Filed Pursuant to Rule 424(b)(3)
 Registration No. 333-260528
Prospectus Supplement No. 4
(to prospectus dated March 11, 2022)
Mirion Technologies, Inc.
Up to 8,560,540 Shares of our Class A
Common Stock Issuable upon Redemption of Shares of IntermediateCo Class B Common Stock
Up to 27,249,979 Shares of our Class A Common Stock Issuable upon Exercise of Warrants
143,250,440 Shares of our Class A Common Stock for Resale by the Selling Holders
This prospectus supplement
is being filed to update and supplement the information contained in the prospectus dated March 11, 2022 (the “Prospectus”),
which forms part of our registration statement on Form S-1 (No. 333-260528) with the information contained in our Quarterly Report on
Form 10-Q for the quarter ended June 30, 2022, filed with the Securities and Exchange Commission (the “SEC”) on July 29,
2022 (the “Quarterly Report”). Accordingly, we have attached the Quarterly Report to this prospectus supplement.
The Prospectus and this prospectus supplement relate
to: (1) the issuance by us of up to an aggregate of 35,810,519 shares of Class A common stock, par value $0.0001 per share (“Class A
common stock”), of Mirion Technologies, Inc. (the “Company”) that may be issued upon (i) the exercise of 27,249,979
warrants to purchase Class A common stock at an exercise price of $11.50 per share of Class A common stock, including the public
warrants and the private placement warrants (each as defined in the Prospectus), and (ii) the redemption of up to 8,560,540 shares
of Class B common stock, par value $0.0001 per share (the “IntermediateCo Class B common stock”), of Mirion IntermediateCo,
Inc. (“IntermediateCo”); and (2) the offer and sale, from time to time, by the selling holders identified in the Prospectus
(the “Selling Holders”), or their permitted transferees, of up to 143,250,440 shares of Class A common stock.
This prospectus supplement updates and supplements
the information in the Prospectus and is not complete without, and may not be delivered or utilized except in combination with, the Prospectus,
including any amendments or supplements thereto. This prospectus supplement should be read in conjunction with the Prospectus and if there
is any inconsistency between the information in the Prospectus and this prospectus supplement, you should rely on the information in this
prospectus supplement. Terms used in this prospectus supplement but not defined herein shall have the meanings given to such terms in
the Prospectus.
You should read the Prospectus, this prospectus
supplement and any additional prospectus supplement or amendment carefully before you invest in our securities. Our Class A common stock
and public warrants are listed on the New York Stock Exchange under the symbols “MIR” and “MIR WS,” respectively.
On July 28, 2022, the closing price of our Class A common stock was $6.43 per share and the closing price for our public warrants was $1.15
per warrant.
Investing in our Class A common stock and warrants
involves a high degree of risk. See the section titled “Risk Factors” beginning on page 19 of the Prospectus and in any applicable
prospectus supplement.
Neither the SEC nor any other state securities
commission has approved or disapproved of these securities or passed on the adequacy or accuracy of the Prospectus or this prospectus
supplement. Any representation to the contrary is a criminal offense.
July 29, 2022
UNITED
STATES
SECURITIES
AND EXCHANGE COMMISSION
Washington,
D.C. 20549
FORM
10-Q
☒ QUARTERLY
REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For
the quarterly period ended June 30,
2022
OR
☐ TRANSITION
REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For
the transition period from __________ to __________
Commission
File Number: 001-39352
Mirion
Technologies, Inc.
(Exact
name of registrant as specified in its charter)
|
|
|
|
|
|
|
|
|
Delaware |
|
83-0974996 |
(State
or other jurisdiction of
incorporation
or organization) |
|
(I.R.S.
Employer
Identification
Number) |
1218
Menlo Drive
Atlanta,
Georgia
30318
(Address
of Principal Executive Office)
(770)
432-2744
(Registrant's
telephone number, including area code)
Securities registered
pursuant to Section 12(b) of the Act:
|
|
|
|
|
|
|
|
|
Title
of each class |
Trading
symbol(s) |
Name
of each exchange on which registered |
Class
A Common Stock, $0.0001 par value per share |
MIR |
New
York Stock Exchange |
Redeemable
warrants, each exercisable for one share of Class A common stock at an exercise price of $11.50 |
MIR
WS |
New
York Stock Exchange |
Indicate
by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange
Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2)
has been subject to such filing requirements for the past 90 days. Yes
☒ No ☐
Indicate
by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule
405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was
required to submit such files). Yes
☒ No ☐
Indicate by check
mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company,
or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller
reporting company,” and “emerging growth company” in Rule 12b-2 of the Exchange Act.
|
|
|
|
|
|
|
|
|
|
|
|
Large
Accelerated Filer |
☒ |
Accelerated
Filer |
☐ |
|
|
|
|
Non-accelerated
Filer |
☐ |
Smaller
Reporting Company |
☐ |
|
|
|
|
|
|
Emerging
Growth Company |
☐ |
If
an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying
with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act). o
Indicate
by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act): Yes ☐ No ☒
As
of July 22, 2022, there were 200,068,598
shares of Class A common stock, $0.0001 par value per share, and 8,060,540
shares of Class B common stock, $0.0001 par value per share, issued and outstanding.
INTRODUCTORY
NOTE
On October 20,
2021 (the "Closing" or the “Closing Date”), Mirion Technologies, Inc. (formerly known as GS Acquisition Holdings Corp II or
"GSAH") consummated its business combination with GSAH (the "Business Combination") pursuant to the Business Combination Agreement dated
June 17, 2021 (as amended, the “Business Combination Agreement”). On the Closing Date, GSAH was renamed Mirion Technologies,
Inc.
Unless the context
otherwise requires, all references in this Quarterly Report on Form 10-Q to “Mirion,” the “Company,” “we,”
“us” or “our” refer to Mirion Technologies, Inc. following the Business Combination, other than certain historical
information which refers to the business of Mirion Technologies (TopCo), Ltd. (“Mirion TopCo”) prior to the consummation of
the Business Combination.
As a result
of the Business Combination, Mirion’s financial statement presentation distinguishes Mirion TopCo as the “Predecessor”
for periods prior to the closing of the Business Combination and Mirion Technologies, Inc. as the “Successor” for periods
after the closing of the Business Combination. As a result of the application of the acquisition method of accounting in the Successor
Period, the financial statements for the Successor Period are presented on a full step-up basis as a result of the Business Combination,
and are therefore not comparable to the financial statements of the Predecessor Period that are not presented on the same full step-up
basis due to the Business Combination.
CAUTIONARY
NOTE REGARDING FORWARD-LOOKING STATEMENTS
Our public communications
and SEC filings may contain forward-looking statements within the meaning of the "safe-harbor" provisions of the Private Securities Litigation
Reform Act of 1995 that reflect future plans, estimates, beliefs, and expected performance. All statements contained in this Quarterly
Report on Form 10-Q other than statements of historical fact, including statements regarding our future operating results and financial
position, our business strategy and plans, our objectives for future operations, the Russian invasion of Ukraine, macroeconomic trends,
and our competitive positioning are forward-looking statements. This includes, without limitation, statements under “Part I, Item
2. Management’s Discussion and Analysis of Financial Condition and Results of Operations” regarding our financial position,
capital structure, indebtedness, business strategy and the plans and objectives of management for future operations, market share and
products sales, future market opportunities, future manufacturing capabilities and facilities, future sales channels and strategies. These
statements constitute projections, forecasts and forward-looking statements, and are not guarantees of performance. When used in this
Quarterly Report on Form 10-Q, words such as “anticipate,” “believe,” “continue,” “could,”
“estimate,” “expect,” “intend,” “may,” “might,” “plan,” “possible,”
“potential,” “predict,” “project,” “should,” “strive,” “seeks,”
“plans,” “scheduled,” “would” and similar expressions may identify forward-looking statements, but
the absence of these words does not mean that a statement is not forward-looking. When we discuss our strategies or plans we are making
projections, forecasts or forward-looking statements. Such statements are based on the beliefs of, as well as assumptions made by and
information currently available to, our management.
The forward-looking
statements contained in this Quarterly Report on Form 10-Q are based on our current expectations and beliefs concerning future developments
and their potential effects on us. There can be no assurance that future developments affecting us will be those that we have anticipated.
These forward-looking statements involve a number of risks, uncertainties (some of which are beyond our control) or other assumptions
that may cause actual results or performance to be materially different from those expressed or implied by these forward-looking statements.
These risks and uncertainties include, but are not limited to, the following risks, uncertainties and other factors:
•changes
in domestic and foreign business, market, economic, financial, political and legal conditions;
•risks
related to the continued growth of our end markets;
•our
ability to win new customers and retain existing customers;
•our
ability to realize sales expected from our backlog of orders and contracts;
•risks
related to governmental contracts;
•our
ability to mitigate risks associated with long-term fixed price contracts, including risks related to inflation;
•risks
related to information technology disruption or security;
•risks
related to the implementation and enhancement of information systems;
•our
ability to manage our supply chain or difficulties with third-party manufacturers;
•risks
related to competition;
•our
ability to manage disruptions of, or changes in, our independent sales representatives, distributors and original equipment manufacturers;
•our
ability to realize the expected benefit from any synergies from acquisitions or internal restructuring and improvement efforts;
•our
ability to issue equity or equity-linked securities in the future;
•risks
related to changes in tax law and ongoing tax audits;
•risks
related to future legislation and regulation both in the United States and abroad;
•risks
related to the costs or liabilities associated with product liability claims;
•our
ability to attract, train and retain key members of our leadership team and other qualified personnel;
•risks
related to the adequacy of our insurance coverage;
•risks
related to the global scope of our operations, including operations in international and emerging markets;
•risks
related to our exposure to fluctuations in foreign currency exchange rates;
•our
ability to comply with various laws and regulations and the costs associated with legal compliance;
•risks
related to the outcome of any litigation, government and regulatory proceedings, investigations and inquiries;
•risks
related to our ability to protect or enforce our proprietary rights on which our business depends or third-party intellectual property
infringement claims;
•liabilities
associated with environmental, health and safety matters;
•our
ability to predict our future operational results;
•risks
associated with our limited history of operating as an independent company;
•risks
associated with the current Russia-Ukraine conflict, including new or expanded export controls and trade sanctions, increased inflation,
limited availability of certain commodities, supply chain disruption, disruptions to our global technology infrastructure, including cyberattacks,
increased terrorist activities, volatility or disruption in the capital markets, and delays or cancellations of customer projects;
•the
impact of the global COVID-19 pandemic, including the availability, acceptance and efficacy of vaccinations and laws and regulations with
respect to vaccinations, on our projected results of operations, financial performance or other financial metrics, or on any of the foregoing
risks; and
•other
risks and uncertainties described in our Annual Report on Form 10-K for the year ended December 31, 2021 and this Quarterly Report on
Form 10-Q, including those under the heading “Risk Factors,” and other documents filed or to be filed with the SEC by us.
There can be
no assurance that future developments affecting us will be those that we have anticipated. These forward-looking statements involve a
number of risks, uncertainties (some of which are beyond our control) or other assumptions that may cause actual results or performance
to be materially different from those expressed or implied by these forward-looking statements. Should one or more of these risks or uncertainties
materialize, or should any of our assumptions prove incorrect, actual results may vary in material respects from those projected in these
forward-looking statements.
Forward-looking
statements included in this Quarterly Report on Form 10-Q speak only as of the date of this Quarterly Report on Form 10-Q or any earlier
date specified for such statements. We undertake no obligation to update or revise any forward-looking statements, whether as a result
of new information, future events or otherwise, except as may be required under applicable securities laws.
We intend to
announce material information to the public through the Mirion Investor Relations website, available at ir.mirion.com, SEC filings, press
releases, public conference calls and public webcasts. We use these channels, as well as social media, to communicate with our investors,
customers and the public about our company, our offerings and other issues. It is possible that the information we post on our website
or social media could be deemed to be material information. As such, we encourage investors, the media, and others to follow the channels
listed above, including the social media channels listed on our investor relations website, and to review the information disclosed through
such channels. Any updates to the list of disclosure channels through which we will announce information will be posted on the investor
relations website.
TABLE
OF CONTENTS
|
|
|
|
|
|
|
Page |
PART
I - FINANCIAL INFORMATION |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
PART
I - FINANCIAL INFORMATION
ITEM
1. FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA
INDEX
TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
|
|
|
|
|
|
as of June 30,
2022 and December 31, 2021 |
|
for the three
and six months ended June 30, 2022 and June 30, 2021 |
|
for the three
and six months ended June 30, 2022 and June 30, 2021 |
|
for the three
and six months ended June 30, 2022 and June 30, 2021 |
|
for the six
months ended June 30, 2022 and June 30, 2021 |
|
|
|
Mirion
Technologies, Inc.
Condensed
Consolidated Balance Sheets
(Unaudited)
(In
millions, except share data)
|
|
|
|
|
|
|
|
|
|
Successor |
|
June
30, 2022 |
December
31, 2021 |
ASSETS |
|
|
Current
assets: |
|
|
Cash
and cash equivalents |
$ |
90.6 |
|
$ |
84.0 |
|
Restricted
cash |
0.4 |
|
0.6 |
|
Accounts
receivable, net of allowance for doubtful accounts |
127.1 |
|
157.4 |
|
Costs
in excess of billings on uncompleted contracts |
72.0 |
|
56.3 |
|
Inventories |
130.4 |
|
123.6 |
|
Prepaid
expenses and other current assets |
29.7 |
|
31.5 |
|
Total
current assets |
450.2 |
|
453.4 |
|
Property,
plant, and equipment, net |
122.3 |
|
124.0 |
|
Operating
lease right-of-use assets |
42.5 |
|
45.7 |
|
Goodwill |
1,566.6 |
|
1,662.6 |
|
Intangible
assets, net |
712.7 |
|
806.9 |
|
Restricted
cash |
1.0 |
|
0.7 |
|
Other
assets |
21.6 |
|
24.7 |
|
Total
assets |
$ |
2,916.9 |
|
$ |
3,118.0 |
|
LIABILITIES
AND STOCKHOLDERS’ EQUITY (DEFICIT) |
|
|
Current
liabilities: |
|
|
Accounts
payable |
$ |
61.8 |
|
$ |
59.4 |
|
Deferred
contract revenue |
63.8 |
|
73.0 |
|
Notes
payable to third-parties, current |
5.2 |
|
3.9 |
|
Operating
lease liability, current |
8.7 |
|
9.3 |
|
Accrued
expenses and other current liabilities |
73.6 |
|
75.4 |
|
Total
current liabilities |
213.1 |
|
221.0 |
|
Notes
payable to third-parties, non-current |
804.1 |
|
806.8 |
|
Warrant
liabilities |
28.6 |
|
68.1 |
|
Operating
lease liability, non-current |
37.6 |
|
40.6 |
|
Deferred
income taxes, non-current |
136.1 |
|
161.0 |
|
Other
liabilities |
38.5 |
|
36.5 |
|
Total
liabilities |
1,258.0 |
|
1,334.0 |
|
Commitments
and contingencies (Note 10) |
|
|
Stockholders’
equity (deficit): |
|
|
Class
A common stock; $0.0001
par value, 500,000,000
shares authorized; 200,054,646
shares issued and outstanding at June 30, 2022; 199,523,292
shares issued and outstanding at December 31, 2021 |
— |
|
— |
|
Class
B common stock; $0.0001
par value, 100,000,000
shares authorized; 8,060,540
issued and outstanding at June 30, 2022 and 8,560,540
issued and outstanding at December 31, 2021 |
— |
|
— |
|
Additional
paid-in capital |
1,866.8 |
|
1,845.5 |
|
Accumulated
deficit |
(207.9) |
|
(131.6) |
|
Accumulated
other comprehensive loss |
(78.7) |
|
(20.7) |
|
Mirion
Technologies, Inc. (Successor) stockholders’ equity |
1,580.2 |
|
1,693.2 |
|
Noncontrolling
interests |
78.7 |
|
90.8 |
|
Total
stockholders’ equity |
1,658.9 |
|
1,784.0 |
|
Total
liabilities and stockholders’ equity |
$ |
2,916.9 |
|
$ |
3,118.0 |
|
The
accompanying notes are an integral part of these condensed consolidated financial statements.
Mirion
Technologies, Inc.
Condensed
Consolidated Statements of Operations
(Unaudited)
(In
millions, except per share data)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Successor |
|
|
Predecessor |
|
Successor |
|
|
Predecessor |
|
Three
Months Ended June 30, |
|
|
Three
Months Ended June 30, |
|
Six
Months Ended June 30, |
|
|
Six
Months Ended June 30, |
|
2022 |
|
|
2021 |
|
2022 |
|
|
2021 |
Revenues: |
|
|
|
|
|
|
|
|
|
Product |
$ |
130.3 |
|
|
|
$ |
141.0 |
|
|
$ |
247.2 |
|
|
|
$ |
267.6 |
|
Service |
45.5 |
|
|
|
39.0 |
|
|
91.8 |
|
|
|
78.6 |
|
Total
revenues |
175.8 |
|
|
|
180.0 |
|
|
339.0 |
|
|
|
346.2 |
|
Cost
of revenues: |
|
|
|
|
|
|
|
|
|
Product |
73.6 |
|
|
|
83.7 |
|
|
148.4 |
|
|
|
166.5 |
|
Service |
23.2 |
|
|
|
16.7 |
|
|
47.2 |
|
|
|
37.6 |
|
Total
cost of revenues |
96.8 |
|
|
|
100.4 |
|
|
195.6 |
|
|
|
204.1 |
|
Gross
profit |
79.0 |
|
|
|
79.6 |
|
|
143.4 |
|
|
|
142.1 |
|
Operating
expenses: |
|
|
|
|
|
|
|
|
|
Selling,
general and administrative |
91.0 |
|
|
|
66.7 |
|
|
181.9 |
|
|
|
127.1 |
|
Research
and development |
7.4 |
|
|
|
8.2 |
|
|
14.5 |
|
|
|
19.2 |
|
Goodwill
impairment |
55.2 |
|
|
|
— |
|
|
55.2 |
|
|
|
— |
|
Total
operating expenses |
153.6 |
|
|
|
74.9 |
|
|
251.6 |
|
|
|
146.3 |
|
(Loss)
income from operations |
(74.6) |
|
|
|
4.7 |
|
|
(108.2) |
|
|
|
(4.2) |
|
Other
expense (income): |
|
|
|
|
|
|
|
|
|
Third
party interest expense |
8.4 |
|
|
|
11.0 |
|
|
16.3 |
|
|
|
21.9 |
|
Related
party interest expense (Note 8) |
— |
|
|
|
32.7 |
|
|
— |
|
|
|
64.9 |
|
Foreign
currency loss (gain), net |
3.3 |
|
|
|
1.1 |
|
|
4.8 |
|
|
|
(2.9) |
|
Change
in fair value of warrant liabilities |
(19.6) |
|
|
|
— |
|
|
(39.5) |
|
|
|
— |
|
Other
expense (income), net |
— |
|
|
|
(0.5) |
|
|
— |
|
|
|
(0.7) |
|
Loss
before benefit from income taxes |
(66.7) |
|
|
|
(39.6) |
|
|
(89.8) |
|
|
|
(87.4) |
|
(Benefit
from) provision for income taxes |
(7.4) |
|
|
|
14.4 |
|
|
(11.5) |
|
|
|
7.3 |
|
Net
loss |
(59.3) |
|
|
|
(54.0) |
|
|
(78.3) |
|
|
|
(94.7) |
|
Loss
attributable to noncontrolling interests |
(0.7) |
|
|
|
(0.1) |
|
|
(2.0) |
|
|
|
(0.1) |
|
Net
loss attributable to Mirion Technologies, Inc. (Successor) / Mirion Technologies (TopCo), Ltd. (Predecessor) stockholders |
$ |
(58.6) |
|
|
|
$ |
(53.9) |
|
|
$ |
(76.3) |
|
|
|
$ |
(94.6) |
|
|
|
|
|
|
|
|
|
|
|
Net
loss per common share attributable to Mirion Technologies, Inc. (Successor) / Mirion Technologies (TopCo), Ltd. (Predecessor) stockholders
— basic and diluted |
$ |
(0.32) |
|
|
|
$ |
(8.14) |
|
|
$ |
(0.42) |
|
|
|
$ |
(14.34) |
|
Weighted
average common shares outstanding — basic and diluted |
180.992 |
|
|
|
6.621 |
|
|
180.884 |
|
|
|
6.596 |
|
The
accompanying notes are an integral part of these condensed consolidated financial statements.
Mirion
Technologies, Inc.
Condensed
Consolidated Statements of Comprehensive Loss
(Unaudited)
(In
millions)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Successor |
|
|
Predecessor |
|
Successor |
|
|
Predecessor |
|
Three
Months Ended June 30, |
|
|
Three
Months Ended June 30, |
|
Six
Months Ended June 30, |
|
|
Six
Months Ended June 30, |
|
2022 |
|
|
2021 |
|
2022 |
|
|
2021 |
Net
loss |
$ |
(59.3) |
|
|
|
$ |
(54.0) |
|
|
$ |
(78.3) |
|
|
|
$ |
(94.7) |
|
Other
comprehensive (loss) income, net of tax: |
|
|
|
|
|
|
|
|
|
Foreign
currency translation, net of tax |
(45.7) |
|
|
|
6.1 |
|
|
(61.4) |
|
|
|
(12.0) |
|
Unrecognized
actuarial gain and prior service benefit, net of tax |
0.1 |
|
|
|
0.5 |
|
|
0.1 |
|
|
|
0.7 |
|
Other
comprehensive (loss) income, net of tax |
(45.6) |
|
|
|
6.6 |
|
|
(61.3) |
|
|
|
(11.3) |
|
Comprehensive
loss |
(104.9) |
|
|
|
(47.4) |
|
|
(139.6) |
|
|
|
(106.0) |
|
Less:
Comprehensive loss attributable to noncontrolling interest |
(2.5) |
|
|
|
(0.1) |
|
|
(5.3) |
|
|
|
(0.1) |
|
Comprehensive
loss attributable to Mirion Technologies, Inc. (Successor) / Mirion Technologies (TopCo), Ltd. (Predecessor) stockholders |
$ |
(102.4) |
|
|
|
$ |
(47.3) |
|
|
$ |
(134.3) |
|
|
|
$ |
(105.9) |
|
The
accompanying notes are an integral part of these condensed consolidated financial statements.
Mirion
Technologies, Inc.
Condensed
Consolidated Statements of Stockholders’ Equity (Deficit)
(Unaudited)
(In
millions, except share amounts)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Predecessor |
A
Ordinary Shares |
|
A
Ordinary Amount |
|
B
Ordinary Shares |
|
B
Ordinary Amount |
|
Additional Paid-In Capital |
|
Receivable
from Employees for purchase of Common Stock |
|
Accumulated Deficit
|
|
Accumulated
Other Comprehensive Income (Loss) |
|
Noncontrolling Interests
|
|
Total Stockholders’ Deficit
|
Balance
December 31, 2020 |
1,483,795 |
|
|
$ |
— |
|
|
5,353,970 |
|
|
$ |
0.1 |
|
|
$ |
9.6 |
|
|
$ |
(2.4) |
|
|
$ |
(793.4) |
|
|
$ |
50.5 |
|
|
$ |
2.2 |
|
|
$ |
(733.4) |
|
Share-based
compensation expense |
— |
|
|
— |
|
|
— |
|
|
— |
|
|
(0.1) |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
(0.1) |
|
Receivable
from employees |
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
(0.1) |
|
|
— |
|
|
— |
|
|
— |
|
|
(0.1) |
|
Net
loss |
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
(40.7) |
|
|
— |
|
|
— |
|
|
(40.7) |
|
Other
comprehensive loss |
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
(17.9) |
|
|
— |
|
|
(17.9) |
|
Balance
March 31, 2021 |
1,483,795 |
|
|
$ |
— |
|
|
5,353,970 |
|
|
$ |
0.1 |
|
|
$ |
9.5 |
|
|
$ |
(2.5) |
|
|
$ |
(834.1) |
|
|
$ |
32.6 |
|
|
$ |
2.2 |
|
|
$ |
(792.2) |
|
Share-based
compensation expense |
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
Receivable
from employees |
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
0.1 |
|
|
— |
|
|
— |
|
|
— |
|
|
0.1 |
|
Net
loss |
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
(53.9) |
|
|
— |
|
|
(0.1) |
|
|
(54.0) |
|
Other
comprehensive loss |
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
6.6 |
|
|
— |
|
|
6.6 |
|
Balance
June 30, 2021 |
1,483,795 |
|
|
$ |
— |
|
|
5,353,970 |
|
|
$ |
0.1 |
|
|
$ |
9.5 |
|
|
$ |
(2.4) |
|
|
$ |
(888.0) |
|
|
$ |
39.2 |
|
|
$ |
2.1 |
|
|
$ |
(839.5) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Successor |
Class
A Common Stock |
|
Class
A Common Stock Amount |
|
Class
B Common Stock |
|
Class
B Common Stock Amount |
|
Additional
Paid-In Capital |
|
Accumulated
Deficit |
|
Accumulated
Other Comprehensive Income (Loss) |
|
Noncontrolling
Interests |
|
Total
Stockholders’ Deficit |
Balance
December 31, 2021 |
199,523,292 |
|
|
$ |
— |
|
|
8,560,540 |
|
|
$ |
— |
|
|
$ |
1,845.5 |
|
|
$ |
(131.6) |
|
|
$ |
(20.7) |
|
|
$ |
90.8 |
|
|
$ |
1,784.0 |
|
Stock-based
compensation expense |
— |
|
|
— |
|
|
— |
|
|
— |
|
|
7.8 |
|
|
— |
|
|
— |
|
|
— |
|
|
7.8 |
|
Warrant
exercises |
100 |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
Stock
compensation to directors in lieu of cash compensation |
— |
|
|
— |
|
|
— |
|
|
— |
|
|
0.1 |
|
|
— |
|
|
— |
|
|
— |
|
|
0.1 |
|
Net
loss |
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
(17.7) |
|
|
— |
|
|
(1.3) |
|
|
(19.0) |
|
Other
comprehensive loss |
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
(14.2) |
|
|
(1.5) |
|
|
(15.7) |
|
Balance
March 31, 2022 |
199,523,392 |
|
|
$ |
— |
|
|
8,560,540 |
|
|
$ |
— |
|
|
$ |
1,853.4 |
|
|
$ |
(149.3) |
|
|
$ |
(34.9) |
|
|
$ |
88.0 |
|
|
$ |
1,757.2 |
|
Stock-based
compensation expense |
— |
|
|
— |
|
|
|
|
— |
|
|
8.4 |
|
|
— |
|
|
— |
|
|
— |
|
|
8.4 |
|
Stock
issued for vested restricted stock units |
21,414 |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
Stock
compensation to directors in lieu of cash compensation |
9,840 |
|
|
— |
|
|
— |
|
|
— |
|
|
0.1 |
|
|
— |
|
|
— |
|
|
— |
|
|
0.1 |
|
Conversion
of shares of class B shares of common stock to class A |
500,000 |
|
|
— |
|
|
(500,000) |
|
|
— |
|
|
4.9 |
|
|
— |
|
|
— |
|
|
(4.9) |
|
|
— |
|
Purchase
accounting adjustments to fair value of noncontrolling interests |
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
(1.9) |
|
|
(1.9) |
|
Net
loss |
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
(58.6) |
|
|
— |
|
|
(0.7) |
|
|
(59.3) |
|
Other
comprehensive loss |
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
(43.8) |
|
|
(1.8) |
|
|
(45.6) |
|
Balance
June 30, 2022 |
200,054,646 |
|
|
$ |
— |
|
|
8,060,540 |
|
|
$ |
— |
|
|
$ |
1,866.8 |
|
|
$ |
(207.9) |
|
|
$ |
(78.7) |
|
|
$ |
78.7 |
|
|
$ |
1,658.9 |
|
The
accompanying notes are an integral part of these condensed consolidated financial statements.
Mirion
Technologies, Inc.
Condensed
Consolidated Statements of Cash Flows
(Unaudited)
(In
millions)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Successor |
|
|
Predecessor |
|
Six
Months Ended June 30, |
|
|
Six
Months Ended June 30, |
|
2022 |
|
|
2021 |
OPERATING
ACTIVITIES: |
|
|
|
|
Net
loss |
$ |
(78.3) |
|
|
|
$ |
(94.7) |
|
Adjustments
to reconcile net loss to net cash provided by operating activities: |
|
|
|
|
Accrual
of in-kind interest on notes payable to related parties |
— |
|
|
|
64.0 |
|
Depreciation
and amortization expense |
89.8 |
|
|
|
49.0 |
|
Stock-based
compensation expense |
16.4 |
|
|
|
(0.1) |
|
Amortization
of debt issuance costs |
2.3 |
|
|
|
1.8 |
|
Provision
for doubtful accounts |
— |
|
|
|
1.4 |
|
Inventory
obsolescence write down |
0.5 |
|
|
|
0.5 |
|
Change
in deferred income taxes |
(21.8) |
|
|
|
4.8 |
|
Loss
on disposal of property, plant and equipment |
(0.4) |
|
|
|
(0.1) |
|
Loss
(gain) on foreign currency transactions |
4.8 |
|
|
|
(2.9) |
|
Change
in fair values of warrant liabilities |
(39.5) |
|
|
|
— |
|
Amortization
of deferred revenue step-down |
— |
|
|
|
8.0 |
|
Amortization
of inventory step-up |
6.3 |
|
|
|
4.7 |
|
Goodwill
impairment |
55.2 |
|
|
|
— |
|
Other |
0.1 |
|
|
|
1.6 |
|
Changes
in operating assets and liabilities: |
|
|
|
|
Accounts
receivable |
25.5 |
|
|
|
(11.8) |
|
Costs
in excess of billings on uncompleted contracts |
(16.9) |
|
|
|
(5.2) |
|
Inventories |
(18.3) |
|
|
|
2.5 |
|
Prepaid
expenses and other current assets |
— |
|
|
|
(2.9) |
|
Accounts
payable |
0.3 |
|
|
|
6.3 |
|
Accrued
expenses and other current liabilities |
1.5 |
|
|
|
0.6 |
|
Deferred
contract revenue |
(3.3) |
|
|
|
(1.2) |
|
Other
assets |
0.1 |
|
|
|
(2.9) |
|
Other
liabilities |
3.7 |
|
|
|
10.3 |
|
Net
cash provided by operating activities |
28.0 |
|
|
33.7 |
INVESTING
ACTIVITIES: |
|
|
|
|
Acquisitions
of businesses, net of cash and cash equivalents acquired |
— |
|
|
|
(15.0) |
|
Purchases
of property, plant, and equipment and badges |
(15.3) |
|
|
|
(13.9) |
|
Sales
of property, plant, and equipment |
0.8 |
|
|
|
— |
|
Net
cash used in investing activities |
(14.5) |
|
|
|
(28.9) |
|
FINANCING
ACTIVITIES: |
|
|
|
|
Principal
repayments |
(2.1) |
|
|
|
(9.9) |
|
Other
financing |
(0.3) |
|
|
|
— |
Net
cash used in financing activities |
(2.4) |
|
|
|
(9.9) |
|
Effect
of exchange rate changes on cash, cash equivalents, and restricted cash |
(4.4) |
|
|
|
(1.2) |
|
Net
increase (decrease) in cash, cash equivalents, and restricted cash |
6.7 |
|
|
|
(6.3) |
|
Cash,
cash equivalents, and restricted cash at beginning of period |
85.3 |
|
|
|
108.7 |
|
Cash,
cash equivalents, and restricted cash at end of period |
$ |
92.0 |
|
|
|
$ |
102.4 |
|
The
accompanying notes are an integral part of these condensed consolidated financial statements.
Mirion
Technologies, Inc.
Notes
to Condensed Consolidated Financial Statements
(Unaudited)
1. Nature
of Business and Summary of Significant Accounting Policies
Nature of Business
Mirion Technologies,
Inc. (“Mirion”, the “Company” or "Successor" or "us" and formerly GS Acquisition Holdings Corp II ("GSAH")) is
a global provider of radiation detection, measurement, analysis, and monitoring products and services to the medical, nuclear, and defense
end markets. We provide products and services through our two
operating and reportable segments; (i) Medical and (ii) Industrial. The Medical segment provides radiation oncology quality assurance,
delivering patient safety solutions for diagnostic imaging and radiation therapy centers around the world, dosimetry solutions for monitoring
the total amount of radiation medical staff members are exposed to over time, radiation therapy quality assurance solutions for calibrating
and verifying imaging and treatment accuracy, and radionuclide therapy products for nuclear medicine applications such as shielding, product
handling, medical imaging furniture, and rehabilitation products. The Industrial segment provides robust, field ready personal radiation
detection and identification equipment for defense applications and radiation detection and analysis tools for power plants, labs, and
research applications. Nuclear power plant product offerings are used for the full nuclear power plant lifecycle including core detectors
and essential measurement devices for new build, maintenance, decontamination and decommission equipment for monitoring and control during
fuel dismantling and remote environmental monitoring.
The Company
is headquartered in Atlanta, Georgia and has operations in the United States, Canada, the United Kingdom, France, Germany, Finland, China,
Belgium, the Netherlands, Estonia, and Japan.
On
October 20, 2021 (the “Closing Date”), the Company, consummated its previously announced business combination (the “Business
Combination”) pursuant to the certain business combination agreement (the "Business Combination Agreement"). As contemplated by
the Business Combination Agreement, the Company became the corporate parent of Mirion Technologies TopCo., Ltd. ("Mirion TopCo"). In order
to implement a structure similar to that of an “Up-C,” the Company established a Delaware corporation, Mirion IntermediateCo,
Inc. (“IntermediateCo”), as a subsidiary of the Company.
Basis of Presentation
and Principles of Consolidation
The accompanying
unaudited Condensed Consolidated Financial Statements and Notes to Condensed Consolidated Financial Statements have been prepared in accordance
with accounting principles generally accepted in the United States of America (“GAAP”) for financial statements and pursuant
to the accounting and disclosure rules and regulations of the U.S. Securities and Exchange Commission (the "SEC") for interim financial
information. The interim Condensed Consolidated Financial Statements reflect all adjustments that are of a normal recurring nature and
that are considered necessary for a fair representation of the results for the periods presented and should be read in conjunction with
the audited Consolidated Financial Statements and notes thereto for the period ended December 31, 2021, which include a complete set of
footnote disclosures, including our significant accounting policies included in our Annual Report on Form 10-K. The results for interim
periods are not necessarily indicative of the results that may be expected for a full fiscal year or for any other future period. The
Condensed Consolidated Financial Statements include the accounts of the Company and its wholly owned and majority-owned or controlled
subsidiaries. For consolidated subsidiaries where our ownership is less than 100%, the portion of the net income or loss allocable to
noncontrolling interests is reported as “Income (Loss) attributable to noncontrolling interests” in the Condensed Consolidated
Statements of Operations. All intercompany accounts and transactions have been eliminated in consolidation.
The Company
recognizes a noncontrolling interest for the portion of Class B common stock of IntermediateCo that is not attributable to the Company.
See Note 19,
Noncontrolling Interests.
On October 20,
2021, the Board of Directors determined to change Mirion TopCo's fiscal year end from June 30th
of each year to December 31st
of each year in order to align Mirion’s fiscal year end with GSAH’s fiscal year end.
Predecessor
and Successor Reporting
The financial
statements separate the Company’s presentation into two distinct periods. The period before the Closing Date of the Business Combination
(the "Predecessor Period") depicts the financial statements of Mirion TopCo, and the period
after the Closing
(the "Successor Period") depicts the financial statements of the Company, including the consolidation of GSAH with Mirion Technologies,
Inc.
The Business
Combination was accounted for under Accounting Standards Codification ("ASC") 805, Business Combinations. GSAH was determined to be the
accounting acquirer. Mirion Technologies, Inc. constitutes a business in accordance with ASC 805 and the business combination constitutes
a change in control. Accordingly, the Business Combination is being accounted for using the acquisition method. Under this method of accounting,
Mirion TopCo is treated as the “acquired” company for financial reporting purposes and the acquired net assets were stated
at fair value, with goodwill or other intangible assets recorded.
As a result
of the application of the acquisition method of accounting in the Successor Period, the financial statements for the Successor Period
are presented on a full step-up basis as a result of the Business Combination, and are therefore not comparable to the financial statements
of the Predecessor Period.
Segments
The
Company manages its operations through two
operating and reportable segments: Medical and Industrial. These segments align the Company’s products and service offerings with
customer use in medical and industrial markets and are consistent with how the Company’s Chief Executive Officer, its Chief Operating
Decision Maker (“CODM”), reviews and evaluates the Company’s operations. The CODM allocates resources and evaluates
the financial performance of each operating segment. The Company’s segments are strategic businesses that are managed separately
because each one develops, manufactures and markets distinct products and services. Refer to Note 15, Segments,
for further detail.
Use
of Estimates
Management
estimates and judgments are an integral part of financial statements prepared in accordance with GAAP. We believe that the critical accounting
policies listed below address the more significant estimates required of management when preparing our consolidated financial statements
in accordance with GAAP. We consider an accounting estimate critical if changes in the estimate may have a material impact on our financial
condition or results of operations. We believe that the accounting estimates employed are appropriate and resulting balances are reasonable;
however, actual results could differ from the original estimates, requiring adjustment to these balances in future periods. The accounting
policies that reflect our more significant estimates, judgments and assumptions and which we believe are the most critical to aid in fully
understanding and evaluating our reported financial results include but are not limited to: business combinations, goodwill and intangible
assets; estimated progress toward completion for certain revenue contracts; uncertain tax positions and tax valuation allowances and derivative
warrant liabilities.
Significant
Accounting Policies
There have
been no material changes in our significant accounting policies during the six months ended June 30, 2022, as compared to the significant
accounting policies described in Note 1 to the audited Consolidated Financial Statements on Form 10-K for the period ended December 31,
2021.
Accounts
Receivable and Allowance for Doubtful Accounts
The
allowance for doubtful accounts is based on the Company’s assessment of the collectability of customer accounts. The allowance for
doubtful accounts was $5.3
million and $5.4
million as of June 30, 2022 and December 31, 2021, respectively.
Prepaid
Expenses and Other Current Assets
Other
current assets are primarily comprised of various prepaid assets including prepaid insurance, short-term marketable securities, and income
tax receivables.
The
components of other current assets consist of the following (in millions):
|
|
|
|
|
|
|
|
|
|
Successor |
|
June
30, 2022 |
December
31, 2021 |
Prepaid
insurance |
$ |
2.1 |
|
$ |
5.3 |
|
Short-term
marketable securities |
4.3 |
|
4.9 |
|
Income
tax receivable |
0.8 |
|
2.8 |
|
Other
current assets |
22.5 |
|
18.5 |
|
|
$ |
29.7 |
|
$ |
31.5 |
|
Facility
and Equipment Decommissioning Liabilities
The
Company has asset retirement obligations (“ARO”) consisting primarily of equipment and facility decommissioning costs. ARO
liabilities totaled $3.0
million and $3.1
million at June 30, 2022 and December 31, 2021, respectively, and were included in deferred income taxes and other liabilities
on the Condensed Consolidated Balance Sheets. Accretion expense related to these liabilities was not material for any periods presented.
Revenue
Recognition
The
Company recognizes revenue from arrangements that include performance obligations to design, engineer, manufacture, deliver, and install
products. If a performance obligation does not qualify for over-time revenue recognition, revenue is then recognized at the point-in-time
in which control of the distinct good or service is transferred to the customer, typically based upon the terms of delivery.
Revenue
derived from passive dosimetry and analytical services is of a subscription nature and is provided to customers on an agreed-upon recurring
monthly, quarterly or annual basis. Revenue is recognized ratably over the service period as the service is continuous, and no other discernible
pattern of recognition is evident.
Contract
Balances
The
timing of the Company's revenue recognition, invoicing, and cash collections results in accounts receivable, costs and estimated earnings
in excess of billings on uncompleted contracts, and deferred contract revenue. Refer to Note 3, Contracts
in Progress
for further details.
Remaining
Performance Obligations
The
remaining performance obligations for all open contracts as of June 30, 2022 include assembly, delivery, installation, and trainings.
The aggregate amount of the transaction price allocated to the remaining performance obligations for all open customer contracts was approximately
$692.7
million and $747.5 million
as of June 30, 2022 and December 31, 2021, respectively. As of June 30, 2022 the Company expects to recognize approximately
38%,
30%,
16%,
and 8%
of the remaining performance obligations as revenue during the fiscal years 2022, 2023, 2024 and 2025, respectively, and the remainder
thereafter.
Disaggregation
of Revenues
A
disaggregation of the Company’s revenues by segment, geographic region, timing of revenue recognition and product category is provided
in Note 15, Segment
Information.
Warrant
Liability
As
of June 30, 2022, the Company had outstanding warrants to purchase up to 27,249,879
shares of Class A common stock. The
Company accounts for the warrants in accordance with the guidance contained in ASC 815, “Derivatives and Hedging”, under which
the warrants do not meet the criteria for equity treatment and must be recorded as derivative liabilities. Accordingly, the Company classifies
the warrants as liabilities at their fair value and adjusts the warrants to fair value at each reporting period. This liability is subject
to re-measurement at each balance sheet date until the warrants are exercised or expire, and any change in fair value is recognized in
the Company’s Condensed Consolidated Statements of Operations. The fair value of the warrants (the "Public Warrants") issued in
connection with GSAH's initial public offering
has
been measured based on the listed market price of such Public Warrants. As the transfer of certain warrants issued in a private placement
(the "Private Placement Warrants") to GS Sponsor II LLC, the sponsor of GSAH (the "Sponsor"), to anyone who is not a permitted transferee
would result in the Private Placement Warrants having substantially the same terms as the Public Warrants, we determined that the fair
value of each Private Placement Warrant is equivalent to that of each Public Warrant. The determination of the fair value of the warrant
liability may be subject to change as more current information becomes available and accordingly the actual results could differ significantly.
Derivative warrant liabilities are classified as non-current liabilities as their liquidation is not reasonably expected to require the
use of current assets or require the creation of current liabilities. See Note 16, Fair
Value Measurements.
Concentrations
of Risk
Financial
instruments that are potentially subject to concentration of credit risk consist primarily of cash and cash equivalents and accounts receivable.
The Company maintains cash in bank deposit accounts that, at times, may exceed the insured limits of the local country. The Company has
not experienced any losses in such accounts.
The
Company sells its products and services mainly to large, private and governmental organizations in the Americas, Europe, the Middle East
and Asia Pacific regions. The Company performs ongoing evaluations of its customers’ financial condition and limits the amount of
credit extended when deemed necessary. The Company generally does not require its customers to provide collateral or other security to
support accounts receivable. As of June 30, 2022 and December 31, 2021, no customer accounted for more than 10% of the accounts
receivable balance.
Recent
Accounting Pronouncements
Accounting
Guidance Issued But Not Yet Adopted
In
March 2020, the Financial Accounting Standards Board ("FASB") issued Accounting Standards Update ("ASU") 2020-04 “Reference Rate
Reform (Topic 848): Facilitation of the Effects of Reference Rate Reform on Financial Reporting”.
ASU
2020-04 provides temporary optional expedients and exceptions for applying GAAP guidance on contract modifications and hedge accounting
to ease the financial reporting burdens of the expected market transition from the London Interbank Offered Rate ("LIBOR") and other interbank
offered rates to alternative reference rates, such as the Secured Overnight Financing Rate. For all entities, ASU 2020-04 can be adopted
after its issuance date through December 31, 2022. The Company is currently evaluating the impact of this ASU.
2.
Business
Combinations and Acquisitions
On October 20,
2021, Mirion Technologies, Inc. consummated its previously announced Business Combination pursuant to the Business Combination Agreement.
On December 1, 2021, the Company acquired 100%
of the equity interest of CIRS.
Measurement
period adjustments to the previously disclosed preliminary fair value of net assets acquired in the Business Combination have been recorded
in the quarter ended June 30, 2022, resulting in a $2.2
million decrease in goodwill. The estimated fair values of all assets acquired and liabilities assumed in the acquisitions are provisional
and may be revised as a result of additional information obtained during the measurement period of up to one
year from the acquisition dates, including but not limited to valuation of tax accounts, property, plant and equipment
and intangible assets.
3.
Contracts
in Progress
Costs
and billings on uncompleted construction-type contracts consist of the following (in millions):
|
|
|
|
|
|
|
|
|
|
Successor |
|
June
30, 2022 |
December
31, 2021 |
Costs
incurred on contracts (from inception to completion) |
$ |
197.2 |
|
$ |
199.4 |
|
Estimated
earnings |
129.0 |
|
125.5 |
|
Contracts
in progress |
326.2 |
|
324.9 |
|
Less:
billings to date |
(267.8) |
|
(281.8) |
|
|
$ |
58.4 |
|
$ |
43.1 |
|
The
carrying amounts related to uncompleted construction-type contracts are included in the accompanying Condensed Consolidated Balance Sheets
under the following captions (in millions):
|
|
|
|
|
|
|
|
|
|
Successor |
|
June
30, 2022 |
December
31, 2021 |
Costs
and estimated earnings in excess of billings on uncompleted contracts – current |
$ |
72.0 |
|
$ |
56.3 |
|
Costs
and estimated earnings in excess of billings on uncompleted contracts – non-current (1) |
3.8 |
|
6.5 |
|
Billings
in excess of costs and estimated earnings on uncompleted contracts – current (2) |
(11.3) |
|
(17.6) |
|
Billings
in excess of costs and estimated earnings on uncompleted contracts – non-current (3) |
(6.1) |
|
(2.1) |
|
|
$ |
58.4 |
|
$ |
43.1 |
|
(1)Included
in other assets within the Condensed Consolidated Balance Sheets.
(2)Included
in deferred contract revenue – current within the Condensed Consolidated Balance Sheets.
(3)Included
in other liabilities within the Condensed Consolidated Balance Sheets.
For
the three and six months ended June 30, 2022 the Company has recognized revenue of $3.0
million and $6.3
million, respectively, related to the contract liabilities balance as of December 31, 2021.
4.
Inventories
The
components of inventories consist of the following (in millions):
|
|
|
|
|
|
|
|
|
|
Successor |
|
June
30, 2022 |
December
31, 2021 |
Raw
materials |
$ |
64.2 |
|
$ |
56.8 |
|
Work
in progress |
31.0 |
|
26.6 |
|
Finished
goods |
35.2 |
|
40.2 |
|
|
$ |
130.4 |
|
$ |
123.6 |
|
Inventories
as of December 31, 2021 include $6.3 million
of fair value step-up from purchase accounting which was recognized as cost of revenues as related inventory was sold during the six months
ended June 30, 2022.
5.
Property,
Plant and Equipment, Net
Property,
plant and equipment, net consist of the following (in millions):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Successor |
|
Depreciable
Lives |
|
June
30, 2022 |
December
31, 2021 |
Land,
buildings, and leasehold improvements |
3-39
years |
|
$ |
45.7 |
|
$ |
45.0 |
|
Machinery
and equipment |
5-15
years |
|
30.4 |
|
26.7 |
|
Badges |
3-5
years |
|
31.0 |
|
27.9 |
|
Furniture,
fixtures, computer equipment and other |
3-10
years |
|
22.0 |
|
16.7 |
|
Construction
in progress |
— |
|
10.4 |
|
12.2 |
|
|
|
|
139.5 |
|
128.5 |
|
Less:
accumulated depreciation and amortization |
|
|
(17.2) |
|
(4.5) |
|
|
|
|
$ |
122.3 |
|
$ |
124.0 |
|
Total
depreciation expense included in costs of revenues and operating expenses was as follows (in millions):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Successor |
|
|
Predecessor |
|
Successor |
|
|
Predecessor |
|
Three
Months Ended |
|
|
Three
Months Ended |
|
Six
Months Ended |
|
|
Six
Months Ended |
|
June
30, 2022 |
|
|
June
30, 2021 |
|
June
30, 2022 |
|
|
June
30, 2021 |
Depreciation
expense in: |
|
|
|
|
|
|
|
|
|
Cost
of revenues |
$ |
4.5 |
|
|
|
$ |
4.9 |
|
|
$ |
8.6 |
|
|
|
$ |
7.7 |
|
Operating
expenses |
$ |
2.6 |
|
|
|
$ |
1.9 |
|
|
$ |
4.6 |
|
|
|
$ |
4.1 |
|
Construction
in progress includes capitalized internal use software costs totaling $0.6
million and $1.7
million as of June 30, 2022 and December 31, 2021 respectively.
6.
Accrued
Expenses and Other Current Liabilities
Accrued
expenses and other current liabilities consist of the following (in millions):
|
|
|
|
|
|
|
|
|
|
Successor |
|
June
30, 2022 |
December
31, 2021 |
Compensation
and related benefit costs |
$ |
33.1 |
|
$ |
34.0 |
|
Customer
deposits |
8.9 |
|
8.8 |
|
Accrued
commissions |
0.3 |
|
0.9 |
|
Accrued
warranty costs |
5.3 |
|
5.9 |
|
Non-income
taxes payable |
6.1 |
|
7.5 |
|
Pension
and other post-retirement obligations |
0.4 |
|
0.3 |
|
Income
taxes payable |
4.0 |
|
3.2 |
|
Restructuring |
1.8 |
|
1.4 |
|
Deferred
and contingent consideration |
1.9 |
|
2.0 |
Other
accrued expenses |
11.8 |
|
11.4 |
|
Total |
$ |
73.6 |
|
$ |
75.4 |
|
7.
Goodwill
and Intangible Assets
Goodwill
Goodwill
is calculated as the excess of consideration transferred over the net assets recognized for acquired businesses and represents future
economic benefits arising from the other assets acquired that could not be individually identified and separately recognized. Goodwill
is assigned to reporting units at the date the goodwill is initially recorded and is reallocated as necessary based on the composition
of reporting units over time.
The
Company assesses goodwill for impairment at the reporting unit level annually on the first day of the fourth quarter and upon the occurrence
of a triggering event or change in circumstance that would more likely than not reduce the fair value of a reporting unit below its carrying
amount.
A
quantitative test performed upon the occurrence of a triggering event compares the fair value of a reporting unit with its carrying amount.
The Company determines fair values for each of the reporting units, as applicable, using the market approach, when available and appropriate,
or the income approach, or a combination of both. The Company assesses the valuation methodology based upon the relevance and availability
of the data at the time the Company performs the valuation. If multiple valuation methodologies are used, the results are weighted appropriately.
Valuations
using the market approach are derived from metrics of publicly traded companies or historically completed transactions of comparable businesses.
The selection of comparable businesses is based on the markets in which the reporting units operate giving consideration to risk profiles,
size, geography, and diversity of products and services. A
market
approach is limited to reporting units for which there are publicly traded companies that have characteristics similar to the Company's
businesses.
Under the income
approach, fair value is determined based on the present value of estimated future cash flows, discounted at an appropriate risk-adjusted
rate. The Company uses its internal forecasts to estimate future cash flows and include an estimate of long-term future growth rates based
on our most recent views of the long-term outlook for each business. Actual results may differ from those assumed in the forecasts. The
Company derives its discount rates using a capital asset pricing model and by analyzing published rates for industries relevant to its
reporting units to estimate the cost of equity financing. The Company uses discount rates that are commensurate with the risks and uncertainty
inherent in the respective businesses and in our internally developed forecasts.
During
the three months ended June 30, 2022, the Company concluded that a triggering event had occurred in the Radiation Monitoring Systems ("RMS")
reporting unit of the Industrial segment as a result of the Russia-Ukraine conflict. Goodwill in the Industrial segment was recognized
as a result of the Mirion Business Combination in October 2021, at which time approximately $257.2
million of goodwill was attributed to the RMS reporting unit. In May 2022, one
of the customers in the RMS reporting unit terminated a contract with a Russian state-owned entity to build a nuclear power plant in Finland.
The remaining performance obligation related to this contract within our backlog was approximately $67 million,
of which approximately 80%
was scheduled to be recognized as revenue over the next five
years.
Therefore, due
to the impact on our planned revenues, the Company conducted a quantitative test for the RMS reporting unit, determining the fair value
by estimating the present value of expected future cash flows, discounted by the applicable discount rate of 10.5%
(compared to 9%
used in determining the initial goodwill from the Business Combination) and assumed a terminal future cash flows growth rate of 3.5%.
The Company also compared fair value to peer company multiples which have decreased since the date of the Business Combination. As the
carrying value exceeded the fair value, the Company recognized its best estimate of a non-cash impairment loss of $55.2
million during the three months ended June 30, 2022. The impairment loss was recorded in the caption "Goodwill impairment" in our Condensed
Consolidated Statements of Operations. After the impairment loss and the impact of translation, $176.1
million of goodwill remained associated with the RMS reporting unit as of June 30, 2022.
No
goodwill impairment was recognized for the three and six months ended June 30, 2021, respectively.
The
following table shows changes in the carrying amount of goodwill by reportable segment as of June 30, 2022 and December 31,
2021 (in millions):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Successor |
|
Medical |
|
Industrial |
|
Consolidated |
Balance—December
31, 2021 |
$ |
712.5 |
|
|
$ |
950.1 |
|
|
$ |
1,662.6 |
|
Goodwill
impairment |
— |
|
|
(55.2) |
|
|
(55.2) |
|
Business
Combination - measurement period adjustments |
(0.5) |
|
|
(1.7) |
|
|
(2.2) |
|
Translation
adjustment |
— |
|
|
(38.6) |
|
|
(38.6) |
|
Balance—June
30, 2022 |
$ |
712.0 |
|
|
$ |
854.6 |
|
|
$ |
1,566.6 |
|
A
portion of goodwill is deductible for income tax purposes.
Intangible
Assets
Intangible
assets consist of our developed technology, customer relationships, backlog, trade names, and non-compete agreements at the time of acquisition
through business combinations. The customer relationships definite lived intangible assets are amortized using the double declining balance
method while all other definite lived intangible assets are amortized on a straight-line basis over their estimated useful lives.
Many
of our intangible assets are not deductible for income tax purposes. A
summary of intangible assets useful lives, gross carrying value and related accumulated amortization is below (in millions):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Successor |
|
|
|
June
30, 2022 |
|
Original
Average Life in Years |
|
Gross
Carrying Amount |
|
Accumulated Amortization |
|
Net
Book Value |
Customer
relationships |
6
- 13 |
|
$ |
335.2 |
|
|
$ |
(49.9) |
|
|
$ |
285.3 |
|
Distributor
relationships |
7
- 13 |
|
60.8 |
|
|
(5.1) |
|
|
55.7 |
|
Developed
technology |
5
- 16 |
|
243.3 |
|
|
(20.8) |
|
|
222.5 |
|
Trade
names |
3
- 10 |
|
97.5 |
|
|
(7.0) |
|
|
90.5 |
|
Backlog
and other |
1
- 4 |
|
82.7 |
|
|
(24.0) |
|
|
58.7 |
|
Total |
|
|
$ |
819.5 |
|
|
$ |
(106.8) |
|
|
$ |
712.7 |
|
|
|
|
|
|
|
|
|
|
|
|
December
31, 2021 |
|
Original
Average Life in Years |
|
Gross
Carrying Amount |
|
Accumulated Amortization
|
|
Net
Book Value |
Customer
relationships |
6
- 13 |
|
$ |
341.0 |
|
|
$ |
(15.3) |
|
|
$ |
325.7 |
|
Distributor
relationships |
7
- 13 |
|
61.0 |
|
|
(1.5) |
|
59.5 |
Developed
technology |
5
- 16 |
|
251.2 |
|
|
(5.9) |
|
245.3 |
Trade
names |
3
- 10 |
|
100.0 |
|
|
(2.1) |
|
97.9 |
Backlog
and other |
1
- 4 |
|
85.7 |
|
|
(7.2) |
|
78.4 |
Total |
|
|
$ |
838.9 |
|
|
$ |
(32.0) |
|
|
$ |
806.9 |
|
Aggregate
amortization expense for intangible assets included in cost of revenues and operating expenses was as follows (in millions):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Successor |
|
|
Predecessor |
|
Successor |
|
|
Predecessor |
|
Three
Months Ended June 30, |
|
|
Three
Months Ended June 30, |
|
Six
Months Ended June 30, |
|
|
Six
Months Ended June 30, |
|
2022 |
|
|
2021 |
|
2022 |
|
|
2021 |
Amortization
expense for intangible assets in: |
|
|
|
|
|
|
|
|
|
Cost
of revenues |
$ |
6.6 |
|
|
|
$ |
4.4 |
|
|
$ |
13.3 |
|
|
|
$ |
11.3 |
|
Operating
expenses |
$ |
30.9 |
|
|
|
$ |
14.2 |
|
|
$ |
63.0 |
|
|
|
$ |
25.9 |
|
8.
Borrowings
On
June 17, 2021, Mirion and certain selling shareholders (the "Sellers") entered into the Business Combination Agreement with GSAH, a special
purpose acquisition company. On October 20, 2021, Mirion consummated the Business Combination pursuant to the Business Combination Agreement,
combining with a subsidiary of GSAH at the Closing, for total consideration of approximately $2.6
billion. The Sellers received cash consideration of approximately $1.3
billion and 30,401,902
shares of Class A and 8,560,540
shares of Class B common stock valued at approximately $0.4
billion on the Closing Date (based upon a $10.45
average price per share of GSAH's Class A common stock on the Closing Date). The Shareholder Notes and Management Notes (each as defined
below) were acquired by GSAH at the Closing for a price equal to the full outstanding principal amount together with all accrued but unpaid
interest up to but excluding the Closing Date using a portion of the Business Combination Consideration. In connection with the Closing,
GSAH contributed the Shareholder Notes and the Management Notes to Mirion TopCo, and then the Shareholder Notes and Management Notes
were
extinguished in full. Borrowings under the 2019 Credit Facility (as defined below) as of the Closing Date were paid in full through the
cash consideration and new financing obtained through the 2021 Credit Agreement described below.
Third-party
notes payable consist of the following (in millions):
|
|
|
|
|
|
|
|
|
|
Successor |
|
June
30, 2022 |
December
31, 2021 |
2021
Credit Agreement |
$ |
825.9 |
|
$ |
828.3 |
|
Canadian
Financial Institution |
1.0 |
|
1.2 |
|
Other |
1.9 |
|
2.3 |
|
Draw
on revolving line of credit |
— |
|
— |
|
Total
third-party borrowings |
828.8 |
|
831.8 |
Less:
notes payable to third-parties, current |
(5.2) |
|
(3.9) |
|
Less:
deferred financing costs |
(19.5) |
|
(21.1) |
|
Notes
payable to third-parties, non-current |
$ |
804.1 |
|
$ |
806.8 |
|
As
of June 30, 2022 and December 31, 2021, the fair market value of the Company's 2021 Credit Agreement was $816.6
million and $825.2
million, respectively. The fair market value for the 2021 Credit Agreement was estimated using primarily level 2 inputs, including borrowing
rates available to the Company at the respective period ends. The fair market value for the Company’s remaining third-party debt
approximates the respective carrying amounts as of June 30, 2022 and December 31, 2021.
2021
Credit Agreement
In
connection with the Business Combination, certain subsidiaries of the Company entered into the 2021 Credit Agreement among Mirion Technologies
(HoldingSub2), Ltd., a limited liability company incorporated in England and Wales, as Holdings, Mirion Technologies (US Holdings), Inc.,
as the Parent Borrower, Mirion Technologies (US), Inc., as the Subsidiary Borrower, the lending institutions party thereto, Citibank,
N.A., as the Administrative Agent and Collateral Agent and Goldman Sachs Lending Partners, Citigroup Global Markets Inc., Jefferies Finance
LLC and JPMorgan Chase Bank, N.A., as the Joint Lead Arrangers and Bookrunners.
The
2021 Credit Agreement refinanced and replaced the credit agreement from March 2019, by and between, among others, Mirion Technologies
(HoldingRep), Ltd. ("Mirion HoldingRep"), its subsidiaries and Morgan Stanley Senior Funding Inc., as administrative agent, certain other
revolving lenders and a syndicate of institutional lenders (the “2019 Credit Facility”) which is described in more detail
below.
The
2021 Credit Agreement provides for an $830.0
million senior secured first lien term loan facility and a $90.0
million senior secured revolving facility (collectively, the “Credit Facilities”). Funds from the Credit Facilities are permitted
to be used in connection with the Business Combination and related transactions to refinance the 2019 Credit Facility referred to below
and for general corporate purposes. The term loan facility is scheduled to mature on October 20, 2028 and the revolving facility is scheduled
to expire and mature on October 20, 2026. The agreement requires the payment of a commitment fee of 0.50%
per annum for unused revolving commitments, subject to stepdowns to 0.375%
per annum and 0.25%
per annum upon the achievement of specified leverage ratios. Any outstanding letters of credit issued under the 2021 Credit Agreement
reduce the availability under the revolving line of credit.
The
2021 Credit Agreement is secured by a first priority lien on the equity interests of the Parent Borrower owned by Holdings and substantially
all of the assets (subject to customary exceptions) of the borrowers and the other guarantors thereunder. Interest with respect to the
facilities is based on, at the option of the borrowers, (i) a customary base rate formula for borrowings in U.S. dollars or (ii) a floating
rate formula based on LIBOR (with customary fallback provisions) for borrowings in U.S. dollars, a floating rate formula based on Euro
Interbank Offered Rate ("EURIBOR") for borrowings in Euro or a floating rate formula based on SONIA for borrowings in Pounds Sterling,
each as described in the 2021 Credit Agreement with respect to the applicable type of borrowing. The 2021 Credit Agreement includes fallback
language that seeks to either facilitate an agreement with the Company's lenders on a replacement rate for LIBOR in the event of its discontinuance
or that automatically replaces LIBOR with benchmark rates based upon the Secured Overnight Financing Rate ("SOFR") or other benchmark
replacement rates upon certain triggering events.
The
2021 Credit Agreement contains customary representations and warranties as well as customary affirmative and negative covenants and events
of default. The negative covenants include, among others and in each case subject to certain thresholds and exceptions, limitations on
incurrence of liens, limitations on incurrence of indebtedness, limitations on making dividends and other distributions, limitations on
engaging in asset sales, limitations on making investments, and a financial covenant that the “First Lien Net Leverage Ratio”
(as defined in the 2021 Credit Agreement) as of the end of any fiscal quarter is not greater than 7.00
to 1.00 if on the last day of such fiscal quarter certain borrowings outstanding under the revolving credit facility exceed 40%
of the total revolving credit commitments at such time. The covenants also contain limitations on the activities of Mirion Technologies
(HoldingSub2), Ltd. as the “passive” holding company. If any of the events of default occur and are not cured or waived, any
unpaid amounts under the 2021 Credit Agreement may be declared immediately due and payable, the revolving credit commitments may be terminated
and remedies against the collateral may be exercised. Mirion Technologies (HoldingSub2), Ltd. and subsidiaries were in compliance with
all debt covenants on June 30, 2022 and December 31, 2021.
Term
Loan - The
term loan has a seven-year
term (expiring October 2028), bears interest at the greater of Adjusted London Interbank Offered Rate ("LIBOR") or 0.50%,
plus 2.75%
and has quarterly principal repayments of 0.25%
of the original principal balance. The interest rate was 3.25%
as of June 30, 2022 and December 31, 2021. The Company repaid $2.1
million and $1.7
million for the six month period ended June 30, 2022 and for Successor Period ended December 31, 2021, respectively, yielding
an outstanding balance of approximately $825.9
million and $828.3
million as of June 30, 2022 and December 31, 2021, respectively.
Revolving
Line of Credit
- The revolving line of credit arrangement has a five
year term and bears interest at the greater of LIBOR or 0%, plus 2.75%.
The agreement requires the payment of a commitment fee of 0.50%
per annum for unused commitments. The revolving line of credit matures in October 2026, at which time all outstanding revolving facility
loans and accrued and unpaid interest are due. Any outstanding letters of credit reduce the availability of the revolving line of credit.
There was no outstanding balance under the arrangement as of June 30, 2022 and December 31, 2021. Additionally, the Company
has standby letters of credit issued under its 2021 Credit Agreement that reduce the availability under the revolver of $13.6
million and $8.1
million as of June 30, 2022 and December 31, 2021, respectively. The amount available on the revolver as of June 30, 2022 and
December 31, 2021 was approximately $76.4
million and $81.9
million, respectively.
Deferred
Financing Costs
In
connection with the issuance of the 2021 Credit Agreement term loan, we incurred debt issuance costs of $21.7
million on date of issuance. In accordance with accounting for debt issuance costs, we recognize and present deferred finance costs associated
with non-revolving debt and financing obligations as a reduction from the face amount of related indebtedness in our Condensed Consolidated
Balance Sheets.
In
connection with the issuance of the 2021 Credit Agreement revolving line of credit, we incurred debt issuance costs of $1.8
million. We recognize and present debt issuance costs associated with revolving debt arrangements as an asset and include the deferred
finance costs within other assets on our Condensed Consolidated Balance Sheets. We amortize all debt issuance costs over the life of the
related indebtedness.
For
the three and six month period ended June 30, 2022, we incurred approximately $1.3
million and $2.3 million,
respectively, of amortization expense of the deferred financing costs.
2019
Credit Facility
In
conjunction with the Business Combination, the 2021 Credit Agreement refinanced and replaced the 2019 Credit Facility.
The
2019 Credit Facility provided for financing of a $450.0
million senior secured term loan facility and a €125.0
million term loan facility, as well as a $90.0
million revolving line of credit. The 2019 Credit Facility was amended to provide an additional $225.0
million, $34.0
million and $66.0
million in gross proceeds from the USD term loan in December 2020, July 2019, and December 2019, respectively.
USD
term loan
– The term loan had a seven-year
term (expiring March 2026), bearing interest at the greater of Adjusted London Interbank Offered Rate (“LIBOR”) or 0%, plus
4.00%,
and had quarterly principal repayments of 0.25%
of the original principal balance. The interest rate was 4.15%
as of June 30, 2021. The Company repaid $3.9
million for the six month period ended June 30, 2021.
Euro
term loan
- The Euro portion of the term loan had a seven-year
term (expiring March 2026), bearing interest at the greater of European union interbank market (“Euribor”) or 0%, plus 4.25%
and has quarterly principal repayments of 0.25%
of the original principal balance. As of June 30, 2021, the interest rate was 4.25%.
The Company repaid $0.7
million for the six months ended June 30, 2021.
Revolving
Line of Credit
- The revolving line of credit arrangement had a five-year
term and bearing interest at the greater of LIBOR or 0%, plus 4.00%.
The agreement requires the payment of a commitment fee of 0.50%
per annum for unused commitments. The revolving line of credit matures in March 2024, at which time all outstanding revolving facility
loans and accrued and unpaid interest are due. Any outstanding letters of credit reduce the availability of the revolving line of credit.
Deferred
Financing Costs
As noted above,
the 2021 Credit Agreement refinanced and replaced the 2019 Credit Facility. In conjunction with the Business Combination purchase accounting
we wrote off the remaining unamortized original issue discounts (OID) and debt issuance costs of $15.4
million related to the term loan and $0.4
million related to the revolving line of credit and recorded as a loss on extinguishment of debt on the last day of the Predecessor Period.
For
the three and six month period ended June 30, 2021, we incurred approximately $0.9
million and $1.9 million,
respectively of amortization expense of the deferred finance costs.
NRG
Loan - In
conjunction with the acquisition of NRG, the Company entered into a loan agreement for €7.2
million ($7.4
million) at the date of the acquisition. This agreement was scheduled to expire in December 2023. The loan bore interest which is Euribor
of three
months, plus 2.0%,
and mandatory costs if any. The remaining balance for this loan was paid off in full during the six months ended June 30, 2021.
Canadian
Financial Institution -
In May 2019, the Company entered into a credit agreement for C$1.7
million ($1.3
million) with a Canadian financial institution that matures in April 2039. The note bears annual interest at 4.69%.
The credit agreement is secured by the facility acquired using the funds obtained.
Overdraft
Facilities
The
Company has overdraft facilities with certain German and French financial institutions. As of June 30, 2022 and December 31,
2021 there were no
outstanding amounts under these arrangements.
Accounts
Receivable Sales Agreement
We
are party to an agreement to sell short-term receivables from certain qualified customer trade accounts to an unaffiliated French financial
institution without recourse. Under this agreement, the Company can sell up to €8.5
million ($8.9
million) and €8.0
million ($9.1
million) as of June 30, 2022 and December 31, 2021, respectively, of eligible accounts receivables. The accounts receivable under
this agreement are sold at face value and are excluded from the consolidated balance if revenue has been recognized on the related receivable.
When the related revenue has not been recognized on the receivable the Company considers the accounts receivable to be collateral for
short-term borrowings. As of June 30, 2022 and December 31, 2021, there was no amount and approximately $0.4
million, respectively, outstanding under these arrangements included as Other in the Borrowings table above.
Total
costs associated with this arrangement were immaterial for the Successor Periods and for all Predecessor Periods presented and are included
in selling, general and administrative expense in the Condensed Consolidated Statements of Operations.
Performance
Bonds and Other Credit Facilities
The
Company has entered into various line of credit arrangements with local banks in France and Germany. These arrangements provide for the
issuance of documentary and standby letters of credit of up to €64.5
million ($67.4
million) and €70.3
million ($79.7
million), as of June 30, 2022 and December 31, 2021, respectively, subject to certain local restrictions. As of June 30,
2022 and December 31, 2021 there were €43.4
million ($45.3
million) and €37.7
million ($42.7
million), respectively, of the lines had been utilized to guarantee documentary and standby letters of credit, with interest rates ranging
from 0.5%
to 2.0%.
In addition, the Company posts performance bonds with irrevocable letters of credit to support certain contractual obligations to customers
for equipment delivery. These letters of credit are supported by restricted cash accounts, which totaled $1.4
million and $1.3
million as of June 30, 2022 and December 31, 2021, respectively.
At
June 30, 2022, contractual principal payments of total third-party borrowings are as follows (in millions):
|
|
|
|
|
|
Remainder
of 2022 |
$ |
4.2 |
|
Fiscal
year ending December 31: |
|
2023 |
8.4 |
|
2024 |
8.3 |
|
2025 |
8.2 |
|
2026 |
9.6 |
|
Thereafter |
790.1 |
|
Gross
Payments |
828.8 |
|
Unamortized
debt issuance costs |
(19.5) |
|
Total
third-party borrowings, net of debt issuance costs |
$ |
809.3 |
|
Notes
Payable to Related Parties
Concurrent
with the Closing, a portion of the Business Combination Consideration was used to extinguish the Shareholder Notes and the Management
Notes in full.
Shareholder
and Management Notes
– Mirion Technologies (HoldingSub1), Ltd., was authorized to issue $900.0 million
(plus accrued paid in-kind (PIK) interest) of notes to shareholders (the “Shareholder Notes”) and up to $5.0 million
(plus paid in-kind (PIK) cash and interest) of notes to certain members of management (the “Management Notes”). The notes
ranked pari passu between each other and other unsecured obligations of the Company. The notes could be prepaid without penalty at the
Company’s option and were subordinate in right of payment to any indebtedness of the Company to banks or to other financial institutions
(either currently existing or to occur in the future). Certain of the Shareholder and Management Notes were admitted to trading and were
on the official listing of The International Stock Exchange (TISE).
During
six month period ended June 30, 2021, no additional Shareholder Notes were admitted to trading and were on the official listing of
TISE. There was no trading activity related to Shareholder and Management Notes during six month period ended June 30, 2021.
The
notes bore simple annual interest at 11.5%.
For the Shareholder Notes, the interest was added to the principal outstanding on December 31 of each year until extinguished and were
referred to as Shareholder Funding Bonds on TISE. For the Management Notes, half of the interest was added to the principal outstanding
on December 31 of each year until extinguished and was referred to as Management Funding Bonds on TISE, while the remaining half was payable
in cash annually. The listing on the TISE for Shareholder and Management Funding Bonds was an optional election and certain shareholders
had elected to opt-out of listing their Shareholder Funding Bonds. All other shareholders and management had elected to list their funding
bonds on TISE. The notes were due when the Company completes a public offering, a winding-up, a sale, or on March 30, 2026, whichever
occurred first. The redemption price was equal to the outstanding principal plus all accrued and unpaid interest then outstanding.
9.
Leased
Assets
The
Company primarily leases certain logistics, office, and manufacturing facilities, as well as vehicles, copiers and other equipment. These
operating leases generally have remaining lease terms between 1
month and 30
years, and some include options to extend (generally 1
to 10
years). The exercise of lease renewal options is at the Company’s discretion. The Company evaluates renewal options at lease inception
and on an ongoing basis, and includes renewal options that it is reasonably certain to exercise in its expected lease terms when classifying
leases and measuring lease liabilities. Lease agreements generally do not require material variable lease payments, residual value guarantees
or restrictive covenants.
The
table below presents the locations of the operating lease assets and liabilities on the Condensed Consolidated Balance Sheets as of June 30,
2022 and December 31, 2021, respectively (in millions):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Successor |
|
Balance
Sheet Line Item |
|
June
30, 2022 |
December
31, 2021 |
Operating
lease assets |
Operating
lease right-of-use assets |
|
$ |
42.5 |
|
$ |
45.7 |
|
Financing
lease assets |
Other
assets |
|
$ |
0.7 |
|
$ |
0.9 |
|
|
|
|
|
|
Operating
lease liabilities: |
|
|
|
|
Current
operating lease liabilities |
Current
operating lease liabilities |
|
$ |
8.7 |
|
$ |
9.3 |
|
Non-current
operating lease liabilities |
Operating
lease liability, non-current |
|
37.6 |
|
40.6 |
|
Total
operating lease liabilities: |
|
|
$ |
46.3 |
|
$ |
49.9 |
|
|
|
|
|
|
Financing
lease liabilities: |
|
|
|
|
Current
financing lease liabilities |
Accrued
expenses and other current liabilities |
|
$ |
0.6 |
|
$ |
0.6 |
|
Non-current
financing lease liabilities |
Deferred
income taxes and other long-term liabilities |
|
— |
|
0.3 |
|
Total
financing lease liabilities: |
|
|
$ |
0.6 |
|
$ |
0.9 |
|
The
depreciable lives are limited by the expected lease term for operating lease assets and by shorter of either the expected lease term or
economic useful life for financing lease assets.
The
Company’s leases generally do not provide an implicit rate, and therefore the Company uses its incremental borrowing rate as the
discount rate when measuring the lease liabilities. The incremental borrowing rate represents an estimate of the interest rate the Company
would incur at lease commencement to borrow an amount equal to the lease payments on a collateralized basis over the term of the lease
within a particular currency environment. The Company used incremental borrowing rates as of July 1, 2021 for leases that commenced prior
to that date.
The Company’s
weighted average remaining lease term and weighted average discount rate for operating leases as of June 30, 2022 and December 31,
2021, respectively, are:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Successor |
|
|
June
30, 2022 |
December
31, 2021 |
Operating
leases |
|
|
|
Weighted
average remaining lease term (in years) |
|
7.2 |
7.5 |
Weighted
average discount rate |
|
4.15 |
% |
4.19 |
% |
The
table below reconciles the undiscounted future minimum lease payments (displayed by year and in the aggregate) under non-cancelable operating
leases with terms of more than one year to the total lease liabilities recognized on the Condensed Consolidated Balance Sheets as of June 30,
2022 (in millions):
|
|
|
|
|
|
Fiscal
year ending December 31: |
|
2022 |
$ |
5.4 |
|
2023 |
9.7 |
|
2024 |
8.2 |
|
2025 |
6.8 |
|
2026 |
5.0 |
|
2027
and thereafter |
18.6 |
|
Total
undiscounted future minimum lease payments |
$ |
53.7 |
|
Less:
Imputed interest |
(7.4) |
|
Total
operating lease liabilities |
$ |
46.3 |
|
|
|
For
the three and six months ended June 30, 2022, operating lease costs (as defined under ASU 2016-02) were $2.7 million
and $5.3 million,
respectively.
Operating lease costs are included within costs of goods sold, selling, general and administrative, and research and development expenses
on the consolidated statements of income and comprehensive income. Short-term lease costs, variable lease costs and sublease income were
not material for the periods presented.
Rental
expense for operating lease (as defined prior to the adoption of ASC 2016-02) was approximately $2.8 million
and $5.6 million
for the Predecessor period three and six months ended June 30, 2021, respectively.
Cash
paid for amounts included in the measurement of operating lease liabilities was $2.9 million
and $5.8 million
for the three and six months ended June 30, 2022, respectively, and this amount is included in operating activities in the Condensed
Consolidated Statements of Cash Flows. Operating lease assets obtained in exchange for new operating lease liabilities were $2.0 million
and $2.9 million
for the three and six months ended June 30, 2022, respectively.
10.
Commitments
and Contingencies
Unconditional
Purchase Obligations
The
Company has entered into certain long-term unconditional purchase obligations with suppliers. These agreements are non-cancellable and
specify terms, including fixed or minimum quantities to be purchased, fixed or variable price provisions, and the approximate timing of
payment. As
of June 30, 2022, unconditional purchase obligations were as follows (in millions):
|
|
|
|
|
|
Fiscal
year ending December 31: |
|
2022 |
$ |
19.2 |
|
2023 |
14.8 |
|
2024 |
5.2 |
|
2025 |
3.1 |
|
2026 |
2.6 |
|
2027
and thereafter |
0.3 |
|
Total |
$ |
45.2 |
|
Litigation
The
Company is subject to various legal proceedings, claims, litigation, investigations and contingencies arising out of the ordinary course
of business. While the ultimate results of such suits or other proceedings against the Company cannot be predicted with certainty, we
believe the resolution of these matters will not have a material effect on our results of operations, financial condition, or cash flows.
If we believe the likelihood of an adverse legal outcome is probable and the amount is reasonably estimable, we accrue a liability in
accordance with accounting guidance for contingencies. We consult with legal counsel on matters related to litigation and seek input both
within and outside the Company.
11.
Income
Taxes
The
effective income tax rate was 11.1%
and 12.8%
for the three and six months ended June 30, 2022 (Successor Period), respectively, and (36.4)%
and (8.4)%
for the three and six months ended June 30, 2021 (Predecessor Period), respectively. The difference in effective tax rate between
the periods was primarily attributable to mix of earnings, certain adjustments for the Successor Period as a result of the Business Combination,
and valuation allowances in the Predecessor Period.
The
effective income tax rate for the Successor Period differs from the U.S. statutory rate of 21% due primarily to U.S. federal permanent
differences. The effective income tax rate for the Predecessor Period differs from the U.K. statutory rate of 19% due primarily to valuation
allowances on certain UK losses.
12.
Supplemental
Disclosures to Condensed Consolidated Statements of Cash Flows
Supplemental
cash flow information and schedules of non-cash investing and financing activities (in millions):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Successor |
|
|
Predecessor |
|
Six
Months Ended June 30, |
|
|
Six
Months Ended June 30, |
|
2022 |
|
|
2021 |
Cash
Paid For: |
|
|
|
|
Cash
paid for interest |
$ |
13.9 |
|
|
|
$ |
20.1 |
|
Cash
paid for income taxes |
4.5 |
|
|
|
8.9 |
|
Non-Cash
Investing and Financing Activities: |
|
|
|
|
Property,
plant, and equipment purchases in accounts payable |
1.0 |
|
|
|
0.8 |
|
Acquisition
purchases in accrued expense and other liabilities |
— |
|
|
|
0.1 |
|
The
following table provides a reconciliation of cash, cash equivalents and restricted cash reported within the Condensed Consolidated Balances
Sheets that sum to the total of the same such amounts shown in the Condensed Consolidated Statements of Cash Flows (in millions).
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Successor |
|
|
Predecessor |
|
June
30, |
|
|
December
31, |
|
2022 |
|
|
2021 |
Cash
and cash equivalents |
$ |
90.6 |
|
|
|
$ |
84.0 |
|
Restricted
cash—current |
0.4 |
|
|
|
0.6 |
|
Restricted
cash—non-current |
1.0 |
|
|
|
0.7 |
|
Total
cash, cash equivalents, and restricted cash |
$ |
92.0 |
|
|
|
$ |
85.3 |
|
Amounts
included in restricted cash represent funds with various financial institutions to support performance bonds with irrevocable letters
of credit for contractual obligations to certain customers.
13.
Stock-Based
Compensation
Stock-based
compensation is awarded to employees and directors of the Company and accounted for in accordance with ASC 718, "Compensation—Stock
Compensation". Stock-based compensation expense is recognized for equity awards over the vesting period based on their grant-date fair
value. Stock-based compensation expense is included within the same financial statement caption where the recipient’s other compensation
is reported. The Company accounts for forfeitures as they occur. The Company uses various forms of long-term incentives including, but
not limited to restricted stock units ("RSUs") and performance-based restricted units ("PSUs"), provided that the granting of such equity
awards is in accordance with the Company's 2021 Omnibus Incentive Plan (the "2021 Plan") as filed on Form S-8 with the SEC on December
27, 2021.
2021
Omnibus Incentive Plan
We adopted and
obtained stockholder approval at the special meeting of the stockholders on October 19, 2021 of the 2021 Plan. We initially reserved
19,952,329
shares of our Class A common stock for issuance pursuant to awards under the 2021 Plan. The total number of shares of our Class A common
stock available for issuance under the 2021 Plan will be increased on the first day of each fiscal year following the date on which the
2021 Plan was adopted in an amount equal to the least of (i) three percent (3%)
of the outstanding shares of Class A common stock on the last day of the immediately preceding fiscal year, (ii) 9,976,164
shares of Class A common stock and (iii) such number of shares of Class A common stock as determined by the Committee (as defined and
designated under the 2021 Plan) in its discretion. Pursuant to these automatic increase provisions, the number of shares of our Class
A common stock reserved for issuance pursuant to awards under the 2021 Plan increased to 24,699,345
shares at January 1, 2022. Any employee, director or consultant of the Company or any of its subsidiaries or affiliates is eligible to
receive an award under the 2021 Plan, to the extent that an offer of such award is permitted by applicable law, stock market or exchange
rules, and regulations or accounting or tax rules and regulations. The 2021 Plan provides for the grant of stock options (including incentive
stock options and non-qualified stock options), stock appreciation rights, restricted stock, RSUs, PSUs, other share-based awards, or
any combination thereof. Each award will be set forth in a separate grant notice or agreement and will indicate the type and terms and
conditions of the award.
The purpose
of the 2021 Plan is to motivate and reward employees and other individuals to perform at their highest level and contribute significantly
to the success of the Company. During the three months ended June 30, 2022, the Company granted 914,216
RSUs and 187,356
PSUs to certain members of the Company's Board of Directors and employees. The RSUs are subject to service vesting conditions with one-third
of each award vesting on the anniversary of the grant date such that all awards are fully vested after three
(3) years. The PSUs are subject to service and performance/market vesting conditions and allow a maximum issuance of shares of our Class
A common stock of up to 200%
of the granted PSUs based on the Company meeting certain established thresholds. The recipient will generally forfeit all of the awards
if the recipient is no longer providing services to the Company before the end of the performance measurement period on March 31, 2025.
Fifty percent (50%)
of the PSU awards shall vest based on a market condition determined by the Company’s relative total shareholder return (TSR) during
the performance period of April 1, 2022 to March 31, 2025, measured as a comparative percentile to the Company’s peers in the Russell
2000 Industrials index with interpolated achievement levels of: (i) 0%
if the TSR percentile is below the 30th percentile level, (ii) between 50%
and 100%
if the TSR percentile is at least at the 30th percentile level and up to the 55th percentile level and (iii) between 100%
and 200%
if the TSR percentile is at least at the 56th percentile level and up to the 80th percentile level (or above the 80th percentile level
with 200%
being the maximum). The remaining fifty percent (50%)
of the PSU awards shall vest based on performance condition determined by the Company’s organic revenue growth percentage as measured
from April 1, 2024 to March 31, 2025 as compared with April 1, 2022 to March 31, 2023 with interpolated achievement levels of (i) 0%
if the organic growth revenue percentage is less than 3.0%,
(ii) between 50%
and 100%
if the organic revenue growth percentage is at least 3.0%
and up to 5.0%
and (iii) between 100%
and 200%
if the organic revenue growth percentage is at least 5.0%
and up to 7.0%
(or above 7.0%
but with 200%
being the maximum). The expense will be recognized on a straight-line basis over the related service period for each tranche of awards.
During
the three and six months ended June 30,
2022, $1.7
million and $2.7
million, respectively, of stock compensation expense was recorded, of which $0.2
million and $0.4
million, respectively was related to non-employee directors.
In
addition, during the three and six months ended June 30, 2022, certain members of the Company's Directors elected to receive their
quarterly retainer fees in the form of shares of Class A common stock. As such, the Company recorded related stock compensation expense
for $0.1
million and $0.2
million, respectively, in the same periods.
Profits Interests
In conjunction
with entering into the Business Combination Agreement, on June 17, 2021 the Sponsor issued 4,200,000
Profits Interests to Lawrence Kingsley, the current Chairman of the Board of Directors of the Company, 3,200,000
Profits Interests to Thomas Logan, the Chief Executive Officer of Mirion, and 700,000
Profits Interests to Brian Schopfer, the Chief Financial Officer of Mirion. The Profits Interests are intended to be treated as profits
interests for U.S. income tax purposes, pursuant to which Messrs. Logan, Schopfer and Kingsley will have an indirect interest in the founder
shares held by the Sponsor.
The Profits
Interests are subject to service vesting conditions and market vesting conditions. Fifty percent (50%)
of the Profits Interests granted to each of Messrs. Logan and Schopfer service-vest on each of the second and third anniversaries of the
Closing, and fifty percent (50%)
of the Profits Interests granted to Mr. Kingsley service-vest on each of the first and second anniversaries of the Closing), subject in
each case to the continuous service of the grantee on such date. The market vesting conditions require that the price per share of Mirion's
Class A common stock must meet or exceed certain established thresholds for 20
out of 30
trading days before the fifth anniversary of the Closing Date). The expense will be recognized on a straight-line basis over the related
service period for each tranche of awards.
Of the Profits
Interests, 3.2
million have a market vesting threshold price of $12
per share of Mirion Class A common stock, 2.0
million have a threshold price of $14
per share of Mirion Class A common stock, and 3.0
million have a threshold price of $16
per share of Mirion Class A common stock.
During the three
and six months ended June 30, 2022, $6.8
million and $13.6
million, respectively, of stock compensation expense was recorded and no new Profit Interests were issued.
14.
Related-Party
Transactions
Founder
Shares
As of the closing
of the Business Combination, the Sponsor owned 18,750,000
shares of Class B common stock the ("Founder Shares") which automatically converted into 18,750,000
shares of Class A common stock at the closing of the Business Combination. The Founder Shares, are subject to certain vesting and forfeiture
conditions and transfer restrictions, including performance vesting conditions under which the price per share of Mirion's Class A common
stock must meet or exceed certain established thresholds of $12,
$14,
or $16
per share for 20
out of 30
trading days before the
fifth anniversary
of the Closing Date of the Business Combination). The Founder Shares will be forfeited to the Company for no consideration if they fail
to vest before October 20, 2026.
Private
Placement Warrants
The Sponsor
purchased an aggregate of 8,500,000
private placement warrants (the "Private Placement Warrants") at a price of $2.00
per whole warrant ($17.0
million in the aggregate) in a private placement (the “Private Placement”) that closed concurrently with the closing of GSAH's
initial public offering (the "IPO"). Each Private Placement Warrant is exercisable for one whole share of Class A common stock at a price
of $11.50
per share, subject to adjustment in certain circumstances, including upon the occurrence of certain reorganization events. The Private
Placement Warrants are non-redeemable and exercisable on a cashless basis so long as they are held by the Sponsor or its permitted transferees.
The Private
Placement Warrants are accounted for as liabilities as they contain terms and features that do not qualify for equity classification under
ASC 815. See Note 16, Fair
Value Measurements,
for the fair value of the Private Placement Warrants at June 30, 2022.
Profits
Interests
In connection
with the Business Combination Agreement, the Sponsor issued 8,100,000
Profits Interests to certain individuals affiliated with or expected to be affiliated with Mirion after the Business Combination. The
holders of the Profits Interests will have an indirect interest in the Founder Shares held by the Sponsor. The Profits Interests are subject
to service and performance vesting conditions, including the occurrence of the Closing, and do not fully vest until all of the applicable
conditions are satisfied. In addition, the Profits Interests are subject to certain forfeiture conditions. See Note 13, Stock-Based
Compensation,
for further detail regarding the Profits Interests.
Registration
Rights
The holders
of the Founder Shares and Private Placement Warrants are entitled to registration rights to require the Company to register the resale
of any the Founder Shares and the shares underlying the Private Placement Warrants upon exercise pursuant to the Amended and Restated
Registration Rights Agreement dated October 20, 2021 (the "RRA"). These holders are also entitled to certain piggyback registration rights.
The RRA also includes customary indemnification and confidentiality provisions. The Company will bear the expenses incurred in connection
with the filing of any registration statements filed pursuant to the terms of the RRA, including those expenses incurred in connection
with the shelf-registration statement on Form S-1 filed on October 27, 2021 and declared effective on November 2, 2021.
Charterhouse
Capital Partners LLP
The
Company had entered into agreements with its Predecessor Period primary investor, Charterhouse Capital Partners LLP ("CCP"), which obligated
the Company to pay quarterly management fees of $0.1
million per year. In return, CCP provided various investment banking services relating to financing arrangements, mergers and acquisitions
and other services. During the three and six months ended June 30, 2021 (Predecessor), the Company paid CCP $0.1
million and $0.1
million, respectively, for professional fees and expense reimbursements. Upon the completion of the Business Combination, the agreement
with CCP was terminated. Therefore, as of June 30, 2022 the Company had no additional payments for professional fees or expense reimbursements.
15.
Segment
Information
The
following table summarizes select operating results for each reportable segment (in millions).
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Successor |
|
|
Predecessor |
|
Successor |
|
|
Predecessor |
|
Three
Months Ended June 30, |
|
|
Three
Months Ended June 30, |
|
Six
Months Ended June 30, |
|
|
Six
Months Ended June 30, |
|
2022 |
|
|
2021 |
|
2022 |
|
|
2021 |
Revenues |
|
|
|
|
|
|
|
|
|
Medical |
$ |
66.8 |
|
|
|
$ |
52.1 |
|
|
$ |
126.9 |
|
|
|
$ |
103.6 |
|
Industrial |
109.0 |
|
|
|
127.9 |
|
|
212.1 |
|
|
|
242.6 |
|
Consolidated
Revenues |
$ |
175.8 |
|
|
|
$ |
180.0 |
|
|
$ |
339.0 |
|
|
|
$ |
346.2 |
|
Segment
(Loss) Income from Operations |
|
|
|
|
|
|
|
|
|
Medical |
$ |
(0.1) |
|
|
|
$ |
(0.4) |
|
|
$ |
(3.6) |
|
|
|
$ |
(2.7) |
|
Industrial |
(45.3) |
|
|
|
29.9 |
|
|
(46.7) |
|
|
|
47.7 |
|
Total
Segment (Loss) Income from Operations |
(45.4) |
|
|
|
29.5 |
|
|
(50.3) |
|
|
|
45.0 |
|
Corporate
and other |
(29.2) |
|
|
|
(24.8) |
|
|
(57.9) |
|
|
|
(49.2) |
|
Consolidated
Loss from Operations |
$ |
(74.6) |
|
|
|
$ |
4.7 |
|
|
$ |
(108.2) |
|
|
|
$ |
(4.2) |
|
The
Company’s assets by reportable segment were not included, as this information is not reviewed by, nor otherwise provided to, the
chief operating decision maker to make operating decisions or allocate resources.
The
following details revenues by geographic region. Revenues generated from external customers are attributed to geographic regions through
sales from site locations (i.e., point of origin) (in millions).
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues |
|
Successor |
|
|
Predecessor |
|
Successor |
|
|
Predecessor |
|
Three
Months Ended June 30, |
|
|
Three
Months Ended June 30, |
|
Six
Months Ended June 30, |
|
|
Six
Months Ended June 30, |
|
2022 |
|
|
2021 |
|
2022 |
|
|
2021 |
North
America |
|
|
|
|
|
|
|
|
|
Medical |
$ |
61.7 |
|
|
|
$ |
46.7 |
|
|
$ |
117.3 |
|
|
|
$ |
93.9 |
|
Industrial |
49.8 |
|
|
|
61.1 |
|
|
92.0 |
|
|
|
104.9 |
|
Total
North America |
111.5 |
|
|
|
107.8 |
|
|
209.3 |
|
|
|
198.8 |
|
Europe |
|
|
|
|
|
|
|
|
|
Medical |
5.1 |
|
|
|
5.4 |
|
|
9.6 |
|
|
|
9.7 |
|
Industrial |
57.9 |
|
|
|
65.0 |
|
|
111.1 |
|
|
|
126.7 |
|
Total
Europe |
63.0 |
|
|
|
70.4 |
|
|
120.7 |
|
|
|
136.4 |
|
Asia
Pacific |
|
|
|
|
|
|
|
|
|
Medical |
— |
|
|
|
— |
|
|
— |
|
|
|
— |
|
Industrial |
1.3 |
|
|
|
1.8 |
|
|
9.0 |
|
|
|
11.0 |
|
Total
Asia Pacific |
1.3 |
|
|
|
1.8 |
|
|
9.0 |
|
|
|
11.0 |
|
Total
revenues |
$ |
175.8 |
|
|
|
$ |
180.0 |
|
|
$ |
339.0 |
|
|
|
$ |
346.2 |
|
The
following details revenues by timing of recognition (in millions):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues |
|
Successor |
|
|
Predecessor |
|
Successor |
|
|
Predecessor |
|
Three
Months Ended June 30, |
|
|
Three
Months Ended June 30, |
|
Six
Months Ended June 30, |
|
|
Six
Months Ended June 30, |
|
2022 |
|
|
2021 |
|
2022 |
|
|
2021 |
Point
in time |
$ |
117.2 |
|
|
|
$ |
132.6 |
|
|
$ |
234.2 |
|
|
|
$ |
254.0 |
|
Over
time |
58.6 |
|
|
|
47.4 |
|
|
104.8 |
|
|
|
92.2 |
|
Total
revenues |
$ |
175.8 |
|
|
|
$ |
180.0 |
|
|
$ |
339.0 |
|
|
|
$ |
346.2 |
|
The
following details revenues by product category (in millions):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues |
|
Successor |
|
|
Predecessor |
|
Successor |
|
|
Predecessor |
|
Three
Months Ended June 30, |
|
|
Three
Months Ended June 30, |
|
Six
Months Ended June 30, |
|
|
Six
Months Ended June 30, |
|
2022 |
|
|
2021 |
|
2022 |
|
|
2021 |
Medical
segment: |
|
|
|
|
|
|
|
|
|
Medical |
$ |
66.8 |
|
|
|
$ |
52.1 |
|
|
$ |
126.9 |
|
|
|
$ |
103.6 |
|
Industrial
segment: |
|
|
|
|
|
|
|
|
|
Reactor
Safety and Control Systems |
34.7 |
|
|
|
42.7 |
|
|
65.5 |
|
|
|
79.6 |
|
Radiological
Search, Measurement, and Analysis Systems |
74.3 |
|
|
|
85.2 |
|
|
146.6 |
|
|
|
163.0 |
|
Total
revenues |
$ |
175.8 |
|
|
|
$ |
180.0 |
|
|
$ |
339.0 |
|
|
|
$ |
346.2 |
|
16.
Fair
Value Measurements
The
Company applies fair value accounting to all financial assets and liabilities that are recognized or disclosed at fair value in the consolidated
financial statements on a recurring basis. The fair value of the Company’s cash and cash equivalents, restricted cash, accounts
receivable, and other current assets and liabilities approximates their carrying amounts due to the relatively short maturity of these
items. The fair value of third-party notes payable approximates the carrying value because the interest rates are variable and reflect
market rates.
Fair
Value of Financial Instruments
The
Company categorizes assets and liabilities recorded at fair value in the Condensed Consolidated Balance Sheets based upon the level of
judgment associated with inputs used to measure their fair value. It is not practicable due to cost and effort for the Company to estimate
the fair value of notes issued to related parties primarily due to the nature of their terms relative to the entity’s capital structure.
Assets
and liabilities carried at fair value are valued and disclosed in one of the following three levels of the valuation hierarchy:
Level
1 –
Inputs are unadjusted quoted prices in active markets for identical assets or liabilities.
Level
2 – Inputs
are quoted prices in active markets for similar assets or liabilities or inputs that can be corroborated by observable market data for
substantially the full term of the assets or liabilities.
Level
3 – Inputs
are unobservable and require significant management judgment or estimation.
The
following table summarizes the financial assets and liabilities of the Company that are measured at fair value on a recurring basis (in
millions):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Successor |
|
Fair
Value Measurements at June 30, 2022 |
|
Level
1 |
|
Level
2 |
|
Level
3 |
Assets |
|
|
|
|
|
Cash,
cash equivalents, and restricted cash |
$ |
92.0 |
|
|
$ |
— |
|
|
$ |
— |
|
Discretionary
retirement plan |
3.1 |
|
|
0.9 |
|
|
— |
|
Liabilities |
|
|
|
|
|
Discretionary
retirement plan |
3.1 |
|
|
0.9 |
|
|
— |
|
Public
warrants |
19.7 |
|
|
— |
|
|
— |
|
Private
placement warrants |
— |
|
|
8.9 |
|
|
— |
|
|
|
|
|
|
|
|
Fair
Value Measurements at December 31, 2021 |
|
Level
1 |
|
Level
2 |
|
Level
3 |
Assets |
|
|
|
|
|
Cash,
cash equivalents, and restricted cash |
$ |
85.3 |
|
|
$ |
— |
|
|
$ |
— |
|
Discretionary
retirement plan |
3.7 |
|
|
0.8 |
|
|
— |
|
Liabilities |
|
|
|
|
|
Discretionary
retirement plan |
3.7 |
|
|
0.8 |
|
|
— |
|
Public
warrants |
46.9 |
|
|
— |
|
|
— |
|
Private
placement warrants |
— |
|
|
21.2 |
|
|
— |
|
As
of June 30, 2022 and December 31, 2021, the fair value of Public Warrants issued in connection with GSAH's IPO have been measured
based on the listed market price of such Public Warrants, a Level 1 measurement.
As
the transfer of Private Placement Warrants to anyone who is not a permitted transferee would result in the Private Placement Warrants
having substantially the same terms as the Public Warrants, we determined that the fair value of each Private Placement Warrant is equivalent
to that of each Public Warrant. The determination of the fair value of the warrant liability may be subject to change as more current
information becomes available and accordingly the actual results could differ significantly. Derivative warrant liabilities are classified
as non-current liabilities as their liquidation is not reasonably expected to require the use of current assets or require the creation
of current liabilities.
For
the six months ended June 30, 2022, the Company recognized an unrealized gain resulting from a decrease in the fair value of the
warrant liabilities of $39.5 million,
which is presented in the Condensed Consolidated Statements of Operations as change in fair value of warrant liabilities.
17.
Loss
Per Share
A
reconciliation of the numerator and denominator used in the calculation of basic and diluted loss per common share is as follows (in millions,
except per share amounts):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Successor |
|
|
Predecessor |
|
Successor |
|
|
Predecessor |
|
Three
Months Ended June 30, |
|
|
Three
Months Ended June 30, |
|
Six
Months Ended June 30, |
|
|
Six
Months Ended June 30, |
|
2022 |
|
|
2021 |
|
2022 |
|
|
2021 |
Net
loss attributable to Mirion Technologies, Inc. (Successor) / Mirion Technologies (TopCo), Ltd. (Predecessor) shareholders |
$ |
(58.6) |
|
|
|
$ |
(53.9) |
|
|
$ |
(76.3) |
|
|
|
$ |
(94.6) |
|
Weighted
average common shares outstanding – basic and diluted |
180.992 |
|
|
|
6.621 |
|
|
180.884 |
|
|
|
6.596 |
|
Net
loss per common share attributable to Mirion Technologies, Inc. (Successor) / Mirion Technologies (TopCo), Ltd. (Predecessor) —
basic and diluted |
$ |
(0.32) |
|
|
|
$ |
(8.14) |
|
|
$ |
(0.42) |
|
|
|
$ |
(14.34) |
|
Anti-dilutive
employee share-based awards, excluded |
0.933 |
|
|
0.217 |
|
0.938 |
|
|
0.242 |
Net
loss per share of common stock is computed using the two-class method required for multiple classes of common stock and participating
securities based upon their respective rights to receive dividends as if all income for the period has been distributed. Basic loss per
share is computed by dividing loss available to common stockholders by the weighted average number of common shares outstanding, adjusted
for the outstanding non-vested shares. Diluted loss per share is computed by giving effect to all potentially dilutive securities outstanding
for the period using the treasury stock method or the if-converted method based on the nature of such securities. For periods in which
the Company reports net losses, diluted net loss per common share attributable to common stockholders is the same as basic net loss per
common share attributable to common stockholders, because potentially dilutive common shares are not assumed to have been issued if their
effect is anti-dilutive. The Company incurred a net loss for the three and six months ended June 30, 2022 and 2021, respectively;
therefore, none of the potentially dilutive common shares were included in the diluted share calculations for those periods as they would
have been anti-dilutive.
Successor Period
Upon the closing
of the Business Combination, the following classes of common stock were considered in the loss per share calculation.
Class
A Common Stock
Holders of shares
of our Class A common stock are entitled to one vote for each share held of record on all matters on which stockholders are entitled to
vote generally, including the election or removal of directors. The holders of our Class A common stock do not have cumulative voting
rights in the election of directors. Holders of shares of our Class A common stock are entitled to receive dividends when and if declared
by the Company's Board of Directors out of funds legally available therefor, subject to any statutory or contractual restrictions on the
payment of dividends and to any restrictions on the payment of dividends imposed by the terms of any outstanding preferred stock. Upon
our liquidation, dissolution or winding up and after payment in full of all amounts required to be paid to creditors and to the holders
of preferred stock having liquidation preferences, if any, the holders of shares of our Class A common stock will be entitled to receive
pro rata our remaining assets available for distribution. Class A common stock issued and outstanding is included in the Company’s
basic loss per share calculation, with the exception of Founder Shares discussed below.
Class
B Common Stock
Holders of shares
of our Class B common stock are entitled to one vote for each share held of record on all matters on which stockholders are entitled to
vote generally, including the election or removal of directors. If at any time the ratio at which shares of IntermediateCo Class B common
stock are redeemable or exchangeable for shares of our Class A common stock changes from one-for-one as the number of votes to which our
Class B common stockholders are entitled will be adjusted accordingly. The holders of our Class B common stock do not have cumulative
voting rights in the election of directors. Except for transfers to us or to certain permitted transferees set forth in the IntermediateCo
certificate of incorporation, paired interests may not be sold, transferred or otherwise disposed of.
Holders of shares
of our Class B common stock are not entitled to economic interests in us or to receive dividends or to receive a distribution upon our
liquidation or winding up. However, if IntermediateCo makes distributions to us other than solely with respect to our Class A common stock,
the holders of paired interests will be entitled to receive distributions pro rata in accordance with the percentages of their respective
shares of IntermediateCo Class B common stock.
Our Class B
common stock has voting rights but no economic interest in the Company and therefore are excluded from the calculation of basic and diluted
earnings per share.
Warrants
As described
above, the Company has outstanding warrants to purchase up to 27,249,879
shares of Class A common stock. One whole warrant entitles the holder thereof to purchase one share of Mirion Class A common stock at
a price of $11.50
per share. The Company’s warrants are not included in the Company’s calculation of basic loss per share and are excluded from
the calculation of diluted loss per share because their inclusion would be anti-dilutive.
Founder
Shares
Founder shares
are subject to certain vesting events and forfeit if a required vesting event does not occur within five years of the closing of the Business
Combination. The founder shares are subject to vesting in three equal tranches, based on the volume-weighted average price of our Class
A common stock being greater than or equal to $12.00,
$14.00
and $16.00
per share for any 20
trading days in any 30
consecutive trading day period. Holders of the founder shares are entitled to vote such founder shares and receive dividends and other
distributions with respect to such founder shares prior to vesting, but such dividends and other distributions with respect to unvested
founder shares will be set aside by the Company and shall only be paid to the holders of the founder shares upon the vesting of such founder
shares.
As the holders
of the founder shares are not entitled to participate in earnings unless the vesting conditions are met, the 18,750,000
founders shares have been excluded from the calculation of basic earnings per share. The founders shares are also excluded from the calculation
of diluted earnings per share because their inclusion would be anti-dilutive.
Stock-Based
Awards
Each stock-based
award represents the right to receive a Class A common stock upon vesting of the awards. Per ASC 260, Earnings Per Share ("EPS"), shares
issuable for little or no cash consideration upon the satisfaction of certain conditions (i.e. contingently issuable shares) should be
included in the computation of basic EPS as of the date that all necessary conditions have been satisfied. As such, any stock-based awards
such as RSUs that vest in the Successor Period will be included in the Company's basic loss per share calculations as of the date when
all necessary conditions are met.
Predecessor
Period
In the Predecessor
Periods presented, the rights, including the liquidation, dividend rights, sharing of losses, and voting rights of Mirion TopCo's A Ordinary
Shares B Ordinary Shares were identical. As the rights of both classes of shares were identical, the undistributed earnings are allocated
on a proportionate basis and the resulting net loss per share attributed to common stockholders is therefore the same for A Ordinary Shares
and B Ordinary Shares on an individual or combined basis.
The Company’s
participating securities included the Company’s non-vested A Ordinary Shares, as the holders were entitled to non-forfeitable dividend
rights in the event a dividend was paid on ordinary shares. The holders of non-vested A Ordinary Shares did not have a contractual obligation
to share in losses.
18.
Restructuring
The
Company incurs costs associated with restructuring initiatives intended to improve operating performance, profitability, and working capital
levels. Actions associated with these initiatives may include improving productivity, workforce reductions, and the consolidation of facilities.
As
of June 30, 2022, the Company has identified restructuring actions which will result in additional charges of approximately $0.7
million, primarily in the next 12 months.
The
Company’s restructuring expenses are comprised of the following (in millions):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Successor |
|
Three
Months Ended June 30, 2022 |
|
Cost
of revenue |
|
Selling,
general and administrative |
|
Total |
Severance
and employee costs |
$ |
0.1 |
|
|
$ |
0.4 |
|
|
$ |
0.5 |
|
Other(1) |
0.5 |
|
|
1.8 |
|
|
2.3 |
|
Total |
$ |
0.6 |
|
|
$ |
2.2 |
|
|
$ |
2.8 |
|
|
|
|
|
|
|
|
Six
Months Ended June 30, 2022 |
|
Cost
of revenue |
|
Selling,
general and administrative |
|
Total |
Severance
and employee costs |
$ |
0.2 |
|
|
$ |
1.3 |
|
|
$ |
1.5 |
|
Other(1) |
0.5 |
|
|
2.8 |
|
|
3.3 |
|
Total |
$ |
0.7 |
|
|
$ |
4.1 |
|
|
$ |
4.8 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Predecessor |
|
Three
Months Ended June 30, 2021 |
|
Cost
of revenue |
|
Selling,
general and administrative |
|
Total |
Severance
and employee costs |
$ |
0.3 |
|
|
$ |
0.8 |
|
|
$ |
1.1 |
|
Other(1) |
0.6 |
|
|
— |
|
|
0.6 |
|
Total |
$ |
0.9 |
|
|
$ |
0.8 |
|
|
$ |
1.7 |
|
|
|
|
|
|
|
|
Six
Months Ended June 30, 2021 |
(in
millions) |
Cost
of revenue |
|
Selling,
general and administrative |
|
Total |
Severance
and employee costs |
$ |
2.2 |
|
|
$ |
0.8 |
|
|
$ |
3.0 |
|
Other(1) |
0.6 |
|
|
0.1 |
|
|
0.7 |
|
Total |
$ |
2.8 |
|
|
$ |
0.9 |
|
|
$ |
3.7 |
|
(1)
Includes facilities, inventory write-downs, outside services, legal matters, and IT costs.
The
Company does not allocate restructuring charges to segment income; instead, these costs are included in Corporate & other.
The
following table summarizes the changes in the Company’s accrued restructuring balance, which are included in Accrued expenses and
other current liabilities in the accompanying Condensed Consolidated Balance Sheets (in millions).
|
|
|
|
|
|
Successor |
Balance
at December 31, 2021 |
$ |
1.4 |
|
Restructuring
charges |
4.8 |
|
Payments |
(4.4) |
|
Adjustments |
— |
|
Balance
at June 30, 2022 |
$ |
1.8 |
|
19.
Noncontrolling
Interests
On
October 20, 2021, Mirion Technologies, Inc. consummated its previously announced Business Combination pursuant to the Business Combination
Agreement.
Before the Closing
of the Business Combination, the Sellers had the option to elect to have their equity consideration issued as either shares of Class A
common stock or Paired Interests. The Sellers receiving shares of Class B common stock also received one
share of IntermediateCo Class B common stock per share of Class B common stock as a Paired Interest. Each of the shares of Class A common
stock and each Paired Interest were valued at $10.00
per share for purposes of determining the aggregate number of shares issued to the Sellers. Holders of shares of our Class B common stock
are entitled to one vote for each share held of record on all matters on which stockholders are entitled to vote generally, including
the election or removal of directors. If at any time the ratio at which shares of IntermediateCo Class B common stock are redeemable or
exchangeable for shares of the Company’s our Class A common stock changes from one-for-one, as the number of votes to which our
Class B common stockholders are entitled will be adjusted accordingly. The holders of our the Company’s Class B common stock do
not have cumulative voting rights in the election of directors. Except for transfers to us or to certain permitted transferees set forth
in the IntermediateCo certificate of incorporation, paired interests may not be sold, transferred or otherwise disposed of.
The holders
of IntermediateCo Class B common stock have the right to require IntermediateCo to redeem all or a portion of their IntermediateCo Class
B common stock for, at the Company’s election, (1) newly issued shares of the Company’s Class A common stock on a one-for-one
basis or (2) a cash payment equal to the product of the number of shares of IntermediateCo Class B common stock subject to redemption
and the arithmetic average of the closing stock prices for a share of the Company’s Class A common stock for each of three (3) consecutive
full trading days ending on and including the last full trading day immediately prior to the date of redemption (subject to customary
adjustments, including for stock splits, stock dividends and reclassifications). This redemption right became available upon the expiration
of certain lockup restrictions on April 18, 2022. During the three months ended June 30, 2022, 500,000
shares were converted from IntermediateCo Class B common stock to the Company's Class A common stock, resulting in a conversion of $4.9 million
from noncontrolling interests to common stock and additional paid-in capital.
At the Closing
Date, the Company owned 100%
of the voting shares (Class A) of IntermediateCo and approximately 96%
of the non-voting Class B shares of IntermediateCo. The Company recognized a noncontrolling interest for the 8,560,540
shares, representing approximately 4%
of the non-voting Class B shares, of IntermediateCo that are not attributable to the Company. After the conversion in the current quarter,
the Company recognized a noncontrolling interest for the 8,060,540
shares, representing the 3.9%
of the non-voting Class B shares of IntermediateCo, that are not attributable to the Company.
As
of June 30, 2022, noncontrolling interest was $78.7
million reflected in the Condensed Consolidated Statements of Stockholders’ Equity (Deficit).
20.
Subsequent
Events
The
Company conducted a review for subsequent events and determined that no subsequent events had occurred that would require accrual or additional
disclosures.
ITEM
2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
You
should read the following discussion and analysis of Mirion’s financial condition and results of operations together with the unaudited
condensed consolidated financial statements and related notes of Mirion Technologies, Inc. that are included elsewhere in this Quarterly
Report on Form 10-Q as well as our audited statements and the notes related thereto for the year ended December 31, 2021 that are included
in our Annual Report on Form 10-K. This discussion contains forward-looking statements based upon current expectations that involve risks
and uncertainties. Our actual results may differ materially from those anticipated in these forward-looking statements as a result of
various factors, including those set forth under the section entitled “Risk Factors” included in this Quarterly Report on
Form 10-Q as well as Annual Report on Form 10-K. Unless the context otherwise requires, references in this section to “we,”
“us,” “our,” “Mirion” and “the Company” refer to the business and operations of Mirion
Technologies TopCo, Ltd. and its consolidated subsidiaries prior to the Business Combination and to Mirion and its consolidated subsidiaries,
following the consummation of the Business Combination. Unless the context otherwise requires or unless otherwise specified, all dollar
amounts in this section are in millions.
Overview
We
are a global provider of products, services, and software that allow our customers to safely leverage the power of ionizing radiation
for the greater good of humanity through critical applications in the medical, nuclear and defense markets, as well as laboratories, scientific
research, analysis, and exploration.
We
provide dosimetry solutions for monitoring the total amount of radiation medical staff members are exposed to over time, radiation therapy
quality assurance solutions for calibrating and verifying imaging and treatment accuracy, and radionuclide therapy products for nuclear
medicine applications such as shielding, product handling, medical imaging furniture, and rehabilitation products. We provide robust,
field-ready personal radiation detection and identification equipment for defense applications and radiation detection and analysis tools
for power plants, labs, and research applications. Nuclear power plant product offerings are used for the full nuclear power plant lifecycle
including core detectors, essential measurement devices for new build, maintenance, decontamination and decommission, and equipment for
monitoring and control during fuel dismantling and remote environmental monitoring.
We
manage and report results of operations in two business segments: Medical and Industrial.
•Our
revenues were $175.8 million for the three months ended June 30, 2022 and $180.0 million for the three months ended June 30,
2021, of which 38.0% and 28.9% was generated in the Medical segment for the three months ended June 30, 2022 and 2021,
respectively, and 62.0% and 71.1% was generated in the Industrial segment for the three months ended June 30, 2022 and 2021,
respectively.
•Our
revenues were $339.0 million for the six months ended June 30, 2022 and $346.2 million for the six months ended June 30, 2021,
of which 37.4% and 29.9% was generated in the Medical segment for the six months ended June 30, 2022 and 2021,
respectively, and 62.6% and 70.1% was generated in the Industrial segment for the six months ended June 30, 2022 and 2021,
respectively.
•Backlog
(representing committed but undelivered contracts and purchase orders, including funded and unfunded government contracts) was $692.7
million and $747.5 million as of June 30,
2022, and
December 31, 2021, respectively.
The
Mirion Business Combination
The Business
Combination closed on October 20, 2021 (the “Closing Date”), and GS Acquisition Holdings Corp II ("GSAH") was renamed Mirion
Technologies, Inc. Our Class A common stock is listed on the New York Stock Exchange (the "NYSE") under the ticker symbol “MIR.”
The
Business Combination has been accounted for under ASC 805, Business Combinations. GSAH has been determined to be the accounting acquirer.
Mirion constitutes a business in accordance with ASC 805 and the Business Combination constitutes a change in control. Accordingly, the
Business Combination has been accounted for using the acquisition method. Under this method of accounting, Mirion is treated as the “acquired”
company for financial reporting purposes and our net assets are stated at fair value, with goodwill or other intangible assets recorded.
As
a result of the Business Combination, Mirion’s financial statement presentation distinguishes Mirion TopCo as the “Predecessor”
for periods prior to the closing of the Business Combination and Mirion Technologies, Inc. as the “Successor” for periods
after the closing of the Business Combination. As a result of the application of the acquisition method of accounting in the Successor
Period, the financial statements for the Successor Period are presented on a full
step-up
basis as a result of the Business Combination, and are therefore not comparable to the financial statements of the Predecessor Period
that are not presented on the same full step-up basis due to the Business Combination.
Key
Factors Affecting Our Performance
We
believe that our business and results of operations and financial condition may be impacted in the future by various trends and conditions,
including the following:
•Global
risk—Our
business depends in part on operations and sales outside the United States. Risks related to those international operations and sales
include new foreign investment laws, new export/import regulations, and additional trade restrictions (such as sanctions and embargoes).
New laws that favor local competitors could prevent our ability to compete outside the United States. Additional potential issues are
associated with the impact of these same risks on our suppliers and customers. If our customers or suppliers are impacted by these risk
factors, we may see the reduction or cancellation of customer orders, or interruptions in raw materials and components.
•Tariffs
or Sanctions—The
United States imposes tariffs on imports from China and other countries, which has resulted in retaliatory tariffs and restrictions implemented
by China and other countries. There are, at any given time, a multitude of ongoing or threatened armed conflicts around the world. As
one example, sanctions by the United States, the European Union, and other countries against Russian entities or individuals related to
the Russia-Ukraine conflict, along with any Russian retaliatory measures could increase our costs, adversely affect our operations, or
impact our ability to meet existing contractual obligations.
•Medical
end market trends—Growth
and operating results in our Medical segment are impacted by:
•Changes
to global regulatory standards, including new or expanded standards;
•Increased
focus on healthcare safety;
•Changes
to healthcare reimbursement;
•Potential
budget constraints in hospitals and other healthcare providers;
•Medical/lab
dosimetry growth supported by growing and aging demographics, increased number of healthcare professionals, and penetration of radiation
therapy/diagnostics; and
•Medical
radiation therapy quality assurance (“RT QA”) growth driven by growing and aging population demographics, low penetration
of RT QA technology in emerging markets, and increased adoption of advanced software and hardware solutions for improved outcomes and
administrative and labor efficiencies.
•Business
combinations—A
large driver of our historical growth has been the acquisition and integration of related businesses. Our ability to integrate, restructure,
and leverage synergies of these businesses will impact our operating results over time.
•Environmental
objectives of governments—Growth
and operating results in our Industrial segment are impacted by environmental policy decisions made by governments in the countries where
we operate. Our nuclear power customers may benefit from decarbonization efforts given the relatively low carbon footprint of nuclear
power to other existing energy sources. In addition, decisions by governments to build new power plants or decommission existing plants
can positively and negatively impact our customer base.
•Government
budgets—While
we believe that we are poised for growth from governmental customers in both of our segments, our revenues and cash flows from government
customers are influenced, particularly in the short-term, by budgetary cycles. This impact can be either positive or negative.
•Nuclear
new build projects—A
portion of our backlog is driven by contracts associated with the construction of new nuclear power plants. These contracts can be long-term
in nature and provide us with a strong pipeline for the recognition of future revenues in our Industrial segment. We perform our services
and provide our products at a fixed price for certain contracts. Fixed-price contracts carry inherent risks, including risks of losses
from underestimating costs, operational difficulties and other changes that may occur over the contract period. If our cost estimates
for a contract are inaccurate or if we do not execute the contract within our cost estimates, we may incur losses or the contract may
not be as profitable as we expected. In addition, even though some of our longer-term contracts contain price escalation provisions, such
provisions may not fully provide for cost increases, whether from inflation, the cost of goods and services to be delivered under such
contracts or otherwise.
•Research
and development—A
portion of our operating expenses is associated with research and development activities associated with the design of new products. Given
the specific design and application of certain of these products, there is some risk that these costs will not result in successful products
in the market. Further, the timing of these products can move and be challenging to predict.
•Financial
risks—Our
business and financial statements can be adversely affected by foreign currency exchange rates, changes in our tax rates (including as
a result of changes in tax laws) or income tax liabilities/assessments, changes in interest rates, recognition of impairment charges for
our goodwill or other intangible assets and fluctuations in the cost and availability of commodities.
•COVID-19—COVID-19
may affect revenue growth in certain of our businesses, primarily those serving our medical end markets, and it is uncertain how materially
COVID-19 will affect our global operations generally if these impacts were to persist or worsen over an extended period of time. The extent
and duration of the impacts are uncertain and dependent in part on customers returning to work and economic activity ramping up. The impact
of COVID-19 on our customers has affected our sales operations in certain ways, including increased customer disputes regarding orders,
delayed customer notices to proceed with production, delayed payment from customers and, on rare occasions, customers have refused to
pay for their orders entirely. Further, access to customer sites for sales was limited in some cases.
•The
Russia-Ukraine conflict—The
Russia-Ukraine conflict has impacted and may continue to impact us, including through increased inflation, limited availability of certain
commodities, supply chain disruption, disruptions to our global technology infrastructure, including cyberattacks, increased terrorist
activities, volatility or disruption in the capital markets, and delays or cancellations of customer projects.
Non-GAAP
Financial Measures
We report our
financial results in accordance with generally accepted accounting principles in the United States. (“GAAP”). However, management
believes certain non-GAAP financial measures provide investors and other users with additional meaningful information that should be considered
when assessing our ongoing performance. Management also uses these non-GAAP financial measures in making financial, operating, and planning
decisions, and in evaluating our performance. Non-GAAP financial measures should be viewed in addition to, and not as an alternative for,
our GAAP results. The non-GAAP financial measures we present may differ from similarly captioned measures presented by other companies.
Investors are encouraged to review the related GAAP financial measures and the reconciliation of these non-GAAP financial measures to
their most directly comparable GAAP financial measures, and not to rely on any single financial measure to evaluate our business.
We
use the non-GAAP financial measures “Adjusted revenues,” “Adjusted net (loss) income,” "Adjusted EPS," “EBITDA,”
“EBITA,” “Adjusted EBITDA, “Free Cash Flow,” and “Adjusted Free Cash Flow.” See the “Quarterly
Results of Operations” and “Cash flows” sections below for definitions of our non-GAAP financial measures and reconciliation
to their most directly comparable GAAP measures.
See
the "Basis of Presentation" section below
regarding the Successor and Predecessor periods. The
following tables present a reconciliation of certain non-GAAP financial measures for the three and six months ended June 30, 2022
(Successor) and for the three and six months ended June 30, 2021 (Predecessor).
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Successor |
|
|
Predecessor |
|
Three
Months Ended |
|
|
Three
Months Ended |
|
June
30, 2022 |
|
|
June
30, 2021 |
(In
millions, except per share amounts) |
Revenues |
|
Net
Income (Loss) |
|
|
Revenues |
|
Net
Income (Loss) |
Total
GAAP |
$ |
175.8 |
|
|
$ |
(59.3) |
|
|
|
$ |
180.0 |
|
|
$ |
(54.0) |
|
Revenue
reduction from purchase accounting |
— |
|
|
— |
|
|
|
3.7 |
|
|
3.7 |
|
Foreign
currency loss (gain), net |
|
|
3.3 |
|
|
|
|
|
1.1 |
|
Amortization
of acquired intangibles |
|
|
37.5 |
|
|
|
|
|
18.6 |
|
Stock-based
compensation expense |
|
|
8.5 |
|
|
|
|
|
— |
|
Change
in fair value of warrant liabilities |
|
|
(19.6) |
|
|
|
|
|
— |
|
Goodwill
impairment |
|
|
55.2 |
|
|
|
|
|
— |
|
Non-operating
expenses |
|
|
8.7 |
|
|
|
|
|
15.6 |
|
Tax
impact of adjustments above |
|
|
(9.9) |
|
|
|
|
|
(8.4) |
|
Adjusted |
$ |
175.8 |
|
|
$ |
24.4 |
|
|
|
$ |
183.7 |
|
|
$ |
(23.4) |
|
|
|
|
|
|
|
|
|
|
Adjusted
weighted average common shares |
|
|
180.992 |
|
|
|
|
|
n.m.(1) |
Dilutive
Potential Common Shares - RSU's |
|
|
0.031 |
|
|
|
|
|
Adjusted
weighted average common shares — diluted |
|
|
181.023 |
|
|
|
|
|
n.m |
|
|
|
|
|
|
|
|
|
Net
loss per common share attributable to Mirion Technologies, Inc. (Successor) |
|
|
$ |
(0.32) |
|
|
|
|
|
n.m |
Loss
attributable to noncontrolling interests |
|
|
(0.01) |
|
|
|
|
|
|
Foreign
currency (gain) loss, net |
|
|
0.02 |
|
|
|
|
|
|
Amortization
of acquired intangibles |
|
|
0.21 |
|
|
|
|
|
|
Stock-based
compensation expense |
|
|
0.05 |
|
|
|
|
|
|
Change
in fair value of warrant liabilities |
|
|
(0.11) |
|
|
|
|
|
|
Goodwill
impairment |
|
|
0.30 |
|
|
|
|
|
|
Non-operating
expenses |
|
|
0.05 |
|
|
|
|
|
|
Tax
impact of adjustments above |
|
|
(0.06) |
|
|
|
|
|
|
Adjusted
EPS |
|
|
$ |
0.13 |
|
|
|
|
|
n.m |
|
|
|
|
|
|
|
|
|
(1)
Note that n.m. stands for not meaningful. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Successor |
|
|
Predecessor |
|
Six
Months Ended |
|
|
Six
Months Ended |
|
June
30, 2022 |
|
|
June
30, 2021 |
(In
millions, except per share amounts) |
Revenues |
|
Net
Income (Loss) |
|
|
Revenues |
|
Net
Income (Loss) |
Total
GAAP |
$ |
339.0 |
|
|
$ |
(78.3) |
|
|
|
$ |
346.2 |
|
|
$ |
(94.7) |
|
Revenue
reduction from purchase accounting |
— |
|
|
— |
|
|
|
8.0 |
|
|
8.0 |
|
Cost
of revenues impact from inventory valuation purchase accounting |
|
|
6.3 |
|
|
|
|
|
4.7 |
|
Foreign
currency loss (gain), net |
|
|
4.8 |
|
|
|
|
|
(2.9) |
|
Amortization
of acquired intangibles |
|
|
76.3 |
|
|
|
|
|
37.2 |
|
Stock-based
compensation expense |
|
|
16.3 |
|
|
|
|
|
(0.1) |
|
Change
in fair value of warrant liabilities |
|
|
(39.5) |
|
|
|
|
|
— |
|
Goodwill
impairment |
|
|
55.2 |
|
|
|
|
|
— |
|
Non-operating
expenses |
|
|
18.1 |
|
|
|
|
|
31.7 |
|
Tax
impact of adjustments above |
|
|
(17.3) |
|
|
|
|
|
(17.4) |
|
Adjusted |
$ |
339.0 |
|
|
$ |
41.9 |
|
|
|
$ |
354.2 |
|
|
$ |
(33.5) |
|
|
|
|
|
|
|
|
|
|
Adjusted
weighted average common shares |
|
|
180.884 |
|
|
|
|
|
n.m.(1) |
Dilutive
Potential Common Shares - RSU's |
|
|
0.021 |
|
|
|
|
|
|
Adjusted
weighted average common shares — diluted |
|
|
180.905 |
|
|
|
|
|
n.m |
|
|
|
|
|
|
|
|
|
Net
loss per common share attributable to Mirion Technologies, Inc. (Successor) |
|
|
$ |
(0.42) |
|
|
|
|
|
n.m |
Loss
attributable to noncontrolling interests |
|
|
(0.01) |
|
|
|
|
|
|
Revenue
reduction from purchase accounting |
|
|
— |
|
|
|
|
|
|
Cost
of revenues impact from inventory valuation purchase accounting |
|
|
0.04 |
|
|
|
|
|
|
Foreign
currency (gain) loss, net |
|
|
0.03 |
|
|
|
|
|
|
Amortization
of acquired intangibles |
|
|
0.42 |
|
|
|
|
|
|
Stock-based
compensation expense |
|
|
0.09 |
|
|
|
|
|
|
Change
in fair value of warrant liabilities |
|
|
(0.22) |
|
|
|
|
|
|
Debt
extinguishment |
|
|
— |
|
|
|
|
|
|
Goodwill
impairment |
|
|
0.30 |
|
|
|
|
|
|
Non-operating
expenses |
|
|
0.10 |
|
|
|
|
|
|
Tax
impact of adjustments above |
|
|
(0.10) |
|
|
|
|
|
|
Adjusted
EPS |
|
|
$ |
0.23 |
|
|
|
|
|
n.m |
|
|
|
|
|
|
|
|
|
(1) Note that
n.m. stands for not meaningful. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Successor |
|
|
Predecessor |
(In
millions) |
Three
Months Ended June 30, 2022 |
|
|
Three
Months Ended June 30, 2021 |
Net
loss |
$ |
(59.3) |
|
|
|
$ |
(54.0) |
|
Interest
expense, net |
8.4 |
|
|
|
43.7 |
|
Income
tax (benefit) provision |
(7.4) |
|
|
|
14.4 |
|
Amortization |
37.5 |
|
|
|
18.6 |
|
EBITA |
$ |
(20.8) |
|
|
|
$ |
22.7 |
|
Depreciation
- Mirion Business Combination step-up |
1.7 |
|
|
|
— |
|
Depreciation
- all other |
5.6 |
|
|
|
6.8 |
|
EBITDA |
$ |
(13.5) |
|
|
|
$ |
29.5 |
|
Stock-based
compensation expense |
8.5 |
|
|
|
|
Change
in fair value of warrant liabilities |
(19.6) |
|
|
|
— |
|
Goodwill
impairment |
55.2 |
|
|
|
— |
|
Foreign
currency (gain) loss, net |
3.3 |
|
|
|
1.1 |
|
Revenue
reduction from purchase accounting |
— |
|
|
|
3.7 |
|
Non-operating
expenses(1)(2) |
8.7 |
|
|
|
15.6 |
|
Adjusted
EBITDA |
$ |
42.6 |
|
|
|
$ |
49.9 |
|
(1)Pre-tax
non-operating expenses of $8.7 million for the three months ended June 30, 2022 include $2.9 million in costs to achieve integration
and operational synergies, $2.9 million of restructuring costs, $1.4 million related to the Business Combination and incremental one-time
costs associated with becoming public, $1.0 million of costs to achieve information technology system integration and efficiency, and
$0.5 million of mergers and acquisition expenses.
(2)Pre-tax
non-operating expenses of $15.6 million for the three months ended June 30, 2021 include $8.6 million related to the Business Combination
and incremental public company costs, $3.6 million in costs to achieve integration and operational synergies, $1.9 million of restructuring
costs, and $1.5 million of costs to achieve information technology system integration and efficiency.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Successor |
|
|
Predecessor |
(In
millions) |
Six
Months Ended June 30, 2022 |
|
|
Six
Months Ended June 30, 2021 |
Net
loss |
$ |
(78.3) |
|
|
|
$ |
(94.7) |
|
Interest
expense, net |
16.3 |
|
|
|
86.8 |
|
Income
tax (benefit) provision |
(11.5) |
|
|
|
7.3 |
|
Amortization |
76.3 |
|
|
|
37.2 |
|
EBITA |
$ |
2.8 |
|
|
|
$ |
36.6 |
|
Depreciation
- Mirion Business Combination step-up |
3.3 |
|
|
|
— |
|
Depreciation
- all other |
10.2 |
|
|
|
11.9 |
|
EBITDA |
$ |
16.3 |
|
|
|
$ |
48.5 |
|
Stock-based
compensation expense |
16.3 |
|
|
|
|
Change
in fair value of warrant liabilities |
(39.5) |
|
|
|
— |
|
Goodwill
impairment |
55.2 |
|
|
|
— |
|
Foreign
currency (gain) loss, net |
4.8 |
|
|
|
(2.9) |
|
Revenue
reduction from purchase accounting |
— |
|
|
|
8.0 |
|
Cost
of revenues impact from inventory valuation purchase accounting |
6.3 |
|
|
|
4.7 |
|
Non-operating
expenses(1)(2) |
18.1 |
|
|
|
31.7 |
|
Adjusted
EBITDA |
$ |
77.5 |
|
|
|
$ |
89.9 |
|
(1)Pre-tax
non-operating expenses of $18.1 million for the six months ended June 30, 2022 include $6.5 million in costs to achieve integration
and operational synergies, $4.9 million of restructuring costs, $4.2 million related to the Business Combination and incremental one-time
costs associated with becoming public, $2.0 million of costs to achieve information technology system integration and efficiency, and
$0.5 million related to mergers and acquisition expenses.
(2)Pre-tax
non-operating expenses of $31.7 million for the six months ended June 30, 2021 include $14.2 million related to the Business Combination
and incremental public company costs, $8.6 million in costs to achieve integration and operational synergies, $4.2 million of restructuring
costs, $3.0 million of costs to achieve information technology system integration and efficiency, and $1.6 million of mergers and acquisition
expenses.
The
following tables present a reconciliation of non-GAAP Adjusted Revenue and Adjusted EBITDA by segment for the three months ended June 30,
2022 (Successor) and the three months ended June 30, 2021 (Predecessor):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three
Months Ended June 30, 2022 (Successor) |
(In
millions) |
Medical |
|
Industrial |
|
Corporate
& Other |
|
Consolidated |
Revenues |
$ |
66.8 |
|
|
$ |
109.0 |
|
|
$ |
— |
|
|
$ |
175.8 |
|
Revenue
reduction from purchase accounting |
— |
|
|
— |
|
|
— |
|
|
— |
|
Adjusted
Revenues |
$ |
66.8 |
|
|
$ |
109.0 |
|
|
$ |
— |
|
|
$ |
175.8 |
|
|
|
|
|
|
|
|
|
Income
from operations |
$ |
(0.1) |
|
|
$ |
(45.3) |
|
|
$ |
(29.2) |
|
|
$ |
(74.6) |
|
Amortization |
17.0 |
|
|
20.5 |
|
|
— |
|
|
37.5 |
|
Depreciation
- core |
3.5 |
|
|
1.9 |
|
|
0.2 |
|
|
5.6 |
|
Depreciation
- Mirion Business Combination step-up |
1.2 |
|
|
0.4 |
|
|
0.1 |
|
|
1.7 |
|
Stock-based
compensation |
0.2 |
|
|
0.3 |
|
|
8.0 |
|
|
8.5 |
|
Goodwill
impairment |
— |
|
|
55.2 |
|
|
— |
|
|
55.2 |
|
Non-operating
expenses |
— |
|
|
— |
|
|
8.4 |
|
|
8.4 |
|
Other
Income / Expense |
0.4 |
|
|
— |
|
|
(0.1) |
|
|
0.3 |
|
Adjusted
EBITDA |
$ |
22.2 |
|
|
$ |
33.0 |
|
|
$ |
(12.6) |
|
|
$ |
42.6 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three
Months Ended June 30, 2021 (Predecessor) |
(In
millions) |
Medical |
|
Industrial |
|
Corporate
& Other |
|
Consolidated |
Revenues |
$ |
52.1 |
|
|
$ |
127.9 |
|
|
$ |
— |
|
|
$ |
180.0 |
|
Revenue
reduction from purchase accounting |
3.7 |
|
|
— |
|
|
— |
|
|
3.7 |
|
Adjusted
Revenues |
$ |
55.8 |
|
|
$ |
127.9 |
|
|
$ |
— |
|
|
$ |
183.7 |
|
|
|
|
|
|
|
|
|
Income
from operations |
$ |
(0.4) |
|
|
$ |
29.9 |
|
|
$ |
(24.8) |
|
|
$ |
4.7 |
|
Amortization |
8.9 |
|
|
9.7 |
|
|
— |
|
|
18.6 |
|
Depreciation
- core |
3.9 |
|
|
2.6 |
|
|
0.3 |
|
|
6.8 |
|
Revenue
reduction from purchase accounting |
3.7 |
|
|
— |
|
|
— |
|
|
3.7 |
|
Non-operating
expenses |
— |
|
|
— |
|
|
16.1 |
|
|
16.1 |
|
Other
Income / Expense |
(0.1) |
|
|
0.1 |
|
|
— |
|
|
— |
|
Adjusted
EBITDA |
$ |
16.0 |
|
|
$ |
42.3 |
|
|
$ |
(8.4) |
|
|
$ |
49.9 |
|
The
following tables present a reconciliation of non-GAAP Adjusted Revenue and Adjusted EBITDA by segment for the six months ended June 30,
2022 (Successor) and the six months ended June 30, 2021 (Predecessor):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Six
Months Ended June 30, 2022 (Successor) |
(In
millions) |
Medical |
|
Industrial |
|
Corporate
& Other |
|
Consolidated |
Revenues |
$ |
126.9 |
|
|
$ |
212.1 |
|
|
$ |
— |
|
|
$ |
339.0 |
|
Revenue
reduction from purchase accounting |
— |
|
|
— |
|
|
— |
|
|
— |
|
Adjusted
Revenues |
$ |
126.9 |
|
|
$ |
212.1 |
|
|
$ |
— |
|
|
$ |
339.0 |
|
|
|
|
|
|
|
|
|
Income
from operations |
$ |
(3.6) |
|
|
$ |
(46.7) |
|
|
$ |
(57.9) |
|
|
$ |
(108.2) |
|
Amortization |
34.3 |
|
|
42.0 |
|
|
— |
|
|
76.3 |
|
Depreciation
- core |
6.1 |
|
|
3.8 |
|
|
0.3 |
|
|
10.2 |
|
Depreciation
- Mirion Business Combination step-up |
2.4 |
|
|
0.8 |
|
|
0.1 |
|
|
3.3 |
|
Cost
of revenues impact from inventory valuation purchase accounting |
— |
|
|
6.3 |
|
|
— |
|
|
6.3 |
|
Stock-based
compensation |
0.3 |
|
|
0.4 |
|
|
15.6 |
|
|
16.3 |
|
Goodwill
impairment |
— |
|
|
55.2 |
|
|
— |
|
|
55.2 |
|
Non-operating
expenses |
— |
|
|
— |
|
|
17.8 |
|
|
17.8 |
|
Other
Income / Expense |
0.4 |
|
|
— |
|
|
(0.1) |
|
|
0.3 |
|
Adjusted
EBITDA |
$ |
39.9 |
|
|
$ |
61.8 |
|
|
$ |
(24.2) |
|
|
$ |
77.5 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Six
Months Ended June 30, 2021 (Predecessor) |
(In
millions) |
Medical |
|
Industrial |
|
Corporate
& Other |
|
Consolidated |
Revenues |
$ |
103.6 |
|
|
$ |
242.6 |
|
|
$ |
— |
|
|
$ |
346.2 |
|
Revenue
reduction from purchase accounting |
8.0 |
|
|
— |
|
|
— |
|
|
8.0 |
|
Adjusted
Revenues |
$ |
111.6 |
|
|
$ |
242.6 |
|
|
$ |
— |
|
|
$ |
354.2 |
|
|
|
|
|
|
|
|
|
Income
from operations |
$ |
(2.7) |
|
|
$ |
47.7 |
|
|
$ |
(49.2) |
|
|
$ |
(4.2) |
|
Amortization |
17.2 |
|
|
20.0 |
|
|
— |
|
|
37.2 |
|
Depreciation
- core |
6.4 |
|
|
5.1 |
|
|
0.4 |
|
|
11.9 |
|
Revenue
reduction from purchase accounting |
8.0 |
|
|
— |
|
|
— |
|
|
8.0 |
|
Cost
of revenues impact from inventory valuation purchase accounting |
4.7 |
|
|
— |
|
|
— |
|
|
4.7 |
|
Share-based
compensation |
— |
|
|
— |
|
|
(0.1) |
|
|
(0.1) |
|
Non-operating
expenses |
— |
|
|
— |
|
|
32.1 |
|
|
32.1 |
|
Other
Income / Expense |
— |
|
|
— |
|
|
0.3 |
|
|
0.3 |
|
Adjusted
EBITDA |
$ |
33.6 |
|
|
$ |
72.8 |
|
|
$ |
(16.5) |
|
|
$ |
89.9 |
|
Our
Business Segments
We
manage and report our business in two business segments: Medical and Industrial.
Medical
includes products and services for radiation therapy and personal dosimetry. This segment’s principal offerings include solutions
for calibrating and/or verifying imaging, treatment machine, patient treatment plan, and patient treatment accuracy; solutions for monitoring
the total amount of radiation medical staff members are exposed to over time; and products for nuclear medicine in radiation measurement,
shielding, product handling, medical imaging furniture and rehabilitation.
Industrial
includes products and services for defense, nuclear energy, laboratories and research and other industrial markets. This segment’s
principal offerings are:
•Reactor
Safety and Control Systems,
which includes radiation monitoring systems and reactor instrumentation and control systems that ensure the safe operation of nuclear
reactors and other nuclear fuel cycle facilities; and
•Radiological
Search, Measurement and Analysis Systems,
which includes solutions to locate, measure and perform in-depth scientific analysis of radioactive sources for radiation safety, security,
and scientific applications
Recent
Developments
Russia
and Ukraine
The
United States, the European Union, the United Kingdom and other governments have implemented major trade and financial sanctions against
Russia and related parties in response to Russia's invasion of Ukraine. We do business with Russian customers both within and outside
of Russia and with customers who have contracts with Russian counterparties. The conflict’s impact on the Company is predominantly
in our Industrial segment where the Company has certain projects involving Russian customers or other Russian counterparties. On May 2,
2022, one of our customers announced that it had terminated a contract with a Russian state-owned entity to build a nuclear power plant
in Finland. The contract represented a remaining performance obligation in our backlog of approximately $67 million, of which approximately
80% was scheduled to be recognized as revenue over the next five years. Due to the impact on our planned revenues from the cancellation,
an interim quantitative test of goodwill impairment for the RMS reporting unit was performed. The Company recorded a goodwill impairment
charge of $55.2 million as a result of the quantitative test. As of June 30, 2022, while we had not received any cancellation notices
for any other Russian based projects, we experienced delays in recognizing project revenue during the three and six months ended June 30,
2022 due to the trade and financial sanctions made to date. The remaining performance obligations in our backlog for Russian related projects
was $97.7 million at June 30, 2022. See further discussion in the "Results of Operations" section below. In addition, while none of these
customers have asked for advanced payment refunds, they could seek to recover these payments depending on future developments. The Company
will continue to monitor the social, political, regulatory and economic environment in Ukraine and Russia, and will consider actions as
appropriate.
Supply
Chain
The
global supply chain continued to be stressed by increased demand, along with pandemic-related and other global events that caused increased
disruptions to the Company during the three and six months ended June 30, 2022. The most notable impacts to the Company were delays
in sourcing key devices and components needed for our products, resulting in delays in revenue recognition, and increased costs in materials
and freight. The Company mitigated a portion of these cost impacts with price increases on certain products. While we experienced some
improvements in shipping delivery and associated labor availability during the three and six months ended June 30, 2022, the supply
chain disruption continues to be a challenge and a risk of negatively impacting our future operating margins.
Currency
Exchange Rates
On
a year-over-year basis, currency exchange rates negatively impacted reported sales by approximately 4.5% and 3.5% for the three and six-month
periods ended June 30, 2022, respectively, compared to the comparable periods of 2021, primarily due to the strengthening of the U.S.
dollar against most major currencies in 2022. If the currency exchange rates in effect as of June 30, 2022 were to prevail throughout
the remainder of 2022, currency exchange rates would decrease our estimated full year sales by approximately 3.7% on a year-over-year
basis. From June 30, 2022 through the date of this Quarterly Report on Form 10-Q, the U.S. dollar continued to strengthen compared to
other major currencies including the euro. Any further strengthening of the U.S. dollar against major currencies would adversely impact
the Company’s sales and results of operations for the remainder of the year, and any weakening of the U.S. dollar against major
currencies (e.g., euro, pound sterling) would positively impact our sales and results of operations for the remainder of the year.
Public
Company Costs
As
a public company listed on the NYSE, we expect to continue hiring additional staff and implementing new processes and procedures to address
requirements in connection with being a public company. To date, we have incurred and expect to continue to incur substantial expenses
for, among other things, directors’ and officers’ liability insurance, director fees, and additional internal and external
costs for investor relations, accounting, audit, legal and other functions.
Basis
of Presentation
Financial
information presented was derived from our historical consolidated financial statements and accounting records, and they reflect the historical
financial position, results of operations and cash flows of the business in conformity with U.S. GAAP for financial statements and pursuant
to the accounting and disclosure rules and regulations of the SEC. The consolidated financial statements include the accounts of the Company
and its wholly owned and majority-owned or controlled subsidiaries. For consolidated subsidiaries where our ownership is less than 100%,
the portion of the net income or loss allocable to noncontrolling interests is reported as “Income (Loss) attributable to noncontrolling
interests” in the Condensed Consolidated Statements of Operations. All intercompany accounts and transactions have been eliminated
in consolidation.
As a result
of the Business Combination, the Company’s financial statement presentation distinguishes Mirion TopCo as the “Predecessor”
through the Closing Date. The Company, which includes the combination of GSAH and Mirion subsequent to the Business Combination, is the
“Successor” for periods after the Closing Date. As a result of the application of the acquisition method of accounting in
the Successor Period, the financial statements for the Successor Period are presented on a full step-up basis as a result of the Business
Combination, and are therefore not comparable to the financial statements of the Predecessor Periods that are not presented on the same
full step-up basis due to the Business Combination.
Certain Factors
Affecting Comparability to Prior Period Financial Results
Prior to the
Business Combination, GSAH operated as a special purpose acquisition company formed for the purpose of effecting a merger, capital stock
exchange, asset acquisition, stock purchase, reorganization or similar business combination with one or more businesses or assets. As
a result, operations were minimal before the Business Combination and are not presented in the Predecessor Periods presented prior to
the Business Combination. After the Business Combination our results of operations are not directly comparable to historical results of
the operations for the periods presented, primarily because, in connection with the Business Combination, certain assets and liabilities
had fair value adjustments applied to the Predecessor’s consolidated financial statements on the Closing Date, most notably:
•Inventory;
•Property,
plant, and equipment;
•Goodwill;
•Intangible
assets; and
•Taxes.
As a result,
historical results of operations and other financial data, as well as period-to-period comparisons of these results, may not be comparable
or indicative of future operating results or future financial condition.
Results
of Operations
For
the Successor Period Three Months Ended June 30,
2022
and the Predecessor Period Three Months Ended June 30,
2021
The following
tables summarizes our results of operations for the periods presented below (in millions):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Unaudited |
|
Successor |
|
|
Predecessor |
|
Three
Months Ended June 30, 2022 |
|
|
Three
Months Ended June 30, 2021 |
Revenues |
$ |
175.8 |
|
|
|
$ |
180.0 |
|
Cost
of revenues |
96.8 |
|
|
|
100.4 |
|
Gross
profit |
79.0 |
|
|
|
79.6 |
|
Selling,
general and administrative expenses |
91.0 |
|
|
|
66.7 |
|
Research
and development |
7.4 |
|
|
|
8.2 |
|
Goodwill
impairment |
55.2 |
|
|
|
— |
|
Loss
from operations |
(74.6) |
|
|
|
4.7 |
|
Interest
expense, net |
8.4 |
|
|
43.7 |
Foreign
currency loss (gain), net |
3.3 |
|
|
|
1.1 |
|
Change
in fair value of warrant liabilities - (gain)/loss |
(19.6) |
|
|
|
— |
|
Other
expense (income), net |
— |
|
|
|
(0.5) |
|
Loss
before benefit from income taxes |
(66.7) |
|
|
|
(39.6) |
|
(Benefit
from) provision for income taxes |
(7.4) |
|
|
|
14.4 |
|
Net
loss |
(59.3) |
|
|
|
(54.0) |
|
Loss
attributable to noncontrolling interests |
(0.7) |
|
|
|
(0.1) |
|
Net
loss attributable to stockholders |
$ |
(58.6) |
|
|
|
$ |
(53.9) |
|
Overview
Revenues
were $175.8 million for
the three months ended June 30, 2022 and
$180.0 million for
the three months ended June 30, 2021.
Our Medical
segment contributed $66.8 million and $52.1 million of revenues for the three months ended June 30, 2022 and 2021, respectively.
Our Industrial segment contributed $109.0 million and $127.9 million of revenues for the three months ended June 30, 2022 and 2021,
respectively. Gross
profit was $79.0 million and $79.6 million for the three months ended June 30,
2022 and 2021, respectively, resulting in a $0.6
million decrease from the three months ended June 30,
2021.
Net
loss was $59.3 million and $54.0 million for the three months ended June 30,
2022 and 2021, respectively. Our Medical segment contributed $0.1 million and $0.4 million losses from operations for the three
months ended June 30,
2022 and 2021, respectively. Our Industrial segment was responsible for a $45.3 million loss from operations and $29.9 million income
from operations for the three
months ended June 30,
2022 and 2021, respectively. The overall increase in net loss is primarily driven by the $55.2 million goodwill impairment charge in the
Industrial segment, increased amortization and depreciation expense from the impact of purchase accounting related to the fair values
of intangible assets and property, plant, and equipment for the Business Combination, higher selling, general and administrative costs
associated with stock compensation expense and costs associated with becoming a public company, and decreased segment gross profit. Offsetting
these decreases were reduced interest expenses and a $19.6 million gain from the change in fair value of warrant liabilities.
Revenues
Revenues
were $175.8 million for
the three months ended June 30, 2022
and $180.0 million for
the three months ended June 30, 2021.
Revenues decreased $4.2 million from the three months ended June 30,
2021.
Medical
segment revenues increased for the three months ended June 30, 2022 compared with the three months ended June 30, 2021 primarily
due to the results of acquisitions in the Medical segment (CIRS
and other
acquisitions), price increases, and organic growth. Also driving the increase was the impact of the deferred revenue fair value adjustment
for the Sun Nuclear Corporation ("SNC") acquisition, which reduced revenues for the three months ended June 30, 2021. Offsetting
the increase in Medical segment revenues period over period was the negative impact from foreign currency exchange.
Industrial
segment revenues decreased for
the three months ended
June 30,
2022 compared with the three months ended June 30, 2021 primarily
due to impacts from the Russia-Ukraine conflict, contract
execution timing,
supply chain issues,
and foreign
exchange rate fluctuations, offset by price increases.
Cost
of revenues
Cost
of revenues was $96.8 million for
the three months ended June 30, 2022
and $100.4 million for the three months ended June 30,
2021.
Cost of revenues decreased $3.6 million for
the three months ended June 30, 2022 as compared with the three months ended June 30, 2021.
Cost
of revenues related to the Medical segment increased $4.8 million period over period due to an increase in manufacturing supplies, materials,
and overhead costs in conjunction with the increase in revenues over the same period. Cost
of revenues related to acquisitions made in 2021 (CIRS) resulted in an incremental cost of revenues for the three months ended June 30,
2022. In addition, cost of revenues for the three months ended June 30, 2022 includes increased amortization and depreciation expenses
resulting from the Business Combination.
Cost
of revenues related to the Industrial segment decreased $7.2 million period over period. The decrease was primarily driven by a decrease
in manufacturing supplies, materials, and overhead costs related to the overall revenue decrease. Offsetting the decrease in Cost of revenues
were the increased amortization and depreciation expenses from the Business Combination.
Selling,
general and administrative expenses
Selling,
general and administrative (“SG&A”) expenses were $91.0 million for the three months ended June 30, 2022 and $66.7
million for the three months ended June 30, 2021, resulting in an increase of $24.3 million.
Our
Medical segment incurred higher SG&A expenses of $9.4 million for the three months ended June 30, 2022 compared with the three
months ended June 30, 2021. The increase was primarily due to the impact of the CIRS acquisition in the Medical segment and increased
amortization expense resulting from intangible assets acquired in the Business Combination. Additionally, the Medical segment incurred
incremental SG&A expenses related to stock awards issued under the 2021 Omnibus Incentive Plan (see Note 13,
Stock-Based Compensation,
to the condensed consolidated financial statements included elsewhere in this Quarterly Report on Form 10-Q).
Our Industrial
segment incurred higher SG&A expenses of $9.6 million for the three months ended June 30, 2022. The increase was primarily driven
by the increased amortization expense resulting from intangible assets acquired in the Business Combination and incremental stock compensation
expenses under the 2021 Omnibus Incentive Plan (see Note 13, Stock-Based
Compensation to
the condensed consolidated financial statements included elsewhere in this Quarterly Report on Form 10-Q).
Corporate
SG&A expenses were $27.8 million for the three months ended June 30, 2022 and $22.5 million for the three months ended June 30,
2021. The increase in SG&A expenses of $5.3 million was driven by an increase in stock-based compensation expense under the 2021 Omnibus
Incentive Plan (see Note 13,
Stock-Based Compensation to
the condensed consolidated financial statements included elsewhere in this Quarterly Report on Form 10-Q), an increase in compensation
expense, facility costs, and professional services mostly due to becoming a public company, offset by the decrease in other costs related
to company-wide initiatives (a reduction in legal and professional fees related to the Business Combination, offset by an increase in
restructuring costs).
Research
and development
Research
and development (“R&D”) expenses were $7.4 million for the three months ended June 30, 2022 and $8.2 million for
the three months ended June 30, 2021, resulting in a decrease of $0.8 million period over period. The decrease in R&D expense
was primarily a result of a reduction in R&D program spend in the Industrial segment, offset by a slight increase in R&D program
spend at Corporate and in the Medical segment for the three months ended June 30, 2022.
Goodwill
impairment
Goodwill
impairment charges were $55.2 million for the three months ended June 30, 2022. The Company concluded that a triggering event had
occurred in the RMS reporting unit of the Industrial segment as a result of the Russia-Ukraine conflict. Based on the quantitative test
for the RMS reporting unit, the Company determined that the carrying value exceeded the fair value. As such, the Industrial segment recognized
its best estimate of a non-cash impairment loss (see Note 7,
Goodwill and Intangible Assets
to the condensed consolidated financial statements included elsewhere in this Quarterly Report on Form 10-Q).
(Loss)
income from operations
Loss
from operations was $74.6 million for the three months ended June 30, 2022 compared with income from operations of $4.7 million for
the three months ended June 30, 2021. On a segment basis, loss from operations in the Medical segment for the three months ended
June 30, 2022 and 2021 was $0.1 million and $0.4 million, respectively, representing a decrease of $0.3 million period over period,
which includes $8.2 million and $3.7 million, respectively, in purchase accounting impacts described in revenues, cost of revenues, and
SG&A above. (Loss) income from operations in the Industrial segment for the three months ended June 30, 2022 and three months
ended June 30, 2021 was $(45.3) million and $29.9 million, respectively, representing a decrease of $75.2 million period over period
which includes $11.2 million in purchase accounting impacts described in cost of revenues and SG&A above for the three months ended
June 30, 2022. Corporate expenses were $29.2 million and $24.8 million for the three months ended June 30, 2022 and 2021, respectively,
representing a decrease in income from operations of $4.4 million. See “Business segments” and “Corporate and other”
below for further details.
Interest
expense, net
Interest
expense, net, was $8.4 million for the three months ended June 30, 2022 and $43.7 million for the three months ended June 30,
2021. $32.7 million of the decrease is a non-cash decrease in interest related to the Shareholder Notes which were paid in full in connection
with the closing of the Business Combination. $2.6 million is a decrease in interest due to lower interest rates associated with the 2021
Credit Agreement compared to 2019 Credit Facility which was paid in full in connection with the closing of the Business Combination. For
more information, see Note 8, Borrowings,
to the condensed consolidated financial statements included elsewhere in this Quarterly Report on Form 10-Q.
Foreign
currency loss, net
We
recorded a loss of $3.3 million for the three months ended June 30, 2022 and $1.1 million for the three months ended June 30,
2021 from foreign currency exchange. The change in net foreign currency losses is due to depreciation in European and Canadian local currencies
in relation to the U.S. dollar and its impact on the Company's foreign revenues.
Change
in fair value of warrant liabilities
We
recognized an unrealized gain of $19.6 million resulting from a decrease in the fair value of the Public Warrant and Private Placement
Warrant liabilities during the three months ended June 30, 2022. See Note 16, Fair
Value Measurements,
to the condensed consolidated financial statements included elsewhere in this Quarterly Report on Form 10-Q.
Income
taxes
Income
tax benefit was $7.4 million for the three months ended June 30, 2022 and provision for income taxes was $14.4 million for the three
months ended June 30, 2021. Income tax benefit in the three months ended June 30, 2022 differed from income tax provision in the
three months ended June 30, 2021, primarily due to the mix of earnings, certain adjustments for the Successor Period as a result of the
Business Combination, and valuation allowances in the Predecessor Period.
Business
segments
The
following provides detail for business segment results for the three months ended June 30, 2022 and 2021. Segment (loss) income from
operations includes revenues of the segment less expenses that are directly related to those revenues but excludes certain charges to
cost of revenues and SG&A expenses predominantly related to corporate costs, shared overhead and other costs related to restructuring
activities and costs to achieve operational initiatives, which are included in Corporate and Other in the table below. Interest expense,
loss on debt extinguishment, foreign currency loss (gain), net, and other expense (income), net, are not allocated to segments.
For reconciliations
of segment revenues and operating (loss) income to our consolidated results, see Note 15, Segment
Information,
to the consolidated financial statements included elsewhere in this Quarterly Report on Form 10-Q.
Medical
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Unaudited |
|
Successor |
|
|
Predecessor |
(In
millions) |
Three
Months Ended June 30, 2022 |
|
|
Three
Months Ended June 30, 2021 |
Revenues |
$ |
66.8 |
|
|
|
$ |
52.1 |
|
Loss
from operations |
$ |
(0.1) |
|
|
|
$ |
(0.4) |
|
Loss
from operations as a % of revenues |
(0.1) |
% |
|
|
(0.8) |
% |
Medical segment
revenues were $66.8 million for the three months ended June 30, 2022 and $52.1 million for the three months ended June 30, 2021,
which is an increase of $14.7 million. Revenues increased primarily due to the impact of acquisitions contributing $3.7 million (of which
$3.1 million by CIRS and $0.6 million by other acquisitions), the impact of prior year purchase accounting adjustment related to the SNC
acquisition which resulted in a revenue reduction of $3.7 million, and an increased revenue of $7.3 million due to price increases and
organic growth. Offsetting the increase in Medical segment revenues period over period was a negative foreign currency exchange impact
by approximately $0.6 million.
Loss
from operations, which excludes non-operational costs, was $0.1 million and $0.4 million for the three months ended June 30, 2022
and 2021, respectively, representing a decrease in loss from operations of $0.3 million. The decrease in loss from operations period over
period was largely due to increased revenues discussed above, offset by an increase in amortization and depreciation expenses of $8.2
million resulting from increased intangible assets and increased fair values of property, plant, and equipment from the Business Combination,
costs related to the CIRS business of $3.2 million, and stock compensation expenses of $0.2 million.
Industrial
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Unaudited |
|
Successor |
|
|
Predecessor |
(In
millions) |
Three
Months Ended June 30, 2022 |
|
|
Three
Months Ended June 30, 2021 |
Revenues |
$ |
109.0 |
|
|
|
$ |
127.9 |
|
(Loss)
Income from operations |
$ |
(45.3) |
|
|
|
$ |
29.9 |
|
(Loss)
Income from operations as a % of revenues |
(41.6) |
% |
|
|
23.4 |
% |
Industrial
segment revenues were $109.0 million for three months ended June 30, 2022 and $127.9 million for the three months ended June 30,
2021, representing a decrease of $18.9 million. The decrease is primarily driven by project execution timing of $7.2 million and
supply chain issues
and contract delays with an impact of $8.1 million, which includes the impacts
from the Russia-Ukraine conflict,
and foreign
exchange rate fluctuations of $8.1 million,
offset by $3.5 million from price increases and $1.0 million increase in other revenues.
Loss
from operations, which excludes non-operational costs, was $45.3 million for the three months ended June 30, 2022 and Income from
operations was $29.9 million for the three months ended June 30, 2021. Loss from operations, which excludes non-operational costs,
increased $75.2 million period over period driven primarily by the reduced revenues described above, the goodwill impairment charge of
$55.2 million recognized during three months ended June 30, 2022
and
higher amortization of $10.8 million related to the Business Combination purchase accounting. Offsetting the increase in the loss from
operations was a $1.3 million reduction in R&D program spend.
Corporate
and other
Corporate
and other costs include costs associated with our corporate headquarters located in Georgia, as well as centralized global functions including
Executive, Finance, Legal and Compliance, Human Resources, Technology, Strategy, and Marketing and other costs related to company-wide
initiatives (e.g., Business Combination transaction expenses, merger and acquisition activities, restructuring and other initiatives).
Corporate and
other costs were $29.2 million for the three months ended June 30, 2022 and $24.8 million for the three months ended June 30,
2021, which represents an increase of $4.4 million. The increase versus the comparable period was predominantly driven by an increase
in stock-based compensation expense of $8.0 million (see Note 13,
Stock-Based Compensation to
the consolidated financial statements included elsewhere in this Quarterly Report on Form 10-Q), an increase of $0.7 million in compensation
expense, a $1.9 million increase in facility costs and a $0.8 million increase in professional services mostly due to becoming a public
company, offset by a $6.9 million decrease in other costs related to company-wide initiatives including $7.2 million in legal and professional
fees related to Business Combination and $1.2 million in operations and information technology integrations, which were offset by the
increase of $1.0 million in restructuring costs and $0.5 million in merger and acquisition costs. For reconciliations of segment operating
income and corporate and other costs to our consolidated results, see Note 15,
Segment Information
to the condensed consolidated financial statements included elsewhere in this Quarterly Report on Form 10-Q.
For
the Successor Period Six Months Ended June 30, 2022 and the Predecessor Period Six Months Ended June 30, 2021
The
following tables summarizes our results of operations for the periods presented below (in millions):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Unaudited |
|
Successor |
|
|
Predecessor |
|
Six
Months Ended June 30, 2022 |
|
|
Six
Months Ended June 30, 2021 |
Revenues |
$ |
339.0 |
|
|
|
$ |
346.2 |
|
Cost
of revenues |
195.6 |
|
|
|
204.1 |
|
Gross
profit |
143.4 |
|
|
|
142.1 |
|
Selling,
general and administrative expenses |
181.9 |
|
|
|
127.1 |
|
Research
and development |
14.5 |
|
|
|
19.2 |
|
Goodwill
impairment |
55.2 |
|
|
|
— |
|
Loss
from operations |
(108.2) |
|
|
|
(4.2) |
|
Interest
expense, net |
16.3 |
|
|
|
86.8 |
|
Foreign
currency loss (gain), net |
4.8 |
|
|
|
(2.9) |
|
Change
in fair value of warrant liabilities - (gain)/loss |
(39.5) |
|
|
|
— |
|
Other
expense (income), net |
— |
|
|
|
(0.7) |
|
Loss
before benefit from income taxes |
(89.8) |
|
|
|
(87.4) |
|
Benefit
from income taxes |
(11.5) |
|
|
|
7.3 |
|
Net
loss |
(78.3) |
|
|
|
(94.7) |
|
Loss
attributable to noncontrolling interests |
(2.0) |
|
|
|
(0.1) |
|
Net
loss attributable to stockholders |
$ |
(76.3) |
|
|
|
$ |
(94.6) |
|
Overview
Revenues
were $339.0 million for
the six months ended June 30, 2022 and
$346.2 million for
the six months ended June 30, 2021. Our Medical segment contributed $126.9 million and $103.6 million of revenues for the six months
ended June 30, 2022 and 2021, respectively. Our Industrial segment contributed $212.1 million and $242.6 million of revenues for
the six months ended June 30, 2022 and 2021, respectively. Gross profit was $143.4 million and $142.1 million for the
six
months ended June 30, 2022 and 2021, respectively, resulting in a $1.3 million increase from the six months ended June 30, 2021.
Net
loss was $78.3 million and $94.7 million for the six months ended June 30, 2022 and 2021, respectively. Our Medical segment contributed
$3.6 million and $2.7 million losses from operations for the six months ended June 30, 2022 and 2021, respectively. Our Industrial
segment was responsible for a $46.7 million loss from operations and $47.7 million income from operations for the six months ended June 30,
2022 and 2021, respectively. The overall decrease in net loss is primarily driven by increased revenues in the Medical segment, a reduction
in Interest expense and a $39.5 million gain from Change in fair value of warrant liabilities. Offsetting the increase was reduced revenues
in the Industrial segment, a $55.2 million goodwill impairment charge in the Industrial segment, increased amortization and depreciation
expense due to the impact of purchase accounting related to the fair values of intangible assets and property, plant, and equipment for
the Business Combination, and higher selling, general and administrative costs associated with stock compensation expense and costs associated
with becoming a public company.
Revenues
Revenues
were $339.0 million for the six months ended June 30, 2022 and $346.2 million for the six months ended June 30, 2021. Revenues
decreased $7.2 million from the six months ended June 30, 2021.
Medical
segment revenues increased for the six months ended June 30, 2022 compared with the six months ended June 30, 2021 primarily
due to the results of acquisitions in the Medical segment (CIRS and other acquisitions), price increases, and organic growth. Also driving
the increase was the impact of the deferred revenue fair value adjustment for the SNC acquisition, which reduced revenues for the six
months ended June 30, 2021. Offsetting the increase in Medical segment revenues period over period were the impact of supply chain
issues, which affected our shipments in the six months ended June 30, 2022 and a negative impact from foreign currency exchange.
Industrial
segment revenues decreased primarily due to impacts
from the Russia-Ukraine conflict, contract
execution timing, supply chain issues, and foreign exchange rate fluctuations, offset by price increases.
Cost
of revenues
Cost
of revenues was $195.6 million for the six months ended June 30, 2022 and $204.1 million for the six months ended June 30, 2021.
Cost of revenues decreased $8.5 million from the six months ended June 30, 2021.
Cost
of revenues related to the Medical segment increased $5.6 million period over period due to an increase in manufacturing supplies, materials,
and overhead costs in conjunction with an increase in operations and revenues over the same period. Cost of revenues related to acquisitions
made in 2021 (CIRS) resulted in an incremental cost of revenues for the six months ended June 30, 2022. In addition, cost of revenues
for the six months ended June 30, 2022 includes purchase accounting related to the fair value of inventory from the Business Combination
and increased amortization and depreciation expenses resulting from increased intangible assets and increased fair values of property,
plant, and equipment, respectively, from the Business Combination. Finally, cost of revenues for the six months ended June 30, 2021
includes costs from purchase accounting related to the fair value of inventory from previous acquisitions that no longer impact the six
months ended June 30, 2022.
Cost
of revenues related to the Industrial segment decreased $15.5 million period over period. The decrease was primarily driven by a decrease
in manufacturing supplies, materials, and overhead costs due to delays in contract execution related to the overall revenue decrease in
the Industrial segment. Offsetting the decrease in Cost of revenues were the increased amortization and depreciation expenses from the
Business Combination.
Selling,
general and administrative expenses
Selling,
general and administrative (“SG&A”) expenses were $181.9 million for the six months ended June 30, 2022 and $127.1
million for the six months ended June 30, 2021, resulting in an increase of $54.8 million.
Our
Medical segment incurred higher SG&A expenses of $17.3 million for the six months ended June 30, 2022. The increase was primarily
due to the impact of the CIRS acquisition in the Medical segment and increased amortization expense resulting from intangible assets acquired
in the Business Combination. Additionally, the Medical segment incurred incremental SG&A expenses related to stock awards issued under
the 2021 Omnibus Incentive Plan (see Note 13,
Stock-Based Compensation
to the condensed consolidated financial statements included elsewhere in this Quarterly Report on Form 10-Q).
Our Industrial
segment incurred higher SG&A expenses of $16.8 million for the six months ended June 30, 2022. The increase was primarily driven
by the increased amortization expense resulting from intangible assets acquired in the Business Combination and an incremental stock compensation
expenses under the 2021 Omnibus Incentive Plan (see Note 13, Stock-Based
Compensation
to the condensed consolidated financial statements included elsewhere in this Quarterly Report on Form 10-Q).
Corporate
SG&A expenses were $55.1 million for the six months ended June 30, 2022 and $34.4 million for the six months ended June 30,
2021. The higher SG&A expenses of $20.7 million were driven by an increase in stock-based compensation expense under the 2021 Omnibus
Incentive Plan (see Note 13,
Stock-Based Compensation, to
the condensed consolidated financial statements included elsewhere in this Quarterly Report on Form 10-Q), an increase in compensation
expense, facility costs, and professional services mostly due to becoming a public company, offset by the decrease in other costs related
to company-wide initiatives (a reduction in legal and professional fees related to the Business Combination, in operations and information
technology integrations, and in merger and acquisition costs, offset by the increase in restructuring costs).
Research
and development
Research
and development (“R&D”) expenses were $14.5 million for the six months ended June 30, 2022 and $19.2 million for
the three months ended June 30, 2021, resulting in a decrease of $4.7 million. The decrease in R&D expense was primarily a result
of a reduction in R&D program spend at Corporate and in the Industrial segment and a reorganization of personnel to non-R&D departments
in the Medical segment for the six months ended June 30, 2022.
Goodwill
impairment
Goodwill
impairment charges were $55.2 million for the six months ended June 30, 2022. The Company concluded that a triggering event had occurred
in the RMS reporting unit of the Industrial segment as a result of the Russia-Ukraine conflict. Based on the quantitative test for the
RMS reporting unit, the Company determined that the carrying value exceeded the fair value. As such, the Industrial segment recognized
its best estimate of a non-cash impairment loss (see Note 7,
Goodwill and intangible assets,
to the condensed consolidated financial statements included elsewhere in this Quarterly Report on Form 10-Q).
(Loss)
income from operations
Loss
from operations were $108.2 million and $4.2 million for the six months ended June 30, 2022 and 2021, respectively, which resulted
in an increased loss of $104.0 million. On a segment basis, loss from operations in the Medical segment for the six months ended June 30,
2022 and 2021 was $3.6 million and $2.7 million, respectively, representing a decrease of $0.9 million which includes $13.3 million and
$8.0 million, respectively, in purchase accounting impacts described in revenues, cost of revenues, and SG&A above. Loss from operations
in the Industrial segment for the six months ended June 30, 2022 was $46.7 million and income from operations for the six months
ended June 30, 2021 was $47.7 million, representing a decrease of $94.4 million which includes $28.2 million in purchase accounting impacts
described in cost of revenues and SG&A above, and the $55.2 million goodwill impairment charge. Corporate expenses were $57.9 million
and $49.2 million for the six months ended June 30, 2022 and 2021, respectively, representing a decrease in income from operations
of $8.7 million. See “Business segments” and “Corporate and other” below for further details.
Interest
expense, net
Interest
expense, net, was $16.3 million for the six months ended June 30, 2022 and $86.8 million for the six months ended June 30, 2021.
$64.9 million of the decrease is a non-cash decrease in interest related to the Shareholder Notes which were paid in full in connection
with the closing of the Business Combination. $5.6 million is a decrease in interest due to lower interest rates associated with 2021
Credit Agreement compared to 2019 Credit Facility which was paid in full in connection with the closing of the Business Combination. For
more information, see Note 8, Borrowings,
to the condensed consolidated financial statements included elsewhere in this Quarterly Report on Form 10-Q.
Foreign
currency loss, net
We
recorded a loss of $4.8 million for the six months ended June 30, 2022 and a gain of $2.9 million for the six months ended June 30,
2021 from foreign currency exchange. The change in net foreign currency losses is due to depreciation in European and Canadian local currencies
in relation to the U.S. dollar and its impact on the Company's foreign revenues.
Change
in fair value of warrant liabilities
We
recognized an unrealized gain of $39.5 million resulting from a decrease in the fair value of the Public Warrant and Private Placement
Warrant liabilities during the six months ended June 30, 2022. See Note 16, Fair
Value Measurements,
to the condensed consolidated financial statements included elsewhere in this Quarterly Report on Form 10-Q.
Income
taxes
Income tax benefit
was $11.5 million for the six months ended June 30, 2022 and provision for income taxes was $7.3 million for the six months ended
June 30, 2021. Income tax benefit in the six months ended June 30, 2022 differed from income tax provision in the six months ended
June 30, 2021, primarily due to the mix of earnings, certain adjustments for the Successor Period as a result of the Business Combination,
and valuation allowances in the Predecessor Period.
Business
segments
The
following provides detail for business segment results for the six months ended June 30, 2022 and 2021. Segment (loss) income from
operations includes revenues of the segment less expenses that are directly related to those revenues but excludes certain charges to
cost of revenues and SG&A expenses predominantly related to corporate costs, shared overhead and other costs related to restructuring
activities and costs to achieve operational initiatives, which are included in Corporate and Other in the table below. Interest expense,
loss on debt extinguishment, foreign currency loss (gain), net, and other expense (income), net, are not allocated to segments.
For reconciliations
of segment revenues and operating (loss) income to our consolidated results, see Note 15, Segment
Information,
to the consolidated financial statements included elsewhere in this Quarterly Report on Form 10-Q.
Medical
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Unaudited |
|
Successor |
|
|
Predecessor |
(In
millions) |
Six
Months Ended June 30, 2022 |
|
|
Six
Months Ended June 30, 2021 |
Revenues |
$ |
126.9 |
|
|
|
$ |
103.6 |
|
Loss
from operations |
$ |
(3.6) |
|
|
|
$ |
(2.7) |
|
Loss
from operations as a % of revenues |
(2.8) |
% |
|
|
(2.6) |
% |
Medical segment
revenues were $126.9 million for the six months ended June 30, 2022 and $103.6 million for the six months ended June 30, 2021,
which is an increase of $23.3 million. Revenues increased primarily due to the impact of acquisitions contributing $8.0 million (of which
$6.8 million by CIRS and $2.0 million by other acquisitions), the impact of prior year purchase accounting adjustment related to the SNC
acquisition which resulted in a revenue reduction of $8.0 million, and an increased revenue of $10.7 million due to price increases and
organic growth. Offsetting the increase in the Medical segment revenues period over period were a reduction in revenues due to the supply
chain issue by $2.3 million and a negative foreign currency exchange impact by approximately $1.1 million.
Loss
from operations, which excludes non-operational costs, was $3.6 million and $2.7 million for the six months ended June 30, 2022 and
June 30, 2021, respectively, representing an increase in loss from operations of $0.9 million. The increase in loss from operations
period over period was largely due to an increase in amortization and depreciation expenses of $13.3 million resulting from increased
intangible assets and increased fair values of property, plant, and equipment, respectively, from the Business Combination, costs related
to CIRS business ($7.4 million), and stock compensation expenses of $0.3 million. Offsetting the increase in loss from operations was
the increase in revenues described above.
Industrial
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Unaudited |
|
Successor |
|
|
Predecessor |
(In
millions) |
Six
Months Ended June 30, 2022 |
|
|
Six
Months Ended June 30, 2021 |
Revenues |
$ |
212.1 |
|
|
|
$ |
242.6 |
|
(Loss)
Income from operations |
$ |
(46.7) |
|
|
|
$ |
47.7 |
|
(Loss)
Income from operations as a % of revenues |
(22.0) |
% |
|
|
19.7 |
% |
Industrial
segment revenues were $212.1 million for six months ended June 30, 2022 and $242.6 million for the six months ended June 30,
2021, representing a decrease of $30.5 million. The decrease is primarily driven by delays caused by project execution timing of $14.8
million, supply chain issues and associated contract delays with an impact of $10.1 million, which includes the impacts
from the Russia-Ukraine conflict,
and foreign exchange rate fluctuations of $12.6 million, offset by $4.6 million price increases and $1.1 million increase in other revenues.
Loss
from operations, which excludes non-operational costs, was $46.7 million for the six months ended June 30, 2022 and Income from operations
was $47.7 million for the six months ended June 30, 2021. Loss from operations, which excludes non-operational costs, increased $94.4
million period over period driven primarily by the decrease in revenues described above, the goodwill impairment charge of $55.2 million
recognized during six months ended June 30, 2022, higher cost of revenues including $5.4 million of inventory step-up and higher
amortization of $22.0 million, both related to the Business Combination purchase accounting.
Corporate
and other
Corporate
and other costs include costs associated with our corporate headquarters located in Georgia, as well as centralized global functions including
Executive, Finance, Legal and Compliance, Human Resources, Technology, Strategy, and Marketing and other costs related to company-wide
initiatives (e.g., Business Combination transaction expenses, merger and acquisition activities, restructuring and other initiatives).
Corporate and
other costs were $57.9 million for the six months ended June 30, 2022 and $49.2 million for the six months ended June 30, 2021,
which represents an increase of $8.7 million. The increase versus the comparable period was predominantly driven by an increase in stock-based
compensation expense of $15.6 million (see Note 13,
Stock-Based Compensation, to
the condensed consolidated financial statements included elsewhere in this Quarterly Report on Form 10-Q) and an increase of $1.6 million
in compensation expense, a $3.3 million increase in facility costs and a $2.1 million increase in professional services mostly due to
becoming a public company, offset by a $13.6 million decrease in other costs related to company-wide initiatives ($10.0 million in legal
and professional fees related to Business Combination, $3.1 million in operations and information technology integrations, $1.1 million
in merger and acquisition costs, $0.1 million in expenses related to debt financing, offset by an increase of $0.7 million in restructuring
costs). For reconciliations of segment operating income and corporate and other costs to our consolidated results, see Note 15,
Segment Information,
to the condensed consolidated financial statements included elsewhere in this Quarterly Report on Form 10-Q.
Quarterly
Results of Operations
The
following table sets forth selected unaudited quarterly financial data for the current Successor quarter, our last seven completed fiscal
quarters (Predecessor) and for the transition periods from July 1, 2021 through October 19, 2021 (Predecessor Stub Period) and from October
20, 2021 through December 31, 2021 (Successor). The information for each of these periods reflects all adjustments that are of a normal,
recurring nature and that we consider necessary for a fair presentation of our operating results for such periods. The results of operations
presented should be read in conjunction with our unaudited consolidated financial statements and notes thereto appearing elsewhere in
this document and are not necessarily indicative of our operating results for any future period. Revenues for certain quarters/periods
are impacted by the capital spending patterns of government customers, which are influenced by budgetary considerations and driven by
timing of fiscal year-ends.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Successor |
|
|
Predecessor |
(In
millions) |
June
30, 2022 |
|
March
31, 2022 |
|
From
October 20, 2021 through December 31, 2021 |
|
|
From
July 1, 2021 through October 19, 2021 |
|
September
30, 2021 |
|
June
30, 2021 |
|
March
31, 2021 |
|
December
31, 2020 |
|
September
30, 2020 |
Revenues |
$ |
175.8 |
|
|
$ |
163.2 |
|
|
$ |
154.1 |
|
|
|
$ |
168.0 |
|
|
$ |
144.3 |
|
|
$ |
180.0 |
|
|
$ |
166.2 |
|
|
$ |
150.8 |
|
|
$ |
114.6 |
|
Adjusted
revenues(1)(2) |
$ |
175.8 |
|
|
$ |
163.2 |
|
|
$ |
156.4 |
|
|
|
$ |
172.5 |
|
|
$ |
148.0 |
|
|
$ |
183.7 |
|
|
$ |
170.5 |
|
|
$ |
150.8 |
|
|
$ |
114.6 |
|
Net
loss |
$ |
(59.3) |
|
|
$ |
(19.0) |
|
|
$ |
(23.0) |
|
|
|
$ |
(105.7) |
|
|
$ |
(46.7) |
|
|
$ |
(54.0) |
|
|
$ |
(40.7) |
|
|
$ |
(23.4) |
|
|
$ |
(40.4) |
|
Adjusted
net income (loss)(1)(3) |
$ |
24.4 |
|
|
$ |
17.5 |
|
|
$ |
25.6 |
|
|
|
$ |
(33.9) |
|
|
$ |
(20.1) |
|
|
$ |
(23.4) |
|
|
$ |
(10.1) |
|
|
$ |
(0.4) |
|
|
$ |
(20.9) |
|
Net
loss per common share attributable to Mirion Technologies, Inc. (Successor) |
$ |
(0.32) |
|
|
$ |
0.10 |
|
|
$ |
(0.12) |
|
|
|
N/A |
|
N/A |
|
N/A |
|
N/A |
|
N/A |
|
N/A |
Adjusted
EPS(1)(4) |
$ |
0.13 |
|
|
$ |
0.10 |
|
|
$ |
0.14 |
|
|
|
N/A |
|
N/A |
|
N/A |
|
N/A |
|
N/A |
|
N/A |
EBITA(1)(5) |
$ |
(20.8) |
|
|
$ |
23.6 |
|
|
$ |
8.4 |
|
|
|
$ |
(38.8) |
|
|
$ |
8.5 |
|
|
$ |
22.7 |
|
|
$ |
13.8 |
|
|
$ |
16.4 |
|
|
$ |
8.8 |
|
EBITDA(1)(5) |
$ |
(13.5) |
|
|
$ |
29.8 |
|
|
$ |
13.7 |
|
|
|
$ |
(32.6) |
|
|
$ |
13.6 |
|
|
$ |
29.5 |
|
|
$ |
18.8 |
|
|
$ |
21.0 |
|
|
$ |
13.1 |
|
Adjusted
EBITDA(1)(5) |
$ |
42.6 |
|
|
$ |
34.9 |
|
|
$ |
44.5 |
|
|
|
$ |
31.2 |
|
|
$ |
30.9 |
|
|
$ |
49.9 |
|
|
$ |
39.8 |
|
|
$ |
38.3 |
|
|
$ |
24.1 |
|
(1)Adjusted
revenues, Adjusted net (loss) income, Adjusted EPS, EBITA, EBITDA and Adjusted EBITDA are supplemental measures of our performance that
are not required by, or presented in accordance with, U.S. GAAP. Adjusted revenues, Adjusted net (loss) income, Adjusted EPS, EBITA, EBITDA,
and Adjusted EBITDA are included in this document because they are key metrics used by management to assess our financial performance.
We believe that these measures are useful because they provide investors with information regarding our operating performance that is
used by our management in its reporting and planning processes. These measures may not be comparable to similarly titled measures and
disclosures reported by other companies.
Adjusted
revenues are defined as U.S. GAAP revenues adjusted to remove the impact of purchase accounting on the recognition of deferred revenue.
We have acquired businesses whose net tangible assets include deferred revenue. In accordance with GAAP reporting requirements, we recorded
adjustments reducing deferred revenue under arrangements predating the business combination to fair value for all business combinations
occurring prior. Therefore, our GAAP revenues after the date of acquisition will not reflect the full amount of revenues that would have
been reported if the acquired deferred revenue was not written down to fair value. Therefore, Adjusted revenues reverses the impact of
this deferred revenue write-down to provide another view of the revenue run-rate in a given period and providing meaningful information
for comparative results in future periods.
Adjusted
net (loss) income is defined as U.S. GAAP net income adjusted for foreign currency gains and losses, amortization of acquired intangible
assets, the impact of purchase accounting on the recognition of deferred revenue, changes in the fair value of warrants, impact of goodwill
impairment, certain non-operating expenses (certain purchase accounting impacts related to revenues and inventory, restructuring and costs
to achieve operational synergies, merger and acquisition expenses and IT project implementation expenses), and income tax impacts of these
adjustments. Adjusted EPS is defined as adjusted net (loss) income divided by weighted average common shares outstanding — basic
and diluted.
EBITA
is defined as income before net interest expenses (including loss on debt extinguishment), income tax (benefit) provision, and amortization.
EBITDA is defined as income before net interest expense (including loss on debt extinguishment), income tax (benefit) provision, and depreciation
(including finance lease amortization) and amortization. EBITA and EBITDA are not terms defined under U.S. GAAP and do not purport to
be alternatives to net income as measures of operating performance or to cash flows from operating activities as measures of liquidity.
Additionally, EBITA and EBITDA are not intended to be measures of free cash flow available for management’s discretionary use as
they do not consider certain cash requirements such as interest payments, tax payments and debt service requirements.
Adjusted
EBITDA is defined as EBITDA excluding the items described in the table below. Adjusted EBITDA is used by management as a measure of operating
performance. We believe that the inclusion of supplementary adjustments to
EBITDA
applied in presenting Adjusted EBITDA is appropriate to provide additional information to investors about our results of operations that
management utilizes on an ongoing basis to assess our core operating performance.
EBITA,
EBITDA and Adjusted EBITDA may not be comparable to similarly titled measures used by other companies. You should not consider our EBITA,
EBITDA and Adjusted EBITDA as alternatives to operating income or net income, determined in accordance with U.S. GAAP.
(2)The
following table reconciles Adjusted revenues to the most directly comparable U.S. GAAP financial performance measure, which is revenues:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Successor |
|
|
Predecessor |
(In
millions) |
June
30, 2022 |
|
March
31, 2022 |
|
From
October 20, 2021 through December 31, 2021 |
|
|
From
July 1, 2021 through October 19, 2021 |
|
September
30, 2021 |
|
June
30, 2021 |
|
March
31, 2021 |
|
December
31, 2020 |
|
September
30, 2020 |
Revenues |
$ |
175.8 |
|
|
$ |
163.2 |
|
|
$ |
154.1 |
|
|
|
$ |
168.0 |
|
|
$ |
144.3 |
|
|
$ |
180.0 |
|
|
$ |
166.2 |
|
|
$ |
150.8 |
|
|
$ |
114.6 |
|
Revenue
reduction from purchase accounting |
— |
|
|
— |
|
|
2.3 |
|
|
|
4.5 |
|
|
3.7 |
|
|
3.7 |
|
|
4.3 |
|
|
— |
|
|
— |
|
Adjusted
revenues |
$ |
175.8 |
|
|
$ |
163.2 |
|
|
$ |
156.4 |
|
|
|
$ |
172.5 |
|
|
$ |
148.0 |
|
|
$ |
183.7 |
|
|
$ |
170.5 |
|
|
$ |
150.8 |
|
|
$ |
114.6 |
|
(3)The
following table reconciles Adjusted net income (loss) to the most directly comparable U.S. GAAP financial performance measure, which is
net loss:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Successor |
|
|
Predecessor |
(In
millions) |
Three
Months Ended June 30, 2022 |
|
Three
Months Ended March 31, 2022 |
|
From
October 20, 2021 through December 31, 2021 |
|
|
From
July 1, 2021 through October 19, 2021 |
|
September
30, 2021 |
|
June
30, 2021 |
|
March
31, 2021 |
|
December
31, 2020 |
|
September
30, 2020 |
Net
loss |
$ |
(59.3) |
|
|
$ |
(19.0) |
|
|
$ |
(23.0) |
|
|
|
$ |
(105.7) |
|
|
$ |
(46.7) |
|
|
$ |
(54.0) |
|
|
$ |
(40.7) |
|
|
$ |
(23.4) |
|
|
$ |
(40.4) |
|
Revenue
reduction from purchase accounting |
— |
|
|
— |
|
|
2.3 |
|
|
|
4.5 |
|
|
3.7 |
|
|
3.7 |
|
|
4.3 |
|
|
— |
|
|
— |
|
Cost
of revenues impact from inventory valuation purchase accounting |
— |
|
|
6.3 |
|
|
15.8 |
|
|
|
— |
|
|
— |
|
|
— |
|
|
4.7 |
|
|
0.5 |
|
|
— |
|
Foreign
currency loss (gain), net |
3.3 |
|
|
1.5 |
|
|
1.6 |
|
|
|
(0.6) |
|
|
(1.4) |
|
|
1.1 |
|
|
(4.0) |
|
|
8.2 |
|
|
8.1 |
|
Amortization
of acquired intangibles |
37.5 |
|
|
38.8 |
|
|
32.0 |
|
|
|
19.7 |
|
|
16.1 |
|
|
18.6 |
|
|
18.6 |
|
|
13.5 |
|
|
12.2 |
|
Stock/share-based
compensation |
8.5 |
|
|
7.8 |
|
|
5.3 |
|
|
|
9.3 |
|
|
— |
|
|
— |
|
|
(0.1) |
|
|
0.1 |
|
|
— |
|
Change
in fair value of warrant liabilities |
(19.6) |
|
|
(19.9) |
|
|
(1.2) |
|
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
Goodwill
impairment |
55.2 |
|
|
— |
|
|
— |
|
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
Debt
extinguishment |
— |
|
|
— |
|
|
— |
|
|
|
15.9 |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
Non-operating
expenses |
8.7 |
|
|
9.4 |
|
|
7.0 |
|
|
|
34.7 |
|
|
15.0 |
|
|
15.6 |
|
|
16.1 |
|
|
8.5 |
|
|
2.9 |
|
Tax
impact of adjustments above |
(9.9) |
|
|
(7.4) |
|
|
(14.2) |
|
|
|
(11.7) |
|
|
(6.8) |
|
|
(8.4) |
|
|
(9.0) |
|
|
(7.8) |
|
|
(3.7) |
|
Adjusted
net income (loss) |
$ |
24.4 |
|
|
$ |
17.5 |
|
|
$ |
25.6 |
|
|
|
$ |
(33.9) |
|
|
$ |
(20.1) |
|
|
$ |
(23.4) |
|
|
$ |
(10.1) |
|
|
$ |
(0.4) |
|
|
$ |
(20.9) |
|
Weighted
average common shares outstanding — basic and diluted |
180.992 |
|
|
180.992 |
|
|
180.773 |
|
|
|
N/A |
|
N/A |
|
N/A |
|
N/A |
|
N/A |
|
N/A |
Adjusted
EPS |
$ |
0.13 |
|
|
$ |
0.10 |
|
|
$ |
0.14 |
|
|
|
N/A |
|
N/A |
|
N/A |
|
N/A |
|
N/A |
|
N/A |
(4)The
following table reconciles Adjusted EPS to the most directly comparable U.S. GAAP financial performance measure, which is Net loss per
common share attributable to Mirion Technologies, Inc. (Successor):
|
|
|
|
|
|
|
|
|
|
|
|
|
Successor* |
(Amounts
per share, except for outstanding shares in millions) |
Three
Months Ended June 30, 2022 |
Three
Months Ended March 31, 2022 |
From
October 20, 2021 through December 31, 2021 |
Net
loss per common share attributable to Mirion Technologies, Inc. (Successor) |
$ |
(0.32) |
|
$ |
(0.10) |
|
$ |
(0.12) |
|
Loss
attributable to noncontrolling interests |
(0.01) |
|
(0.01) |
|
(0.01) |
|
Revenue
reduction from purchase accounting |
— |
|
— |
|
0.01 |
|
Cost
of revenues impact from inventory valuation purchase accounting |
— |
|
0.04 |
|
0.09 |
|
Foreign
currency loss (gain), net |
0.02 |
|
0.01 |
|
0.01 |
|
Amortization
of acquired intangibles |
0.21 |
|
0.22 |
|
0.18 |
|
Stock-based
compensation |
0.05 |
|
0.04 |
|
0.03 |
|
Change
in fair value of warrant liabilities |
(0.11) |
|
(0.11) |
|
(0.01) |
|
Goodwill
impairment |
0.30 |
|
0.00 |
0.00 |
Non-operating
expenses |
0.05 |
|
0.05 |
|
0.04 |
|
Tax
impact of adjustments above |
(0.06) |
|
(0.04) |
|
(0.08) |
|
Adjusted
EPS |
$ |
0.13 |
|
$ |
0.10 |
|
$ |
0.14 |
|
|
|
|
|
Weighted
average common shares outstanding — basic and diluted |
180.992 |
|
180.774 |
|
180.773 |
|
Dilutive
Potential Common Shares - RSU's |
0.031 |
— |
|
0.003 |
|
Adjusted
weighted average common shares — diluted |
181.023 |
|
180.774 |
|
180.776 |
|
*
Note that Predecessor quarters have not been presented as Adjusted EPS is not meaningful for periods prior to the Business Combination
due to the change in the capital structure.
(5)The
following table reconciles EBITA, EBITDA and Adjusted EBITDA to the most directly comparable U.S. GAAP financial performance measure,
which is net loss:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Successor |
|
|
Predecessor |
(In
millions) |
June
30, 2022 |
|
March
31, 2022 |
|
From
October 20, 2021 through December 31, 2021 |
|
|
From
July 1, 2021 through October 19, 2021 |
|
September
30, 2021 |
|
June
30, 2021 |
|
March
31, 2021 |
|
December
31, 2020 |
|
September
30, 2020 |
Net
loss |
$ |
(59.3) |
|
|
$ |
(19.0) |
|
|
$ |
(23.0) |
|
|
|
$ |
(105.7) |
|
|
$ |
(46.7) |
|
|
$ |
(54.0) |
|
|
$ |
(40.7) |
|
|
$ |
(23.4) |
|
|
$ |
(40.4) |
|
Interest
expense, net |
8.4 |
|
|
7.9 |
|
|
6.2 |
|
|
|
52.8 |
|
|
43.8 |
|
|
43.7 |
|
|
43.0 |
|
|
38.5 |
|
|
38.0 |
|
Income
tax (benefit) provision |
(7.4) |
|
|
(4.1) |
|
|
(6.8) |
|
|
|
(5.6) |
|
|
(4.7) |
|
|
14.4 |
|
|
(7.1) |
|
|
(12.2) |
|
|
(1.0) |
|
Amortization |
37.5 |
|
|
38.8 |
|
|
32.0 |
|
|
|
19.7 |
|
|
16.1 |
|
|
18.5 |
|
|
18.6 |
|
|
13.5 |
|
|
12.2 |
|
EBITA |
$ |
(20.8) |
|
|
$ |
23.6 |
|
|
$ |
8.4 |
|
|
|
$ |
(38.8) |
|
|
$ |
8.5 |
|
|
$ |
22.6 |
|
|
$ |
13.8 |
|
|
$ |
16.4 |
|
|
$ |
8.8 |
|
Depreciation |
7.3 |
|
|
6.2 |
|
|
5.3 |
|
|
|
6.2 |
|
|
5.1 |
|
|
6.9 |
|
|
5.0 |
|
|
4.6 |
|
|
4.3 |
|
EBITDA |
$ |
(13.5) |
|
|
$ |
29.8 |
|
|
$ |
13.7 |
|
|
|
$ |
(32.6) |
|
|
$ |
13.6 |
|
|
$ |
29.5 |
|
|
$ |
18.8 |
|
|
$ |
21.0 |
|
|
$ |
13.1 |
|
Stock
compensation expense |
8.5 |
|
|
7.8 |
|
|
5.3 |
|
|
|
9.3 |
|
|
— |
|
|
— |
|
|
(0.1) |
|
|
0.1 |
|
|
— |
|
Change
in fair value of warrant liabilities |
(19.6) |
|
|
(19.9) |
|
|
(1.2) |
|
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
Goodwill
impairment |
55.2 |
|
|
— |
|
|
— |
|
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
Debt
extinguishment |
— |
|
|
— |
|
|
— |
|
|
|
15.9 |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
Foreign
currency loss (gain), net |
3.3 |
|
|
1.5 |
|
|
1.6 |
|
|
|
(0.6) |
|
|
(1.4) |
|
|
1.1 |
|
|
(4.0) |
|
|
8.2 |
|
|
8.1 |
|
Revenue
reduction from purchase accounting |
— |
|
|
— |
|
|
2.3 |
|
|
|
4.5 |
|
|
3.7 |
|
|
3.7 |
|
|
4.3 |
|
|
— |
|
|
— |
|
Cost
of revenues impact from inventory valuation purchase accounting |
— |
|
|
6.3 |
|
|
15.8 |
|
|
|
— |
|
|
— |
|
|
— |
|
|
4.7 |
|
|
0.5 |
|
|
— |
|
Non-operating
expenses |
8.7 |
|
|
9.4 |
|
|
7.0 |
|
|
|
34.7 |
|
|
15.0 |
|
|
15.6 |
|
|
16.1 |
|
|
8.5 |
|
|
2.9 |
|
Adjusted
EBITDA |
$ |
42.6 |
|
|
$ |
34.9 |
|
|
$ |
44.5 |
|
|
|
$ |
31.2 |
|
|
$ |
30.9 |
|
|
$ |
49.9 |
|
|
$ |
39.8 |
|
|
$ |
38.3 |
|
|
$ |
24.1 |
|
Liquidity
and Capital Resources
Overview
of Liquidity
Our
primary future cash needs relate to working capital, operating activities, capital spending, strategic investments, and debt service.
Mirion
management believes that net cash provided by operating activities, augmented by long-term debt arrangements, will provide adequate liquidity
for the next 12 months of independent operations, as well as the resources necessary to invest for growth in existing businesses and manage
its capital structure on a short- and long-term basis. Access to capital and availability of financing on acceptable terms in the future
will be affected by many factors, including our credit rating, economic conditions, and the overall liquidity of capital markets. There
can be no assurance of continued access to financing from the capital markets on acceptable terms or at all.
At
June 30, 2022 and December 31, 2021 we had $90.6 million and $84.0 million, respectively, in cash and cash equivalents, which
include amounts held by entities outside of the United States of approximately $68.0 million and $69.5 million, respectively, primarily
in Europe and Canada. Non-U.S. cash is generally available for repatriation without legal restrictions, subject to certain taxes, mainly
withholding taxes. We are asserting indefinite reinvestment of cash for non-
U.S.
subsidiaries. The Company has alternative repatriation options other than dividends should the need arise. The 2021 Credit Agreement provides
for up to $90.0 million of revolving borrowings.
There is a discussion
in Note 8, Borrowings,
of the condensed consolidated financial statements included elsewhere in this Form 10-Q of the long-term debt arrangements issued by Mirion.
For more information on our lease commitments, See Note 9, Leased
Assets, of
the condensed consolidated financial statements and for other commitments and contingencies, see Note 10, Commitments
and Contingencies
of the condensed consolidated financial statements, included elsewhere in this Quarterly Report on Form 10-Q.
Debt
Profile
2021
Credit Agreement
On
the Closing Date, certain subsidiaries of the Company entered into a credit agreement (the “2021 Credit Agreement”) among
Mirion Technologies (HoldingSub2), Ltd., a limited liability company incorporated in England and Wales, as Holdings, Mirion Technologies
(US Holdings), Inc., as the Parent Borrower, Mirion Technologies (US), Inc., as the Subsidiary Borrower, the lending institutions party
thereto, Citibank, N.A., as the Administrative Agent and Collateral Agent and Goldman Sachs Lending Partners, Citigroup Global Markets
Inc., Jefferies Finance LLC and JPMorgan Chase Bank, N.A., as the Joint Lead Arrangers and Bookrunners. The 2021 Credit Agreement refinanced
and replaced an earlier credit facility (the "2019 Credit Facility").
The
2021 Credit Agreement provides for an $830.0 million senior secured first lien term loan facility and a $90.0 million senior secured revolving
facility (collectively, the “Credit Facilities”). Funds from the Credit Facilities are permitted to be used in connection
with the Business Combination and related transactions, to refinance the 2019 Credit Facility referred to above and for general corporate
purposes. The term loan facility is scheduled to mature on October 20, 2028 and the revolving facility is scheduled to expire and mature
on October 20, 2026. The agreement requires the payment of a commitment fee of 0.50% per annum for unused revolving commitments, subject
to stepdowns to 0.375% per annum and 0.25% per annum upon the achievement of specified leverage ratios. Any outstanding letters of credit
issued under the 2021 Credit Agreement reduce the availability under the revolving line of credit.
The
2021 Credit Agreement is secured by a first priority lien on the equity interests of the Parent Borrower owned by Holdings and substantially
all of the assets (subject to customary exceptions) of the borrowers and the other guarantors thereunder. Interest with respect to the
facilities is based on, at the option of the borrowers, (i) a customary base rate formula for borrowings in U.S. dollars or (ii) a floating
rate formula based on LIBOR (with customary fallback provisions described below) for borrowings in U.S. dollars, a floating rate formula
based on EURIBOR for borrowings in Euro or a floating rate formula based on SONIA for borrowings in Pounds Sterling, each as described
in the 2021 Credit Agreement with respect to the applicable type of borrowing. The 2021 Credit Agreement includes fallback language that
seeks to either facilitate an agreement with our lenders on a replacement rate for LIBOR in the event of its discontinuance or that automatically
replaces LIBOR with benchmark rates based on the Secured Overnight Financing Rate ("SOFR") or other benchmark replacement rates upon triggering
events. On July 1, 2022, the interest rate under the 2021 Credit Agreement increased by approximately 240 basis points to 5.65%, compared
with a rate of 3.25% as of June 30, 2022, due to the recent increases in LIBOR and will remain at this rate for the remainder of 2022.
The
2021 Credit Agreement contains customary representations and warranties as well as customary affirmative and negative covenants and events
of default. The negative covenants include, among others and in each case subject to certain thresholds and exceptions, limitations on
incurrence of liens, limitations on incurrence of indebtedness, limitations on making dividends and other distributions, limitations on
engaging in asset sales, limitations on making investments, and a financial covenant that the “First Lien Net Leverage Ratio”
(as defined in the 2021 Credit Agreement) as of the end of any fiscal quarter is not greater than 7.00 to 1.00 if on the last day of such
fiscal quarter certain borrowings outstanding under the revolving credit facility exceed 40% of the total revolving credit commitments
at such time. The covenants also contain limitations on the activities of Mirion Technologies (HoldingSub2), Ltd. as the “passive”
holding company. If any of the events of default occur and are not cured or waived, any unpaid amounts under the 2021 Credit Agreement
may be declared immediately due and payable, the revolving credit commitments may be terminated and remedies against the collateral may
be exercised.
Cash
flows
Six
months ended June 30, 2022 (Successor) compared to six months ended June 30, 2021 (Predecessor)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Unaudited |
|
Successor |
|
|
Predecessor |
(In
millions) |
Six
Months Ended June 30, 2022 |
|
|
Six
Months Ended June 30, 2021 |
Net
cash provided by operating activities |
$ |
28.0 |
|
|
|
$ |
33.7 |
|
Net
cash used in investing activities |
$ |
(14.5) |
|
|
|
$ |
(28.9) |
|
Net
cash used in financing activities |
$ |
(2.4) |
|
|
|
$ |
(9.9) |
|
Non-GAAP:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Unaudited |
|
|
|
|
|
Successor |
|
|
Predecessor |
(In
millions) |
|
|
|
|
Six
Months Ended June 30, 2022 |
|
|
Six
Months Ended June 30, 2021 |
Net
cash provided by operating activities |
|
|
|
|
$ |
28.0 |
|
|
|
$ |
33.7 |
|
Purchases
of property, plant, and equipment and badges |
|
|
|
|
(15.3) |
|
|
|
(13.9) |
|
Free cash flow(1) |
|
|
|
|
$ |
12.7 |
|
|
|
$ |
19.8 |
|
Cash
used for non-operating expenses |
|
|
|
|
10.6 |
|
|
|
21.2 |
|
Adjusted free
cash flow(1) |
|
|
|
|
$ |
23.3 |
|
|
|
$ |
41.0 |
|
(1)Free
cash flow and Adjusted free cash flow are supplemental measures of our performance that are not required by, or presented in accordance
with, U.S. GAAP. We believe that Free cash flow and Adjusted free cash flow are important because they provide management with measurements
of cash generated from operations that is available for payment obligations and investment opportunities, such as repaying debt and funding
acquisitions.
Free
cash flow is defined as U.S. GAAP net cash provided by operating activities adjusted to include the impact of purchases of property, plant,
and equipment and purchases of badges. Adjusted free cash flow is defined as Free cash flow adjusted to include the impact of cash used
to fund non-operating expenses (as previously defined). We believe that the inclusion of supplementary adjustments to Free cash flow applied
in presenting Adjusted free cash flow is appropriate to provide additional information to investors about our cash flows that management
utilizes on an ongoing basis to assess our ability to generate cash for use in acquisitions and other investing and financing activities.
Free
cash flow and Adjusted free cash flow may not be comparable to similarly titled measures used by other companies. You should not consider
our Free cash flow or Adjusted free cash flow as alternatives to net cash provided by (used for) operating activities in accordance with
U.S. GAAP.
Net
Cash Provided by Operating Activities
Net
cash provided by operating activities was $28.0 million for the six months ended June 30, 2022 (Successor) and $33.7 million
for the six months ended June 30, 2021 (Predecessor), representing a decrease of $5.7 million.
The
decrease is partially due to our net loss, adjusted for non-cash items, declining by $2.6 million. Net loss decreased by $16.4 million.
Non-cash add-backs to net income included a decrease of accrual of in-kind interest on notes payable to related parties by $64.0 million,
a decline in the fair value of warrant liabilities by $39.5 million, and a decline in deferred income taxes by $26.6 million, partially
offset by a $55.2 million increase in goodwill impairment, an increase in depreciation and amortization by $40.8 million, and a $16.5
million increase in stock compensation expense. Cash from working capital decreased by $3.1 million period over period. Within working
capital, accounts payable decreased by $6.0 million, costs in excess of billings decreased by $11.7 million, inventories decreased by
$20.8 million, and other liabilities decreased by $6.6 million, partially offset by accounts receivable increased by $37.3 million as
a result of higher billings.
Net
Cash Used in Investing Activities
Net
cash used in investing activities was $14.5 million for the six months ended June 30, 2022 (Successor) and $28.9 million for the
six months ended June 30, 2021 (Predecessor). The difference is driven primarily by the payment of deferred consideration of $15.0
million related to the SNC acquisition during the six months ended June 30, 2021. Additionally, cash provided from the sale of property,
plant and equipment of $0.8 million offset by $1.4 million increase of purchases of property, plant, and equipment and badges in the six
months ended June 30, 2022.
Net
Cash Used in Financing Activities
Net
cash used in financing activities was $2.4 million during the six months ended June 30, 2022 (Successor) and $9.9 million during
the six months ended June 30, 2021 (Predecessor). The decrease of $7.8 million primarily relates to a decline in principal repayments
due to a change in debt structure.
Critical
Accounting Policies and Estimates
Our
consolidated financial statements are prepared in accordance with U.S. GAAP. The preparation of these financial statements requires management
to make estimates and assumptions that affect the reported amounts of assets, liabilities, revenues, costs and expenses and related disclosures.
Such estimates are based on historical experience and on various other factors that management believes are reasonable under the circumstances,
the results of which form the basis for making judgments about the carrying value of assets and liabilities that are not readily apparent
from other sources. Actual results may differ from these judgments and estimates under different assumptions or conditions and any such
differences may be material.
During
the three months ended June 30, 2022, there were no material changes to our critical accounting policies and estimates from those
described under the heading “Management’s Discussion and Analysis of Financial Condition and Results of Operations-Critical
Accounting Policies and Estimates” in our Annual Report on Form 10-K.
Recent Accounting
Pronouncements
See Note 1,
Nature
of Business and Summary of Significant Accounting Policies
to our unaudited condensed financial statements included elsewhere in this Quarterly Report on Form 10-Q for more information.
ITEM
3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
Quantitative
and Qualitative Disclosures about Market Risk
We
have no material changes to the disclosures on this matter made in our Annual Report on Form 10-K for the periods ended June 30,
2022 and December 31, 2021.
ITEM
4. CONTROLS AND PROCEDURES
Evaluation
of Disclosure Controls and Procedures
Disclosure controls
and procedures are controls and other procedures that are designed to ensure that information required to be disclosed in our reports
filed or submitted under the Securities Exchange Act of 1934, as amended (the "Exchange Act") is recorded, processed, summarized and reported
within the time periods specified in the SEC’s rules and forms. Disclosure controls and procedures include, without limitation,
controls and procedures designed to ensure that material information required to be disclosed in our reports filed or submitted under
the Exchange Act is accumulated and communicated to our management, including our Chief Executive Officer and Chief Financial Officer,
as appropriate to allow timely decisions regarding required disclosure.
As required
by Rules 13a-15(e) and 15d-15(e) under the Exchange Act, our Chief Executive Officer and Chief Financial Officer carried out an evaluation
of the effectiveness of the design and operation of our disclosure controls and procedures as of June 30, 2022. Based upon their
evaluation, our Chief Executive Officer and Chief Financial Officer concluded that, as of June 30, 2022, our disclosure controls
and procedures (as defined in Rules 13a- 15(e) and 15d-15(e) under the Exchange Act) were effective.
Management recognizes
that any controls and procedures, no matter how well designed and operated, can provide only reasonable assurance of achieving their objectives
and management necessarily applies its judgement in evaluating the cost-benefit relationship of possible controls and procedures.
Changes in Internal
Control Over Financial Reporting
There were no
changes to our internal control over financial reporting (as such term is defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) during
the quarter ended June 30, 2022 that have materially affected, or are reasonably likely to materially affect, our internal control over
financial reporting.
PART
II - OTHER INFORMATION
ITEM
1. LEGAL PROCEEDINGS
Due to the nature
of our activities, we are at times subject to pending and threatened legal actions that arise out of the ordinary course of business.
For
information regarding legal proceedings and other claims in which we are involved, see “Note 10. Commitments and Contingencies,”
to the condensed consolidated financial statements included elsewhere in this Quarterly Report on Form 10-Q. The
disposition of any such currently pending or threatened matters is not expected to have a material effect on our business, results of
operations or financial condition. However, the results of legal actions cannot be predicted with certainty. Therefore, it is possible
that our business, results of operations and financial condition could be materially adversely affected in any particular period by the
unfavorable resolution of one or more legal actions. Regardless of the outcome, litigation can have an adverse impact on our business
because of defense and settlement costs, diversion of management resources and other factors. In addition, the expense of litigation and
the timing of this expense from period to period are difficult to estimate, subject to change and could adversely affect our consolidated
financial statements.
ITEM
1A. RISK FACTORS
In addition
to the other information set forth in this report, you should carefully consider the factors discussed in Part I, "Item 1A. Risk Factors"
in our Annual Report on Form 10-K for the year ended December 31, 2021 as further updated and supplemented below, which could materially
affect our business, results of operations, and financial condition. These risks are not the only risks facing our Company. Additional
risks and uncertainties not currently known to us, or that we currently deem to be immaterial, could also materially adversely affect
our business, financial condition or future results.
The
military conflict between Russia and Ukraine and the sanctions imposed as a result have adversely affected and may further adversely affect
our business, results of operations, and financial condition.
We
do business with Russian customers both within and outside of Russia and with customers who have contracts with Russian counterparties.
Uncertain geopolitical conditions, the invasion of Ukraine, sanctions and other potential impacts on this region’s economic environment
and currencies has caused demand for our products and services to fluctuate or customer projects to be delayed, impacted our ability to
supply or source products from this geographic region and restricted certain customers’ ability to satisfy obligations to us, and
we may experience further impacts as the conflict continues. On May 2, 2022, one of the Company's customers announced that it had terminated
a contract with a Russia state-owned entity to build a nuclear power plant in Finland, which termination had an impact on our goodwill
and our backlog (see Part I, Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations—Recent
Developments—Russia and Ukraine and Note 7,
Goodwill and Intangible Assets,
to the condensed consolidated financial statements, each included elsewhere in this Quarterly Report on Form 10-Q). In addition, we have
experienced and may continue to experience delays in revenue recognition due to export controls and other sanctions instituted to date.
Additional contracts or projects may be subject to delays or terminations as the situation evolves. In addition, while none of these customers
have asked for advanced payment refunds, they could seek to recover these payments depending on future developments. The Russian-Ukraine
conflict may also escalate or expand in scope and the broader consequences of this conflict cannot be predicted, nor can we predict the
conflict's ultimate impact on the global economy or our business, results of operations, and financial condition. The Russia-Ukraine conflict
has heightened other risks disclosed in our Annual Report on Form 10-K for the period ended December 31, 2021, including through increased
inflation, limited availability of certain commodities, supply chain disruption, disruptions to our global technology infrastructure,
including cyber-attacks, increased terrorist activities, volatility or disruption in the capital markets, and delays or cancellations
of customer projects, each of which could materially adversely affect our business, results of operations, and financial condition.
ITEM
2. UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS
Not applicable.
ITEM
3. DEFAULTS UPON SENIOR SECURITIES
None.
ITEM
4. MINE SAFETY DISCLOSURES
Not applicable.
ITEM
5. OTHER INFORMATION
Not applicable.
ITEM
6. EXHIBITS
1. Financial
Statements
See Index to
Consolidated Financial Statements appearing in Item 1 “Financial Statements and Supplementary Data” of this Annual Report.
2. Exhibits
The exhibits
listed on the accompanying Exhibit Index are filed or incorporated by reference as part of this Quarterly Report.
EXHIBIT
INDEX
|
|
|
|
|
|
Exhibit
Number |
Exhibit
Title |
3.1 |
|
3.2 |
|
10.1* |
|
31.1* |
|
31.2* |
|
32.1** |
|
32.2** |
|
101.INS* |
XBRL
Instance Document. |
101.SCH* |
XBRL
Taxonomy Extension Schema Document. |
101.CAL* |
XBRL
Taxonomy Extension Calculation Linkbase Document. |
101.DEF* |
XBRL
Taxonomy Extension Definition Linkbase Document. |
101.LAB* |
XBRL
Taxonomy Extension Label Linkbase Document. |
101.PRE* |
XBRL
Taxonomy Extension Presentation Linkbase Document. |
104 |
Cover
Page Interactive Data File (formatted as Inline XBRL and contained in Exhibit 101). |
|
|
|
|
|
|
* |
Filed herewith. |
** |
The
certifications furnished in Exhibits 32.1 and 32.2 hereto are deemed to accompany this Quarterly Report on Form 10-Q and will not be deemed
“filed” or purposes of Section 18 of the Securities Exchange Act of 1934, as amended, and are not to be incorporated by reference
into any of the Company’s filings under the Securities Act of 1933, as amended, irrespective of any general incorporation language
contained in such filing. |
SIGNATURES
Pursuant
to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the
undersigned, thereunto duly authorized.
|
|
|
|
|
|
|
|
|
Name |
Title |
Date |
|
|
|
/s/ Thomas
D. Logan
Thomas
D. Logan |
Chief Executive
Officer and Director
(principal
executive officer) |
July 29,
2022 |
|
|
|
/s/ Brian
Schopfer
Brian
Schopfer |
Chief Financial
Officer
(principal
financial officer) |
July 29,
2022 |
|
|
|
/s/ Christopher
Moore
Christopher
Moore |
Chief Accounting
Officer
(principal
accounting officer) |
July 29,
2022 |
MIRION
TECHNOLOGIES, INC.
2021 OMNIBUS INCENTIVE PLAN
PSU
GRANT NOTICE
Mirion
Technologies, Inc., a Delaware corporation (the “Company”),
pursuant to its 2021 Omnibus Incentive Plan (the “Plan”),
hereby grants to the individual listed below (the “Participant”)
an Award of performance-based RSUs (“PSUs”)
indicated below, which PSUs shall be subject to vesting based on specified performance goals set forth in Appendix 1 to the PSU Agreement
attached hereto as Exhibit
A (the “Agreement”)
and the Participant’s continued employment or service with the Company or, if different, the Affiliate employing or retaining the
Participant (the “Employer”),
as provided herein. This award of PSUs, together with any accumulated Dividend Equivalents as provided herein (the “Award”)
is subject to all of the terms and conditions as set forth herein, and in the Agreement and the Plan, each of which is incorporated herein
by reference. Unless otherwise defined herein, the terms defined in the Plan shall have the same defined meanings in this PSU Grant Notice
(the “Notice”)
and the Agreement.
|
|
|
|
|
|
Participant: |
|
Employee
ID: |
|
Grant
Date: |
|
Target
Number of PSUs: |
|
Maximum
Number of PSUs: |
|
Vesting
Schedule: |
The
PSUs under this Agreement will vest on the date that the Committee certifies the Company’s achievement of the Performance Goals
(as described below) following the final day of the Performance Period, subject to the Participant’s continued Service through the
date that the Committee certifies the Company’s achievement of the Performance Goals (unless otherwise set forth in Section 3 of
the Agreement). |
Performance
Period: |
The
Performance Period under this Agreement is the three (3)-year performance period that runs from April 1, 2022 to March 31, 2025. |
Performance
Goals: |
The
Performance Goals are set forth on Appendix 1 to Exhibit A. |
THE
PARTICIPANT IS REQUIRED TO ACCEPT THIS AWARD ELECTRONICALLY BY ACCESSING THE E*TRADE FINANCIAL SERVICES, INC. (“E*TRADE”)
WEBSITE AT WWW.ETRADE.COM. BY CLICKING ON THE “ACCEPT” BUTTON ON THE E*TRADE WEBSITE, THE PARTICIPANT ACCEPTS THIS AWARD AND
AGREES TO BE BOUND BY THE TERMS OF THIS AGREEMENT (INCLUDING EXHIBIT A HERETO AND ANY APPENDICES) AND THE PLAN. THE PARTICIPANT FURTHER
ACKNOWLEDGES THAT SUCH ELECTRONIC ACCEPTANCE OF THIS AGREEMENT SHALL HAVE THE SAME BINDING EFFECT AS A WRITTEN OR HARD COPY SIGNATURE.
THE PARTICIPANT HAS REVIEWED THE PLAN, THIS NOTICE AND THE AGREEMENT IN THEIR ENTIRETY AND FULLY UNDERSTANDS ALL PROVISIONS OF THE PLAN,
THIS NOTICE AND THE AGREEMENT. THE PARTICIPANT HEREBY AGREES TO ACCEPT AS FINAL AND BINDING ALL DECISIONS OR INTERPRETATIONS OF THE COMMITTEE
UPON ANY QUESTIONS ARISING UNDER THE PLAN, THIS NOTICE OR THE AGREEMENT.
EXHIBIT
A
MIRION
TECHNOLOGIES, INC.
2021 OMNIBUS INCENTIVE PLAN
PSU
AGREEMENT
The
Participant has been granted an Award (the “Award”)
of performance-based RSUs (“PSUs”)
pursuant to the Mirion Technologies, Inc. 2021 Omnibus Incentive Plan (as may be amended from time to time, the “Plan”),
the Notice of PSU Award (the “Notice”)
and this PSU Agreement (this “Agreement”),
dated as of April 1, 2022 (the “Grant
Date”).
Except as otherwise indicated, any capitalized terms used but not defined herein shall have the meaning ascribed to such term in the Plan
or in the Notice.
1.Issuance
of Shares.
Each PSU shall
represent the right to receive one Share upon vesting, as determined in accordance with and subject to the terms of this Agreement, the
Plan and the Notice. The target number of PSUs (the “Target
PSUs”)
is set forth in the Notice. The actual number of Shares to be issued will be based on the level of attainment of the Performance Goals
(as defined in Appendix 1 to this Exhibit A).
2.Vesting
Date; Vesting Conditions.
(a)The
Participant may earn between 0% and 200% of the Target PSUs based on the Company’s achievement of the Performance Goals during the
Performance Period. Subject to Sections 1, 3 and 4 of this Agreement, the Award shall vest on the date the Committee certifies the Company’s
achievement of the Performance Metrics set forth in the Notice following the final date of the Performance Period (such certification
date, the “Vesting
Date”),
and pursuant to the vesting conditions set forth in the Notice.
(a)Following
the Vesting Date, the PSUs underlying this Award vest based on the achievement of the Performance Goals and, once vesting is determined,
the applicable portion (if any) shall become vested and be settled in Shares in accordance with Section 7. Except as otherwise set forth
in Section 3 and 4, vesting will cease upon the Participant’s Termination of Service. Any PSUs that did not become vested prior
to the Participant’s Termination of Service or that do not become vested according to the provisions in Section 3 and Section 4
of this Agreement shall be forfeited immediately following the date of the Participant’s Termination of Service.
3.Termination
of Service.
(b)Termination
of Service without Cause or for Good Reason.
In the event of the Participant’s Termination of Service by the Company or the Employer without Cause or by the Participant for
Good Reason within six months of the Vesting Date, the Participant’s PSUs will vest on the Vesting Date based on actual performance
through the end of the Performance Period, conditioned on the Participant delivering to the Company, and failing to revoke, a signed release
of claims acceptable to the Company within fifty-five (55) days following the date of the Participant’s Termination of Service.
Any PSUs that do not vest in accordance with the previous sentence will be forfeited and canceled in their entirety without any payment
or consideration being due from the Company or the Employer.
(c)Due
to Death or Disability.
In the event of the Participant’s Termination of Service due to death or Disability, any PSUs that are not vested as of the date
of such Termination of Service will vest in full in an amount equal to the Target PSUs.
(d)Retirement.
In the event of the Participant’s Termination of Service due to Retirement within six months of the Vesting Date, the Participant’s
PSUs will vest on the Vesting Date based on actual performance through the end of the Performance Period. Any unvested PSUs that do not
vest in accordance with the previous sentence will be forfeited and canceled in their entirety without any payment or consideration being
due from the Company or the Employer.
(e)For
Cause. In
the event of the Participant’s Termination of Service by the Company or the Employer for Cause (as defined in the Participant’s
Service Agreement), the PSUs, whether vested or unvested, will be immediately forfeited and canceled in their entirety without any payment
or consideration being due from the Company or the Employer.
(f)Definitions.
For purposes of this Agreement, the following terms will have the meaning set forth below:
(i)“Disability”
shall mean, unless otherwise defined in the Participant’s Service Agreement, any medically determinable physical or mental impairment
resulting in the Participant’s inability to engage in any substantial gainful activity, where such impairment is likely to result
in death or can be expected to last for a continuous period of not less than 12 months, as determined reasonably and in good faith by
the Committee.
(i)“Good
Reason”
shall mean, unless otherwise defined in the Participant’s Service Agreement, in the absence of the written consent of the Participant,
any of the following: (i) a material reduction in Participant’s base salary by the Company; (ii) a material diminution in
Participant’s authority, duties or responsibilities with respect to the Company (other than isolated actions not taken in bad faith
and remedied by the Company within the cure period set forth below); (iii) the requirement by the Company that Participant be based
in an office which increases Participant’s commute by more than 50 miles in relation to Participant’s commute as of the Grant
Date; or (iv) any material breach by the Company of any material term or provision of any material agreement with the Company. Notwithstanding
the foregoing, in the event that Participant provides written notice of termination for Good Reason in reliance upon the circumstances
contained in Section 3(e)(ii),
the Company shall have the opportunity to cure such circumstances within thirty (30) days of receipt of such notice. If Participant
does not deliver to the Company a notice of termination within the thirty (30) day period after Participant has knowledge that an
event constituting Good Reason has occurred, such event will no longer constitute Good Reason.
(ii)“Retirement”
shall mean, unless otherwise defined in the Participant’s Service Agreement, a Participant’s Termination of Service on or
after the date on which the Participant attains age 65, and the Participant’s age plus years of service with the Company and its
Subsidiaries total at least 70, and the Participant has not otherwise been terminated for Cause.
1.Change
in Control.
In the event the Participant experiences a Termination of Service (x) by the Company without Cause or due to death or Disability or (y)
by the Participant for Good Reason, in each case within twelve (12) months following a Change in Control, then the Participant’s
unvested PSUs will vest on the date of the Participant’s Termination of Service in an amount equal to the Target PSUs, conditioned
on the Participant delivering to the Company, and failing to revoke, a signed release of claims acceptable to the Company within fifty-five
(55) days following the date of the Participant’s Termination of Service. In the event
that
the Participant’s PSUs are not assumed or substituted in connection with a Change in Control, any outstanding and unvested PSUs
will vest on the date of the Change in Control in an amount equal to the Target PSUs.
2.Voting
Rights. The
Participant shall have no voting rights or any other rights as a shareholder of the Company with respect to the PSUs unless and until
the Participant becomes the record owner of the Shares underlying the PSUs.
3.Dividend
Equivalents.
If a cash dividend is declared on Shares during the period commencing on the Grant Date and ending on the date on which the Shares underlying
the PSUs are distributed to the Participant pursuant to this Agreement, the Participant shall be eligible to receive an amount in cash
(a “Dividend
Equivalent”)
equal to the dividend that the Participant would have received had the Shares underlying the PSUs been held by the Participant as of the
time at which such dividend was declared; provided that, the Dividend Equivalent shall be provided in Shares if required by applicable
law. Each Dividend Equivalent will be paid to the Participant in cash or Shares, as applicable, as soon as reasonably practicable (and
in no event later than 45 days) after the applicable vesting date of the corresponding PSUs. For clarity, no Dividend Equivalent will
be paid with respect to any PSUs that are forfeited.
4.Distribution
of Shares.
Subject to the provisions of this Agreement, upon the vesting of any of the PSUs, the Company shall deliver to the Participant, as soon
as reasonably practicable (and in no event later than 45 days) after the applicable vesting date, one Share for each such PSU. Upon the
delivery of Shares, such Shares shall be fully assignable, alienable, saleable and transferrable by the Participant; provided
that any such assignment, alienation, sale, transfer or other alienation with respect to such Shares shall be in accordance with applicable
securities laws and any applicable Company policy. Notwithstanding the foregoing, the timing of the distribution of Shares may be modified
to the extent necessary to comply with Section 409A of the Code as contemplated by Section 19 of the Plan.
5.Responsibility
for Taxes.
(a)The
Participant acknowledges that, regardless of any action taken by the Company or the Employer, the ultimate liability for all income tax,
social insurance, payroll tax, fringe benefits tax, payment on account or other tax-related items related to the Participant’s participation
in the Plan and legally applicable to the Participant (“Tax-Related
Items”)
is and remains the Participant’s responsibility and may exceed the amount actually withheld by the Company or the Employer. The
Participant further acknowledges that the Company and/or the Employer (i) make no representations or undertakings regarding the treatment
of any Tax-Related Items in connection with any aspect of the Award, including, but not limited to, the grant, vesting or settlement of
the Award, the subsequent sale of Shares acquired upon settlement of the Award and the receipt of any dividends and/or Dividend Equivalents;
and (ii) do not commit to and are under no obligation to structure the terms of the grant or any aspect of the Award to reduce or eliminate
the Participant’s liability for Tax-Related Items or achieve any particular tax result. Further, if the Participant is subject to
Tax-Related Items in more than one jurisdiction, the Participant acknowledges that the Company and/or the Employer (or former employer,
as applicable) may be required to withhold or account for Tax-Related Items in more than one jurisdiction.
(b)Prior
to any relevant taxable or tax withholding event, as applicable, the Participant agrees to make adequate arrangements satisfactory to
the Company and/or the Employer to satisfy all Tax-Related Items. In this regard, the Participant authorizes the Company and/or
the Employer, or their respective agents, at their discretion, to satisfy any applicable withholding obligations with regard to all Tax-Related
Items in the manner determined by the
Company
and/or the Employer from time to time, which may include: (i) withholding from the Participant’s wages or other cash compensation
paid to the Participant by the Company and/or the Employer; (ii) requiring the Participant to remit the aggregate amount of such
Tax-Related Items to the Company in full, in cash or by check, bank draft or money order payable to the order of the Company or the Employer;
(iii) through a procedure whereby the Participant delivers irrevocable instructions to a broker reasonably acceptable to the Committee
to sell Shares obtained upon settlement of the Award and to deliver promptly to the Company an amount of the proceeds of such sale equal
to the amount of the Tax-Related Items; (iv) by a “net settlement” under which the Company reduces the number of Shares
issued on settlement of the Award by the number of Shares with an aggregate fair market value that equals the amount of the Tax-Related
Items associated with such settlement; or (v) any other method of withholding determined by the Company and permitted by applicable
law.
(c)Depending
on the withholding method, the Company or the Employer may withhold or account for Tax-Related Items by considering applicable minimum
statutory withholding rates or other applicable withholding rates, including maximum applicable rates, in which case the Participant will
receive a refund of any over-withheld amount in cash and will have no entitlement to the equivalent number of Shares. If the obligation
for Tax-Related Items is satisfied by withholding in Shares, for tax purposes, the Participant is deemed to have been issued the full
number of Shares subject to the settled Award, notwithstanding that a number of the Shares are held back solely for the purpose of paying
the Tax-Related Items.
(d)Finally,
the Participant agrees to pay to the Company or the Employer any amount of Tax-Related Items that the Company or the Employer may be required
to withhold or account for as a result of the Participant’s participation in the Plan that cannot be satisfied by the means previously
described. The Company may refuse to issue or deliver the Shares or the proceeds of the sale of Shares, if the Participant fails to comply
with the Participant’s obligations in connection with the Tax-Related Items.
1.Not
Salary, Pensionable Earnings or Base Pay.
The Participant acknowledges that the Award shall not be included in or deemed to be a part of (a) salary, normal salary or other ordinary
compensation, (b) any definition of pensionable or other earnings (however defined) for the purpose of calculating any benefits payable
to or on behalf of the Participant under any pension, retirement, termination or dismissal indemnity, severance benefit, retirement indemnity
or other benefit arrangement of the Company or any Affiliate (including the Employer) or (c) any calculation of base pay or regular pay
for any purpose.
2.Cancellation/Clawback.
The Participant
hereby acknowledges and agrees that the Participant and the Award are subject to the terms and conditions of Section 18 (Cancellation
or “Clawback” of Awards)
of the Plan.
3.Provisions
of Plan Control.
This Agreement
is subject to all the terms, conditions and provisions of the Plan, including the amendment provisions thereof, and to such rules, regulations
and interpretations relating to the Plan as may be adopted by the Committee and as may be in effect from time to time. The Plan is incorporated
herein by reference. If and to the extent that this Agreement conflicts or is inconsistent with the Plan, the Plan shall control, and
this Agreement shall be deemed to be modified accordingly.
4.Notices.
Any notice required or permitted to be given under this Agreement shall be in writing and shall be deemed to have been given when delivered
personally or by courier, or sent by certified or registered mail, postage prepaid, return receipt requested, duly addressed to the party
concerned at the address indicated below or to such changed address as such party may subsequently by similar process give notice of:
If
to the Company:
Mirion
Technologies, Inc.
1218
Menlo Drive
Atlanta,
Georgia 30318
Attention:
Stock Administration
Email: mti-stockadmin@mirion.com
If
to the Participant, to the address of the Participant on file with the Company.
5.No
Right to Continued Service.
The grant
of the Award shall not be construed as giving the Participant the right to be retained in the employ of, or to continue to provide services
to, the Company or any Affiliate (including the Employer).
6.No
Right to Future Awards.
Any Award granted under the Plan shall be a one-time Award that does not constitute a promise of future grants. The Company, in its sole
discretion, maintains the right to make available future grants under the Plan.
7.Transfer
of PSUs.
Except as may be permitted by the Committee, neither the Award nor any right under the Award shall be assignable, alienable, saleable
or transferable by the Participant otherwise than by will or pursuant to the laws of descent and distribution. This provision shall not
apply to any portion of the Award that has been fully settled and shall not preclude forfeiture of any portion of the Award in accordance
with the terms herein.
8.Entire
Agreement.
This Agreement, the Plan, the Notice and any other agreements, schedules, exhibits and other documents referred to herein or therein constitute
the entire agreement and understanding between the parties in respect of the subject matter hereof and supersede all prior and contemporaneous
arrangements, agreements and understandings, both oral and written, whether in term sheets, presentations or otherwise, between the parties
with respect to the subject matter hereof.
9.Severability.
If any provision of this Agreement is or becomes or is deemed to be invalid, illegal or unenforceable in any jurisdiction, or would disqualify
the Plan or this Agreement under any law deemed applicable by the Board, such provision shall be construed or deemed amended to conform
to applicable laws, or if it cannot be so construed or deemed amended without, in the determination of the Board, materially altering
the intent of this Agreement, such provision shall be stricken as to such jurisdiction, and the remainder of this Agreement shall remain
in full force and effect.
10.Amendment;
Waiver.
No amendment or modification of any provision of this Agreement that has a material adverse effect on the Participant shall be effective
unless signed in writing by or on behalf of the Company and the Participant; provided
that the Company may amend or modify this Agreement without the Participant’s consent in accordance with the provisions of the Plan
or as otherwise set forth in this Agreement. No waiver of any breach or condition of this Agreement shall be deemed to be a waiver of
any other or subsequent breach or condition, whether of like or different nature. Any amendment or modification of or to any provision
of this Agreement, or any waiver of any provision of this Agreement, shall be effective only in the specific instance and for the specific
purpose for which such amendment, modification or waiver is made or given.
11.Assignment.
Neither this
Agreement nor any right, remedy, obligation or liability arising hereunder or by reason hereof shall be assignable by the Participant.
12.Successors
and Assigns; No Third-Party Beneficiaries.
This Agreement
shall inure to the benefit of and be binding upon the Company and the Participant and their respective heirs, successors, legal representatives
and permitted assigns. Nothing in this Agreement, express or implied, is intended to confer on any Person other than the Company and the
Participant, and their respective heirs, successors, legal representatives and permitted assigns, any rights, remedies, obligations or
liabilities under or by reason of this Agreement.
13.Dispute
Resolution.
All controversies
and claims arising out of or relating to this Agreement, or the breach hereof, shall be settled by the Company’s or the Employer’s
mandatory dispute resolution procedures, if any, as may be in effect from time to time with respect to matters arising out of or relating
to the Participant’s employment with the Company or the Employer.
14.Governing
Law.
All matters
arising out of or relating to this Agreement and the transactions contemplated hereby, including its validity, interpretation, construction,
performance and enforcement, shall be governed by and construed in accordance with the internal laws of the State of Delaware, without
giving effect to its principles of conflict of laws.
15.Imposition
of other Requirements and Participant Undertaking.
The Company reserves the right to impose other requirements on the Participant’s participation in the Plan, on the Award and on
any Shares to be issued upon settlement of the Award, to the extent the Company determines it is necessary or advisable for legal or administrative
reasons. The Participant agrees to take whatever additional action and execute whatever additional documents the Company may deem necessary
or advisable to accomplish the foregoing or to carry out or give effect to any of the obligations or restrictions imposed on either the
Participant or the PSUs pursuant to this Agreement.
16.Section
409A and Section 457A.
To the extent the Committee determines that any payment under this Agreement is subject to Section 409A or Section 457A of the Code, the
provisions of Section 19 of the Plan (including, without limitation, the six-month delay relating to “specified employees”)
shall apply.
17.References.
References
herein to rights and obligations of the Participant shall apply, where appropriate, to the Participant’s legal representative or
estate without regard to whether specific reference to such legal representative or estate is contained in a particular provision of this
Agreement.
[Remainder
of page intentionally left blank]
IN WITNESS WHEREOF, the parties have duly executed and delivered this Agreement
as of the
date last written below or the date electronically accepted through the applicable portal, as applicable.
MIRION
TECHNOLOGIES, INC.
By:
___________________________
Name: Thomas D. Logan
Title: Chief Executive Officer
PARTICIPANT
Name:
[Signature
Page to PSU Agreement]
Appendix
1
PERFORMANCE
GOALS
The
number of PSUs that will be earned will be based on the achievements relating to the Relative TSR Percentile and Organic Revenue Growth
(as such terms are defined below) (the “Performance
Goals”)
during the Performance Period as follows:
Fifty
percent (50%) of the Target PSUs (the “TSR-Based
PSUs”)
shall vest in accordance with the following performance goals with achievement linearly interpolated between Relative TSR Percentile goals:
|
|
|
|
|
|
|
|
|
|
Relative
TSR Percentile |
Goal
Achievement (Payout) |
No
Payout |
<
30th |
0% |
Minimum |
30th |
50% |
Target |
55th |
100% |
Maximum |
≥
80th |
200% |
In
no event will the Participant be eligible to receive more than 200% of the TSR-Based PSUs.
By
way of illustration, if the Company’s TSR is 19% during the Performance Period and the Relative TSR Percentile based on this is
the 65th percentile, the goal achievement will be 140% of the TSR-Based PSUs. If 150 PSUs are granted, then 75 (50%) are TSR-Based PSUs,
and 105 Shares would be vested in this example.
Fifty
percent (50%) of the Target PSUs (the “Organic
Growth PSUs”)
shall vest in accordance with the following performance goals with achievement linearly interpolated between Organic Revenue Growth Percentage
goals:
|
|
|
|
|
|
|
|
|
|
Organic
Revenue Growth Percentage |
Goal
Achievement (Payout) |
No
Payout |
<
3.0% |
0% |
Minimum |
3.0% |
50% |
Target |
5.0% |
100% |
Maximum |
≥
7.0% |
200% |
In
no event will the Participant be eligible to receive more than 200% of the Organic Growth PSUs.
By
way of illustration, if Organic Revenue Growth Percentage is 4%, the goal achievement will be 75% of the Organic Growth PSUs. If 150 PSUs
are granted, then 75 (50%) are Organic Growth Based PSUs, and 56 Shares would be vested in this example.
Combining
the above illustrations for TSR-Based PSUs and Organic Growth PSUs, 161 Shares would be vested in total.
For
purposes of this Agreement:
“Y1
Revenue”
means Organic Revenue for the period commencing on April 1, 2022 and ending on March 31, 2023.
“Y3
Revenue”
means Organic Revenue for the period commencing on April 1, 2024 and ending on March 31, 2025.
“Organic
Revenue”
means the total revenue of the Company (determined on a consolidated basis) for the Performance Period, as determined by the Committee.
For purposes of this Agreement, revenue will not take into account the impact, if any, of a disposition of any of the Company’s
business units, division or assets (or any part of a business unit or division) during the Performance Period or acquisition of any business
or assets during the Performance Period.
“Organic
Revenue Growth Percentage”
means the percentage increase of Y3 Revenue relative to Y1 Revenue, as determined by the Committee and calculated as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Y3
Revenue – Y1 Revenue
Y1
Revenue |
x |
100 |
= |
Organic
Revenue Growth Percentage |
“TSR”
means Total Shareholder Return, which is the share price appreciation of any particular company’s publicly traded common stock plus
dividends accrued, as measured during the Performance Period. The starting and ending points for calculating a company’s TSR during
the Performance Period are the average closing stock price of the common stock for the twenty (20) trading days prior to the start or
end date of the Performance Period, as applicable. For purposes of clarity, any dividends will be accrued as cash, summing all dividends
over the Performance Period.
“Relative
TSR Percentile”
means the comparative percentile of the Company’s TSR as compared to the TSRs for the companies in the Peer Group. If the Company’s
TSR is negative during the Performance Period, the Relative TSR Percentile shall be deemed to be 0.
“Peer
Group”
means all companies in the Russell 2000 Industrials at the start of the Performance Period, as may be adjusted by the Committee to reflect
changes in the component companies in the Russell 2000 Industrials due to transactions or otherwise.
The Committee
shall have sole and exclusive authority and discretion to make all determinations and resolve all ambiguities, questions and disputes
relating to the calculation of the Performance Goals and the level of earning and vesting of the PSUs. The Committee may, in its discretion,
modify or adjust such performance objectives or related level of achievement in accordance with the terms of the Plan.
Certification
of Principal Executive Officer
Pursuant
to Section 302 of the Sarbanes-Oxley Act of 2002
I, Thomas D.
Logan, certify that:
1.I
have reviewed this Quarterly Report on Form 10-Q of Mirion Technologies, Inc.
2.Based
on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make
the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered
by this report;
3.Based
on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects
the financial condition, results of operations and cash flows of the registrant as of, and for, the period presented in this report;
4.The
registrant’s other certifying officers and I are responsible for establishing and maintaining disclosure controls and procedures
(as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) for the registrant and have:
a.Designed
such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure
that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those
entities, particularly during the period in which this report is being prepared;
b.Designed
such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision,
to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external
purposes in accordance with generally accepted accounting principles;
c.Evaluated
the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the
effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation;
and
d.Disclosed
in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s
most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected,
or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and
5.The
registrant’s other certifying officers and I have disclosed, based on our most recent evaluation of internal control over financial
reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing
the equivalent functions):
a.All
significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably
likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and
b.Any
fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal
controls over financial reporting.
Date: July 29,
2022
|
|
|
|
|
|
By: |
/s/
Thomas D. Logan |
Name: |
Thomas
D. Logan |
Title: |
Chief
Executive Officer |
|
(Principal
Executive Officer) |
Certification
of Principal Financial Officer
Pursuant
to Section 302 of the Sarbanes-Oxley Act of 2002
I, Brian Schopfer,
certify that:
1.I
have reviewed this Quarterly Report on Form 10-Q of Mirion Technologies, Inc.
2.Based
on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make
the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered
by this report;
3.Based
on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects
the financial condition, results of operations and cash flows of the registrant as of, and for, the period presented in this report;
4.The
registrant’s other certifying officers and I are responsible for establishing and maintaining disclosure controls and procedures
(as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) for the registrant and have:
a.Designed
such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure
that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those
entities, particularly during the period in which this report is being prepared;
b.Designed
such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision,
to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external
purposes in accordance with generally accepted accounting principles;
c.Evaluated
the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the
effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation;
and
d.Disclosed
in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s
most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected,
or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and
5.The
registrant’s other certifying officers and I have disclosed, based on our most recent evaluation of internal control over financial
reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing
the equivalent functions):
a.All
significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably
likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and
b.Any
fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal
controls over financial reporting.
Date: July 29,
2022
|
|
|
|
|
|
By: |
/s/
Brian Schopfer |
Name: |
Brian
Schopfer |
Title: |
Chief
Financial Officer |
|
(Principal
Financial Officer) |
Certification
of Principal Executive Officer Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
In connection
with the Quarterly Report on Form 10-Q of Mirion Technologies, Inc. (the “Company”), for the period ended June 30, 2022, as
filed with the Securities and Exchange Commission on the date hereof (the “Report”), the undersigned, Thomas D. Logan, Chief
Executive Officer of the Company, certifies, pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley
Act of 2002, that, to the best of my knowledge:
1.The
Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934; and
2.The
information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the
Company.
Date: July 29,
2022
|
|
|
|
|
|
By: |
/s/
Thomas D. Logan |
Name: |
Thomas
D. Logan |
Title: |
Chief
Executive Officer |
|
(Principal
Executive Officer) |
Certification
of Principal Financial Officer Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
In connection
with the Quarterly Report on Form 10-Q of Mirion Technologies, Inc. (the “Company”), for the period ended June 30, 2022, as
filed with the Securities and Exchange Commission on the date hereof (the “Report”), the undersigned, Brian Schopfer, Chief
Financial Officer of the Company, certifies, pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley
Act of 2002, that, to the best of my knowledge:
1.The
Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934; and
2.The
information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the
Company.
Date: July 29,
2022
|
|
|
|
|
|
By: |
/s/
Brian Schopfer |
Name: |
Brian
Schopfer |
Title: |
Chief
Financial Officer |
|
(Principal
Financial Officer) |