News Press Releases

Holley Reports First Quarter 2021 Results; Raises Full Year Targets

HLLY | May 13, 2021

Holley Intermediate Holdings, Inc. (“Holley”), the largest and fastest growing platform serving performance automotive enthusiasts, today announced financial results for its first quarter ended March 28, 2021.

First Quarter Highlights vs. Prior Year Period

Net Sales increased 49.6% to $160.3 million compared to $107.2 million in 2020
Gross Profit increased 51.6% to $65.7 million compared to $43.3 million on higher sales and margin improvement
Net Income declined from $4.9 million to a loss of $2.1 million, inclusive of a $17 million earn-out accrual due to strong acquisition performance
Adjusted EBITDA 1 increased 77% to $43.7 million compared to $24.7 million in 2020

2021 Outlook

Full Year 2021 Pro Forma Net Sales 1 now expected to be between $655 and $670 million, inclusive of the April acquisition of AEM Performance Electronics and the continuing strength of underlying sales performance
Full Year 2021 Pro Forma Adjusted EBITDA 1 now expected to be between $165 and $170 million

1 See “Use and Reconciliation of Non-GAAP Financial Measures” below.

Tom Tomlinson, Holley’s President and Chief Executive Officer, said, “Holley delivered another fantastic quarter of both organic and acquired growth. I want to thank all of our associates for their unwavering dedication to Holley and our enthusiast consumers. Our employees did an exemplary job of serving our consumers, enabling us to maintain the sales momentum we built in 2020. The success we achieved includes contributions from our newest team members at Detroit Speed, Simpson, and Drake, businesses we acquired in 2020. While sales in both our direct-to-consumer and reseller channels were higher, I’m particularly pleased with our organic direct-to-consumer sales growth of 44% in the first quarter. I’m optimistic about the opportunities we have to deliver enhanced capabilities and establish even stronger consumer relationships through this critical channel in the coming quarters.”

First Quarter 2021 Financial Results

Net sales increased 49.6% to $160.3 million in the first quarter of 2021, up from $107.2 million in the first quarter of 2020. Organic growth for comparable brands contributed $27 million of year-over-year net sales growth, representing slightly over one-half of the year-over-year increase. Included in our organic growth, direct-to-consumer sales grew from $13.6 million last year to $19.7 million this year, representing an increase of over 44% for the quarter. Electronic and exhaust products drove the majority of the organic growth in the quarter. Non-comparable sales associated with acquisitions completed in 2020 contributed the remaining $26 million of net sales growth in the quarter.

Cost of goods sold increased $30.8 million, or 48.3%, to $94.7 million, as compared to $63.8 million for the first quarter of 2020 and is primarily attributable to an increase in product sales. Gross profit increased $22.3 million to $65.7 million, or 51.6%, for the first quarter of 2021, representing an improvement in gross margin of 53bps compared to the prior year period. The improvement in gross margin is primarily due to expense leverage from higher sales volume.

Selling, general and administrative costs for the quarter increased $8.8 million to $24.0 million, representing an increase of 58.0% when compared to $15.2 million in 2020. Acquisitions completed in 2020 drove $3.7 million of the increase in the quarter. Additional cost drivers include a $1.7 million increase due to items associated with our previously announced SPAC transaction and a $1.6 million increase in shipping costs related to higher sales.

Operating expenses also increased as a consequence of a contingent earn-out liability related to the strong performance of our 2020 acquisitions. Based on first quarter results and our expectation of continued outperformance in 2021 by one of the acquisitions, we recorded an accrual adjustment of $17.2 million in the first quarter to adjust a contingent earn-out liability to its maximum potential payment. The final amount owed will not be determined until our fourth quarter, however any anticipated earn-out payment will still be accretive to Holley as the corresponding earnings growth is calculated to offset any dilution associated with the increase in final consideration.

Net income for the first quarter 2021 reflects the year-over-year gross profit growth of $22.3 more than offset by operating expense growth of $27.2 million. The largest driver of the increase in operating expense is the $17.2 million accrual adjustment for the contingent earn-out liability. Net income declined from $4.9 million in the first quarter of 2020 to a loss of $2.1 million in the first quarter of 2021.

Adjusted EBITDA grew from $24.7 million in the first quarter last year to $43.7 million in the first quarter of 2021, representing 77% year-over-year growth. Reconciliation to GAAP Net Income is included in the “Use and Reconciliation of Non-GAAP Financial Measures” table below.

Significant Event Subsequent to Quarter End

On April 14, 2021, Holley acquired the assets of AEM Performance Electronics for $52 million. This acquisition is expected to contribute $26 million of pro forma net sales in 2021, $7.4 million of which was pre-acquisition this fiscal year.

Fiscal 2021 Full Year Outlook

Our full-year pro forma net sales and pro forma adjusted EBITDA targets, previously communicated in investor materials associated with the impending SPAC transaction, have now been increased to reflect the acquisition of AEM Performance Electronics (April 2021) and the continuing strength in our underlying sales performance. We now expect full-year pro forma net sales in the range of $655 to $670 million compared to the $624 million previously communicated. We expect pro forma adjusted EBITDA in the range of $165 to $170 million, up from our original $159 million target. Additional information is included in the “Use and Reconciliation of Non-GAAP Financial Measures” table below.

Special Purpose Acquisition Company Transaction

During the first quarter of 2021, Holley entered into an agreement to become a public company through a business combination with Empower Ltd. (NYSE: EMPW, EMPW-UN, EMPW-WT), a publicly traded special purpose acquisition company. Holley’s majority shareholder is Sentinel Capital Partners, L.L.C., one of the nation’s leading midmarket private equity firms. The proposed transaction is expected to close during the second quarter of 2021.

About Holley

Holley is a leading designer, marketer, and manufacturer of high-performance products for car and truck enthusiasts. Holley offers the largest portfolio of iconic brands that deliver innovation and inspiration to a large and diverse community of millions of avid automotive enthusiasts who are passionate about the performance and personalization of their classic and modern cars. Holley has disrupted the performance category by putting the enthusiast consumer first, developing innovative new products, and building a robust M&A process that has added meaningful scale and diversity to its platform. For more information on Holley, visit https://www.holley.com .

About Empower, Ltd.

Empower is a blank check company formed by MidOcean Partners whose business purpose is to effect a merger, capital stock exchange, asset acquisition, stock purchase, reorganization or similar business combination with one or more businesses. Empower’s management team is led by Mr. Rubel, its Chief Executive Officer and Executive Chairman of its Board of Directors, and Mr. Clempson, Empower’s President. Empower raised $250,000,000 in its initial public offering in October 2020 and is listed on the NYSE under the ticker symbols "EMPW", “EMPW-UN” and “EMPW-WT”. For more information, visit https://www.empowermidocean.com .

About Sentinel Capital Partners

Sentinel specializes in buying and building lower midmarket businesses in the United States and Canada in partnership with management. Sentinel targets business services, consumer, healthcare services, and industrial businesses. Sentinel invests in management buyouts, recapitalizations, corporate divestitures, going-private transactions, and structured equity investments of established businesses with EBITDA of up to $80 million. Sentinel also invests in special situations, including balance sheet restructurings and operational turnarounds. For more information about Sentinel, visit www.sentinelpartners.com .

Forward-Looking Statements

Certain statements in this press release may be considered “forward-looking statements” within the meaning of the “safe harbor” provisions of the United States Private Securities Litigation Reform Act of 1995. Forward-looking statements generally relate to future events or Empower’s or Holley’s future financial or operating performance. For example, projections of future revenue and adjusted EBITDA and other metrics are forward-looking statements. In some cases, you can identify forward-looking statements by terminology such as “may,” “should,” “expect,” “intend,” “will,” “estimate,” “anticipate,” “believe,” “predict,” “or” or the negatives of these terms or variations of them or similar terminology. Such forward-looking statements are subject to risks, uncertainties, and other factors which could cause actual results to differ materially from those expressed or implied by such forward-looking statements. These forward-looking statements are based upon estimates and assumptions that, while considered reasonable by Empower and its management, and Holley and its management, as the case may be, are inherently uncertain factors that may cause actual results to differ materially from current expectations include, but are not limited to: 1) the occurrence of any event, change or other circumstances that could give rise to the termination of the definitive merger agreement with respect to the business combination; 2) the outcome of any legal proceedings that may be instituted against Empower, Holley, the combined company or others following the announcement of the business combination and any definitive agreements with respect thereto; 3) the inability to complete the business combination due to the failure to obtain approval of the shareholders of Empower, to obtain financing to complete the business combination or to satisfy other conditions to closing; 4) changes to the proposed structure of the business combination that may be required or appropriate as a result of applicable laws or regulations or as a condition to obtaining regulatory approval of the business combination; 5) the ability to meet the NYSE’s listing standards following the consummation of the business combination; 6) the risk that the business combination disrupts current plans and operations of Holley as a result of the announcement and consummation of the business combination; 7) the ability to recognize the anticipated benefits of the business combination, which may be affected by, among other things, competition, the ability of the combined company to grow and manage growth profitably, maintain relationships with customers and suppliers and retain its management and key employees; 8) costs related to the business combination; 9) changes in applicable laws or regulations; 10) the possibility that Holley or the combined company may be adversely affected by other economic, business and/or competitive factors; 11) Holley’s estimates of its financial performance; 12) the impact of the novel coronavirus disease pandemic and its effect on business and financial conditions; and 13) other risks and uncertainties set forth in the section entitled “Risk Factors” and “Cautionary Note Regarding Forward-Looking Statements” in Empower’s Annual Report on Form 10-K for the year ended December 31, 2020 and other documents of Empower filed, or to be filed, with the U.S. Securities and Exchange Commission (“SEC”), Empower’s Registration Statement on Form S-4 filed with the SEC on April 8, 2021 (the “Registration Statement”) and other documents of Empower filed, or to be filed, with the SEC. Although Empower and Holley believe the expectations reflected in the forward-looking statements are reasonable, nothing in this press release should be regarded as a representation by any person that the forward-looking statements or projections set forth herein will be achieved or that any of the contemplated results of such forward looking statements or projections will be achieved. There may be additional risks that Empower and Holley presently do not know or that Empower and Holley currently believe are immaterial that could also cause actual results to differ from those contained in the forward-looking statements. You should not place undue reliance on forward-looking statements, which speak only as of the date they are made. Neither Empower nor Holley undertakes any duty to update these forward-looking statements, except as otherwise required by law.

No Offer or Solicitation

Nothing herein constitutes an offer to sell or the solicitation of an offer to buy any securities, or a solicitation of any vote or approval, nor shall there be any sale of securities in any jurisdiction in which such offer, solicitation or sale would be unlawful prior to registration or qualification under the securities laws of any such jurisdiction. No offering of securities shall be made except by means of a prospectus meeting the requirements of Section 10 of the Securities Act.

Participants in the Solicitation

Holley and Empower and their respective directors, executive officers, other members of management, and employees, under SEC rules, may be deemed to be participants in the solicitation of proxies of Empower’s shareholders in connection with the proposed business combination. Information regarding the persons who may, under SEC rules, be deemed participants in the solicitation of Empower’s shareholders in connection with the proposed business combination is set forth in Empower’s preliminary proxy statement / prospectus filed with the SEC. Investors and security holders may obtain more detailed information regarding the names and interests in the proposed business combination of Empower’s directors and officers in Empower’s filings with the SEC and the Registration Statement filed with the SEC by Empower, which includes the preliminary proxy statement / prospectus of Empower for the proposed business combination.

HOLLEY INTERMEDIATE HOLDINGS, INC. and SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (LOSS)
(In thousands)
(Unaudited)

	For the thirteen weeks ended
	March 28,			March 29,					%
		2021			2020	Variance			Variance
Net Sales	$	160,332		$	107,157	$	53,175		49.6	%
Cost of Goods Sold		94,653			63,824		30,829		48.3	%
Gross Profit		65,679			43,333		22,346		51.6	%
Operating Expenses		52,898			25,659		27,239		106.2	%
Operating Income		12,781			17,674		(4,893	)	-27.7	%
Interest Expense		10,071			11,505		(1,434	)	-12.5	%
Income Before Income Taxes		2,710			6,169		(3,459	)	-56.1	%
Income Tax Expense (Benefit)		4,766			1,317		3,449		261.9	%
Net Income (Loss)		(2,056	)		4,852		(6,908	)	-142.4	%


Comprehensive Income:
Foreign Currency Translation Adj.		(16	)		-		(16	)	n/a
Total Comprehensive Net Income		(2,072	)		4,852		(6,924	)	-142.7	%

HOLLEY INTERMEDIATE HOLDINGS, INC. and SUBSIDIARIES
CONDENSED CONSOLIDATED BALANCE SHEET
(In thousands)
(Unaudited)
	As of			As of
	March 28,			December 31,
		2021			2020
Assets
Total Current Assets	$	275,832		$	257,980
Net Property, Plant & Equipment		44,581			43,729
Goodwill		359,099			359,099
Other Net Intangibles		401,186			404,522
Total Assets		1,080,698			1,065,330

Liabilities and Stockholder's Equity
Total Current Liabilities		98,175			82,009
Long-term Debt, Net of Current Portion		650,123			649,458
Deferred Taxes		71,814			71,336
Other Noncurrent Liabilities		22,146			22,146
Total Liabilities		842,258			824,949

Common Stock		-			-
Additional Paid-In Capital		239,021			238,890
Accumulated Loss		(690	)		(674	)
Retained Earnings		109			2,165
Total Stockholder's Equity		238,440			240,381

Total Liabilities and Stockholder's Equity		1,080,698			1,065,330

HOLLEY INTERMEDIATE HOLDINGS, INC. and SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(In thousands)
(Unaudited)
	For the thirteen weeks ended
	March 28,			March 29,
		2021			2020
Operating Activities
Net Income	$	(2,056	)	$	4,852
Adjustments to Reconcile Net Income to Net Cash		7,142			5,964
Changes in Operating Assets & Liabilities		13,870			6,764
Net Cash from Operating Activities		18,956			17,580

Investing Activities
Capital Expenditures		(3,104	)		(1,283	)

Financing Activities
Net Change and Principal Payments in Debt		(64	)		27,500

Net Change in Cash & Cash Equivalents	$	15,788		$	43,797

Cash and Cash Equivalents
Beginning of Period		71,674			8,335
End of Period	$	87,462		$	52,132

HOLLEY INTERMEDIATE HOLDINGS, INC. and SUBSIDIARIES
USE AND RECONCILIATION OF NON-GAAP FINANCIAL MEASURES
(In thousands)
(Unaudited)
		For the thirteen weeks ended
		March 28,			March 29,
Description			2021			2020

Net Income (Loss)		$	(2,056	)	$	4,852

Adjustments:
	Interest Expense		10,071			11,505
	Income Taxes		4,766			1,317
	Depreciation		2,252			2,025
	Amortization		3,336			2,699
EBITDA			18,369			22,398

	Acquisition Integration & Restructuring		18,833			1,414
	Unusual or Nonrecurring Expenses		5,715			116
	Related Party Acquisition and Management Fee Expenses		881			891
	Other Expense		(133	)		(159	)
Adjusted EBITDA			43,665			24,660

					13 Weeks Ended
Description					March 28, 2021
Net Sales						160,332
Adjustments:
	Sales from Acquisitions within 365 Days of Purchase (Non-Comparable to Prior Year)					(26,367	)
Organic Sales (Comparable to Prior Year Period Net Sales)						133,965

		2021 Forecast			2021 Forecast
Description		Low Range			High Range
Net Sales		$	647,600		$	662,600
	Pre-Acquisition Net Sales (AEM Performance Electronics)		7,400			7,400
Pro Forma Net Sales			655,000			670,000

Adjusted EBITDA		$	163,400		$	168,400
	Pre-Acquisition Adjusted EBITDA (AEM Performance Electronics)		1,600			1,600
Pro Forma Adjusted EBITDA			165,000			170,000

A forecast for 2021 Adjusted EBITDA and Pro Forma Adjusted EBITDA is provided on a non-GAAP basis only because certain information necessary to calculate the most comparable GAAP measure is unavailable due to the uncertainty and inherent difficulty of predicting the occurrence and the future financial statement impact of certain items. Therefore, as a result of the uncertainty and variability of the nature and amount of future adjustments, which could be significant, the Company is unable to provide a reconciliation of these measures without unreasonable effort.