liabilities balance at the beginning of the year was $4.5 million. The revenue recognized from the contract liabilities consisted of the Company satisfying performance obligations during the normal course of business.
Remaining Unsatisfied Performance Obligations—Remaining unsatisfied performance obligations represent the total dollar value of work to be performed on contracts awarded and in progress. The amount of remaining unsatisfied performance obligations increases with new contracts or additions to existing contracts and decreases as revenue is recognized on existing contracts. Contracts are included in the amount of remaining unsatisfied performance obligations when an enforceable agreement has been reached. As of March 31, 2024 and December 31, 2023, the estimated revenue expected to be recognized in the future related to unsatisfied performance obligations was approximately $83.8 million and $81.9 million, respectively. As of March 31, 2024, the Company expected to recognize approximately 70% of this amount as revenue within ayear, and the remaining 30% to be recognized as revenue beyondone year.
Accounts Receivable, Net—The Company extends non-interest-bearing trade credit to its customers in the ordinary course of business. Accounts receivable, net consisted of the following:
| March 31,2024 | December 31,2023 | |
|---|---|---|
| Accounts receivable, invoiced | $106,870 | $115,064 |
| Accounts receivable, other | 483 | 20 |
| Allowance for doubtful accounts | (2,619) | (2,724) |
| Accounts receivable, net | $104,734 | $112,360 |
The Company didnot have any customers that exceeded 10.0% of its gross receivables as of March 31, 2024 and December 31, 2023 and didnot have any customers that exceed 10% of its revenue for the three months ended March 31, 2024 and 2023.
The allowance for doubtful accounts consisted of the following:
| Beginning Balance | Bad Debt (Recovery) Expense | Charged to Allowance | Ending Balance | |
|---|---|---|---|---|
| Three months ended March 31, 2024 | $2,724 | $(886) | $781 | $2,619 |
| Year ended December 31, 2023 | 1,915 | 3,142 | (2,333) | 2,724 |
- PREPAID AND OTHER CURRENT ASSETS
Prepaid and other current assets consisted of the following:
| March 31, | December 31, | |
|---|---|---|
| 2024 | 2023 | |
| Deposits | $1,756 | $1,764 |
| Prepaid expenses | 11,992 | 8,112 |
| Supplies | 3,004 | 3,819 |
| Prepaid and other current assets | $16,752 | $13,695 |
- PROPERTY AND EQUIPMENT, NET
Property and equipment are stated at cost or estimated fair value for assets acquired through business combinations. Depreciation and amortization are provided using the straight-line method over the estimated useful lives of the assets. Leasehold improvements are amortized using the straight-line method over the shorter of the remaining lease term, including options that are deemed to be reasonably assured, or the estimated useful life of the improvement.
Property and equipment, net, consisted of the following:
| Estimated | March 31, | December 31, | |
|---|---|---|---|
| Useful Life | 2024 | 2023 | |
| Lab and test equipment | 7 years | $20,823 | $20,341 |
| Vehicles | 5 years | 6,063 | 6,033 |
| Equipment | 3-7 years | 52,324 | 50,387 |
| Furniture and fixtures | 7 years | 2,961 | 2,963 |
| Leasehold improvements | 7 years | 11,845 | 10,808 |
| Aircraft | 10-20 years | 12,312 | 12,312 |
| Building | 39 years | 5,748 | 5,748 |
| 112,076 | 108,592 | ||
| Land | 1,089 | 1,089 | |
| Construction in progress | 6,147 | 3,956 | |
| Less accumulated depreciation | (59,567) | (56,812) | |
| Total property and equipment, net | $59,745 | $56,825 | |
Total depreciation expense included in the unaudited condensed consolidated statements of operations was $2.9 million and $2.2 million for the three months ended March 31, 2024 and 2023, respectively.
- LEASES
Leases are classified as either finance leases or operating leases based on criteria in ASC 842. The Company has finance leases for its vehicle and equipment leases and operating leases for its real estate space and office equipment leases. The Company’s operating and finance leases generally have original lease terms between 1 year and 15 years, and in some instances include one or more options to renew. The Company includes options to extend the lease term if the options are reasonably certain of being exercised. The Company currently considers some of its renewal options to be reasonably certain to be exercised. Some leases also include early termination options, which can be exercised under specific conditions. The Company does not have material residual value guarantees or restrictive covenants associated with its leases.
Finance and operating lease assets represent the right to use an underlying asset for the lease term, and finance and operating lease liabilities represent the obligation to make lease payments arising from the lease.
The Company calculates the present value of its finance and operating leases using an estimated incremental borrowing rate (“IBR”), which requires judgment. For real estate operating leases, the Company estimates the IBR based on prevailing market rates for collateralized debt in a similar economic environment with similar payment terms and maturity dates commensurate with the terms of the lease. For all other leases, the Company estimates the IBR based on the stated interest rate on the contract. Since many of the inputs used to calculate the rate implicit in the leases are not readily determinable from the lessee’s perspective, the Company does not use the implicit interest rate.
Certain leases contain variable payments, these payments are expensed as incurred and not included in the Company’s operating lease right-of-use ("ROU") assets and operating lease liabilities. These amounts primarily include payments for maintenance, utilities, taxes, and insurance and are excluded from the present value of the Company’s lease obligations.
The Company does not record operating lease ROU assets or operating lease liabilities for leases with an initial term of 12 months or less. The Company also combines lease and non-lease components on all new or modified operating leases into a single lease component for all classes of assets.
When a lease is terminated before the expiration of the lease term, irrespective of whether the lease is classified as a finance lease or an operating lease, the lessee would derecognize the ROU asset and corresponding lease liability. Any difference would be recognized as a gain or loss related to the termination of the lease. Similarly, if a lessee is required to make any payments or receives any consideration when terminating the lease, it would include such amounts in the determination of the gain or loss upon termination.
The components of lease expense were as follows:
| For the Three Months Ended March 31, | |||
|---|---|---|---|
| Statement of Operations Location | 2024 | 2023 | |
| Operating lease cost | |||
| Lease cost | Selling, general and administrative expense | $2,994 | $2,741 |
| Variable lease cost | Selling, general and administrative expense | 456 | 326 |
| Total operating lease cost | 3,450 | 3,067 | |
| Finance lease cost | |||
| Amortization of ROU assets | Depreciation and amortization | 1,278 | 1,154 |
| Interest on lease liabilities | Interest expense—net | 189 | 130 |
| Total finance lease cost | 1,467 | 1,284 | |
| Total lease cost | $4,917 | $4,351 | |
Supplemental cash flow information related to leases was as follows:
| For the Three Months Ended March 31, | ||
|---|---|---|
| 2024 | 2023 | |
| Cash paid for amounts included in the measurement of lease liabilities: | ||
| Operating cash flows used in operating leases | $3,158 | $2,557 |
| Operating cash flows used in finance leases | 189 | 130 |
| Financing cash flows used in finance leases | 1,085 | 1,029 |
| Lease liabilities arising from new ROU assets: | ||
| Operating leases | 3,111 | 7,999 |
| Finance leases | 2,066 | 2,405 |
Weighted average remaining lease terms and weighted average discount rates were:
| Operating Leases | Finance Leases | |
|---|---|---|
| Weighted average remaining lease term (years) | 4.31 | 3.56 |
| Weighted average discount rate | 4.42% | 6.44% |
| Operating Leases | Finance Leases | |
| Weighted average remaining lease term (years) | 4.62 | 3.43 |
| Weighted average discount rate | 3.31% | 5.57% |
The following is a schedule by year of the maturities of lease liabilities with original terms in excess of one year:
| Operating Leases · Finance Leases | ||
|---|---|---|
| Remainder of 2024 | $8,760 | $3,772 |
| 2025 | 9,617 | 3,989 |
| 2026 | 7,441 | 3,346 |
| 2027 | 5,120 | 2,344 |
| 2028 | 3,928 | 1,139 |
| 2029 and thereafter | 4,293 | 99 |
| Total undiscounted future minimum lease payments | 39,159 | 14,689 |
| Less imputed interest | (3,626) | (1,613) |
| Total discounted future minimum lease payments | $35,533 | $13,076 |
- BUSINESS ACQUISITIONS
In line with the Company’s strategic growth initiatives, the Company acquired certain businesses during the three months ended March 31, 2024 and during the year ended December 31, 2023. The results of each of those acquired businesses are included in the unaudited condensed consolidated financial statements beginning on the respective acquisition date. Each transaction qualified as an acquisition of a business and was accounted for as a business combination. All acquisitions resulted in the recognition of goodwill. The Company paid these premiums resulting in such goodwill for a number of reasons, including expected synergies from combining operations of the acquiree and the Company while also growing the Company’s customer base, acquiring assembled workforces, expanding its presence in certain markets and expanding and advancing its product and service offerings. The Company recorded the assets acquired and liabilities assumed at their acquisition date fair value, with the difference between the fair value of the net assets acquired and the acquisition consideration reflected as goodwill.
The identifiable intangible assets for acquisitions are valued using the excess earnings method discounted cash flow approach for customer relationships, the relief from royalty method for trade names, the patent and external proprietary software and developed technology, the “with and without” method for covenants not to compete and the replacement cost method for the internal proprietary software by incorporating Level 3 inputs as described under the fair value hierarchy of ASC 820. These unobservable inputs reflect the Company’s own assumptions about which assumptions market participants would use in pricing an asset on a non-recurring basis. These assets will be amortized over their respective estimated useful lives.
Other purchase price obligations (primarily deferred purchase price liabilities and target working capital liabilities or receivables) are included on the unaudited condensed consolidated statements of financial position in accounts payable and other accrued liabilities, other non-current liabilities or accounts receivable-net in the case of working capital deficits. Contingent consideration outstanding from acquisitions are included on the unaudited condensed consolidated statements of financial position in business acquisition contingent consideration, current or in business acquisitions contingent consideration, long-term. The contingent consideration elements of the purchase price of the acquisitions are related to earn-outs which are based on the expected achievement of revenue or earnings thresholds as of the date of the acquisition and for which the maximum potential amount is limited.
The Company considers several factors when determining whether or not contingent consideration liabilities are part of the purchase price, including the following: (i) the valuation of its acquisitions is not supported solely by the initial consideration paid, (ii) the former stockholders of acquired companies that remain as key employees receive compensation other than contingent consideration payments at a reasonable level compared with the compensation of the Company’s other key employees and (iii) contingent consideration payments are not affected by employment termination. The Company reviews and assesses the estimated fair value of contingent consideration at each reporting period.
The Company may be required to make up to $40.4 million in aggregate earn-out payments between the years 2024 and 2026 in connection with certain of its business acquisitions, of which up to $14.2 million may be paid only in cash, up to $13.1 million may be paid only in common stock and up to $13.1 million may be paid, at the Company’s option, in cash or common stock.
Transaction costs related to business combinations totaled$2.5 million and $0.8 million for the three months ended March 31, 2024 and March 31, 2023, respectively. These costs are expensed within selling, general and administrative expense in the accompanying unaudited condensed consolidated statements of operations.
Acquisitions Completed During the Three Months Ended March 31, 2024
Epic Environmental Pty LTD (“EPIC”)—In January 2024, the Company completed the acquisition of EPIC by acquiring 100% of its common stock. EPIC is an environmental science and engineering consultancy, based in Brisbane, Australia, and serving clients across Australia.
Two Dot Consulting, LLC. (“2DOT”)—In February 2024, the Company completed the acquisition of 2DOT by acquiring 100% of its ownership interest. 2DOT is a leading environmental consultancy specializing in regulatory services to the oil and gas, and renewable sectors in the Rocky Mountain and adjacent regions, and is based in Denver, Colorado.
The following table summarizes the elements of the purchase price of the acquisitions completed during thethree months ended March 31, 2024:
| Cash | CommonStock | OtherPurchasePriceComponents | ContingentConsideration | TotalPurchasePrice | |
|---|---|---|---|---|---|
| EPIC | $19,914 | $4,748 | $678 | $11,113 | $36,453 |
| 2DOT | 39,393 | 1,832 | — | 24,652 | 65,877 |
| Total | $59,307 | $6,580 | $678 | $35,765 | $102,330 |
The upfront cash payment made to acquire the acquisitions completed during the three months ended March 31, 2024 was funded through our revolving line of credit. The other purchase price components mainly consist of deferred purchase price liabilities and working capital amounts.
The preliminary purchase price attributable to the acquisitions was allocated as follows:
| EPIC | 2DOT | Total(1) | |
|---|---|---|---|
| Cash | $1,045 | $143 | $1,188 |
| Accounts receivable and contract assets | 1,772 | 2,003 | 3,775 |
| Other current assets | 78 | 278 | 356 |
| Current assets | 2,895 | 2,424 | 5,319 |
| Property and equipment | 43 | 111 | 154 |
| Operating lease right-of-use asset | 1 | 301 | 302 |
| Goodwill | 35,199 | 64,050 | 99,249 |
| Total assets | 38,138 | 66,886 | 105,024 |
| Current liabilities | 1,685 | 816 | 2,501 |
| Operating lease liability—net of current portion | — | 193 | 193 |
| Total liabilities | 1,685 | 1,009 | 2,694 |
| Purchase price | $36,453 | $65,877 | $102,330 |
(1)The Company is continuing to obtain information to complete the valuation of certain of these acquisitions' assets and liabilities.
EPIC and 2DOT are included in the Company’s Remediation and Reuse segment.
For the acquisitions completed during the three months ended March 31, 2024, the results of operations since the acquisition dates have been combined with those of the Company. The Company’s unaudited condensed consolidated statement of operations for the three months ended March 31, 2024 includes revenue of $3.9 million, and pre-tax income of $1.3 million, related to these acquisitions.
Acquisitions Completed During the Year Ended December 31, 2023
Frontier Analytical Laboratories (“Frontier”)—In January 2023, the Company completed the acquisition of Frontier by acquiring certain of its assets and operations. Frontier is a specialized environmental laboratory based in El Dorado Hills, CA.
Environmental Alliance, Inc. (“EAI”)—In February 2023, the Company completed the acquisition of EAI by acquiring 100.0% of its common stock. EAI provides environmental remediation and consulting services, and is based in Wilmington, DE.
GreenPath Energy LTD (“GreenPath”)—In May 2023, the Company completed the acquisition of GreenPath by acquiring 100.0% of its common stock. GreenPath is a leading optical gas imaging and fugitive emissions management services firm and is based in Calgary, Canada.
Matrix Solutions, Inc. ("Matrix")—In June 2023, the Company completed the acquisition of Matrix by acquiring 100.0% of its common stock. Matrix is one of Canada’s leading environmental and engineering consulting companies and is based in Calgary, Canada.
Vandrensning ApS. ("Vandrensning")—In July 2023, the Company completed the acquisition of Vandrensning by acquiring 100.0% of its common stock. Vandrensning, based outside of Copenhagen, Denmark, specializes in water treatment solutions.
Goodwill associated with the Frontier acquisition is deductible for income tax purposes.
Frontier and GreenPath are included in the Company’s Measurement and Analysis segment. EAI, Matrix and Vandrensning are included in the Company’s Remediation and Reuse segment.
For the acquisitions completed during the three months ended March 31, 2023, the results of operations since the acquisition dates have been combined with those of the Company. The Company’s unaudited condensed consolidated statement of operations for the three months ended March 31, 2023 includes revenue of $1.0 million, and pre-tax income of $0.1 million, related to these acquisitions.
During the three months ended March 31, 2024, measurement period adjustments of $0.3 million were recorded to goodwill as a result of the Company’s efforts to complete the valuation of certain acquired assets and assumed liabilities related to the acquisitions completed during the year ended December 31, 2023 (Note 8).
Supplemental Unaudited Pro-Forma—The unaudited condensed consolidated financial information summarized in the following table gives effect to the 2024 and the 2023 acquisitions discussed above assuming they occurred on January 1, 2023. These unaudited consolidated pro-forma operating results do not assume any impact from revenue, cost or other operating synergies that are expected or may have been realized as a result of the acquisitions. These unaudited consolidated pro-forma operating results are presented for illustrative purposes only and are not indicative of the operating results that would have been achieved had the acquisitions occurred on January 1, 2023, nor does the information purport to reflect results for any future period.
| For the Three Months Ended March 31, | ||||||
|---|---|---|---|---|---|---|
| 2024 | 2023 | |||||
| Asreported | AcquisitionsPro-Forma(Unaudited) | ConsolidatedPro-Forma(Unaudited) | Asreported | AcquisitionsPro-Forma(Unaudited) | ConsolidatedPro-Forma(Unaudited) | |
| Revenues | $155,325 | $3,025 | $158,350 | $131,428 | $23,646 | $155,074 |
| Net (loss) income | (13,357) | 1,336 | (12,021) | (14,719) | (897) | (15,616) |
- GOODWILL AND INTANGIBLE ASSETS
Amounts related to goodwill are as follows:
| Assessment,Permittingand Response | MeasurementandAnalysis | RemediationandReuse | Total | |
|---|---|---|---|---|
| Balance as of December 31, 2023 | $184,946 | $93,890 | $85,613 | $364,449 |
| Goodwill acquired during the period | — | — | 99,249 | 99,249 |
| Prior year acquisitions measurement period adjustments | — | — | (320) | (320) |
| Foreign currency translation impact | — | — | 72 | 72 |
| Balance as of March 31, 2024 | $184,946 | $93,890 | $184,614 | $463,450 |
Amounts related to finite-lived intangible assets are as follows:
| March 31, 2024 | EstimatedUseful Life | GrossBalance | AccumulatedAmortization | Net Balance |
|---|---|---|---|---|
| Finite lived intangible assets | ||||
| Customer relationships | 2-15 years | $228,166 | $121,456 | $106,710 |
| Covenants not to compete | 4-5 years | 36,250 | 31,411 | 4,839 |
| Trade names | 1-5 years | 24,434 | 21,306 | 3,128 |
| Proprietary software | 3-5 years | 27,339 | 20,119 | 7,220 |
| Patent | 16 years | 17,479 | 4,952 | 12,527 |
| Total | $333,668 | $199,244 | $134,424 | |
| December 31, 2023 | EstimatedUseful Life | GrossBalance | AccumulatedAmortization | Net Balance |
|---|---|---|---|---|
| Finite lived intangible assets | ||||
| Customer relationships | 2-15 years | $227,986 | $116,226 | $111,760 |
| Covenants not to compete | 4-5 years | 36,250 | 30,889 | 5,361 |
| Trade names | 1-5 years | 24,434 | 20,719 | 3,714 |
| Proprietary software | 3-5 years | 26,486 | 19,309 | 7,177 |
| Patent | 16 years | 17,479 | 4,678 | 12,801 |
| Total | $332,635 | $191,821 | $140,813 | |
Intangible assets with finite lives are stated at cost, less accumulated amortization and impairment losses, if any. These intangible assets are amortized using the straight-line method over the estimated useful lives of the assets.
Amortization expense was $7.4 million and $7.2 million for thethree months ended March 31, 2024 and March 31, 2023, respectively.
Future amortization expense is estimated to be as follows for each of the five following years and thereafter:
| December 31, | |
|---|---|
| 2024 (remaining) | $27,027 |
| 2025 | 18,888 |
| 2026 | 16,183 |
| 2027 | 15,250 |
| 2028 | 11,914 |
| Thereafter | 45,162 |
| Total | $134,424 |
- ACCOUNTS PAYABLE AND OTHER ACCRUED LIABILITIES
Accounts payable and other accrued liabilities consisted of the following:
| March 31, | December 31, | |
|---|---|---|
| 2024 | 2023 | |
| Accounts payable | $25,027 | $31,053 |
| Accrued expenses | 17,984 | 16,059 |
| Other business acquisitions purchase price obligations | 1,700 | 1,022 |
| Contract liabilities | 10,016 | 8,132 |
| Other current liabilities | 3,918 | 3,654 |
| Total accounts payable and other accrued liabilities | $58,645 | $59,920 |
- ACCRUED PAYROLL AND BENEFITS
Accrued payroll and benefits consisted of the following:
| March 31, | December 31, | |
|---|---|---|
| 2024 | 2023 | |
| Accrued bonuses | $4,526 | $18,453 |
| Accrued paid time off | 5,036 | 1,316 |
| Accrued payroll | 11,007 | 11,814 |
| Accrued other | 3,556 | 3,077 |
| Total accrued payroll and benefits | $24,125 | $34,660 |
- INCOME TAXES
The Company calculates its interim income tax provision in accordance with ASC Topic 270, Interim Reporting (“ASC 270”), and ASC 740. The Company’s effective tax rate (“ETR”) from continuing operations was(3.8)% and (10.2)% for thethree months ended March 31, 2024 and March 31, 2023, respectively. Income tax expense recorded by the Company during the three months ended March 31, 2024 and March 31, 2023 was $0.5 million and $1.4 million, respectively. The difference between the ETR and federal statutory rate of 21.0% is primarily attributable to items recorded for U.S. GAAP but permanently disallowed for U.S. federal income tax purposes, recognition of a U.S. federal and state valuation allowance and state and foreign income tax provisions.
A valuation allowance is recorded when it is more-likely-than-not some of the Company’s deferred tax assets may not be realized. Significant judgment is applied when assessing the need for a valuation allowance and the Company considers future taxable income, reversals of existing deferred tax assets and liabilities and ongoing prudent and feasible tax planning strategies, in making such assessment. As of March 31, 2024, the Company’s U.S. federal, state and various foreign net deferred tax assets are not more-likely-than-not to be realized and a full valuation allowance is maintained.
The Company records uncertain tax positions in accordance with ASC 740, on the basis of a two-step process in which (i) the Company determines whether it is more likely than not a tax position will be sustained on the basis of the technical merits of such position and (ii) for those tax positions meeting the more-likely-than-not recognition threshold, the Company would recognize the largest amount of tax benefit that is more than 50.0% likely to be realized upon ultimate settlement with the related tax authority. The Company has determined it hasno uncertain tax positions as of March 31, 2024. The Company classifies interest and penalties recognized on uncertain tax positions as a component of income tax expense.
- DEBT
Debt consisted of the following:
| March 31, | December 31, | |
|---|---|---|
| 2024 | 2023 | |
| Term loan facility | $200,938 | $154,219 |
| Revolving line of credit | 88,195 | — |
| Aircraft loan | 10,084 | 10,344 |
| Less deferred debt issuance costs | (1,554) | (1,379) |
| Total debt | 297,663 | 163,184 |
| Less current portion of long-term debt | (16,715) | (14,196) |
| Long-term debt, less current portion | $280,948 | $148,988 |
Deferred Financing Costs—Costs relating to debt issuance have been deferred and are presented as discounted against the underlying debt instrument. These costs are amortized to interest expense over the terms of the underlying debt instruments.
2021 Credit Facility—On April 27, 2021, the Company entered into a Senior Secured Credit Agreement providing for a $300.0 million credit facility comprised of a $175.0 million term loan and a $125.0 million revolving line of credit (the “2021 Credit Facility”), and used a portion of the proceeds from the 2021 Credit Facility to repay all amounts outstanding under the prior credit facility. The revolving line of credit portion of the 2021 Credit Facility includes a $20.0 million sublimit for the issuance of letters of credit. Subject to certain exceptions, all amounts under the 2021 Credit Facility will become due on April 27, 2026. The Company has the option to borrow incremental term loans or request an increase in the aggregate commitments under the revolving credit facility up to an aggregate amount of $150.0 million subject to the satisfaction of certain conditions.
In January 2024, the Company partially exercised its option to request an increase in the aggregate commitments to provide an additional $100.0 million credit availability under the 2021 Credit Facility, comprised of an additional $50.0 million term loan ("Additional Term Loan") and an additional $50.0 million in availability under the revolving line of credit.
The 2021 Credit Facility term loan must be repaid in quarterly installments and shall amortize at the following future quarterly rates:
| Quarterly Installment Rate | ||
|---|---|---|
| Date | 2021 Credit Facility Term Loan | Additional Term Loan |
| June 30, 2024 | 1.88% | 1.25% |
| September 30, 2024 | 1.88% | 1.25% |
| December 31, 2024 | 1.88% | 1.25% |
| March 31, 2025 | 1.88% | 1.25% |
| June 30, 2025 | 1.88% | 1.25% |
| September 30, 2025 | 1.88% | 1.25% |
| December 31, 2025 | 2.50% | 1.25% |
| March 31, 2026 | 2.50% | 1.88% |
| April 27, 2026 | Remaining balance | Remaining balance |
Quarterly installment repayments for the three months ended March 31, 2024 and March 31, 2023 were $3.3 million and $2.2 million, respectively.
On May 31, 2023, the Company amended its 2021 Credit Facility agreement to transition the reference rate from LIBOR to SOFR plus 0.10%. The transition to SOFR did not materially impact the interest rate paid by the Company or change any material terms of the 2021 Credit Facility.
The 2021 Credit Facility term loan and the revolving line of credit bear interest subject to the applicable spread based on Company’s leverage ratio and SOFR plus 0.10% as follows:
| Pricing Tier · Consolidated Leverage Ratio · Senior Credit Facilities SOFR Spread · Senior Credit Facilities Base Rate Spread · Commitment Fee · Letter of Credit Fee | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| 1 | ≥ 3.75x to 1.0 | 2.50 | % | 1.50 | % | 0.25 | % | 2.50 | % | ||
| 2 | < 3.75x to 1.0 but ≥ 3.25 to 1.0 | 2.25 | 1.25 | 0.23 | 2.25 | ||||||
| 3 | <3.25x to 1.0 but ≥ 2.50 to 1.0 | 2.00 | 1.00 | 0.20 | 2.00 | ||||||
| 4 | <2.50x to 1.0 but ≥ 1.75 to 1.0 | 1.75 | 0.75 | 0.15 | 1.75 | ||||||
| 5 | <1.75x to 1.0 | 1.50 | 0.50 | 0.15 | 1.50 | ||||||
On May 30, 2023, the Company amended the interest rate swap transaction it entered into on January 27, 2022 (the "2022 Interest Rate Swap"), to convert the floating component of the interest rate on $100.0 million of borrowings to 1-Month Term SOFR and a new coupon of 1.319% until January 27, 2025. Prior to the amendment, the floating component of the interest rate was subject to LIBOR and a coupon of 1.39%. The transition to SOFR did not materially impact the interest rate paid by the Company or change any material terms of the 2022 Interest Rate Swap.
Further, on May 30, 2023, the Company entered into a second interest rate swap transaction fixing the floating component of the interest rate on an additional $70.0 million of borrowings to 1-Month Term SOFR and a coupon of 3.88% until April 27, 2026.
Additionally, effective September 1, 2022, the Company received an interest rate reduction of 0.05% under the 2021 Credit Facility based on the Company’s achievement of certain sustainability and environmental, social and governance related objectives as provided for in the 2021 Credit Facility. Effective September 1, 2023, the interest rate reduction was decreased to 0.025% based on the most recent annual assessment of the Company’s achievement of these objectives.
The 2021 Credit Facility includes a number of covenants imposing certain restrictions on the Company’s business, including, among other things, restrictions on the Company’s ability, subject to certain exceptions and baskets, to incur indebtedness, incur liens on its assets, agree to any additional negative pledges, pay dividends or repurchase stock, limit the ability of its subsidiaries to pay dividends or distribute assets, make investments, enter into any transaction of merger or consolidation, liquidate, wind-up or dissolve, or convey any part of its business, assets or property, or acquire the business, property or assets of another person, enter into sale and leaseback transactions, enter into certain transactions with affiliates, engage in any material line of business substantially different from those engaged on the closing date, modify the terms of indebtedness subordinated to the loans incurred under the 2021 Credit Facility and modify the terms of its organizational documents. The 2021 Credit Facility also includes financial covenants which required the Company to remain below a maximum total net leverage ratio of 4.25 times until the fiscal quarter ended September 31, 2022, which stepped down to 4.00 times during the fiscal quarter ending December 31, 2022 and applies through and including the fiscal quarter ending September 30, 2023 and then further steps down to 3.75 times beginning with the fiscal quarter ending December 31, 2023, and a minimum fixed charge coverage ratio of 1.25 times. In January, 2024, the Company exercised its credit facility covenant holiday, increasing its leverage capacity from 3.75 times to 4.25 times for four quarters beginning with the first quarter of 2024.
As of March 31, 2024 and December 31, 2023, the Company’s consolidated total leverage ratio (as defined in the 2021 Credit Facility) was 3.4 times and 1.9 times, respectively, and the Company was in compliance with all covenants under the 2021 Credit Facility.
The 2021 Credit Facility requires customary mandatory prepayments of the term loan and revolving line of credit and cash collateralization of letters of credit, subject to customary exceptions, including 100.0% of the proceeds of debt not permitted by the 2021 Credit Facility,100.0% of the proceeds of certain dispositions, subject to customary reinvestment rights, where applicable, and 100.0% of insurance or condemnation proceeds, subject to customary reinvestment rights, where applicable. The 2021 Credit Facility also includes customary events of default and related acceleration and termination rights.
The weighted average interest rate on the 2021 Credit Facility for the three months ended March 31, 2024 and March 31, 2023, before giving effect to the impact of the interest rate swaps, was 7.3% and 6.1%, respectively, and after giving effect to the impact of the interest rate swaps, was 2.8% and 2.3%, respectively.
The Company’s obligations under the 2021 Credit Facility are guaranteed by certain of the Company’s existing and future direct and indirect subsidiaries, and such obligations are secured by substantially all of the Company’s assets, including the capital stock or other equity interests in those subsidiaries.
Loan and Aircraft Security Agreement—On May 18, 2023, the Company entered into a Loan and Aircraft Security Agreement to finance $10.9 million of the purchase a new aircraft (the "Aircraft Loan"). The Aircraft Loan must be repaid in 60 monthly consecutive installments and all outstanding amounts will become due on May 18, 2028. The Aircraft Loan bears interest subject to 1-Month Term SOFR and a coupon of 1.86%. The entire principal balance may be prepaid in full subject to a 3.0%,2.0% and 1.0% prepayment fee if paid prior to the first, second and third anniversary of the loan, respectively. The aircraft serves as collateral security for the Aircraft Loan.
Equipment Line of Credit—The Company has a $5.0 million equipment leasing facility for the purchase of equipment and related freight, installation costs and taxes paid. Any unused capacity on this equipment leasing facility expired on March 31, 2024. Interest on leases financed under this facility was based on the three-year swap rate at the time of funding. Equipment leased through this line of credit met the finance lease criteria as per ASC 842 and accordingly is accounted for as finance lease right-of-use assets and finance lease liabilities.
The following is a schedule of the aggregate annual maturities of long-term debt presented on the unaudited condensed consolidated statement of financial position, gross of deferred debt issuance cost of $1.6 million, based on the terms of the 2021 Credit Facility and the Aircraft Loan:
| 2021 Credit Facility | ||||
|---|---|---|---|---|
| March 31, | Term Loan | Revolver | Aircraft Loan | Total |
| 2025 | $15,625 | — | $1,090 | $16,715 |
| 2026 | 18,126 | 88,195 | 1,169 | 107,490 |
| 2027 | 167,187 | — | 1,251 | 168,438 |
| 2028 | — | — | 1,341 | 1,341 |
| 2029 | — | — | 5,233 | 5,233 |
| Total | $200,938 | $88,195 | $10,084 | $299,217 |
- FAIR VALUE OF FINANCIAL INSTRUMENTS
The following financial instruments are measured at fair value on a recurring basis using significant unobservable inputs (Level 3):
| March 31, | December 31, | |
|---|---|---|
| 2024 | 2023 | |
| Interest rate swap(1) | $3,778 | $3,461 |
| Total assets | $3,778 | $3,461 |
| Business acquisitions contingent consideration, current | $11,782 | $3,592 |
| Business acquisitions contingent consideration, long-term | 28,679 | 2,448 |
| Conversion option | 19,037 | 19,017 |
| Total liabilities | $59,498 | $25,057 |
(1) Included in other assets in the unaudited condensed consolidated statement of financial position.
The estimated fair value amounts shown above are not necessarily indicative of the amounts that the Company would realize upon disposition, nor do they indicate the Company’s intent or ability to dispose of the financial instrument.
The following table sets forth the Company’s financial instruments that were measured at fair value on a recurring basis:
| Interest Rate Swap | Total Assets | Business Acquisitions Contingent Consideration, Current | Business Acquisitions Contingent Consideration, Long-term | Conversion Option | Total Liabilities | |
|---|---|---|---|---|---|---|
| Balance at December 31, 2022 | $6,046 | $6,046 | $3,801 | $4,454 | $25,731 | $33,986 |
| Acquisitions | — | — | 25 | — | — | 25 |
| Changes in fair value included in earnings | (968) | (968) | (515) | 117 | 905 | 507 |
| Payment of contingent consideration payable | — | — | (27) | — | — | (27) |
| Reclass of long term to short term contingent liabilities | — | — | 1,450 | (1,450) | — | — |
| Balance at March 31, 2023 | $5,078 | $5,078 | $4,734 | $3,121 | $26,636 | $34,491 |
| Balance at December 31, 2023 | $3,461 | $3,461 | $3,592 | $2,448 | $19,017 | $25,057 |
| Acquisitions | — | — | 9,628 | 26,137 | — | 35,765 |
| Changes in fair value included in earnings | 317 | 317 | 12 | 94 | 20 | 126 |
| Payment of contingent consideration payable | — | — | (1,450) | — | — | (1,450) |
| Balance at March 31, 2024 | $3,778 | $3,778 | $11,782 | $28,679 | $19,037 | $59,498 |
Quantitative Information about Assets and Liabilities Measured at Fair Value on a Recurring Basis Using Significant Unobservable Inputs (Level 3):
Interest Rate Swaps—The interest rate swaps fair value is estimated based on a mid-market price for the swaps as of the close of business of the reporting period. The fair value is prepared by discounting future cash flows of the swap to arrive at a current value of the swap. Forward curves and volatility levels inputs are determined on the basis of observable market inputs when available and on the basis of estimates when observable market inputs are not available. The Company does not apply hedge accounting but instead recognizes the instrument at fair value on the unaudited condensed consolidated statement of financial position within other assets, with changes in fair value recognized as other (expense) income in each reporting period.
Business Acquisitions Contingent Consideration— The fair values of the contingent consideration payables for the other acquisitions, were calculated based on expected target achievement amounts, which are measured quarterly and then subsequently adjusted to actuals at the target measurement date. Prior to the second quarter of 2023, the fair value of the contingent consideration payable associated with the acquisition of Sensible was determined using a Monte Carlo simulation of earnings in a risk-neutral Geometric Brownian Motion framework. The method used to price these liabilities is considered level 3 due to the subjective nature of the unobservable inputs used to determine the fair value. The input is the expected achievement of earn-out thresholds.
Conversion Option—The fair value of the conversion option associated with the issuance of the Convertible and Redeemable Series A-2 Preferred Stock (Note 15) was estimated using a “with-and-without” method. The “with-and-without” methodology considers the value of the security on an as-is basis and then without the embedded conversion premium. The difference between the two scenarios is the implied fair value of the embedded derivative. The unobservable input is the required rate of return on the Series A-2. The considerable quantifiable inputs in the valuation relate to the timing of conversions or redemptions.
- COMMITMENTS AND CONTINGENCIES
Leases—The Company leases office facilities over various terms expiring through 2031. Certain of these operating leases contain rent escalation clauses. The Company also has vehicle and equipment leases that expire through 2028 (Note 6 and 12).
Other Commitments—The Company has commitments under the 2021 Credit Facility, its Aircraft Loan, its equipment line of credit and its lease obligations (Note 6 and 12).
Contingencies—The Company is subject to purchase price contingencies related to earn-outs associated with certain acquisitions (Note 7 and 13).
Legal—In the normal course of business, the Company is at times subject to pending and threatened legal actions. In management’s opinion, the potential loss resulting from the resolution of these matters is not expected to have a material effect on the unaudited condensed consolidated results of operations, financial position or cash flows of the Company.
- CONVERTIBLE AND REDEEMABLE SERIES A-2 PREFERRED STOCK
On April 13, 2020, the Company entered into an agreement to issue 17,500 shares of the Convertible and Redeemable Series A-2 Preferred Stock with a par value of $0.0001 per share and a detachable warrant to purchase shares of the Company’s common stock with a 10-year life, in exchange for gross proceeds of $175.0 million, net of $1.3 million debt issuance costs. The Convertible and Redeemable Series A-2 Preferred Stock warrants were exercised in full on July 30, 2020. The Company paid dividends on shares of the Convertible and Redeemable Series A-2 Preferred Stock of $2.8 million for the first quarter of 2024 in April 2024, and $4.1 million during the three months ended March 31, 2023.
The Convertible and Redeemable Series A-2 Preferred Stock terms include the following: (i) no mandatory redemption, (ii) no stated value cash repayment obligation other than in the event of certain defined liquidation events, (iii) only redeemable at the Company’s option, (iv) convertible into common stock beginning in April 2024 at a 15.0% discount to the common stock market price (with a limit of $60.0 million in stated value of Convertible and Redeemable Series A-2 Preferred Stock eligible to be converted in any 60-day period prior to the seventh anniversary of issuance and the amount of stated value of the Convertible and Redeemable Series A-2 Preferred Stock eligible for conversion limited to $60.0 million during year 5 and $120.0 million (which includes the aggregate amount of the stated value of the Convertible and Redeemable Series A-2 Preferred Stock and any accrued but unpaid dividends added to such stated value of any shares of Convertible and Redeemable Series A-2 Preferred Stock converted in year 5) during year 6), (v)9.0% dividend rate per year with required quarterly cash payments, (vi) in an event of noncompliance, the dividend rate shall increase to 12.0% per annum for the first 90-day period from and including the date the noncompliance event occurred, and thereafter shall increase to 14.0% per annum, (vii) debt incurrence test ratio of 4.5 times, and (viii) minimum repayment amount of $25.0 million.
The Company may, at its option on any one or more dates, redeem all or a minimum portion (the lesser of (i) $25.0 million in aggregate stated value of the Convertible and Redeemable Series A-2 Preferred Stock and (ii) all of the Convertible and Redeemable Series A-2 Preferred Stock then outstanding) of the outstanding Convertible and Redeemable Series A-2 Preferred Stock in cash. In January 2024, the Company redeemed $60 million of the outstanding Convertible and Redeemable Series A-2 Preferred Stock with cash. As of March 31, 2024, the aggregate amount of the Convertible and Redeemable Series A-2 Preferred Stock issued and outstanding was $122.2 million, or 11,667 shares.
The Convertible and Redeemable Series A-2 Preferred Stock does not meet the definition of a liability pursuant to “ASC 480- Distinguishing Liabilities from Equity.” However, as (i) the instrument is redeemable upon a change of control as defined in the certificate of designations governing the terms of the Convertible and Redeemable Series A-2 Preferred Stock, and (ii) the Company cannot assert it would have sufficient authorized and unissued shares of common stock to settle all future conversion requests due to the variable conversion terms, the instrument is redeemable upon the occurrence of events that are not solely within the control of the Company, and therefore the Company classifies the Convertible and Redeemable Series A-2 Preferred Stock as mezzanine equity. Subsequent adjustment of the carrying value of the instrument is required if the instrument is probable of becoming redeemable. As of March 31, 2024, the Company has determined that a change of control is not probable. Additionally, as of March 31, 2024, the Company has determined that it is not probable that there will be a future conversion request that the Company is unable to settle with authorized and issued shares based on the Company’s current stock price and available shares as well as the Company’s monitoring efforts to ensure there are a sufficient number of shares available to settle any conversion request. Therefore, as of March 31,
2024, the Company has determined that the instrument is not probable of becoming redeemable, and does not believe subsequent adjustment of the carrying value of the instrument will be necessary.
The Convertible and Redeemable Series A-2 Preferred Stock contains a conversion option of the preferred shares to shares of common stock beginning in April 2024. As of March 31, 2024 and December 31, 2023, this conversion embedded feature had a net fair value of $19.0 million. The change in net fair value of less than $0.1 million and $0.9 million for thethree months ended March 31, 2024 and March 31, 2023, respectively, which were recorded to other (expense) income.
- STOCKHOLDERS’ EQUITY
Authorized Capital Stock—The Company was authorized to issue 190,000,000 shares of common stock, with a par value of $0.000004 per share as of March 31, 2024 and December 31, 2023.
Common Stock Issuances—The Company issued the following shares of common stock:
| Three Months Ended March 31, | ||||||
|---|---|---|---|---|---|---|
| 2024 | 2023 | |||||
| Shares | Average Price per Share | Total | Shares | Average Price per Share | Total | |
| Acquisitions | 220,734 | $29.81 | $6,580 | — | $— | $— |
| Exercise of options | 27,396 | 17.80 | 487 | 124,455 | 21.61 | 2,690 |
| Restricted shares, net (1) | 144,251 | 37.58 | — | 90,116 | 36.81 | — |
| Payment of earn-out liability | 35,250 | 30.84 | 1,087 | — | — | — |
| Total | 427,631 | $31.75 | $8,154 | 214,571 | $27.99 | $2,690 |
(1)Represents the non-cash release of common shares due to the vesting of restricted stock.
Employee Equity Incentive Plans—The Company has two plans under which stock-based awards have been issued: (i) the Montrose Amended & Restated 2017 Stock Incentive Plan (“2017 Plan”) and (ii) the Montrose Amended & Restated 2013 Stock Option Plan (“2013 Plan”) (collectively the “Plans”).
As of March 31, 2024 and March 31, 2023, there was $113.8 million and $146.6 million, respectively, of total unrecognized stock-based compensation expense related to unvested options, restricted stock units ("RSUs") and stock appreciation rights ("SARs") granted under the Plans. Such unrecognized expense is expected to be recognized over a weighted-average three year period. The following number of shares were authorized to be issued and available for grant:
| 2017 Plan | 2013 Plan | Total | |
|---|---|---|---|
| Shares authorized to be issued | 7,538,276 | 2,036,219 | 9,574,495 |
| Shares available for grant(1) | 1,674,558 | — | 1,674,558 |
| 2017 Plan | 2013 Plan | Total | |
| Shares authorized to be issued | 6,329,913 | 2,037,019 | 8,366,932 |
| Shares available for grant(1) | 893,522 | — | 893,522 |
(1) In January 2024 and January 2023 the Board of Directors ratified the addition of 1,207,563 and 1,189,801 shares of common stock, respectively, to the number of shares available for issuance under the 2017 Plan pursuant to the annual increase provision of such plan. Unless the Board of Directors determines otherwise, additional annual increases will be effective on each January 1, through January 1, 2027. The 2017 Plan permits the company to settle awards, if and when vested, in cash at its discretion. Pursuant to the terms of the 2017 Plan, the number of shares authorized for issuance thereunder will only be reduced with respect to shares of common stock actually issued upon exercise or settlement of an award. Shares of common stock subject to awards that have been canceled, expired, forfeited or otherwise not issued under an award and shares of common stock subject to awards settled in cash do not count as shares of common stock issued under the 2017 Plan. Shares available for grant exclude awards of stock appreciation rights approved in December 2021 that are subject to vesting based on the achievement of certain market conditions, which have not yet been, and may not be, achieved. See footnote 1 to the table in Common Stock Reserved for Future Issuance below for additional information on stock appreciation rights.
There wereno stock-based compensation expenses related to the 2013 Plan in the three months ended March 31, 2024 and 2023. Total stock-based compensation expense for the 2017 Plans was as follows:
| Three Months Ended March 31, | ||||||||
|---|---|---|---|---|---|---|---|---|
| 2024 | 2023 | |||||||
| Options | RSUs | SARs | Total | Options | RSUs | SARs | Total | |
| Cost of revenue | $274 | $637 | $— | $911 | $349 | $543 | $— | $892 |
| Selling, general and administrative expense | 789 | 7,282 | 2,290 | 10,361 | 1,724 | 8,154 | 2,265 | 12,143 |
| Total | $1,063 | $7,919 | $2,290 | $11,272 | $2,073 | $8,697 | $2,265 | $13,035 |
Montrose Amended & Restated 2017 Stock Incentive Plan
Restricted Stock Awards and Restricted Stock Units—The Company issues restricted stock awards ("RSAs") to certain 2017 Plan participants as Director’s compensation. There wereno RSAs granted during the three months ended March 31, 2024 and 2023. These RSAs vest one year from the date of grant, or, in each case, in full upon a change in control, subject to the participant’s continued service as a Director throughout such date, or upon retirement. Members of the Board of Directors that receive stock-based compensation are treated as employees for accounting purposes.
The Board of Directors approved the grant of RSUs under certain supplemental incentive plans ("SI Plans"). There were zero and 246,417 RSUs issued under these SI Plans during thethree months ended March 31, 2024 and March 31, 2023, respectively. The majority of the RSUs issued under these SI Plans during the three months ended March 31, 2024 vested 1/3 on the date of grant, and will vest 1/3 on the one-year anniversary of the grant, and 1/3 on the two-year anniversary of the grant, subject to continued service through each such date. The remaining RSUs vest annually over a 4-year period from the date of grant, subject to continued service through each such date.
RSAs and RSUs activity was as follows:
| Three Months Ended March 31, | ||||||
|---|---|---|---|---|---|---|
| 2024 | 2023 | |||||
| Shares | Average Price per Share | Fair Value | Shares | Average Price per Share | Fair Value | |
| Awards granted | 259,118 | $39.65 | $10,273 | 464,186 | $32.62 | $15,140 |
| Awards forfeited | (14,336) | 37.04 | 531 | — | — | — |
There were an aggregate of 3,090,801 and 2,528,383 shares underlying outstanding RSAs and RSUs awards as of March 31, 2024 and March 31, 2023, respectively.
Stock Appreciation Rights— As of March 31, 2024, there were 3,000,000 units of SARs outstanding under the 2017 Plan. These SARs represent the right to receive, upon exercise, a payment equal to the excess of (a) the fair market value of one share of the Company’s common stock, over (b) an exercise price of $66.79, payable, at the Company’s election, in cash or shares of common stock. These SARs vest on the 5th anniversary of the date of the grant based on achievement of performance hurdles over afive-year period, subject to continued service on the vesting date. The performance hurdles are as follows:
| SARs Stock Price Performance Hurdle | Portion of SARs Subject to Performance Hurdle |
|---|---|
| $133.58 | 1/3 |
| $166.98 | 1/3 |
| $200.37 | 1/3 |
The performance hurdles shall be deemed achieved if the average trading price per share of the Company’s common stock equals or exceeds the applicable stock price performance hurdle set forth above for the trading days falling in a consecutive 20-day period prior to the vesting date. None of the market conditions have been achieved as of March 31, 2024.
The SARs expire 10 years after the grant date. The fair value of these SARs at the grant date was $46.0 million. The weighted average remaining contract life of these SARs as of March 31, 2024 was 7.71 years.
Options—Options issued to all optionees under the 2017 Plan vest over 4-years from the date of issuance (or earlier vesting start date, as determined by the Board of Directors) as follows: one-half on the second anniversary of the grant date and the remaining half on the fourth anniversary of the grant date, with the exception of certain annual grants to certain executive officers, which vest annually over a 3-year and 1-year period. The following summarizes the options activity of the 2017 Plan:
| Options to Purchase Common Stock | Weighted-Average Exercise Price per Share | Weighted Average Grant Date Fair Value per Share | Weighted Average Remaining Contract Life (in Years) | Aggregate Intrinsic Value of In-The-Money Options (inThousands) | |
|---|---|---|---|---|---|
| Outstanding as of December 31, 2022 | 2,579,566 | $30.58 | $14.96 | 7.8 | $37,292 |
| Granted | 233,955 | 32.16 | 13.90 | — | — |
| Forfeited/ cancelled | (34,619) | 35.16 | — | — | — |
| Exercised | (101,279) | 24.55 | — | — | 2,467 |
| Outstanding as of March 31, 2023 | 2,677,623 | $30.89 | $15.47 | 7.8 | $21,127 |
| Outstanding as of December 31, 2023 | 2,516,272 | $30.92 | $15.95 | 7.0 | $13,825 |
| Forfeited/ cancelled | (36,105) | 38.78 | — | — | — |
| Expired | (13,010) | 44.16 | — | — | — |
| Exercised | (18,746) | 23.26 | — | — | 200 |
| Outstanding as of March 31, 2024 | 2,448,411 | $30.80 | $16.00 | 6.8 | $25,468 |
| Exercisable at March 31, 2024 | 1,513,438 | $31.13 | $— | 6.4 | $15,380 |
The following weighted-average assumptions were used in the Black-Scholes option-pricing model calculation:
| March 31, | |
|---|---|
| Common stock value (per share) | $32.16 |
| Expected volatility | 33.79% |
| Risk-free interest rate | 3.72% |
| Expected life (years) | 7.00 |
| Forfeiture rate | None |
| Dividend rate | None |
Montrose Amended & Restated 2013 Stock Option Plan—The following summarizes the activity of the 2013 Plan:
| Options toPurchaseCommonStock · Weighted-AverageExercisePrice perShare · WeightedAverageGrant DateFair Valueper Share · WeightedAverageRemainingContract Life(in Years) · AggregateIntrinsicValueof In-The-MoneyOptions (inThousands) | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Outstanding as of December 31, 2022 | 855,695 | $6.43 | $2.10 | 3.3 | $32,478 | |||||
| Exercised | (23,176) | 8.78 | — | — | 963 | |||||
| Outstanding as of March 31, 2023 | 832,519 | 6.37 | 2.06 | 3.0 | 24,393 | |||||
| Outstanding as of December 31, 2023 | 792,191 | $6.40 | $2.16 | 2.4 | $20,380 | |||||
| Exercised | (8,650) | 5.95 | — | — | 289 | |||||
| Outstanding as of March 31, 2024 | 783,541 | $6.41 | $2.18 | 2.2 | $25,669 | |||||
| Exercisable at March 31, 2024 | 783,541 | 6.41 | 2.2 | 25,669 | ||||||
Total shares outstanding from exercised options were 1,577,184 shares and 1,434,885 shares as of March 31, 2024 and March 31, 2023, respectively.
Common Stock Reserved for Future Issuances—The Company has reserved certain stock of its authorized but unissued common stock for possible future issuance in connection with the following:
| March 31, | ||
|---|---|---|
| 2024 | 2023 | |
| Montrose 2013 Stock Incentive Plan | 783,541 | 832,519 |
| Montrose 2017 Stock Incentive Plan(1) | 9,692,222 | 8,722,930 |
| Total | 10,475,763 | 9,555,449 |
(1) In January 2024 and 2023, the Board of Directors ratified the addition of 1,207,563 and 1,189,801 shares of common stock, respectively, to the number of shares available for issuance under the 2017 Plan pursuant to the annual increase provision of such plan. Unless the Board of Directors determines otherwise, additional annual increases will be effective on each January 1, through January 1, 2027. The 2017 Plan permits the company tosettle awards, if and when vested, in cash at its discretion. Pursuant to the terms of the 2017 Plan, the number of shares authorized for issuance thereunder will only be reduced with respect to shares of common stock actually issued upon exercise or settlement of an award. Shares of common stock subject to awards that have been canceled, expired, forfeited, or otherwise not issued under an award and shares of common stock subject to awards settled in cash do not count as shares of common stock issued under the 2017 Plan. The Company expects to have sufficient shares available under the 2017 Plan to satisfy the future settlement of outstanding awards. Shares reserved for future issuance include 3,000,000 shares underlying the 3,000,000 performance SARs granted in December 2021 that are subject to vesting based on the achievement of certain market conditions. Assuming achievement at the highest price performance hurdle, approximately 2,000,000 shares of common stock would be issued upon vesting of these performance SARs. To date, none of the market conditions have been achieved.
- NET LOSS PER SHARE
Basic net loss per share is computed by dividing the net loss attributable to common stockholders by the weighted average number of common shares outstanding during each period. The Convertible and Redeemable Series A-2 Preferred Stock is considered a participating security during the applicable periods. Net losses are not allocated to the Convertible and Redeemable Series A-2 stockholders, as they were not contractually obligated to share in the Company’s losses.
Diluted net loss per share is computed by dividing net loss attributable to common stockholders by the weighted average number of common and dilutive common equivalent shares outstanding for the period using the treasury-stock method or the as-converted method. Potentially dilutive shares are comprised of RSAs, RSUs, SARs, and shares of common stock underlying stock options outstanding under the Plans. During the three months ended March 31, 2024 and March 31, 2023, there is no difference in the number of shares used to calculate basic and diluted shares outstanding during the applicable period due to the Company’s net loss attributable to common stockholders and potentially dilutive shares being anti-dilutive.
The following table summarizes the computation of basic and dilutednet loss per share attributable to common stockholders of the Company:
| Three Months Ended | ||
|---|---|---|
| March 31, | ||
| 2024 | 2023 | |
| Net loss | $(13,357) | $(14,719) |
| Convertible and redeemable series A-2 preferred stock dividend | (2,814) | (4,100) |
| Net loss attributable to common stockholders – basic and diluted | (16,171) | (18,819) |
| Weighted-average common shares outstanding – basic and diluted | 30,381 | 29,857 |
| Net loss per share attributable to common stockholders – basic and diluted | $(0.53) | $(0.63) |
The following common stock equivalents were excluded from the calculation of diluted net loss per share attributable to common stockholders because their effect would have been anti-dilutive:
| March 31, | ||||
|---|---|---|---|---|
| 2024(1) | 2023(1) | |||
| Stock options | 3,231,952 | 3,510,142 | ||
| Restricted stock | 2,569,253 | 2,151,785 | ||
| Series A-2 | 4,292,268 | 4,735,220 | ||
| SARs | 3,000,000 | 3,000,000 | ||
(1)Includes 7,789,349 and 7,362,459 common stock equivalents that are out of the money as of March 31, 2024 and March 31, 2023, respectively.
- SEGMENT AND GEOGRAPHIC LOCATION INFORMATION
The Company hasthree operating and reportable segments: Assessment, Permitting and Response, Measurement and Analysis, and Remediation and Reuse. These segments are monitored separately by management for performance against budget and prior year and are consistent with internal financial reporting. The Company’s operating segments are organized based upon primary services provided, the nature of the production process, types of customers, methods used to distribute the products and the nature of the regulatory environment.
Our Chief Executive Officer who serves as the Chief Operating Decision Maker (“CODM”), reviews segment Adjusted EBITDA as the primary measure of operating performance for allthree operating segments. Segment Adjusted EBITDA is the calculated Company’s Earnings before interest, tax, depreciation and amortization (“EBITDA”), adjusted to exclude certain transactions such as stock-based compensation, acquisition costs, and fair value changes in financial instruments, amongst others. Beginning in the first quarter of 2023, the calculation of Segment adjusted EBITDA no longer adjusts for start-up losses and investment in new services as the CODM no longer reviews the Segment Adjusted EBITDA measure without these costs. The CODM does not review segment assets as a measure of segment performance.
During the first quarter of 2023, the Company determined to discontinue one of its specialty service lines within the lab testing business (the "Discontinued Specialty Lab"). On December 29, 2023, the Company sold the assets of the Discontinued Specialty Lab for a total sales price of $4.8 million, of which $0.5 million was received in cash and $4.3 million was issued as a promissory note receivable. The promissory note receivable is subject to an annual 9.0% interest rate and will be repaid in 60 monthly installments with the remaining balance payable in full on December 29, 2028. The promissory note receivable balance, net of expected loss and payment, was $2.1 million as of March 31, 2024 and December 31, 2023, respectively. The discontinuation of this specialty service line, which was part of the Company's Measurement and Analysis segment, did not represent a strategic shift that had a major effect on the Company’s operations and financial results, therefore it did not meet the requirements to be classified as discontinued operations.
Corporate and Other includes costs associated with general corporate overhead (including executive, legal, finance, safety, human resources, marketing, and IT related costs) that are not directly related to supporting operations. Overhead costs that are directly related to supporting operations (such as insurance, software, licenses, shared services, and payroll processing costs) are allocated to the operating segments on a basis that reasonably approximates an estimate of the use of these services.
Segment revenues and Adjusted EBITDA consisted of the following:
| Three Months Ended March 31, | ||||
|---|---|---|---|---|
| 2024 · 2023 | ||||
| Segment | Segment | |||
| Segment | Adjusted | Segment | Adjusted | |
| Revenues | EBITDA | Revenues | EBITDA | |
| Assessment, Permitting and Response | $58,580 | $16,280 | $52,214 | $14,266 |
| Measurement and Analysis | 45,494 | 6,504 | 42,527 | 6,387 |
| Remediation and Reuse | 51,251 | 5,012 | 36,687 | 5,278 |
| Total Operating Segments | 155,325 | 27,795 | 131,428 | 25,931 |
| Corporate and Other | — | (10,873) | — | (9,328) |
| Total | $155,325 | $16,922 | $131,428 | $16,603 |
Presented below is a reconciliation of the Company’s segment measure of profit and loss to net loss:
| For the Three MonthsEnded March 31, | ||||
|---|---|---|---|---|
| 2024 · 2023 | ||||
| Total | $16,922 | $16,603 | ||
| Interest expense, net | (3,306) | (1,541) | ||
| Income tax expense | (493) | (1,367) | ||
| Depreciation and amortization | (11,653) | (10,555) | ||
| Stock-based compensation | (11,272) | (13,035) | ||
| Acquisition costs | (2,525) | (775) | ||
| Fair value changes in financial instruments | 297 | (1,873) | ||
| Fair value changes in business acquisition contingencies | (106) | 398 | ||
| Expenses related to financing transactions | (144) | (4) | ||
| Discontinued Specialty Lab | (596) | (1) | (2,436) | (1) |
| Other losses and expenses | (481) | (2) | (134) | |
| Net loss | $(13,357) | $(14,719) | ||
(1)Amounts consist of operating losses before depreciation related to the Discontinued Specialty Lab.
(2) Amount consists of costs associated with a lease abandonment.
The following table presents revenues by geographic location:
| For the Three MonthsEnded March 31, | ||
|---|---|---|
| 2024 | 2023 | |
| United States | $128,842 | $126,801 |
| Canada | 21,281 | 3,880 |
| Other international | 5,202 | 747 |
| Total revenue | $155,325 | $131,428 |
- RELATED-PARTY TRANSACTIONS
The Company didnot have any material related party transactions during thethree months ended March 31, 2024 and March 31, 2023.
- DEFINED CONTRIBUTION PLAN
On January 1, 2014, the Company established the Montrose Environmental Group 401(k) Savings Plan (the “401(k) Savings Plan”). As of March 31, 2024, and December 31, 2023, plan participants may defer up to 85.0% of their eligible wages for the year, up to the Internal Revenue Service dollar limit and catch-up contribution allowed by law. The Company provided employer matching contributions equal to 100.0% of the first 3.0% of the participant’s compensation and 50.0% of the participant’s elective deferrals that exceed 3.0% but do not exceed 5.0% of the participant’s compensation. Employer contributions under the 401(k) Savings Plan were $2.7 million and $2.1 million for thethree months ended
March 31, 2024 and March 31, 2023, respectively, and are included within selling, general, and administrative expense on the unaudited condensed consolidated statements of operations.
- SUBSEQUENT EVENTS
On April 22, 2024, the Company issued an aggregate of 3,450,000 shares of common stock in an underwritten secondary public offering, inclusive of the shares of common stock issued in connection with the underwriters exercise in full of their option to purchase additional shares of common stock. The Company sold the shares to the underwriters at the public offering price of $37.15 per share, less underwriting discounts and commissions of $1.67175 per share, resulting in net proceeds to the Company after deducting underwriting discounts and commissions and estimated offering expenses payable by the Company of approximately $121.8 million.
On April 1, 2024, the Company acquired substantially all of the assets of Engineering & Technical Associates, Inc., free and clear of any encumbrances. The purchase price was $2.0 million, of which $1.6 million was funded with cash on hand, and the remaining $0.4 million will be paid as deferred consideration in the Company's common stock in 2025.
FORWARD-LOOKING STATEMENTS
This Quarterly Report on Form 10-Q contains “forward-looking statements” within the meaning of Section 27A of the Securities Act of 1933, as amended, or the Securities Act, and Section 21E of the Securities Exchange Act of 1934, as amended, or the Exchange Act. These forward-looking statements relate to matters such as our industry, business strategy, goals and expectations concerning our market position, future operations, margins, profitability, capital expenditures, liquidity, capital resources and other financial and operating information. We use words such as “anticipate,” “assume,” “believe,” “contemplate,” “continue,” “could,” “estimate,” “expect,” “future,” “intend,” “may,” “plan,” “position,” “potential,” “predict,” “project,” “seek,” “should,” “target,” “will” and similar terms and phrases to identify forward-looking statements in this filing. All of our forward-looking statements are subject to risks and uncertainties that may cause actual results to differ materially from those that we are expecting, including:
general global economic, business and other conditions, including inflationary pressures and rising interest rates, the cyclical nature of our industry and the significant fluctuations in events that impact our business;
the parts of our business that depend on difficult to predict natural or manmade events and the fluctuations in our revenue and customer concentration as a result thereof;
the highly competitive nature of our business;
our ability to execute on our acquisition strategy and successfully integrate and realize benefits from our acquisitions;
any failure in or breach of our networks and systems or other forms of cyber-attack;
our ability to promote and develop our brands;
our ability to maintain and expand our client base;
our ability to maintain necessary accreditations and other authorizations in varying jurisdictions;
significant environmental governmental regulation and liabilities;
our ability to attract and retain qualified managerial and skilled technical personnel;
safety-related issues;
allegations regarding compliance with professional standards, duties and statutory obligations and our ability to provide accurate results;
the lack of formal long-term agreements with many of our clients;
our ability to adapt to changing technology, industry standards or regulatory requirements, including emerging environmental, social and governance requirements;
government clients and contracts;
our ability to maintain our prices and manage costs;
our ability to protect our intellectual property or claims that we infringe on the intellectual property rights of others;
laws and regulations regarding handling of confidential information;
our international operations;
product related risks; and
additional factors discussed in our filings with the Securities and Exchange Commission, or the SEC.
The forward-looking statements in this Quarterly Report on Form 10-Q are based on historical performance and management’s current plans, estimates and expectations in light of information currently available to us and are subject to uncertainty and changes in circumstances. There can be no assurance that future developments affecting us will be those that we have anticipated. Actual results or outcomes may differ materially from these expectations due to changes in global, regional or local political, economic, business, competitive, market, regulatory and other factors, many of which are beyond our control, as well as the other factors described in Item 1A. “Risk Factors” in our Annual Report on Form 10-K for the year ended December 31, 2023 filed with the SEC on February 29, 2024, or the 2023 Form 10-K.
Additional factors or events that could cause our actual results or outcomes to differ may also emerge from time to time, and it is not possible for us to predict all of them. In addition, historical, current and forward-looking sustainability-related statements may be based on standards for measuring progress that are still developing, internal controls and processes that continue to evolve, and assumptions that are subject to change in the future. Should one or more of these risks or uncertainties materialize, or should any of our assumptions prove to be incorrect, our actual results or outcomes may vary in material respects from what we may have expressed or implied by any forward-looking statement and, therefore, you should not regard any forward-looking statement as a representation or warranty by us or any other person that we will successfully achieve the expectation, plan or objective expressed in such forward-looking statement in any specified time frame, or at all. We caution that you should not place undue reliance on any of our forward-looking statements. Any forward-looking statement made by us speaks only as of the date on which we make it. We undertake no obligation to publicly update any forward-looking statement, whether as a result of new information, future developments or otherwise, except as may be required by applicable securities laws.
The text of this filing, as the company filed it with the SEC, without its images or exhibits. This is not investment advice.