Climb Global Solutions Inc
For the period ended Dec 31, 2023. Filed Mar 5, 2024.
View on SEC.govAbout this filing
A company's yearly report to the SEC, with audited financial statements. It is the fullest account a company gives of its business, its finances and the risks it sees.
FY2023 · Filed Mar 5, 2024
Extracted filing text, with the paragraph anchors used by the comparison.
See the whole filing, with its images and exhibitsContents
Notes to Consolidated Financial Statements
(Amounts in tables in thousands, except share and per share amounts)
Note 1. Description of Business
Climb Global Solutions, Inc. and Subsidiaries (the “Company”), was incorporated in Delaware in 1982. The Company distributes technology products developed by others to resellers who in turn sell to end customers worldwide. The Company also is a cloud solutions provider and value-added reseller of software, hardware and services to customers worldwide. The Company also operates in Canada, the United Kingdom and Europe. The Company offers an extensive line of products from leading software vendors and tools for virtualization/cloud computing, security, networking, storage and infrastructure management, application lifecycle management and other technically sophisticated domains as well as computer hardware.
The Company is organized intotwo reportable operating segments. The “Distribution” segment distributes technical software to corporate resellers, value added resellers (VARs), consultants and systems integrators worldwide under the name “Climb Channel Solutions”. The “Solutions” segment is a cloud solutions provider and value-added reseller of software, hardware and services to customers worldwide under the names “Grey Matter”.
Note 2. Summary of Significant Accounting Policies
Principles of Consolidation and Operations
The consolidated financial statements include the accounts of Climb Global Solutions, Inc. and its wholly owned subsidiaries. All intercompany transactions and balances have been eliminated.
Business Combinations
We apply the provisions of ASC 805, Business Combinations (“ASC 805”), in accounting for our acquisitions. ASC 805 requires that we evaluate whether a transaction pertains to an acquisition of assets, or to an acquisition of a business. A business is defined as an integrated set of assets and activities that is capable of being conducted and managed for the purpose of providing a return to investors. Asset acquisitions are accounted for by allocating the cost of the acquisition to the individual assets and liabilities assumed on a relative fair value basis; whereas the acquisition of a business requires us to recognize separately from goodwill the assets acquired and the liabilities assumed at the acquisition date fair values. Goodwill as of the acquisition date is measured as the excess of consideration transferred over the net of the acquisition date fair values of the assets acquired and the liabilities assumed.
Our valuation of acquired assets and assumed liabilities requires estimates, especially with respect to intangible assets that was derived using valuation techniques and models such as the income approach. Such models require use of estimates including discount rates, and future expected revenue. The approach to estimating an initial contingent consideration associated with the purchase price also uses similar unobservable factors such as projected cash flows over the term of the contingent earn-out period, discounted for the period over which the initial contingent consideration is measured and expected volatility. Based upon these assumptions, the initial contingent consideration is then valued using a Monte Carlo simulation.
We have used third-party qualified specialists to assist management in determining the fair value of assets acquired and liabilities assumed. This includes assistance with the determination of economic useful lives and valuation of identifiable intangibles.
We estimate the fair value based upon assumptions we believe to be reasonable, but which are inherently uncertain and unpredictable and, as a result, actual results may differ from our estimates. Estimates associated with the accounting for acquisitions may change as additional information becomes available regarding the assets acquired and liabilities
assumed. As a result, during the measurement period, which may be up to one year from the business acquisition date, we record certain adjustments to the assets acquired and liabilities assumed with the corresponding offset to goodwill.
All acquisition-related costs are accounted for as expenses in the period in which they are incurred. Contingent consideration is remeasured each reporting period using Level 3 inputs, and the change in fair value, including accretion for the passage of time, is recognized in acquisition related costs in the consolidated statement of earnings.
Use of Estimates
The preparation of consolidated financial statements in conformity with accounting principles generally accepted in the United States of America (“US GAAP”) requires management to make extensive use of certain estimates and assumptions which affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting periods. The significant areas of estimation include but are not limited to accounting for allowance for expected credit losses, sales returns, allocation of revenue in multiple deliverable arrangements, principal vs. agent considerations, income taxes, depreciation, amortization of intangible assets, contingencies and stock-based compensation. Actual results could differ from those estimates.
Net Income Per Common Share
Our basic and diluted earnings per share are computed using thetwo-class method. Thetwo-class method is an earnings allocation method that determines net income per share for each class of common stock and participating securities according to their participation rights in dividends and undistributed earnings or losses. Non-vested restricted stock awards that include non-forfeitable rights to dividends are considered participating securities. Per share amounts are computed by dividing net income available to common shareholders by the weighted average shares outstanding during each period. Diluted and basic earnings per share are the same because the restricted shares are the only potentially dilutive security.
A reconciliation of the numerators and denominators of the basic and diluted per share computations follows:
| | | | | | | | |
|---|---|---|---|---|---|---|---|
| · · Year ended · | |||||||
| · · December 31, · | |||||||
| · 2023 · 2022 | |||||||
| Numerator: | | | | | | | |
| Net income | | $12,323 | | $12,497 | | ||
| | | | | | | | |
| Less distributed and undistributed income allocated to participating securities | | | 323 | | | 317 | |
| | | | | | | | |
| Net income attributable to common shareholders | | | 12,000 | | | 12,180 | |
| | | | | | | | |
| Denominator: | | | | | | | |
| Weighted average common shares (Basic) | | 4,401 | | 4,331 | | ||
| | | | | | | | |
| Weighted average common shares including assumed conversions (Diluted) | | 4,401 | | 4,331 | | ||
| | | | | | | | |
| Basic net income per share | | $2.72 | | $2.81 | | ||
| Diluted net income per share | | $2.72 | | $2.81 | | ||
Cash Equivalents
The Company considers all liquid short-term investments with maturities of 90 days or less when purchased to be cash equivalents.
Accounts Receivable
Accounts receivable principally represents amounts collectible from our customers. The Company performs ongoing credit evaluations of its customers but generally does not require collateral to support any outstanding obligation. From time to time, we sell accounts receivable to a financial institution on a non-recourse basis for cash, less a discount. The Company has no significant retained interests or servicing liabilities related to the accounts receivable sold. Proceeds from the sale of receivables approximated their discounted book value and were included in operating cash flows on the Consolidated Statements of Cash Flows.
Allowances for Expected Credit Losses
The Company maintains allowances for expected credit losses for estimated losses resulting from the inability of its customers to make required payments. Management determines the estimate of the allowance for expected credit losses by considering a number of factors, including historical experience, aging of the accounts receivable, as well as current market conditions and future forecasts of our customers’ ability to make payments for goods and services. At the time of sale, we record an estimate for sales returns based on historical experience, which is included in accounts payable and accrued expenses on the Consolidated Balance Sheets. If actual sales returns are greater than estimated by management, an additional returns allowance may be required as an offset to net sales.
Deferred Financing Costs
Deferred financing costs, such as financial advisory and other professional fees are capitalized and recognized in interest, net over the life of the related debt instrument using the straight-line method. Deferred financing costs associated with the Company’s revolving credit facility are presented as an asset, within other assets on the Consolidated Balance Sheets.
Foreign Currency Translation
Assets and liabilities of the Company’s foreign subsidiaries have been translated using the end of the reporting period exchange rates, and related revenues and expenses have been translated at average rates of exchange in effect during the period. Cumulative translation adjustments have been classified within accumulated other comprehensive loss, which is a separate component of stockholders’ equity in accordance FASB ASC Topic No. 220, “Comprehensive Income”. Foreign currency transaction gains and losses are recorded as income or expenses as amounts are settled.
For foreign currency remeasurement from each local currency into the appropriate functional currency, monetary assets and liabilities are remeasured to functional currencies using current exchange rates in effect at the balance sheet date. Gains or losses from these remeasurements have been included in the Company's Consolidated Statements of Earnings. Non-monetary assets and liabilities are recorded at historical exchange rates.
Concentration of Credit Risk
Financial instruments that potentially subject the Company to concentrations in credit risk consist of cash and cash equivalents.
The Company’s cash and cash equivalents, at times, may exceed federally insured limits. The Company’s cash and cash equivalents are deposited primarily in banking institutions with global operations. The Company has not experienced any losses in such accounts. The Company believes it is not exposed to any significant credit risk on cash and cash equivalents.
Financial Instruments
The carrying amounts of financial instruments, including cash and cash equivalents, accounts receivable and accounts payable approximated fair value as of December 31, 2023 and 2022, because of the relative short maturity of
these instruments. The Company’s accounts receivable-long-term is discounted to its present value at prevailing market rates at the time of sale which, approximates fair value as of December 31, 2023 and 2022.
Inventory
Inventory, consisting primarily of finished products held for resale, is valued based on the first-in-first-out method of accounting and is stated at the lower of cost or net realizable value.
Equipment and Leasehold Improvements
Equipment and leasehold improvements are stated at cost or fair value, if purchased as part of a business combination. Equipment depreciation is calculated using the straight-line method over three tofive years. Leasehold improvements are amortized using the straight-line method over the estimated useful lives of the assets or the related lease terms, whichever is shorter.
Software Development Costs
The Company capitalizes certain internal and external costs incurred to acquire or create internal-use software. Capitalized software costs are amortized on a straight-line basis over the estimated useful life of the software. At December 31, 2023 and 2022, the Company had unamortized software development costs of $6.9 million and $2.4 million, respectively, which are included in "Equipment and leasehold improvements" in the Company's Consolidated Balance Sheets. As of December 31, 2023, this includes $6.9 million for an internal-use software project that amortization expense has not yet been recognized for as the internal-use software is not ready for its intended use. As of December 31, 2022, there were $2.3 million in capitalized costs for this project.
Goodwill
We test goodwill for impairment on an annual basis and between annual tests if an event occurs, or circumstances change, that would more likely than not reduce the fair value of a reporting unit below its carrying amount. The Company performs an evaluation of goodwill, utilizing either a qualitative or quantitative impairment test. The annual test for impairment is conducted as of October 1. The Company’s reporting units included in the assessment of potential goodwill impairment are the same as its operating segments. Goodwill is not amortized but is subject to periodic testing for impairment at the reporting unit level.
In a qualitative assessment, we assess qualitative factors to determine whether it is more likely than not (that is, a likelihood of more than 50 percent) that the fair value of a reporting unit is less than its carrying amount, including goodwill. If, after assessing the totality of events or circumstances, we determine that it is not more likely than not that the fair value of a reporting unit is less than its carrying amount, then the quantitative goodwill impairment test is unnecessary.
If, after assessing the totality of events or circumstances, we determine that it is more likely than not that the fair value of a reporting unit is less than its carrying amount, then we perform the quantitative goodwill impairment test. We may also elect the unconditional option to bypass the qualitative assessment for any reporting unit in any period and proceed directly to performing the quantitative goodwill impairment test.
In the quantitative impairment test, we compare the fair value of a reporting unit with its carrying amount, including goodwill. If the fair value of a reporting unit exceeds its carrying amount, goodwill of the reporting unit is considered not impaired. Conversely, if the carrying amount of a reporting unit exceeds its fair value, an impairment loss shall be recognized in an amount equal to that excess, limited to the total amount of goodwill allocated to that reporting unit.
Determining the fair value of a reporting unit is judgmental in nature and requires the use of estimates and assumptions, including net sales growth rates, gross profit margins, operating margins, discount rates and future market conditions, among others. Any changes in the judgments, estimates or assumptions used could produce different results.
Intangible Assets
Intangible assets with determinable lives are amortized on a straight-line basis over their respective estimated useful lives, which is determined based on their expected period of benefit. Intangible assets are reviewed for impairment when events or changes in circumstances indicate that the carrying amount of such assets may not be recoverable. Determination of recoverability is based on an estimate of undiscounted future cash flows resulting from the use of the asset and its eventual disposition. If the carrying amount of an asset exceeds its estimated future undiscounted cash flows, an impairment loss is recorded for the excess of the asset's carrying amount over its fair value. In addition, each quarter, the Company evaluates whether events and circumstances warrant a revision to the remaining estimated useful life of each of these intangible assets. If the Company were to determine that a change to the remaining estimated useful life of an intangible asset was necessary, then the remaining carrying amount of the intangible asset would be amortized prospectively over that revised remaining useful life.
Comprehensive Income
Comprehensive income consists of net income for the year and the impact of unrealized foreign currency translation adjustments. The foreign currency translation adjustments are not currently adjusted for income taxes as they relate to permanent investments in international subsidiaries.
Revenue Recognition
The Company’s revenues primarily result from the sale of various technology products and services, including third-party products, third-party software and third-party maintenance, software support and services. The Company recognizes revenue as control of the third-party products and third-party software is transferred to customers, which generally happens at the point of shipment or fulfilment and at the point that our customers and vendors accept the terms and conditions of the arrangement for third-party maintenance, software support and services.
The Company has contracts with certain customers where the Company’s performance obligation is to arrange for the products or services to be provided by another party. In these arrangements, as the Company assumes an agency relationship in the transaction, revenue is recognized in the amount of the net fee associated with serving as an agent. These arrangements primarily relate to third party maintenance, cloud services and certain security software whose intended functionality is dependent on third party maintenance.
The Company allows its customers to return product for exchange or credit subject to certain limitations. A liability is recorded at the time of sale for estimated product returns based upon historical experience and an asset is recognized for the amount expected to be recorded upon product return. The Company also provides rebates and other discounts to certain customers which are considered variable consideration. A provision for customer rebates and other discounts is recorded as a reduction of revenue at the time of sale based on an evaluation of the contract terms and historical experience.
The Company considers shipping and handling activities as costs to fulfill the sales of products. Shipping revenue is included in net sales when control of the product is transferred to the customer, and the related shipping and handling costs are included in cost of sales. Taxes imposed by governmental authorities on the Company’s revenue producing activities with customers, such as sales taxes and value added taxes, are excluded from net sales.
The Company disaggregates its operating revenue by segment, geography and timing of revenue recognition, which the Company believes provides a meaningful depiction of the nature of its revenue. For additional information, see Note 13 (Industry, Segment and Geographic Information).
Hardware and software products sold by the Company are generally delivered via shipment from the Company’s facilities, drop shipment directly from the vendor, or by electronic delivery of keys for software products. The majority of the Company’s business involves shipments directly from its vendors to its customers, in these transactions, the Company is generally responsible for negotiating price both with the vendor and customer, payment to the vendor, establishing payment terms with the customer, product returns, and has risk of loss if the customer does not make payment. As the principal with the customer, the Company recognizes revenue upon receiving notification from the vendor that the product
was shipped. Control of software products is deemed to have passed to the customer when they acquire the right to use or copy the software under license as substantially all product functionality is available to the customer at the time of sale.
The Company performs an analysis of the number of days of sales in-transit to customers at the end of each reporting period based on an analysis of commercial delivery terms that include drop-shipment arrangements. This analysis is the basis upon which the Company estimates the amount of net sales in-transit at the end of the period and adjusts revenue and the related costs to reflect only what has been delivered to the customer. Changes in delivery patterns may result in a different number of business days estimated to make this adjustment. The Company also performs a weighted average analysis of the estimated number of days between order fulfillment and beginning of the renewal term for term licenses recorded on a gross basis, and a deferral estimate is recorded for term license renewals fulfilled prior to commencement date.
Generally, software products are sold with accompanying third-party delivered software assurance, which is a product that allows customers to upgrade, at no additional cost, to the latest technology if new capabilities are introduced during the period that the software assurance is in effect. The Company evaluates whether the software assurance is a separate performance obligation by assessing if the third-party delivered software assurance is critical or essential to the core functionality of the software itself. This involves considering if the software provides its original intended functionality to the customer without the updates, if the customer would ascribe a higher value to the upgrades versus the up-front deliverable, if the customer would expect frequent intelligence updates to the software (such as updates that maintain the original functionality), and if the customer chooses to not delay or always install upgrades. If the Company determines that the accompanying third-party delivered software assurance is critical or essential to the core functionality of the software license, the software license and the accompanying third-party delivered software assurance are recognized as a single performance obligation. The value of the product is primarily the accompanying support delivered by a third party and therefore the Company is acting as an agent in these transactions and recognizes them on a net basis at the point the associated software license is delivered to the customer. The Company sells cloud computing solutions that utilize third-party vendors to enable customers to access data center functionality in a cloud-based solution, including storage, computing and networking and access to software in the cloud that enhances office productivity, provides security or assists in collaboration. The Company recognizes revenue for cloud computing solutions for arrangements with one-time invoicing to the customer at the time of invoice on a net basis as the Company is acting as an agent in the transaction. For monthly subscription-based arrangements, the Company is acting as an agent in the transaction and recognizes revenue as it invoices the customer for its monthly usage on a net basis. For software licenses where the accompanying third-party delivered software assurance is not critical or essential to the core functionality, the software assurance is recognized as a separate performance obligation, with the associated revenue recognized on a net basis at the point the related software license is delivered to the customer.
The Company also sells some of its products and services as part of bundled contract arrangements containing multiple deliverables, which may include a combination of products and services. For each deliverable that represents a distinct performance obligation, total arrangement consideration is allocated based upon the standalone selling prices (“SSP”) of each performance obligation. SSP is determined based on the price at which the performance obligation is sold separately. If the standalone selling price is not observable through established standard prices, we use judgement and estimate the standalone selling price considering available information such as market pricing and pricing related to similar products.
Freight
The Company records freight billed to its customers as net sales and the related freight costs as cost of sales when the underlying product revenue is recognized. For freight not billed to its customers, the Company records the freight costs as cost of sales. The Company’s typical shipping terms result in shipping being performed before the customer obtains control of the product. The Company considers shipping to be a fulfillment activity and not a separate performance obligation.
Commissions
The Company pays commissions and related payroll taxes to sales personnel when customers are invoiced. These costs are recorded as selling general and administrative expenses in the period earned as all our performance obligations are complete within a short window of processing the order.
Stock-Based Compensation
The Company has stockholder-approved stock incentive plans for employees and directors. Stock-based compensation is recognized based on the grant date fair value and is recognized as expense on a straight-line basis over the requisite service period.
Operating Segments
Operating segments are defined as components of an enterprise for which separate financial information is available that is evaluated regularly by the chief operating decision maker in deciding how to allocate resources and in assessing performance. The Company's operations are classified intotwo reportable business segments: Distribution and Solutions. For additional information, see Note 13 (Industry, Segment and Geographic Information).
Treasury Stock
Treasury stock is accounted for at cost. Shares repurchased by the Company are held in treasury for general corporate purposes, including issuances under equity incentive plans. The reissuance of shares from treasury stock is based on the weighted average purchase price of the shares.
Interest, net
Interest, net consists primarily of interest income earned on our cash and cash equivalents and income from the amortization of the discount on accounts receivable long term, net of interest expense on the Company’s credit facility.
Income Taxes
The Company utilizes the asset and liability method of accounting for income taxes. Under this method, deferred tax assets and liabilities are determined based on differences between financial reporting and tax basis of assets and liabilities and are measured using enacted tax rates and laws that will be in effect when the differences are expected to reverse. This method also requires a valuation allowance against the net deferred tax asset if, based on the weighted available evidence, it is more likely than not that some or all the deferred tax assets will not be realized. The Company’s policy is to recognize interest and penalties related to uncertain tax positions in income tax expense when assessed. The Company accounts for uncertainties in accordance with FASB ASC 740 “Income Taxes”. This standard clarified the accounting for uncertainties in income taxes. The standard prescribes criteria for recognition and measurement of tax positions. It also provides guidance on derecognition, classification, interest and penalties, and disclosures related to income taxes associated with uncertain tax positions. The Company classifies all deferred tax asset or liabilities as non-current on the balance sheet.
Foreign Exchange
The Company’s foreign currency exposure relates primarily to international transactions where the currency collected from customers can be different from the currency used to purchase the product. In cases where the Company is not able to create a natural hedge by maintaining offsetting asset and liability amounts in the same currency, it may enter into foreign exchange contracts, typically in the form of forward purchase agreements, to facilitate the hedging of foreign currency exposures to mitigate the impact of changes in foreign currency exchange rates. These contracts generally have terms of no more than two months. The Company does not apply hedge accounting to these contracts and therefore the changes in fair value are recorded in earnings. The Company does not enter into foreign exchange contracts for trading purposes and the risk of loss on a foreign exchange contract is the risk of nonperformance by the counterparties, which the Company minimizes by limiting its counterparties to major financial institutions.
Recently Issued Accounting Pronouncements
In June 2016, the FASB issued Accounting Standards Update No. 2016-13,“Financial Instruments - Credit Losses (Topic 326)” ("ASU 2016-13"). ASU 2016-13 revises the methodology for measuring credit losses on financial instruments and the timing of when such losses are recorded. Originally, ASU 2016-13 was effective for fiscal years, and for interim periods within those fiscal years, beginning after December 15, 2019, with early adoption permitted. In November 2019, FASB issued ASU 2019-10, “Financial Instruments – Credit Losses (Topic 326), Derivatives and Hedging (Topic 815), and Leases (Topic842).” This ASU defers the effective date of ASU 2016-13 for public companies that are considered smaller reporting companies as defined by the SEC to fiscal years beginning after December 15, 2022, including interim periods within those fiscal years. Effective January 1, 2023, the Company adopted the new credit loss standard and it did not have an impact on the Company’s financial statements.
In July 2023, the FASB issued Accounting Standards Update 2023-03, “Presentation of Financial Statements (Topic 205), Income Statement — Reporting Comprehensive Income (Topic 220), Distinguishing Liabilities from Equity (Topic 480), Equity (Topic 505), Compensation — Stock Compensation (Topic 718).” This ASU amends various paragraphs in the accounting codification pursuant to the issuance of Commission Staff Accounting Bulletin (“SAB”) number 120. The ASU provides clarifying guidance related to employee and non-employee share-based payment accounting, including guidance related to spring-loaded awards. ASU 2023-03 was effective upon issuance. The adoption of this ASU did not have an impact on the Company’s consolidated financial statements.
In November 2023, the FASB issued Accounting Standards Update 2023-07*“Segment Reporting (Topic 280): Improvements to Reportable Segment Disclosures”.*The amendments in this ASU are intended to improve reportable segment disclosure requirements primarily through enhanced disclosures about significant segment expenses. The Company will adopt the update in the first quarter of 2024 but does not expect there to be a material effect on our consolidated financial statements.
3. Acquisition
Acquisition of Data Solutions Holdings Limited
On October 6, 2023, the Company entered into a Share Purchase Agreement and purchased the entire share capital of Data Solutions Holdings Limited (“Data Solutions”) for an aggregate purchase price of approximately €15.0 million (equivalent to $15.9 million USD), subject to certain working capital and other adjustments, paid at closing plus a potential post-closing earn-out. The allocation of the purchase price was based on the estimated fair value of Data Solutions’ net tangible and identifiable intangible assets as of the date of the acquisition. The transaction was accounted for under the purchase method of accounting.
The financial position and operating results of Data Solutions is included in the Company’s consolidated financial statements from the date of the acquisition. The Company recorded net revenue for Data Solutions of approximately $14.3 million and net income of approximately $0.8 million during the year ended December 31, 2023.
The impact of the acquisition’s preliminary purchase price allocations on the Company’s consolidated balance sheet and the acquisition date fair value of the total consideration transferred is depicted in the table below. Due to the timing of the closing of the transaction in the fourth quarter of 2023, the Company has not yet completed its evaluation and determination of certain assets acquired and liabilities assumed, primarily the final valuation of goodwill and intangible assets and the final evaluation and assessment of income tax accounts; therefore, the final fair value of the assets acquired and liabilities assumed, which will be completed within the measurement period of up to one year from the acquisition date, may vary from the Company’s preliminary estimates:
| | | | |
|---|---|---|---|
| (in thousands) | | | |
| Cash | | $3,190 | |
| Accounts receivable | | | 32,503 |
| Inventory | | | 2,460 |
| Other current assets | | | 99 |
| Equipment and leasehold improvements | | | 800 |
| Vendor relationships (10-year weighted average useful life) | | | 8,269 |
| Goodwill | | | 7,143 |
| Accounts payable and other current liabilities | | | (34,793) |
| Deferred tax liability | | | (1,576) |
| Net assets | | $18,095 |
| | | | |
|---|---|---|---|
| (in thousands) | | | |
| Supplementary information: | | | |
| Cash paid to sellers | | $15,868 | |
| Contingent earn-out | | | 2,227 |
| Total purchase consideration | | $18,095 | |
| | | | |
| Cash paid to sellers | | | 15,868 |
| Cash acquired in acquisition | | | (3,190) |
| Net cash paid for acquisition | | $12,678 |
Intangible assets are comprised of approximately$8.3 million of vendor relationships with a weighted average amortization period of 10 years, representing the expected period of benefits. Goodwill, which was allocated to the Distribution segment, is the excess of the consideration transferred over the net assets recognized and represents the expected revenue and cost synergies of the combined company and assembled workforce. Goodwill recognized as a result of the acquisition is not deductible for income tax purposes.
The Company used the income approach to value the intangible assets, representing acquired vendor relationships. The fair value measurements were primarily based on significant inputs that are not observable, which are categorized as a Level 3 measurement in the fair value hierarchy (See Note 14 – Fair Value Measurements). Inputs used to value these intangible assets include the discount rate, projection of all future cash flows, long-term growth rates, vendor attrition rates and applicable income tax rates. The excess purchase price recorded to goodwill primarily represents the future economic benefits the Company expects to achieve as a result of combining operations and expanding vendor relationships.
The purchase consideration includes approximately$2.2 million fair value for potential earn-out consideration if certain targets are achieved, payable in cash. The earn-out liability is included in current liabilities as of December 31, 2023. There were no material changes in fair value since the acquisition date. The fair value earn-out measurement was primarily based on inputs that are not observable, which are categorized as a Level 3 measurement in the fair value hierarchy (See Note 14 – Fair Value Measurements), reflecting its assessment of the assumptions market participants
would use to value these liabilities. The undiscounted payment of the earn-out can range from zero up to approximately $3.9 million and achievement is based on the post-acquisition results of Data Solutions.
In connection with the acquisition of Data Solutions on October 6, 2023, the Company acquired an invoice discounting facility (“IDF”) that is with recourse to the Company (See Note 8 – Credit Facilities). The balance outstanding under the IDF at December 31, 2023 was $4.3 million, which is included in accounts payable and accrued expenses on the Consolidated Balance Sheets.
Acquisition related costs remained consistent at approximately$0.6 million for the years ended December 31, 2023 and 2022, respectively, which is reflected in the accompanying consolidated statements of earnings. The costs incurred during the year ended December 31, 2023 related to the aforementioned Data Solutions acquisition, while the costs incurred during the prior period ended December 31, 2022 related to the Spinnakar Limited acquisition.
4. Goodwill and Other Intangible Assets
Goodwill represents the premium paid over the fair value of the net tangible and intangible assets that are individually identified and separately recognized in business combinations. The following table summarizes the changes in the carrying amount of goodwill by reportable segment for the years ended December 31, 2023 and 2022.
| | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|
| · · Distribution · · Solutions · · Consolidated | |||||||||
| Balance January 1, 2022 | | $8,141 | | $9,047 | | $17,188 | |||
| Goodwill acquired | | | 3,244 | | | — | | | 3,244 |
| Translation adjustments | | | (703) | | | (766) | | | (1,469) |
| Balance December 31, 2022 | | $10,682 | | $8,281 | | $18,963 | |||
| Goodwill acquired | | | 7,143 | | | — | | | 7,143 |
| Translation adjustments | | | 833 | | | 243 | | | 1,076 |
| Balance December 31, 2023 | | $18,658 | | $8,524 | | $27,182 | |||
Information related to the Company’s other intangibles, net is as follows:
| | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|
| · · As of December 31, 2023 | |||||||||
| · · Gross Carrying Amount · · Accumulated Amortization · · Net Carrying Amount | |||||||||
| Customer and vendor relationships | | $30,968 | | | 4,424 | | $26,544 | ||
| Trade name | | | 489 | | | 103 | | | 386 |
| Total | | $31,457 | | $4,527 | | $26,930 | |||
| | | | | | | | | | |
| | | As of December 31, 2022 | |||||||
| | | Gross Carrying Amount | | Accumulated Amortization | | Net Carrying Amount | |||
| Customer and vendor relationships | | $21,457 | | $2,165 | | $19,292 | |||
| Trade name | | | 468 | | | 67 | | | 401 |
| Total | | $21,925 | | $2,232 | | $19,693 | |||
Customer relationships are amortized over thirteen years. Vendor relationships are amortized between eight andfifteen years. Trade name is amortized over fifteen years.
The Company recognized total amortization expense for other intangibles, net of $2.2 million and $1.2 million during the years ended December 31, 2023 and 2022, respectively.
Estimated future amortization expense of the Company’s other intangibles, net as of December 31, 2023 is as follows:
| · · · | ||
|---|---|---|
| 2024 | $3,037 | |
| 2025 | | 3,037 |
| 2026 | | 3,037 |
| 2027 | | 3,037 |
| 2028 | | 3,037 |
| Thereafter | | 11,745 |
| Total | | $26,930 |
5. Right-of-use Asset and Lease Liability
The Company has entered into operating leases for office and warehouse facilities, which have terms at lease commencement that range from 1 years to 11 years. The Company determines if an arrangement is a lease at inception. Leases with an initial term of 12 months or less are not recorded on the Consolidated Balance Sheets and lease expense for these leases is recognized on a straight-line basis over the lease term.
Right-of-use assets represent the Company’s right to use an underlying asset for the lease term and lease liabilities represent the obligation to make lease payments arising from the lease. Operating lease right-of-use assets and liabilities are recognized at commencement date of the lease based on the present value of the lease payments over the lease term. As our leases do not provide a readily determinable implicit rate, we use an incremental borrowing rate based on the information available at commencement date, including lease term, in determining the present value of future payments. The operating lease asset also includes any lease payments made and excludes lease incentives. Operating lease expense is recognized on a straight-line basis over the lease term and included in selling, general and administrative expenses.
Information related to the Company’s right-of-use assets and related lease liabilities were as follows:
| | | | | | | |
|---|---|---|---|---|---|---|
| · · Year ended | ||||||
| · · December 31, | ||||||
| | | | 2023 | | | 2022 |
| Cash paid for operating lease liabilities | | $627 | | $647 | ||
| Right-of-use assets obtained in exchange for new operating lease obligations | | $— | | $63 | ||
| Weighted-average remaining lease term | | | 3.2 years | | | 3.9 years |
| Weighted-average discount rate | | | 3.6% | | | 3.5% |
Maturities of lease liabilities as of December 31, 2023 were as follows:
| | | | |
|---|---|---|---|
| 2024 | $575 | ||
| 2025 | | 553 | |
| 2026 | | 548 | |
| 2027 | | 115 | |
| | | | 1,791 |
| Less: imputed interest | | | (462) |
| Total lease liabilities | | $1,329 | |
| | | | |
| Lease liabilities, current portion | | | 450 |
| Lease liabilities, net of current portion | | | 879 |
| Total lease liabilities | | $1,329 | |
6. Balance Sheet Detail
Equipment and leasehold improvements, net consist of the following:
| | | | | | | |
|---|---|---|---|---|---|---|
| · · · | ||||||
| · · December 31, · · December 31, | ||||||
| · · 2023 · 2022 | ||||||
| Equipment | | $3,195 | | $2,720 | ||
| Capitalized software | | | 6,890 | | | 2,997 |
| Buildings | | | 709 | | | — |
| Leasehold improvements | | 2,385 | | 1,848 | ||
| | | 13,179 | | 7,565 | ||
| Less accumulated depreciation and amortization | | (4,329) | | (4,050) | ||
| | | $8,850 | | $3,515 | ||
Depreciation expense relating to equipment, leasehold improvements and buildings, net was $0.6 million and $0.4 million during the years ended December 31, 2023 and 2022, respectively. Amortization expense relating to capitalized software was $0.1 million and $0.4 million during the years ended December 31, 2023 and 2022.
Accounts receivable – long term, net consist of the following:
| · · · · · · · · · | |||||||
|---|---|---|---|---|---|---|---|
| · · · · · · · · | |||||||
| | | December 31, | | December 31, | | | |
| · · 2023 · 2022 · · | |||||||
| Total amount due from customer | | $1,637 | | $5,213 | | | |
| Less: unamortized discount | | (12) | | (188) | | | |
| Less: current portion included in accounts receivable | | (828) | | (1,911) | | | |
| | | $797 | | $3,114 | | | |
Accounts payable and accrued expenses consist of the following:
| | | | | | | | |
|---|---|---|---|---|---|---|---|
| · · · · | |||||||
| · · December 31, · · December 31, · | |||||||
| · · 2023 · 2022 | |||||||
| Trade accounts payable | | $218,717 | | $151,180 | | ||
| Accrued expenses | | | 22,903 | | | 8,459 | |
| Other accounts payable and accrued expenses | | 8,028 | | 1,011 | | ||
| | | $249,648 | | $160,650 | | ||
Accumulated other comprehensive loss consists of the following:
| · · · · · · · | |||||
|---|---|---|---|---|---|
| · · · · · · | |||||
| | | December 31, | | December 31, | |
| · 2023 · 2022 · | |||||
| Foreign currency translation adjustments | | $2,346 | | $(2,618) | |
| | | $2,346 | | $(2,618) | |
7. Income Taxes
Deferred tax attributes resulting from differences between the tax basis of assets and liabilities and the reported amounts in the Consolidated Balance Sheets are as follows:
| | | | | | | | |
|---|---|---|---|---|---|---|---|
| · · December 31, · · December 31, · | |||||||
| · 2023 · 2022 | |||||||
| Deferred tax assets: | | | | | | | |
| Accruals and reserves | | $574 | | $631 | | ||
| Deferred rent credit | | | 115 | | | 146 | |
| Depreciation and amortization | | | 55 | | | 38 | |
| Total deferred tax assets | | | 744 | | | 815 | |
| Deferred tax liabilities: | | | | | | | |
| Depreciation and amortization | | | (5,974) | | (4,604) | | |
| Total deferred tax liabilities | | | (5,974) | | | (4,604) | |
| Net deferred tax (liabilities) asset | | $(5,230) | | $(3,789) | | ||
The provision for income taxes is as follows:
| | | | | | | | |
|---|---|---|---|---|---|---|---|
| · · Year ended December 31, | |||||||
| · 2023 · 2022 | |||||||
| Current: | | | | | | | |
| Federal | | $2,793 | | $2,694 | | ||
| State | | 676 | | 622 | | ||
| Foreign | | 1,372 | | 1,254 | | ||
| | | 4,841 | | 4,570 | | ||
| Deferred: | | | | | | | |
| Federal | | 32 | | (124) | | ||
| State | | | 10 | | | (30) | |
| Foreign | | (425) | | (381) | | ||
| | | (383) | | (535) | | ||
| | | $4,458 | | $4,035 | | ||
| Effective Tax Rate | | 26.6% | 24.4% | ||||
The reasons for the difference between total tax expense and the amount computed by applying the U.S. statutory federal income tax rate to income before income taxes are as follows:
| | | | | | | | |
|---|---|---|---|---|---|---|---|
| · · Year ended December 31, | |||||||
| · 2023 · 2022 | |||||||
| Statutory rate applied to pretax income | | $3,524 | | $3,472 | | ||
| Other permanent items | | | 569 | | | 156 | |
| State income taxes, net of federal income tax benefit | | 542 | | 468 | | ||
| Acquisition related costs | | | 132 | | | — | |
| Other items | | — | | 11 | | ||
| Dividends | | | (3) | | | (9) | |
| GILTI, net of foreign tax credits | | | (11) | | | (50) | |
| Foreign income taxes (under) over U.S. statutory rate | | (46) | | 137 | | ||
| Stock compensation | | | (249) | | | (150) | |
| Income tax expense | | $4,458 | | $4,035 | | ||
The Company has analyzed filing positions in all the federal, state and foreign jurisdictions where it is required to file income tax returns, as well as all open tax years in these jurisdictions. The Company has identified its federal
consolidated tax return, its state tax returns, its Canadian tax return and its tax return in the United Kingdom as major tax jurisdictions. As of December 31, 2023, the Company’s 2020 through 2022 Federal tax returns remain open for examination. The Company’s various states and Canadian tax returns are open for examination for the years 2019 through 2022. The Company’s tax return in the United Kingdom is open for examination for the years 2021 and 2022. The Company’s policy is to recognize interest related to unrecognized tax benefits as interest expense and penalties as operating expenses. The Company believes that it has appropriate support for the income tax positions it takes and expects to take on its tax returns, and that its accruals for tax liabilities are adequate for all open years based on an assessment of many factors including experience and interpretations of tax law applied to the facts of each matter.
For financial reporting purposes, income before income taxes includes the following components:
| · · · · · · · | |||||
|---|---|---|---|---|---|
| · · Year ended December 31, | |||||
| · 2023 · · 2022 | |||||
| United States | | $11,990 | | $12,968 | |
| Foreign | | 4,791 | | 3,564 | |
| | | $16,781 | | $16,532 | |
The Company has approximately $9.2 million of undistributed earnings in Canada and $5.3 million of undistributed earnings in the United Kingdom and $0.9 million of undistributed earnings in Ireland, which it continues to reinvest indefinitely, and thereforeno withholding taxes related to its repatriation has been recorded.
There wasno activity related to the Company’s unrecognized tax benefits during the year ended December 31, 2023 and December 31, 2022.
During the years ended December 31, 2023 and 2022, the Company incurred interest and penalties ofzero, respectively, related to these uncertain tax benefits.
8. Credit Facilities
On May 18, 2023, the Company entered into a revolving credit agreement (the “Credit Agreement”) with JPMorgan Chase Bank, N.A. (“JPM”), providing for a revolving credit facility of up to$50.0 million subject to a borrowing base, including the issuance of letters of credit and swingline loans not to exceed$2.5 million and$5.0 million, respectively, at any time outstanding. In addition, subject to certain conditions enumerated in the Credit Agreement, the Company has the right to increase the revolving credit facility by a total amount not to exceed$20.0 million. The proceeds of the revolving loans, letters of credit and swingline loans under the Credit Agreement may be used for working capital needs, general corporate purposes and for acquisitions permitted by the terms of the Credit Agreement.
All outstanding loans issued pursuant to the Credit Agreement become due and payable on May 18, 2028. There wereno amounts outstanding under the Credit Agreement as of December 31, 2023.
Outstanding Loans comprising (i) ABR Borrowings bear interest at the ABR plus the Applicable Rate, (ii) Term Benchmark Borrowings bear interest at the Adjusted Term SOFR Rate or the Adjusted EURIBOR Rate, as applicable, plus the Applicable Rate and (iii) RFR Loans bear interest at a rate per annum equal to the applicable Adjusted Daily Simple RFR plus the Applicable Rate. The Applicable Rate for borrowings varies (i) in the case of ABR Borrowings, from 0.50% to 0.75% and (ii) in the case of Term Benchmark Borrowings and RFR Loans, from 1.50% to 1.75%.
The Credit Agreement contains customary affirmative covenants, such as financial statement and collateral reporting requirements. The Credit Agreement also contains customary negative covenants that limit the ability of the Company to, among other things, incur indebtedness, create liens or permit encumbrances, or undergo certain fundamental changes. Additionally, under certain circumstances, the Company is required to maintain a minimum fixed charge coverage ratio.
In connection with entering into the Credit Agreement, the Company voluntarily terminated its existing revolving credit agreement, dated November 15, 2017 with Citibank N.A. (“Previous Credit Facility”). As of December 31, 2023, the Company hadno borrowings outstanding under the Previous Credit Facility.
On April 8, 2022, the Company entered into a $2.1 million term loan (the “Term Loan”) with First American Commercial Bancorp, Inc. pursuant to a Master Loan and Security Agreement. The proceeds from the Term Loan will be used to fund certain capital expenditures. The borrowing under the Term Loan bears interest at a rate of 3.73% per annum and is being repaid over forty-eight monthly installments of principal and interest through April 2026.
As of December 31, 2023 and 2022, the Company had $1.3 million and $1.8 million outstanding under the Term Loan, respectively.
As of December 31, 2023, future principal payments under the Term Loan are as follows:
| | | | |
|---|---|---|---|
| 2024 | | | 540 |
| 2025 | | | 560 |
| 2026 | | | 192 |
| Total | | $1,292 |
In connection with the acquisition of Data Solutions (See Note 3 – Acquisition), the Company acquired an IDF that is with recourse to the Company. Data Solutions had previously entered into the IDF with AIB Commercial Finance Limited (“AIB”) pursuant to a Debt Purchase Agreement. The proceeds from the IDF will be used for working capital needs of Data Solutions. Borrowings under the IDF are based on accounts receivable up to 80% of the outstanding accounts receivable balance. The discount rate under the IDF is equal to 2.5% above AIB’s applicable lending rates that vary based on the currency of the accounts receivable. The outstanding balance under the IDF at December 31, 2023 was $4.3 million, which is included in accounts payable and accrued expenses on the Consolidated Balance Sheets.
9. Stockholders’ Equity and Stock-Based Compensation
The 2021 Omnibus Incentive Plan (the “2021 Plan”) authorizes the grant of Stock Options, Stock Units, Stock Appreciation Rights, Restricted Stock, Deferred Stock, Stock Bonuses and other equity-based awards. The 2021 Plan was approved by the Company’s stockholders at the 2021 Annual Meeting in June 2021. The total number of shares of the Company’s common stock, par value $0.01 per share (“Common Stock”) initially available for award under the 2021 Plan was 500,000 shares. As of December 31, 2023, the number of shares of Common Stock available for future award grants to employees, officers and directors under the 2021 Plan is 241,068.
The 2012 Stock-Based Compensation Plan (the “2012 Plan”) authorizes the grant of Stock Options, Stock Units, Stock Appreciation Rights, Restricted Stock, Deferred Stock, Stock Bonuses and other equity-based awards. The total number of shares of the Company’s Common Stock initially available for award under the 2012 Plan was 600,000, which was increased to 1,000,000 shares by stockholder approval at the Company’s 2018 Annual Meeting in June 2018. Immediately prior to the replacement of the 2012 Plan by the 2021 Plan, there were 352,158 shares of Common Stock available under the 2012 Plan. The 2012 Plan has been replaced by the 2021 Plan and none of the remaining shares of Common Stock authorized under the 2012 Plan will be transferred to or used under the 2021 Plan nor will any awards under the 2012 Plan that are forfeited increase the shares available for awards under the 2021 Plan. As of December 31, 2023, the number of shares of Common Stock available under the 2012 Plan iszero.
During the year ended December 31, 2023, the Company granted a total of 132,526 shares of Restricted Stock to officers, directors and employees. These shares of Restricted Stock vest immediately, over time inthree equal installments or over time in up tosixteen equal quarterly installments.
During the year ended December 31, 2022, the Company granted a total of 78,505 shares of Restricted Stock to officers, directors and employees. These shares of Restricted Stock vest immediately or over time in up tosixteen equal
quarterly installments. During the year ended December 31, 2022,4,056 shares of Restricted Stock were forfeited as a result of officers and employees terminating employment with the Company.
There wasno options activity during the year ended December 31, 2023 and 2022 and there wereno options outstanding or exercisable at December 31, 2023 and 2022, respectively, under both the Company’s 2012 Plan and 2021 Plan.
Under the various plans, options that are cancelled can be reissued. At December 31, 2023, no cancelled options were reserved for future reissuance.
A summary of nonvested shares of Restricted Stock awards outstanding under the Company’s 2012 Plan as of December 31, 2023, and 2022 and changes during the years ended December 31, 2023 and 2022 is as follows:
| · · · · · · | |||||
|---|---|---|---|---|---|
| · · · Weighted | |||||
| · · · · Average Grant | |||||
| · · · · Date | |||||
| · · Shares · · Fair Value | |||||
| Nonvested shares at January 1, 2022 | 122,102 | | $18.35 | | |
| Granted in 2022 | 78,505 | | | 31.83 | |
| Vested in 2022 | (75,492) | | | 21.93 | |
| Forfeited in 2022 | (4,056) | | | 19.20 | |
| Nonvested shares at December 31, 2022 | 121,059 | | $24.83 | | |
| Granted in 2023 | 132,526 | | | 44.99 | |
| Vested in 2023 | (110,291) | | | 33.92 | |
| Forfeited in 2023 | — | | | — | |
| Nonvested shares at December 31, 2023 | 143,294 | | $36.48 | | |
As of December 31, 2023, there was approximately $4.5 million of total unrecognized compensation cost related to nonvested share-based compensation arrangements. The unrecognized compensation cost is expected to be recognized over a weighted-average period of 1.5 years.
For the years ended December 31, 2023 and 2022, the Company recognized share-based compensation cost of approximately $4.1 million and $1.9 million, respectively, which is included in selling, general and administrative expenses.
10. Defined Contribution Plan
The Company maintains a defined contribution plan covering substantially all employees. Participating employees may make contributions to the plan, through payroll deductions. Matching contributions are made by the Company equal to 50% of the employee’s contribution to the extent such employee contribution did not exceed 8% of their compensation. During the years ended December 31, 2023 and 2022, the Company expensed approximately $0.5 million and $0.3 million, respectively, related to this plan.
11. Commitments and Contingencies
Severance Plan
The Board of Directors of the Company previously approved the Climb Global Solutions, Inc. Executive Severance and Change in Control Plan (the “Severance Plan”), which supersedes and replaces all other severance arrangements between the Company and its executive officers, which previously had been governed by separate legacy employment agreements and offer letters. The Severance Plan provides severance benefits upon a qualifying termination of employment (“Covered Termination”) of an executive officer. The Severance Plan provides for three tiers of severance benefits in the event of a Covered Termination based on the executive’s seniority and position, including payment of 6-18 months of base salary, a pro rata payment of such executive’s bonus for the year in which the Covered Termination occurred, and a COBRA subsidy during the severance period. In the event the Covered Termination in connection with a change of control, the Severance Plan provides for increased severance benefits, including payment of 18-24 months of base salary, payment of such executive’s target bonus for the year in which the Covered Termination occurred, double trigger vesting acceleration of equity awards, and a COBRA subsidy during the severance period.
Other
As of December 31, 2023, the Company hasno standby letters of credit, hasno standby repurchase obligations or other commercial commitments. The Company has a line of credit see Note 8 (Credit Facility). Other than employment agreements, other management compensation arrangements and related party transactions as disclosed in Note 12, the Company is not engaged in any other transactions with related parties.
12. Related Party Transactions
The Company made sales to a customer where a family member of one of our executive’s has a minority ownership position. During the year ended December 31, 2023 and 2022, net sales to this customer totaled $1.4 million and $1.8 million, respectively, and amounts due from this customer as of December 31, 2023 and 2022 totaled less than $0.1 million and $0.1 million, respectively.
13. Industry, Segment and Geographic Financial Information
The Company distributes software developed by others through resellers indirectly to customers worldwide. We also resell computer software and hardware developed by others and provide technical services directly to customers worldwide.
FASB ASC Topic 280, “Segment Reporting,” requires that public companies report profits and losses and certain other information on their “reportable operating segments” in their annual and interim financial statements. The internal organization used by the public company’s Chief Operating Decision Maker (CODM) to assess performance and allocate resources determines the basis for reportable operating segments. The Company’s CODM is the Chief Executive Officer.
The Company is organized intotwo reportable operating segments. The “Distribution” segment distributes technical software to corporate resellers, value added resellers (VARs), consultants and systems integrators worldwide. The “Solutions” segment is a cloud solutions provider and value-added reseller of software, hardware and services to customers worldwide.
As permitted by FASB ASC Topic 280, the Company has utilized the aggregation criteria in combining its operations in Canada, Europe and the United Kingdom with the domestic segments as the international operations provide the same products and services to similar clients and are considered together when the Company’s CODM decides how to allocate resources.
Segment income is based on segment net sales less the respective segment’s cost of sales as well as segment direct costs (including such items as payroll costs and payroll related costs, such as profit sharing, incentive awards and insurance) and excluding general and administrative expenses not attributed to an individual segment business unit. The Company only identifies accounts receivable, vendor prepayments and inventory by segment as shown below as “Selected Assets” by segment; it does not allocate its other assets, including capital expenditures by segment. The following segment reporting information of the Company is provided:
| | | | | | | | |
|---|---|---|---|---|---|---|---|
| · · Year ended · | |||||||
| · · December 31, · | |||||||
| · · 2023 · 2022 | |||||||
| Net Sales: | | | | | | | |
| Distribution | | $325,262 | | $282,509 | | ||
| Solutions | | 26,751 | | 21,839 | | ||
| | | 352,013 | | 304,348 | | ||
| Gross Profit: | | | | | | | |
| Distribution | | $53,363 | | $44,970 | | ||
| Solutions | | 10,884 | | 9,124 | | ||
| | | 64,247 | | 54,094 | | ||
| Direct Costs: | | | | | | | |
| Distribution | | $22,467 | | $15,804 | | ||
| Solutions | | 5,238 | | 4,296 | | ||
| | | 27,705 | | 20,100 | | ||
| Segment Income Before Taxes: (1) | | | | | | | |
| Distribution | | $30,896 | | $29,166 | | ||
| Solutions | | 5,646 | | 4,828 | | ||
| Segment Income Before Taxes | | 36,542 | | 33,994 | | ||
| | | | | | | | |
| General and administrative | | $16,625 | | $14,044 | | ||
| Acquisition related costs | | | 629 | | | 582 | |
| Depreciation and amortization expense | | | 2,798 | | | 2,054 | |
| Interest, net | | 927 | | 159 | | ||
| Foreign currency transaction loss | | | (636) | | | (941) | |
| Income before taxes | | $16,781 | | $16,532 | | ||
(1) Excludes general corporate expenses including acquisition related costs, amortization and depreciation expense, interest, and foreign currency transaction (loss) gain.
| · · · · · · · | |||||
|---|---|---|---|---|---|
| · · | |||||
| | | As of | | As of | |
| | | December 31, | | December 31, | |
| Selected Assets by Segment: | | 2023 | | 2022 | |
| · · · · · · · | |||||
| Distribution | | $242,927 | | $180,602 | |
| Solutions | | 37,992 | | 21,420 | |
| Segment Select Assets | | 280,919 | | 202,022 | |
| Corporate Assets | | 54,179 | | 29,834 | |
| Total Assets | | $335,098 | | $231,856 | |
Geographic areas and net sales mix related to operations for the year ended December 31, 2023 and 2022 were as follows. Net sales is allocated to a geographic area based on the location of the sale, which is generally the customer’s country of domicile.
| | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|
| | Year ended | |||||||||
| · · December 31, 2023 · | ||||||||||
| · · Distribution · Solutions · · Total · | ||||||||||
| Geography · · · · · · · · | ||||||||||
| USA | | $244,261 | | $15,425 | | $259,686 | | |||
| Europe and United Kingdom | | 57,253 | | 10,167 | | 67,420 | | |||
| Canada | | 23,748 | | 1,159 | | 24,907 | | |||
| Total net sales | | $325,262 | | $26,751 | | $352,013 | | |||
| | | | | | | | | | | |
| Timing of Revenue Recognition | | | | | | | | | ||
| Transferred at a point in time where the Company is principal (1) | | $286,051 | | $19,853 | | $305,904 | | |||
| Transferred at a point in time where the Company is agent (2) | | 39,211 | | 6,898 | | 46,109 | | |||
| Total net sales | | $325,262 | | $26,751 | | $352,013 | | |||
| | | | | | | | | | | |
| | Year ended | |||||||||
| | | December 31, 2022 | | |||||||
| | | Distribution | Solutions | | Total | | ||||
| Geography | | | | | | | | | ||
| USA | | $225,380 | | $11,137 | | $236,517 | | |||
| Europe and United Kingdom | | 34,423 | | 9,171 | | 43,594 | | |||
| Canada | | 22,706 | | 1,531 | | 24,237 | | |||
| Total net sales | | $282,509 | | $21,839 | | $304,348 | | |||
| | | | | | | | | | | |
| Timing of Revenue Recognition | | | | | | | | | ||
| Transferred at a point in time where the Company is principal (1) | | $251,334 | | $15,044 | | $266,378 | | |||
| Transferred at a point in time where the Company is agent (2) | | 31,175 | | 6,795 | | 37,970 | | |||
| Total net sales | | $282,509 | | $21,839 | | $304,348 | | |||
| (1) | Includes net sales from third-party hardware and software products. |
| (2) | Includes net sales from third-party maintenance, software support and services. |
Geographic identifiable assets related to operations as of December 31, 2023 and 2022 were as follows.
| | | | | | | | |
|---|---|---|---|---|---|---|---|
| · December 31, · · December 31, | |||||||
| Identifiable Assets by Geographic Areas · · 2023 · 2022 · | |||||||
| USA | | $171,080 | | $137,877 | | ||
| Canada | | | 23,994 | | | 27,597 | |
| Europe and United Kingdom | | | 140,024 | | | 66,382 | |
| Total | | $335,098 | | $231,856 | | ||
For the year ended December 31, 2023, the Company hadtwo customers that accounted for 20%, and 15%, respectively, of consolidated net sales and as of December 31, 2023,15% and 6%, respectively, of total net accounts receivable. For the year ended December 31, 2023, the Company hadone vendor that accounted for 14% of our consolidated purchases.
For the year ended December 31, 2022, the Company hadtwo customers that accounted for 21%, and 16%, respectively, of consolidated net sales and as of December 31, 2022,16% and 18%, respectively, of total net accounts receivable. For the year ended December 31, 2022, the Company hadone vendor that accounted for 17% of our consolidated purchases.
Our topfive customers accounted for 51% of consolidated net sales for the years ended December 31, 2023 and 2022, respectively.
14. Fair Value Measurements
Fair value is defined under US GAAP as the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date. A fair value hierarchy has been established for valuation inputs to prioritize the inputs into three levels based on the extent to which inputs used in measuring fair value are observable in the market. Each fair value measurement is reported in one of the three levels which is determined by the lowest level input that is significant to the fair value measurement in its entirety. These levels are:
Level 1 – observable inputs such as quoted prices for identical instruments traded in active markets.
Level 2 – inputs are based on quoted prices for similar instruments in active markets, quoted prices for identical or similar instruments in markets that are not active and model-based valuation techniques for which all significant assumptions are observable in the market or can be corroborated by observable market data for substantially the full term of the assets or liabilities.
Level 3 – inputs are generally unobservable and typically reflect management’s estimates of assumptions that market participants would use in pricing the asset or liability. The fair values are therefore determined using model-based techniques that include option pricing models, discounted cash flow models and similar techniques.
The Company’s assets and liabilities that are measured at fair value on a recurring basis, by level, within the fair value hierarchy as of December 31, 2023 and 2022, respectively, are as follows:
| | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| · · As of December 31, 2023 | ||||||||||||
| · · Level 1 · · Level 2 · · Level 3 · · Total | ||||||||||||
| Assets: | | | | | | | | | | | | |
| Treasury bills | | $5,096 | | $— | | $— | | $5,096 | ||||
| Total assets | | $5,096 | | $— | | $— | | $5,096 | ||||
| | | | | | | | | | | | | |
| Liabilities: | | | | | | | | | | | | |
| Contingent earn-out | | $— | | $— | | $4,189 | | $4,189 | ||||
| Total liabilities | | $— | | $— | | $4,189 | | $4,189 | ||||
| | | | | | | | | | | | | |
| | | As of December 31, 2022 | ||||||||||
| Assets: | | | | | | | | | | | | |
| Treasury bills | | $— | | $— | | $— | | $— | ||||
| Total assets | | $— | | $— | | $— | | $— | ||||
| | | | | | | | | | | | | |
| Liabilities: | | | | | | | | | | | | |
| Contingent earn-out | | $— | | $— | | $1,777 | | $1,777 | ||||
| Total liabilities | | $— | | $— | | $1,777 | | $1,777 | ||||
In determining fair value, the Company utilizes valuation techniques that maximize the use of observable inputs and minimize the use of unobservable inputs to the extent possible. Observable or market inputs reflect market data obtained from independent sources, while unobservable inputs reflect the Company’s assumptions based on the best information available. The approach to estimating the contingent earn-out associated with the Company’s business combinations uses unobservable factors such as projected cash flows over the term of the contingent earn-out periods.
The Company’s investment in treasury bills are measured at fair value on a recurring basis based on quoted market prices in active markets and are classified as level 1 within the fair value hierarchy. The Company’s contingent earn-out liability is measured at fair value on a recurring basis and is classified as level 3 within the fair value hierarchy. During the fourth quarter of each year, the Company evaluates goodwill for impairment at the reporting unit level. The Company uses qualitative factors to determine whether it is “more likely than not” that the fair value of a reporting unit is less than its carrying amount as a basis for determining whether it is necessary to perform a goodwill impairment test. This measurement is classified based on level 3 input.
The following table presents the changes in the Company’s level 3 financial instruments measured at fair value on a recurring basis:
| | | | |
|---|---|---|---|
| Balance January 1, 2022 | | $— | |
| Spinnakar acquisition - contingent earn-out | | | 1,771 |
| Translation adjustments | | | 6 |
| Balance December 31, 2022 | | $1,777 | |
| Data Solutions acquisition - contingent earn-out | | | 2,227 |
| Translation adjustments | | | 185 |
| Balance December 31, 2023 | | $4,189 |
There were no material changes in fair value since the respective acquisition dates associated with the contingent earn-outs.
The text of this filing, as the company filed it with the SEC, without its images or exhibits. This is not investment advice.