|
Delaware
(State or other jurisdiction of
incorporation or organization) |
| |
8062
(Primary standard industrial
classification code number) |
| |
87-1471855
(I.R.S. employer
identification number) |
|
|
Copies to:
|
| |||
|
Thomas P. Conaghan, Esq.
Richard S. Bass, Esq. Daniel L. Woodard, Esq. McDermott Will & Emery LLP 500 North Capitol Street NW Washington, DC 20001-1531 Telephone: (202) 756-8161 |
| |
Erika L. Weinberg, Esq.
Peter M. Labonski, Esq. Keith L. Halverstam, Esq. Latham & Watkins LLP 1271 Avenue of the Americas New York, NY 10020 Telephone: (212) 906-1297 |
|
| Large accelerated filer ☐ | | | Accelerated filer ☐ | |
| Non-accelerated filer ☒ | | |
Smaller reporting company ☒
Emerging growth company ☒ |
|
| | ||||||||||||||||||||||||||||
Title of Each Class of Securities
to be Registered |
| | |
Amount to be
Registered(1) |
| | |
Proposed Maximum
Offering Price per Share (2) |
| | |
Proposed Maximum
Aggregate Offering Price (2)(3) |
| | |
Amount of
Registration Fee (4) |
| ||||||||||||
Common Stock, $0.001 par value per share
|
| | | | | 11,500,000 | | | | | | $ | 17.00 | | | | | | $ | 195,500,000 | | | | | | $ | 18,122.85 | | |
| | | | | 1 | | | |
| | | | | 15 | | | |
| | | | | 50 | | | |
| | | | | 51 | | | |
| | | | | 52 | | | |
| | | | | 53 | | | |
| | | | | 54 | | | |
| | | | | 55 | | | |
| | | | | 56 | | | |
| | | | | 76 | | | |
| | | | | 77 | | | |
| | | | | 92 | | |
| | |
Three Months Ended
September 30, |
| |||||||||
| | |
2021
(Estimate) |
| |
2020
(Actual) |
| ||||||
Consolidated Statements of Operations Data: | | | | | | | | | | | | | |
($ in thousands) | | | | | | | | | | | | | |
Revenue
|
| | | $ | 34,651 | | | | | $ | 17,837 | | |
Operating expenses: | | | | | | | | | | | | | |
Cost of service
|
| | | | 11,410 | | | | | | 6,758 | | |
Selling, general and administrative
|
| | | | 11,830 | | | | | | 6,199 | | |
Depreciation and amortization
|
| | | | 1,641 | | | | | | 1,432 | | |
Total operating expenses
|
| | | | 24,881 | | | | | | 14,389 | | |
Income from operations
|
| | | | 9,770 | | | | | | 3,448 | | |
Interest expense, net
|
| | | | 1,566 | | | | | | 529 | | |
Net income
|
| | | | 8,204 | | | | | | 2,919 | | |
Pro forma income tax expense
|
| | | | 1,969 | | | | | | 496 | | |
Pro forma net income
|
| | | $ | 6,235 | | | | | $ | 2,423 | | |
Net income (loss) per unit data (unaudited): | | | | | | | | | | | | | |
Net income (loss) per unit | | | | | | | | | | | | | |
Basic and diluted
|
| | | | 82 | | | | | | 29 | | |
Pro forma net income (loss) per unit | | | | | | | | | | | | | |
Basic and diluted
|
| | | | 62 | | | | | | 24 | | |
Weighted average units outstanding | | | | | | | | | | | | | |
Basic and diluted
|
| | | | 100 | | | | | | 100 | | |
Other Data: | | | | | | | | | | | | | |
Adjusted EBITDA(1)
|
| | | $ | 12,266 | | | | | $ | 5,333 | | |
Adjusted EBITDA Margin(2)
|
| | | | 35.4% | | | | | | 29.9% | | |
Cases
|
| | | | 2,743 | | | | | | 1,710 | | |
Revenue per case
|
| | | $ | 12,633 | | | | | $ | 10,431 | | |
| | |
Three Months Ended
September 30, |
| |||||||||
($ in thousands)
|
| |
2021
|
| |
2020
|
| ||||||
Net Income
|
| | | $ | 8,204 | | | | | $ | 2,919 | | |
Plus | | | | | | | | | | | | | |
Depreciation and amortization
|
| | | | 1,641 | | | | | | 1,432 | | |
Interest expense, net
|
| | | | 1,566 | | | | | | 529 | | |
Pre-opening de novo and relocation costs
|
| | | | 307 | | | | | | 247 | | |
Restructuring and related severance costs
|
| | | | 45 | | | | | | — | | |
Sponsor management fee
|
| | | | 417 | | | | | | 125 | | |
Unit-based compensation
|
| | | | 86 | | | | | | 81 | | |
Adjusted EBITDA
|
| | | $ | 12,266 | | | | | $ | 5,333 | | |
Adjusted EBITDA Margin
|
| | | | 35.4% | | | | | | 29.9% | | |
|
Common stock offered by us
|
| | 1,562,500 shares. | |
|
Common stock offered by the selling stockholders
|
| | 8,437,500 shares. | |
|
Option to purchase additional shares
|
| |
Certain of the selling stockholders have granted to the underwriters the option, exercisable for 30 days from the date of this prospectus, to purchase up to 1,500,000 additional shares of common stock at the initial public offering price, less estimated underwriting discounts and commissions.
|
|
|
Common stock to be outstanding immediately after completion of this offering
|
| | 55,359,177 shares. | |
|
Use of proceeds
|
| |
We expect to receive net proceeds to us, after deducting estimated offering expenses and underwriting discounts and commissions, will be approximately $10.7 million (or $9.0 million if the underwriters exercise in full their option to purchase additional shares of common stock), based on an assumed offering price of $16.00 per share (the mid-point of the price range set forth on the cover of this prospectus).
|
|
| | | |
We intend to use a portion of the net proceeds from this offering to fund our growth strategy. We intend to use the balance of the net proceeds for general corporate purposes and working capital. See the section entitled “Use of Proceeds” in this prospectus.
|
|
| | | |
We will not receive any of the proceeds from the sale of our common stock offered by the selling stockholders.
|
|
|
Directed Share Program
|
| |
At our request, the underwriters have reserved up to 500,000 shares of our common stock, or up to 5% of the shares offered by this prospectus, for sale at the initial public offering price to certain individuals associated with us and our Sponsor (as defined hereinafter), including our directors, officers, employees, and certain other individuals identified by management. The sales will be made at our direction by Morgan Stanley & Co. LLC and its affiliates through a directed share program. The number of shares of our common stock available for sale to the general public in this offering will be reduced to the extent that such persons purchase such reserved shares. Any reserved shares not so purchased will be offered by Morgan Stanley & Co. LLC to the general public on the same terms as the other shares of our common stock offered by this prospectus. If purchased by our directors and officers, the shares will be subject to a 180-day lock-up restriction. See the section titled “Underwriting” for additional information.
|
|
|
Dividend policy
|
| |
We have no current plans to pay dividends on our common stock. See the section entitled “Dividend Policy” in this prospectus.
|
|
|
Trading Symbol
|
| |
We have applied to list our common stock on NASDAQ under the symbol “AIRS.”
|
|
|
Risk factors
|
| |
You should read carefully the “Risk Factors” section of this prospectus for a discussion of factors that you should consider before deciding to invest in shares of our common stock.
|
|
| | |
Six Months Ended
June 30, |
| |
Fiscal Year Ended
December 31, |
| ||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
2020
|
| |
2019
|
| ||||||||||||
Consolidated Statements of Operations Data: | | | | | | ||||||||||||||||||||
($ in thousands) | | | | | | | | | | | | | | | | | | | | | | | | | |
Revenue
|
| | | $ | 61,108 | | | | | $ | 22,086 | | | | | $ | 62,766 | | | | | $ | 41,236 | | |
Operating expenses: | | | | | | | | | | | | | | | | ||||||||||
Cost of service
|
| | | | 20,008 | | | | | | 8,983 | | | | | | 23,471 | | | | | | 15,488 | | |
Selling, general and administrative
|
| | | | 18,990 | | | | | | 10,031 | | | | | | 23,621 | | | | | | 20,125 | | |
Loss on debt modification
|
| | | | 682 | | | | | | — | | | | | | — | | | | | | — | | |
Depreciation and amortization
|
| | | | 3,023 | | | | | | 2,733 | | | | | | 5,641 | | | | | | 4,960 | | |
Total operating expenses
|
| | | | 42,703 | | | | | | 21,747 | | | | | | 52,733 | | | | | | 40,573 | | |
Income from operations
|
| | | | 18,405 | | | | | | 339 | | | | | | 10,033 | | | | | | 663 | | |
Interest expense, net
|
| | | | 1,757 | | | | | | 1,247 | | | | | | 2,456 | | | | | | 2,875 | | |
Net income (loss)
|
| | | | 16,648 | | | | | | (908) | | | | | | 7,577 | | | | | | (2,212) | | |
Pro forma income tax expense (unaudited)
|
| | | | 3,975 | | | | | | — | | | | | | 1,827 | | | | | | — | | |
Pro forma net income (loss) (unaudited)
|
| | | $ | 12,673 | | | | | $ | (908) | | | | | $ | 5,750 | | | | | $ | (2,212) | | |
Consolidated Statements of Cash Flow Data: | | | | | | ||||||||||||||||||||
Net cash provided by operating activities
|
| | | $ | 23,814 | | | | | $ | 1,683 | | | | | $ | 13,957 | | | | | $ | 4,938 | | |
Net cash used in investing activities
|
| | | | (3,149) | | | | | | (1,720) | | | | | | (3,689) | | | | | | (4,439) | | |
Net cash used in financing activities
|
| | | | (14,196) | | | | | | (2,034) | | | | | | (5,017) | | | | | | (783) | | |
Net income (loss) per unit data (unaudited): | | | | | | ||||||||||||||||||||
Net income (loss) per unit | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic and diluted
|
| | | | 166 | | | | | | (9) | | | | | | 76 | | | | | | (22) | | |
Pro forma net income (loss) per unit | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic and diluted
|
| | | | 127 | | | | | | (9) | | | | | | 58 | | | | | | (22) | | |
Weighted average units outstanding | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic and diluted
|
| | | | 100 | | | | | | 100 | | | | | | 100 | | | | | | 100 | | |
Other Data: | | | | | | ||||||||||||||||||||
Adjusted EBITDA(1)
|
| | | $ | 23,784 | | | | | $ | 4,040 | | | | | $ | 17,493 | | | | | $ | 7,337 | | |
Adjusted EBITDA Margin(2)
|
| | | | 38.9% | | | | | | 18.3% | | | | | | 27.9% | | | | | | 17.8% | | |
Number of procedure rooms as of the end of the period
|
| | | | 25 | | | | | | 18 | | | | | | 23 | | | | | | 16 | | |
Number of centers as of the end of the period
|
| | | | 15 | | | | | | 11 | | | | | | 14 | | | | | | 10 | | |
Cases
|
| | | | 5,422 | | | | | | 2,169 | | | | | | 5,885 | | | | | | 3,865 | | |
| | |
Six Months Ended
June 30, |
| |
Fiscal Year Ended
December 31, |
| ||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
2020
|
| |
2019
|
| ||||||||||||
Revenue per case
|
| | | $ | 11,270 | | | | | $ | 10,183 | | | | | $ | 10,665 | | | | | $ | 10,669 | | |
Same-center case growth
|
| | | | 110.2% | | | | | | N/A | | | | | | 9.8% | | | | | | N/A | | |
Same-center revenue per case growth
|
| | | | 9.5% | | | | | | N/A | | | | | | (0.6)% | | | | | | N/A | | |
| | |
June 30,
|
| |
December 31,
|
| ||||||||||||
| | |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
Consolidated Balance Sheet Data: | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 16,848 | | | | | $ | 10,379 | | | | | $ | 5,128 | | |
Total current assets
|
| | | | 17,546 | | | | | | 11,563 | | | | | | 6,587 | | |
Total assets
|
| | | $ | 185,300 | | | | | $ | 179,610 | | | | | $ | 171,502 | | |
Current portion of long-term debt
|
| | | $ | 850 | | | | | $ | 400 | | | | | $ | 400 | | |
Long-term debt, net
|
| | | | 82,123 | | | | | | 32,119 | | | | | | 32,308 | | |
Total liabilities
|
| | | | 108,582 | | | | | | 55,934 | | | | | | 51,111 | | |
Total member’s equity
|
| | | $ | 76,718 | | | | | $ | 123,676 | | | | | $ | 120,391 | | |
| | |
Six Months Ended
June 30, |
| |
Fiscal Year Ended
December 31, |
| ||||||||||||||||||
($ in thousands)
|
| |
2021
|
| |
2020
|
| |
2020
|
| |
2019
|
| ||||||||||||
Net Income (Loss)
|
| | | $ | 16,648 | | | | | $ | (908) | | | | | $ | 7,577 | | | | | $ | (2,212) | | |
Plus | | | | | | | | | | | | | | | | | | | | | | | | | |
Depreciation and amortization
|
| | | | 3,023 | | | | | | 2,733 | | | | | | 5,641 | | | | | | 4,960 | | |
Interest expense, net
|
| | | | 1,757 | | | | | | 1,247 | | | | | | 2,456 | | | | | | 2,875 | | |
Loss on debt modification
|
| | | | 682 | | | | | | — | | | | | | — | | | | | | — | | |
Pre-opening de novo and relocation costs
|
| | | | 982 | | | | | | 440 | | | | | | 879 | | | | | | 391 | | |
Restructuring and related severance costs
|
| | | | 270 | | | | | | 115 | | | | | | 115 | | | | | | 482 | | |
Sponsor management fee
|
| | | | 250 | | | | | | 250 | | | | | | 500 | | | | | | 500 | | |
Unit-based compensation
|
| | | | 172 | | | | | | 163 | | | | | | 325 | | | | | | 341 | | |
Adjusted EBITDA
|
| | | $ | 23,784 | | | | | $ | 4,040 | | | | | $ | 17,493 | | | | | $ | 7,337 | | |
Adjusted EBITDA Margin
|
| | | | 38.9% | | | | | | 18.3% | | | | | | 27.9% | | | | | | 17.8% | | |
| | |
As of June 30, 2021
|
| |||||||||
($ in thousands)
|
| |
Historical
|
| |
Adjusted
|
| ||||||
Cash and cash equivalents
|
| | | $ | 16,848 | | | | | $ | 27,498 | | |
Debt: | | | | | | | | | | | | | |
Term loan
|
| | | $ | 82,973 | | | | | $ | 82,973 | | |
Member’s equity
|
| | | | 76,718 | | | | | | — | | |
Preferred stock, par value $0.001 per share: no shares authorized, issued and outstanding, actual; and 50,000,000 shares authorized and no shares issued and outstanding, as adjusted
|
| | | | — | | | | | | — | | |
Common Stock, par value $0.001 per share: no shares authorized, issued and outstanding, actual; and 450,000,000 shares authorized and 53,796,677 shares issued and outstanding, as adjusted
|
| | | | — | | | | | | 54 | | |
Retained earnings
|
| | | | — | | | | | | 6,267 | | |
Additional paid-in capital
|
| | | | — | | | | | | 81,047 | | |
Total capitalization
|
| | | $ | 159,691 | | | | | $ | 170,341 | | |
|
Assumed initial public offering price per share
|
| | | | | | | | | $ | 16.00 | | |
|
Pro forma net tangible book value per share as of June 30, 2021
|
| | | $ | (1.18) | | | | | | | | |
|
Increase in net tangible book value per share attributable to new investors in this offering
|
| | | | 0.23 | | | | | | | | |
|
Pro forma and as-adjusted net tangible book value per share after this offering
|
| | | | | | | | | | (0.95) | | |
|
Dilution per share to new investors
|
| | | | | | | | | $ | (16.95) | | |
| | |
Shares Purchased
|
| |
Total Consideration
|
| |
Average
Price Per Share |
| |||||||||||||||||||||
| | |
Number
|
| |
Percent
|
| |
Amount
|
| |
Percent
|
| ||||||||||||||||||
Existing Owners
|
| | | | 45,359,177 | | | | | | 81.9% | | | | | | 151,000,000 | | | | | | 48.6% | | | | | $ | 3.33 | | |
New investors
|
| | | | 10,000,000 | | | | | | 18.1% | | | | | | 160,000,000 | | | | | | 51.4% | | | | | $ | 16.00 | | |
Total
|
| | | | 55,359,177 | | | | | | 100.0% | | | | | | 311,000,000 | | | | | | 100.0% | | | | | | | | |
| | |
Six Months Ended
June 30, |
| |
Fiscal Year Ended
December 31, |
| ||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
2020
|
| |
2019
|
| ||||||||||||
Consolidated Statements of Operations Data:
($ in thousands) |
| | | | | | | | | | | | | | | | | | | | | | | | |
Revenue
|
| | | $ | 61,108 | | | | | $ | 22,086 | | | | | $ | 62,766 | | | | | $ | 41,236 | | |
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | |
Cost of service
|
| | | | 20,008 | | | | | | 8,983 | | | | | | 23,471 | | | | | | 15,488 | | |
Selling, general and administrative
|
| | | | 18,990 | | | | | | 10,031 | | | | | | 23,621 | | | | | | 20,125 | | |
Loss on debt modification
|
| | | | 682 | | | | | | — | | | | | | — | | | | | | — | | |
Depreciation and amortization
|
| | | | 3,023 | | | | | | 2,733 | | | | | | 5,641 | | | | | | 4,960 | | |
Total operating expenses
|
| | | | 42,703 | | | | | | 21,747 | | | | | | 52,733 | | | | | | 40,573 | | |
Income from operations
|
| | | | 18,405 | | | | | | 339 | | | | | | 10,033 | | | | | | 663 | | |
Interest expense, net
|
| | | | 1,757 | | | | | | 1,247 | | | | | | 2,456 | | | | | | 2,875 | | |
Net income (loss)
|
| | | | 16,648 | | | | | | (908) | | | | | | 7,577 | | | | | | (2,212) | | |
Pro forma income tax expense (unaudited)
|
| | | | 3,975 | | | | | | — | | | | | | 1,827 | | | | | | — | | |
Pro forma net income (loss) (unaudited)
|
| | | $ | 12,673 | | | | | $ | (908) | | | | | $ | 5,750 | | | | | $ | (2,212) | | |
Consolidated Statements of Cash Flow Data: | | | | | | | | | | | | | | | | | | | | | |||||
Net cash provided by operating activities
|
| | | $ | 23,814 | | | | | $ | 1,683 | | | | | $ | 13,957 | | | | | $ | 4,938 | | |
Net cash used in investing activities
|
| | | | (3,149) | | | | | | (1,720) | | | | | | (3,689) | | | | | | (4,439) | | |
Net cash used in financing activities
|
| | | | (14,196) | | | | | | (2,034) | | | | | | (5,017) | | | | | | (783) | | |
Net income (loss) per unit data (unaudited): | | | | | | | | | | | | | | | | | | | | | | | | | |
Net income (loss) per unit | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic and diluted
|
| | | | 166 | | | | | | (9) | | | | | | 76 | | | | | | (22) | | |
Pro forma net income (loss) per unit | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic and diluted
|
| | | | 127 | | | | | | (9) | | | | | | 58 | | | | | | (22) | | |
Weighted average units outstanding | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic and diluted
|
| | | | 100 | | | | | | 100 | | | | | | 100 | | | | | | 100 | | |
| | |
June 30,
|
| |
December 31,
|
| ||||||||||||
| | |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
Consolidated Balance Sheet Data: | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 16,848 | | | | | $ | 10,379 | | | | | $ | 5,128 | | |
Total current assets
|
| | | | 17,546 | | | | | | 11,563 | | | | | | 6,587 | | |
Total assets
|
| | | $ | 185,300 | | | | | $ | 179,610 | | | | | $ | 171,502 | | |
Current portion of long-term debt
|
| | | $ | 850 | | | | | $ | 400 | | | | | $ | 400 | | |
Long-term debt, net
|
| | | | 82,123 | | | | | | 32,119 | | | | | | 32,308 | | |
Total liabilities
|
| | | | 108,582 | | | | | | 55,934 | | | | | | 51,111 | | |
Total member’s equity
|
| | | $ | 76,718 | | | | | $ | 123,676 | | | | | $ | 120,391 | | |
| | |
Six Months Ended
June 30, |
| |
Fiscal Year Ended
December 31, |
| ||||||||||||||||||
|
2021
|
| |
2020
|
| |
2020
|
| |
2019
|
| ||||||||||||||
Cases
|
| | | | 5,422 | | | | | | 2,169 | | | | | | 5,885 | | | | | | 3,865 | | |
Case growth
|
| | | | 150.0% | | | | | | N/A | | | | | | 52.3% | | | | | | N/A | | |
Revenue per case
|
| | | $ | 11,270 | | | | | $ | 10,183 | | | | | $ | 10,665 | | | | | $ | 10,669 | | |
Revenue per case growth
|
| | | | 10.7% | | | | | | N/A | | | | | | 0.0% | | | | | | N/A | | |
Number of total facilities
|
| | | | 15 | | | | | | 11 | | | | | | 14 | | | | | | 10 | | |
Number of total procedure rooms
|
| | | | 25 | | | | | | 18 | | | | | | 23 | | | | | | 16 | | |