West Virginia
|
|
55-0717455
|
(State or other jurisdiction of incorporation or organization)
|
|
(I.R.S. Employer Identification No.)
|
Large accelerated filer o
|
Accelerated filer o
|
Non-accelerated filer o
|
Smaller reporting company þ |
(Do not check if a smaller reporting company)
|
Class
|
|
Outstanding at April 30, 2013
|
Common stock, $1.00 par value per share
|
|
11,299,528 shares
|
|
Page No.
|
Part I. Financial Information
|
|
Item 1. Financial Statements
|
|
Consolidated Balance Sheets (Unaudited)
|
3
|
Consolidated Statements of Operations and Comprehensive Income (Loss) (Unaudited)
|
5
|
Consolidated Statements of Cash Flows (Unaudited)
|
6
|
Notes to Consolidated Financial Statements
|
8
|
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations
|
32
|
Item 3. Quantitative and Qualitative Disclosure About Market Risk
|
48
|
Item 4. Controls and Procedures
|
48
|
Part II. Other Information
|
|
Item 1. Legal Proceedings | 49 |
Item 1A. Risk Factors | 49 |
Item 3. Defaults upon Senior Securities | 49 |
Item 4. Mine Safety Disclosure | 49 |
Item 5. Other Information |
49
|
Item 6. Exhibits
|
49
|
Signatures
|
50
|
ASSETS |
April 30,
|
October 31, | ||||||
2013
(Unaudited)
|
2012 | |||||||
Current assets:
|
||||||||
Cash and cash equivalents | $ | 2,545,749 | $ | 1,844,797 | ||||
Accounts receivable, net of allowance of $838,000 and $1,157,000
|
11,267,540 | 11,906,228 | ||||||
Inventories
|
5,727,897 | 6,187,920 | ||||||
Other current assets
|
817,792 | 480,043 | ||||||
Current portion assets held for sale/discontinued operations (see Note 12) | 571,391 | 2,705,280 | ||||||
Total current assets
|
20,930,369 | 23,124,268 | ||||||
Property and equipment, at cost:
|
||||||||
Land
|
1,468,505 | 1,468,505 | ||||||
Buildings and improvements
|
9,647,186 | 9,599,951 | ||||||
Machinery and equipment
|
44,790,069 | 47,479,066 | ||||||
Equipment under capital lease | 72,528 | 72,528 | ||||||
Furniture and fixtures
|
4,007,919 | 4,071,328 | ||||||
Vehicles
|
2,896,676 | 2,874,664 | ||||||
62,882,883 | 65,566,042 | |||||||
Less accumulated depreciation
|
(49,670,632 | ) | (51,157,165 |
)
|
||||
13,212,251 | 14,408,877 | |||||||
Goodwill
|
1,230,485 | 3,457,322 | ||||||
Deferred financing costs
|
80,122 | 324,692 | ||||||
Other intangibles, net of accumulated amortization
|
4,341,661 | 4,485,294 | ||||||
Trademark and masthead
|
2,091,022 | 2,091,022 | ||||||
Other assets
|
74,362 | 75,116 | ||||||
7,817,652 | 10,433,446 | |||||||
Total assets
|
$ | 41,960,272 |
$
|
47,966,591 |
LIABILITIES AND SHAREHOLDERS’ EQUITY
|
April 30, | October 31, | |||||
2013
(Unaudited)
|
|
2012
|
|||||
Current liabilities:
|
|||||||
Notes payable, line of credit (see Note 5)
|
$ | 8,825,496 |
$
|
8,425,496 | |||
Accounts payable
|
6,308,743 | 3,682,147 | |||||
Deferred revenue
|
862,610 | 764,010 | |||||
Accrued payroll and commissions
|
926,965 | 1,351,067 | |||||
Taxes accrued and withheld
|
1,075,502 | 1,031,297 | |||||
Accrued expenses
|
1,932,154 | 2,192,171 | |||||
Current portion liabilities held for sale/discontinued operations (see Note 5 and Note 12)
|
571,391 | 2,705,280 | |||||
Debt discount (see Note 5) | (323,006 | ) | (1,287,527 | ) | |||
Notes payable (see Note 5)
|
24,907,720 | 27,813,064 | |||||
Capital lease obligations (see Note 5) | 13,410 | 13,014 | |||||
Total current liabilities
|
45,100,985 | 46,690,019 | |||||
Long-term debt, net of current portion:
|
|||||||
Notes payable - related party (see Note 5)
|
2,500,000 | 2,500,000 | |||||
Notes payable (see Note 5) | 52,530 | 99,291 | |||||
Capital lease obligations (see Note 5) | 49,575 | 52,705 | |||||
Other liabilities
|
1,050 | 1,950 | |||||
Total liabilities
|
47,704,140 | 49,343,965 | |||||
Shareholders’ (deficit):
|
|||||||
Common stock, $1 par value, 20,000,000 Class A voting shares authorized;
11,299,528 shares issued and outstanding
|
11,299,528 | 11,299,528 | |||||
Common Stock, Class B nonvoting stock, $1 par value, 5,000,000 shares authorized, -0- shares issued and outstanding | - | - | |||||
Additional paid-in capital
|
23,874,377 | 23,874,377 | |||||
Retained deficit
|
(40,917,773 | ) |
(36,551,279
|
) | |||
Total shareholders’ (deficit)
|
(5,743,868 | ) |
(1,377,374
|
) | |||
Total liabilities and shareholders’ (deficit)
|
$ | 41,960,272 |
$
|
47,966,591 |
Three Months Ended
April 30,
|
Six Months Ended
April 30,
|
||||||||||||
2013
|
2012
|
2013
|
2012
|
||||||||||
Revenues:
|
|||||||||||||
Printing
|
$
|
11,721,440 |
$
|
14,753,972
|
$
|
23,570,479 |
$
|
29,215,975 | |||||
Office products and office furniture
|
7,024,572 |
9,126,619
|
14,233,591 | 17,317,220 | |||||||||
Newspaper | 3,037,690 | 3,412,941 | 6,589,932 | 7,285,988 | |||||||||
Total revenues
|
21,783,702 |
27,293,532
|
44,394,002 | 53,819,183 | |||||||||
Cost of sales & newspaper operating costs:
|
|||||||||||||
Printing
|
8,608,498 |
10,669,292
|
17,459,044 |
21,209,844
|
|||||||||
Office products and office furniture
|
4,806,359 | 6,388,342 | 9,750,305 |
12,130,455
|
|||||||||
Newspaper cost of sales & operating costs | 1,912,102 | 2,026,018 | 3,987,860 | 4,194,051 | |||||||||
Total cost of sales & newspaper operating costs
|
15,326,959 | 19,083,652 | 31,197,209 |
37,534,350
|
|||||||||
Gross profit
|
6,456,743 |
8,209,880
|
13,196,793 |
16,284,833
|
|||||||||
Selling, general and administrative expenses
|
5,672,139 | 7,137,402 | 11,885,292 |
14,567,609
|
|||||||||
Goodwill impairments
|
-
|
9,510,933
|
2,226,837 | 9,510,933 | |||||||||
(Loss) income from operations | 784,604 | (8,438,455 | ) | (915,336 | ) | (7,793,709 | ) | ||||||
Other income (expenses):
|
|||||||||||||
Interest expense - related party
|
(20,087 | ) | (16,250 |
)
|
(40,851
|
)
|
(22,389
|
)
|
|||||
Interest expense
|
(1,499,076 |
)
|
(822,306
|
)
|
(3,033,520 |
)
|
(1,614,702 |
)
|
|||||
Other
|
11,370 | 4,629 | 20,993 |
8,760
|
|||||||||
(1,507,793 |
)
|
(833,927 |
)
|
(3,053,378 |
)
|
(1,628,331 |
)
|
||||||
(Loss) from continuing operations before income taxes
|
(723,189 |
)
|
( 9,272,382 |
)
|
(3,968,714 |
)
|
(9,422,040 | ) | |||||
Income tax expense
|
- |
|
(11,769,302
|
)
|
- |
|
(11,702,610 |
)
|
|||||
Net (loss) from continuing operations
|
|
(723,189 |
)
|
|
(21,041,684 |
)
|
|
(3,968,714 |
)
|
|
(21,124,650 | ) | |
Net (loss) income from discontinued operations | (101,427 | ) | 25,228 | (397,780 | ) | 22,206 | |||||||
Net (Loss) | (824,616 | ) | (21,016,456 | ) | (4,366,494 | ) | (21,102,444 | ) | |||||
Other comprehensive income (loss) | - | - | - | - | |||||||||
Comprehensive (loss) | $ | (824,616 | ) | $ | (21,016,456 | ) |
$
|
(4,366,494 | ) |
$
|
(21,102,444 | ) | |
(Loss) per share
|
|||||||||||||
Basic and diluted (loss) from continuing operations
|
$
|
(0.06 |
)
|
$
|
(1.86 |
)
|
$
|
(0.35 |
)
|
$
|
(1.87 |
)
|
|
Basic and diluted (loss) income from discontinued operations | (0.01 | ) | - | (0.04 | ) | - | |||||||
Total (loss) per common share | $ | (0.07 | ) | $ | (1.86 | ) | $ | (0.39 | ) | $ | (1.87 | ) | |
Weighted average shares outstanding:
|
|||||||||||||
Basic
|
11,300,000 |
11,300,000
|
11,300,000 |
11,300,000
|
|||||||||
Diluted
|
|
11,300,000
|
|
11,300,000
|
|
11,300,000
|
|
11,300,000 |
Six Months Ended April 30, | ||||||
2013 |
2012
|
|||||
Cash flows from operating activities:
|
||||||
Net (loss)
|
$ | (4,366,494 | ) |
$
|
(21,102,444 | ) |
Net (loss) from discontinued operations | (397,780 | ) | 22,206 | |||
Net (loss) from continuing operations | (3,968,714 | ) | (21,124,650 | ) | ||
Adjustments to reconcile net (loss) from continuing
operations to cash provided by operating activities:
|
||||||
Depreciation and amortization
|
1,588,294 | 1,880,675 | ||||
(Gain) on sale of assets
|
(20,253 | ) | (1,810 |
)
|
||
Allowance for doubtful accounts
|
(27,477 | ) | 709,540 |
|
||
Deferred financing costs / debt discount | 1,209,091 | 220,335 | ||||
Accrued deferred fee | 533,311 | - | ||||
Deferred income tax | - | 11,758,267 | ||||
Goodwill impairment | 2,226,837 | 9,510,933 | ||||
Changes in assets and liabilities: | ||||||
Accounts receivable
|
666,165 | 1,204,453 | ||||
Inventories
|
460,023 | (245,688 | ) | |||
Other current assets
|
(337,749 | ) | (364,157 | ) | ||
Accounts payable
|
2,626,596 | 301,317 | ||||
Deferred revenue | 98,600 | 111,517 | ||||
Accrued payroll and commissions
|
(474,102 | ) | (60,054 |
)
|
||
Taxes accrued and withheld
|
44,205 | 162,479 | ||||
Accrued income taxes | - | 9,293 | ||||
Accrued expenses
|
(210,017 | ) | (139,912 |
)
|
||
Other liabilities
|
(900 | ) | (900 |
)
|
||
Net cash provided by operating activities
continuing operations
|
4,413,910 | 3,931,638 | ||||
Net cash provided by operating activities
discontinued operations
|
68,408 | 1,075,638 | ||||
4,482,318 | 5,007,276 |
Six Months Ended April 30, | ||||||
2013 | 2012 | |||||
Cash flows from investing activities:
|
||||||
Purchase of property and equipment
|
(298,530 | ) | (405,819 |
)
|
||
Proceeds from sale of fixed assets
|
70,748 | 131,908 | ||||
Proceeds from assets held for sale
|
816,667 | - | ||||
Other assets | 754 | (51,737 | ) | |||
Net cash provided by (used in) investing activities
continuing operations
|
589,639 | (325,648 | ) | |||
Net cash provided by (used in) investing activities
discontinued operations
|
408,333 | (68,985 | ) | |||
997,972 | (394,633 | ) | ||||
Cash flows from financing activities:
|
||||||
Borrowings on line of credit
|
400,000 | 3,140,000 | ||||
Payments on line of credit
|
- | (2,860,000 |
)
|
|||
Proceeds from term debt
|
79,087 | 65,915 | ||||
Principal payments on term debt
|
(4,850,092 | ) | (2,985,467 |
)
|
||
Financing costs paid | - | (122,042 | ) | |||
Change in negative book cash | - | (1,153,931 | ) | |||
Net cash used in financing activities
continuing operations
|
(4,371,005 | ) | (3,915,525 | ) | ||
Net cash used in financing activities
discontinued operations
|
(408,333 | ) | - | |||
|
(4,779,338 | ) | (3,915,525 |
)
|
||
Net increase in cash and cash equivalents
|
700,952 | 697,118 | ||||
Cash and cash equivalents at beginning of period
|
1,844,797 | - | ||||
Cash and cash equivalents at end of period
|
$ | 2,545,749 |
$
|
697,118
|
April 30,
2013
|
October 31,
2012
|
|||||||
Printing and Newspaper:
|
||||||||
Raw materials
|
$
|
1,867,030
|
$
|
2,049,447
|
||||
Work in process
|
822,137
|
834,678
|
||||||
Finished goods
|
1,291,648
|
1,383,094
|
||||||
Office products and office furniture
|
1,747,082
|
1,920,701
|
||||||
$
|
5,727,897
|
$
|
6,187,920
|
April 30,
|
October 31,
|
||||||
2013 |
2012
|
||||||
Installment notes payable to banks and Lessor, due in monthly installments plus interest at rates approximating the bank’s prime rate or the prime rate subject to various floors maturing in various periods ranging from November 2012-April 2015, collateralized by equipment and vehicles (0% interest on Lessor note) (see Note 10)
|
$ | 278,563 |
$
|
677,167
|
|||
Notes payable to shareholders. The shareholder note of $2.5 million plus all accrued interest is due in one
balloon payment in September 2014. Interest is at the prime rate (3.25% at April 30, 2013 and October 31, 2012)
|
2,500,000 |
2,500,000
|
|||||
Term loan A with a syndicate of banks, due in monthly installments of $238,000 plus interest payments equal to
LIBOR plus the applicable margin (currently 8%) maturing September 2013, collateralized by substantially all of the assets of the Company.
|
18,334,000 |
19,762,000
|
|||||
Term loan B with a syndicate of banks, due September 30, 2013, interest (deferred fee) at a rate of 16%, with aggregate unpaid deferred fee itself bearing interest collateralized by substantially
all of the assets of the Company
|
6,277,744 |
6,277,744
|
|||||
Bullet loan A with a syndicate of Banks, due in installments of $1.9 million on or before December 31, 2012 and
$2.1 million on or before March 31, 2013 with interest at LIBOR plus the applicable margin (currently 8%),
collateralized by substantially all of the assets of the Company.
|
- |
3,350,000
|
|||||
Revolving line of credit loan facility with a syndicate of banks, interest payments based on LIBOR plus the
applicable margin (currently 6%) maturing in September 2013, collateralized by substantially all of the assets
of the Company.
|
8,825,496 |
8,425,496
|
Accrued Deferred fee (interest) Bullet loan B, Due September 30, 2013
|
564,482 |
31,171
|
|||||
Capital lease obligation for printing equipment at an imputed interest rate of 6.02% per annum
|
62,985 |
65,719
|
|||||
Unamortized debt discount
|
(323,006 | ) |
(1,287,527
|
)
|
|||
36,520,264 |
39,801,770
|
||||||
Less current portion revolving line of credit
|
8,825,496 |
8,425,496
|
|||||
Less current portion long-term debt
|
25,402,259 |
29,998,791
|
|||||
Less current portion obligation under capital lease
|
13,410 |
13,014
|
|||||
Less debt discount
|
(323,006 | ) |
(1,287,527
|
)
|
|||
Long-term debt, net of current portion and revolving line of credit, capital lease obligation and notes payable to related party
|
$ |
2,602,105
|
$
|
2,651,996
|
|||
Continuing operations:
|
|||||||
Long-term debt, net of current portion and revolving line credit
|
$ | 52,530 |
$
|
99,291
|
|||
Long-term capital lease obligation
|
49,575 |
52,705
|
|||||
Current portion of long-term debt and revolving line of credit
|
33,733,216 |
36,238,560
|
|||||
Long-term notes payable to related party
|
2,500,000 |
2,500,000
|
|||||
Current portion of capital lease obligation
|
13,410 |
13,014
|
|||||
Debt Discount
|
(323,006 | ) |
(1,287,527
|
)
|
|||
Total debt from continuing operations
|
36,025,725 |
37,616,043
|
|||||
Liabilities held for sale/discontinued operations - debt
|
494,539 |
2,185,727
|
|||||
Total indebtedness
|
$ | 36,520,264 |
$
|
39,801,770
|
2013
|
$
|
33,918,159
|
||
2014
|
2,566,767
|
|||
2015
|
15,115
|
|||
2016
|
16,047
|
|||
2017
|
4,176
|
|||
$
|
36,520,264
|
(a)
|
Enter into various Designated Transactions referred to as Designated Transaction No. 1 and Designated Transaction No. 2 pursuant to applicable approvals from secured lenders regarding pricing or other actions, including letters of intent no later than June 14, 2013 setting forth the terms and conditions for Designated Transaction No. 1 that shall be satisfactory to the Required Lenders. The Company is also required to use its reasonable best efforts to enter into a letter of intent, no later than June 7, 2013, for Designated Transaction No. 2. There are also various targeted dates upon acceptance of applicable letters of intent for Designated Transactions which will result in various actions to be achieved by the applicable milestone dates or if not achieved may be considered an event of default.
|
(b)
|
Acknowledge in a writing, satisfactory to the Required Lenders, that approval of the Company’s shareholders shall not be required for Designated Transaction No. 1, whether considered separately or together with Designated Transaction No. 2.
|
(c)
|
The Company shall be subject to a minimum EBITDA covenant commencing with the month ended June 30, 2013 based on a buildup starting April 1, 2013 of $1,378,394 at June 30, 2013, $2,198,509 at July 31, 2013 and $2,506,722 at August 31, 2013
|
(d)
|
Continued retention of Timothy D. Boates, RAS Management Advisors, LLC as its Chief Restructuring Officer who shall continue to be subject to the sole authority, direction and control of the Company’s Board of Directors and to report directly to the Board.
|
(e)
|
Expenditure limitations as defined in CRO report and under direct control of the CRO.
|
(f)
|
The requirement of a general reserve of $1,000,000 in the definition of “Borrowing Base” in the Restated Credit Agreement shall be waived for the duration of the Forbearance Period.
|
(g)
|
Removal of requirement to maintain $750,000 concentration account minimum balances.
|
(h)
|
Temporary Overadvance on the borrowing base in an amount not to exceed $1,200,000 subject to the aggregate revolving credit commitment limit of $10,000,000. Overadvance shall be repaid upon receipt of project receivables and such repayment shall be a permanent reduction in the Temporary Overadvance. Such Overadvance shall be repaid in full upon the earliest Designated Transaction No.1 or Designated Transaction No.2 or September 30, 2013.
|
(i)
|
Excess availability threshold of $500,000.
|
●
|
continue to engage a chief restructuring advisor to assist in developing a written restructuring plan for Champion’s business operations;
|
●
|
submit an updated proposed restructuring plan to the Administrative Agent by July 16, 2012;
|
●
|
provide any consultant retained by the Administrative Agent with access to the operations, records and employees of Champion and their advisors;
|
●
|
attain revised minimum EBITDA covenant targets;
|
●
|
provide additional financial reports to the Administrative Agent;
|
●
|
make a good faith effort to effectuate certain transaction initiatives identified by the Company;
|
●
|
permit Administrative Agent to retain a media transaction expert and allow access to Company personnel and advisors; and
|
●
|
forbearance fee of 0.25%.
|
The Forbearance Agreement provided that the credit commitment under the Credit Agreement was $13,600,000 and provided for a $1,450,000 reserve against the Credit Agreement borrowing base. The applicable margin had been increased to 6.0% if utilizing the base rate or 4% if utilizing the amended base rate as well as a PIK compounding Forbearance Fee of 2% of the outstanding amount of term loans. The default rate was an additional 2% for outstanding term loans.
|
●
|
pay a 0.10% extension fee based on the then-outstanding loans, interests in Letters of Credit and Unused Revolving Credit Commitments;
|
|
●
|
continue services of bank group consultant as well as continued retention of Company advisors;
|
|
●
|
release and term debt pay down of remaining $500,000 under the provisions of the Contribution Agreement hereinafter described;
|
|
●
|
continue actions to effectuate certain transactions, including the financing of certain receivables and finalizing the Safeguard transaction;
|
|
●
|
agree to terms on a debt restructuring by September 15, 2012 subject to credit approval and documentation;
|
|
●
|
minimum EBITDA covenant for August 2012 of $400,000;
|
|
●
|
aggregate revolving credit commitments of $13,000,000.
|
·
|
Restated Credit Agreement maturity at June 30, 2013, subject to Champion's compliance with terms of the Restated Credit Agreement and Side Letter Agreement.
|
·
|
$0.001 per share warrants issued for up to 30% (on a post-exercise basis) of the outstanding common stock of the Company in the form of non-voting Class B common stock and associated Investor Rights Agreement for the benefits of the Lenders, subject to shareholder approval. The Company has various milestone dates, which may reduce the number of warrants outstanding upon satisfaction of certain conditions. The Company is working with its outside advisors regarding these items but is unable to predict the outcomes or likelihood of success regarding the achievement of such milestones. The warrants expire after October 19, 2017.
|
·
|
Various Targeted Transactions which may require the sale of various assets, divisions or segments upon the achievement of agreed upon value benchmarks among other considerations and if not successfully completed by the applicable milestone dates will be considered an event of default.
|
·
|
Existing debt restructured into a $20,000,000 Term Loan A, $6,277,743.89 Term Loan B, $4,000,000 Bullet Loan and $9,025,496.00 Revolver Loan.
|
·
|
A $10,000,000 revolving credit facility with a sublimit of up to $3,000,000 for swing loans. Outstanding borrowings thereunder may not exceed the sum of (1) up to 85% of eligible receivables (reduced to 80% of eligible receivables effective December 30, 2012) plus (2) up to the lesser of $5,000,000 or 50% of eligible inventory.
|
·
|
Targeted interest rates as follows based on a LIBOR borrowing option; Term Note A at LIBOR plus 8%, Term Note B at 0% (subject to a deferred fee of 16% per annum with various milestone dates reducing or forgiving such fees upon successful completion of such milestones.), revolving loans at LIBOR plus 6% and Bullet Loans A at a rate of LIBOR plus 8%.
|
·
|
At Champion’s option, interest at a LIBOR Rate plus the applicable margin.
|
·
|
Post default increase in interest rates of 2%.
|
·
|
Amendment of various covenants as further described in the Restated Credit Agreement.
|
·
|
Fixed Charge Coverage Ratio is required to be 1.0 to 1.0 as of January 31, 2013 and 1.10 to 1.0 as of April 30, 2013 based on a buildup model commencing October 1, 2012.
|
·
|
Leverage Ratio is required to be 3.30 to 1.00 as of January 31, 2013 and 3.10 to 1.00 as of April 30, 2013 based on a trailing twelve month EBITDA calculation.
|
·
|
Minimum EBITDA pursuant to a monthly build up commencing with the month ended October 31, 2012 of $600,000 increasing to $1,100,000 for November 30, 2012, $1,600,000 at December 31, 2012, $2,600,000 at January 31, 2013, $3,350,000 at February 28, 2013, $4,100,000 at March 31, 2013, $5,200,000 at April 30, 2013, $5,550,000 at May 31, 2013 and $5,900,000 at June 30, 2013.
|
·
|
Maximum Capital expenditures are limited to $1,000,000 for fiscal years commencing after October 31, 2012.
|
·
|
Enhanced reporting by Champion to Administrative Agent.
|
·
|
Continued retention of a Chief Restructuring Advisor and Raymond James & Associates, Inc. as well as continued retention by Secured Lenders of their advisor.
|
·
|
$100,000 fee due at closing plus monthly Administrative Agent fees of $15,000 monthly through June 30, 2013.
|
Payments Due by Fiscal Year
|
||||||||||||||||||||||
Contractual Obligations
|
2013
|
2014
|
2015
|
2016
|
2017 |
Residual
|
Total
|
|||||||||||||||
Non-cancelable operating leases
|
$
|
516,567
|
$
|
600,904
|
$
|
162,975
|
$
|
157,217 | $ | 97,307 |
$
|
-
|
$
|
1,534,970
|
||||||||
Revolving line of credit
|
8,825,496
|
-
|
-
|
-
|
- |
-
|
8,825,496
|
|||||||||||||||
Term debt
|
25,300,611 |
140,301
|
13,877 |
-
|
- |
-
|
25,454,789 | |||||||||||||||
Obligations under capital lease | 6,605 | 13,817 | 14,669 | 15,574 | 12,320 | - | 62,985 | |||||||||||||||
Debt discount | (323,006 | ) | - | - | - | - | - | (323,006 | ) | |||||||||||||
Notes payable - related party | - | 2,500,000 | - | - | - | - | 2,500,000 | |||||||||||||||
$
|
34,326,273
|
$
|
3,255,022
|
$
|
191,521
|
$
|
172,791
|
$ | 109,627 |
$
|
-
|
$
|
38,055,234
|
2013 Quarter 2
|
Printing
|
Office Products & Furniture
|
Newspaper
|
Total
|
|||||||||
Revenues from continuing operations
|
$
|
12,637,333 |
$
|
8,493,759
|
$
|
3,037,690
|
$
|
24,168,782
|
|||||
Elimination of intersegment revenue
|
(915,893 |
)
|
(1,469,187
|
)
|
-
|
(2,385,080
|
)
|
||||||
Consolidated revenues from continuing operations
|
$
|
11,721,440 |
$
|
7,024,572 |
$
|
3,037,690
|
$
|
21,783,702
|
|||||
Operating income from continuing operations
|
237,823
|
333,807 | 212,974 | 784,604 | |||||||||
Depreciation & amortization
|
503,760 |
35,652
|
254,356
|
793,768
|
|||||||||
Capital expenditures
|
216,465 |
-
|
8,465
|
224,930 | |||||||||
Identifiable assets
|
22,400,226 |
6,262,201
|
10,180,705
|
38,843,132
|
|||||||||
Goodwill
|
- |
1,230,485
|
-
|
1,230,485
|
|||||||||
2012 Quarter 2
|
Printing
|
Office Products & Furniture
|
Newspaper
|
Total
|
|||||||||
Revenues from continuing operations
|
$
|
15,963,719
|
$
|
10,502,075
|
$
|
3,412,941
|
$
|
29,878,735
|
|||||
Elimination of intersegment revenue
|
(1,209,747
|
)
|
(1,375,456
|
)
|
-
|
(2,585,203
|
)
|
||||||
Consolidated revenues from continuing operations
|
$
|
14,753,972
|
$
|
9,126,619
|
$
|
3,412,941
|
$
|
27,293,532
|
|||||
Operating (loss) income from continuing operations
|
(89,210
|
) |
778,268
|
(9,127,513
|
)
|
(8,438,455
|
)
|
||||||
Depreciation & amortization
|
626,631
|
20,814
|
287,524
|
934,969
|
|||||||||
Capital expenditures
|
134,393
|
15,773
|
38,361
|
188,527
|
|||||||||
Identifiable assets
|
30,050,566
|
7,445,216
|
13,080,246
|
50,576,028
|
|||||||||
Goodwill
|
2,226,837
|
1,230,485
|
-
|
3,457,322
|
|||||||||
2013 Year to Date
|
Printing
|
Office Products
& Furniture
|
Newspaper
|
Total
|
|||||||||
Revenues from continuing operations
|
$
|
25,374,404
|
$
|
16,942,016
|
$
|
6,589,932
|
$
|
48,906,352
|
|||||
Elimination of intersegment revenue
|
(1,803,925
|
)
|
(2,708,425
|
)
|
-
|
(4,512,350
|
)
|
||||||
Consolidated revenues from continuing operations
|
$
|
23,570,479
|
$
|
14,233,591
|
$
|
6,589,932
|
$
|
44,394,002
|
|||||
Operating (loss) income from continuing operations
|
(2,207,436
|
) |
544,727
|
747,373
|
(915,336
|
) | |||||||
Depreciation & amortization
|
1,010,045
|
69,503
|
508,746
|
1,588,294
|
|||||||||
Capital expenditures
|
288,582
|
1,483
|
8,465
|
298,530
|
|||||||||
Identifiable assets
|
22,400,226
|
6,262,201
|
10,180,705
|
38,843,132
|
|||||||||
Goodwill
|
-
|
1,230,485
|
-
|
1,230,485
|
2012 Year to Date
|
Printing
|
Office
Products
& Furniture
|
Newspaper
|
Total
|
|||||||||
Revenues from continuing operations
|
$
|
31,613,763
|
$
|
20,294,023
|
$
|
7,285,988
|
$
|
59,193,774
|
|||||
Elimination of intersegment revenue
|
(2,397,788
|
)
|
(2,976,803
|
)
|
-
|
(5,374,591
|
)
|
||||||
Consolidated revenues from continuing operations
|
$
|
29,215,975
|
$
|
17,317,220
|
$
|
7,285,988
|
$
|
53,819,183
|
|||||
Operating (loss) income from continuing operations
|
(699,920
|
)
|
1,330,834
|
(8,424,623
|
)
|
(7,793,709
|
)
|
||||||
Depreciation & amortization
|
1,252,264
|
54,665
|
573,746
|
1,880,675
|
|||||||||
Capital expenditures
|
320,994
|
33,831
|
50,994
|
405,819
|
|||||||||
Identifiable assets
|
30,050,566
|
7,445,216
|
13,080,246
|
50,576,028
|
|||||||||
Goodwill
|
2,226,837
|
1,230,485
|
-
|
3,457,322
|
Three months
|
Six months
|
||||||||||||
2013
|
2012
|
2013
|
2012
|
||||||||||
Revenues:
|
|||||||||||||
Total segment revenues from continuing operations
|
$
|
24,168,782
|
$
|
29,878,735
|
$
|
48,906,352 |
$
|
59,193,774
|
|||||
Elimination of intersegment revenue
|
(2,385,080)
|
|
(2,585,203)
|
|
(4,512,350)
|
|
(5,374,591)
|
|
|||||
Consolidated revenue from continuing operations
|
|
21,783,702
|
$
|
27,293,532
|
$
|
44,394,002
|
$
|
53,819,183
|
|||||
Operating (loss) income from continuing operations:
|
|||||||||||||
Total segment operating (loss) income from continuing operations
|
$
|
784,604
|
|
$
|
(8,438,455)
|
$
|
(915,336)
|
|
$
|
(7,793,709)
|
|||
Interest expense - related party
|
(20,087)
|
|
(16,250)
|
|
(40,851)
|
|
(22,389)
|
|
|||||
Interest expense
|
(1,499,076)
|
|
(822,306)
|
|
(3,033,520)
|
|
(1,614,702)
|
|
|||||
Other income
|
11,370
|
4,629
|
20,993
|
8,760
|
|||||||||
Consolidated (loss) income from continuing operations before income taxes
|
$
|
(723,189)
|
|
$
|
(9,272,382)
|
$
|
(3,968,714)
|
|
$
|
(9,422,040)
|
|||
Identifiable assets:
|
|||||||||||||
Total segment identifiable assets
|
$
|
38,843,132
|
$
|
50,576,028
|
$
|
38,843,132
|
$
|
50,576,028
|
|||||
Assets not allocated to a segment
|
3,117,140 |
7,709,165
|
3,117,140
|
7,709,165
|
|||||||||
Total consolidated assets
|
$
|
41,960,272
|
$
|
58,285,193
|
$
|
41,960,272
|
$
|
58,285,193
|
Three Months Ended
April 30, 2013
|
Three Months Ended
April 30, 2012
|
Six Months Ended
April 30, 2013
|
Six Months Ended
April 30, 2012
|
Cumulative Total
|
||||||
Occupancy and equipment related costs
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
1,618,965
|
Costs incurred to streamline production, personnel and other
|
-
|
-
|
-
|
-
|
612,764
|
|||||
Inventory
|
-
|
-
|
-
|
-
|
200,380
|
|||||
Total
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
2,432,109
|
|
Occupancy and equipment related costs
|
Costs incurred to streamline production,
personnel and other
|
Total
|
|||
Balance at October 31, 2012
|
$
|
241,821
|
$
|
- |
$
|
241,821 |
2013 expenses
|
- | - | - | |||
Paid in 2013
|
(241,821) | - | (241,821) | |||
Balance at April 30, 2013
|
$
|
- |
$
|
- |
$
|
- |
April 30, 2013
|
October 31, 2012
|
|||||||||||||||
Gross
|
Gross
|
|||||||||||||||
Carrying
|
Accumulated
|
Carrying
|
Accumulated
|
|||||||||||||
Amount
|
Amortization
|
Amount
|
Amortization
|
|||||||||||||
Amortizable intangible assets:
|
||||||||||||||||
Non-compete agreement
|
$
|
1,000,000
|
$
|
1,000,000
|
$
|
1,000,000
|
$
|
1,000,000
|
||||||||
Customer relationships
|
2,451,073
|
1,087,984
|
2,451,073
|
1,026,935
|
||||||||||||
Advertising and subscriber base
|
4,989,768
|
2,026,154
|
4,989,768
|
1,952,322
|
||||||||||||
Other
|
564,946
|
549,988
|
564,946
|
541,236
|
||||||||||||
9,005,787
|
4,664,126
|
9,005,787
|
4,520,493
|
|||||||||||||
Unamortizable intangible assets:
|
||||||||||||||||
Goodwill
|
1,307,267
|
76,782
|
3,964,600
|
507,278
|
||||||||||||
Trademark and masthead
|
2,091,022
|
-
|
2,091,022
|
-
|
||||||||||||
3,398,289
|
76,782 | 6,055,622 | 507,278 | |||||||||||||
Total goodwill and other intangibles
|
$
|
12,404,076
|
$
|
4,740,908
|
$
|
15,061,409
|
$
|
5,027,771
|
||||||||
2013
|
$ |
143,628
|
||
2014
|
275,970
|
|||
2015
|
269,761
|
|||
2016 | 269,761 | |||
2017 | 269,761 | |||
Thereafter | 3,112,780 | |||
$
|
4,341,661
|
Printing
|
Office Products and Furniture
|
Newspaper
|
Total
|
|||||||||||||
Balance at October 31, 2012 | ||||||||||||||||
Goodwill | $ | 2,226,837 | 1,230,485 | 35,437,456 | 38,894,778 | |||||||||||
Accumulated impairment losses | - | - | (35,437,456 | ) | (35,437,456 | ) | ||||||||||
2,226,837 | $ | 1,230,485 | $ | - | $ | 3,457,322 | ||||||||||
Goodwill acquired six months ended April 30, 2013 | - | - | - | - | ||||||||||||
Impairment losses six months ended April 30, 2013 | (2,226,837 | ) | - | - | (2,226,837 | ) | ||||||||||
Balance at April 30, 2013 | ||||||||||||||||
Goodwill | 2,226,837 | 1,230,485 | 35,437,456 | 38,894,778 | ||||||||||||
Accumulated impairment losses | (2,226,837 | ) | - | (35,437,456 | ) | (37,664,293 | ) | |||||||||
$ | - | $ | 1,230,485 | $ | - | $ | 1,230,485 |
Printing | Office Products and Furniture | Newspaper | Total | |||||||||||||
Balance at October 31, 2012
|
||||||||||||||||
Trademark and masthead | $ | - | $ | - | $ | 18,515,316 | $ | 18,515,316 | ||||||||
Accumulated impairment losses | - | - | (16,424,294 | ) | (16,424,294 | ) | ||||||||||
- | - | 2,091,022 | 2,091,022 | |||||||||||||
Trademark & masthead acquired six months ended April 30, 2013 | - | - | - | - | ||||||||||||
Impairment losses six months ended April 30, 2013 | - | - | - | - | ||||||||||||
Balance at April 30, 2013 | ||||||||||||||||
Trademark & masthead | - | - | 18,515,316 | 18,515,316 | ||||||||||||
Accumulated impairment losses | - | - | (16,424,294 | ) | (16,424,294 | ) | ||||||||||
$ | - | $ | - | $ | 2,091,022 | $ | 2,091,022 |
|
Printing | Office Products and Furniture | Newspaper | Total | ||||||||||||
Balance at October 31, 2012
|
||||||||||||||||
Amortizing intangible | 500,721 | 947,127 | 12,088,930 | 13,536,778 | ||||||||||||
Accumulated impairment losses | - | - | (9,051,484 | ) | (9,051,484 | ) | ||||||||||
$ | 500,721 | $ | 947,127 | $ | 3,037,446 | $ | 4,485,294 | |||||||||
Amortizing intangible acquired six months ended April 30, 2013 | - | - | - | - | ||||||||||||
Impairment losses six months ended April 30, 2013 | - | - | - | - | ||||||||||||
Amortization expense | 29,202 | 40,598 | 73,833 | 143,633 | ||||||||||||
Balance at April 30, 2013 | ||||||||||||||||
Amortizing intangible
|
471,519 | 906,529 | 12,015,097 | 13,393,145 | ||||||||||||
Accumulated impairment losses | - | - | (9,051,484 | ) | (9,051,484 | ) | ||||||||||
$ | 471,519 | $ | 906,529 | $ | 2,963,613 | $ | 4,341,661 |
Six Months Ended April 30, | |||||
2013 | 2012 | ||||
Goodwill | $ | 2,226,837 | $ | 9,510,933 | |
Other intangibles | - | - | |||
Trademark & masthead | - | - | |||
$ | 2,226,837 | $ | 9,510,933 |
Three Months Ended April 30,
|
|||||||||||||||
2013
|
2012
|
||||||||||||||
CGC
|
Donihe
|
Total
|
CGC
|
Donihe
|
Total
|
||||||||||
Net sales
|
$
|
-
|
$
|
(5,032
|
) $
|
(5,032
|
) |
$
|
4,139,848
|
$
|
1,955,120
|
$
|
6,094,968
|
||
(Loss) earnings from discontinued operations
|
-
|
(101,427
|
)
|
(101,427
|
)
|
75,932
|
(29,552
|
) |
46,380
|
||||||
Income tax benefit (expense)
|
-
|
|
-
|
-
|
(31,011
|
)
|
9,859
|
|
(21,152
|
)
|
|||||
Gain on sale of discontinued
operations
|
-
|
-
|
-
|
-
|
-
|
-
|
|||||||||
Income tax (expense) on sale
|
-
|
|
-
|
-
|
|
-
|
-
|
-
|
|||||||
Net (loss) earnings from
discontinued operations
|
$ |
-
|
$ |
(101,427
|
) $
|
(101,427 | ) | $ |
44,921
|
$ |
(19,693
|
) | $ |
25,228
|
Six Months Ended April 30,
|
||||||||||||||
2013
|
2012
|
|||||||||||||
CGC
|
Donihe
|
Total
|
CGC
|
Donihe
|
Total
|
|||||||||
Net sales
|
$
|
-
|
$
|
637,176
|
$
|
637,176
|
$
|
7,911,661
|
$
|
3,259,007
|
$
|
11,170,668
|
||
(Loss) earnings from discontinued operations
|
-
|
(397,780)
|
|
(397,780)
|
|
119,101
|
(72,410)
|
|
46,691
|
|||||
Income tax benefit (expense)
|
-
|
-
|
-
|
(48,641)
|
|
24,156
|
(24,485)
|
|||||||
Gain on sale of discontinued
operations
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||
Income tax (expense) on sale
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||
Net (loss) earnings from
discontinued operations
|
$
|
-
|
$
|
(397,780)
|
$
|
(397,780)
|
|
$
|
70,460
|
$
|
(48,254)
|
|
$
|
22,206
|
Held for sale
|
Discontinued Operations
|
Total
|
Held for sale
|
Discontinued Operations
|
Total
|
||||||||
April 30, 2013
|
October 31, 2012
|
||||||||||||
Assets:
|
|||||||||||||
Accounts Receivable
|
$
|
- |
$
|
188,001
|
$
|
188,001
|
$
|
-
|
$
|
777,740
|
$
|
777,740
|
|
Inventories
|
-
|
-
|
-
|
-
|
283,467
|
283,467
|
|||||||
Other current assets
|
-
|
14,317
|
14,317
|
-
|
-
|
-
|
|||||||
Property and equipment, net
|
369,073
|
-
|
369,073
|
1,219,073
|
425,000
|
1,644,073
|
|||||||
Total current assets
|
369,073
|
202,318 |
571,391
|
1,219,073
|
1,486,207
|
2,705,280
|
|||||||
Property and equipment, net
|
-
|
-
|
-
|
-
|
-
|
-
|
|||||||
Other assets
|
-
|
-
|
-
|
-
|
-
|
-
|
|||||||
Total noncurrent assets
|
-
|
-
|
-
|
-
|
-
|
-
|
|||||||
Total assets held for
sale/discontinued operations
|
$
|
369,073
|
$
|
202,318 |
$
|
571,391
|
$
|
1,219,073
|
$
|
1,486,207
|
$
|
2,705,280
|
|
Liabilities:
|
|||||||||||||
Accounts payable
|
$
|
-
|
$
|
35,864
|
$
|
35,864
|
$
|
-
|
$
|
278,266
|
$
|
278,266
|
|
Deferred revenue
|
-
|
-
|
-
|
-
|
4,726
|
4,726
|
|||||||
Accrued payroll and commissions
|
-
|
-
|
-
|
-
|
55,310
|
55,310
|
|||||||
Taxes accrued and withheld
|
-
|
40,988
|
40,988
|
-
|
138,148
|
138,148
|
|||||||
Accrued expenses
|
-
|
-
|
-
|
-
|
43,103
|
43,103
|
|||||||
Debt (see Note 5)
|
369,073
|
125,466 |
494,539
|
1,219,073
|
966,654
|
2,185,727
|
|||||||
Total current liabilities
|
369,073
|
202,318
|
571,391
|
1,219,073
|
1,486,207
|
2,705,280
|
|||||||
Total noncurrent liabilities
|
-
|
-
|
-
|
-
|
-
|
-
|
|||||||
Total liabilities held for
sale/discontinued operations
|
$
|
369,073
|
$
|
202,318
|
$
|
571,391
|
$
|
1,219,073
|
$
|
1,486,207
|
$
|
2,705,280
|
April 30, 2013
|
||||||||
Printing Division
|
Office Furniture Division
|
Newspaper Segment
|
Total
|
|||||
Assets (excludes certain divisional assets):
|
||||||||
Accounts receivable, net
|
$
|
211,958
|
$ | 1,783,010 | $ | 1,170,011 | $ | 3,164,979 |
Inventory
|
106,526
|
186,877 | 321,501 | 614,904 | ||||
Prepaid expenses and other current assets
|
29,550
|
56,548 | 172,514 | 258,612 | ||||
Total current assets
|
|
348,034
|
2,026,435 | 1,664,026 | 4,038,495 | |||
Long-term assets :
|
||||||||
Property, plant and equipment, net
|
|
977,243
|
83,064 | 3,462,044 | 4,522,351 | |||
Intangible assets
|
-
|
- | 5,054,635 | 5,054,635 | ||||
Total long-term assets
|
|
977,243
|
83,064 | 8,516,679 | 9,576,986 | |||
Total assets | $ | 1,325,277 | $ | 2,109,499 | $ | 10,180,705 | $ | 13,615,481 |
Liabilities (excludes debt allocation): | ||||||||
Accounts payable
|
$
|
180,314
|
$ | 565,930 | $ | 178,421 | $ | 924,665 |
Deferred revenue
|
- | - | 765,548 | 765,548 | ||||
Accrued payroll and commissions
|
15,564 | 210,906 | 318,773 | 545,243 | ||||
Taxes accrued and withheld
|
49,625 | 92,805 | 145,466 | 287,896 | ||||
Accrued expenses | 39,594 | 14,256 | - | 53,850 | ||||
Total liabilities | $ | 285,097 | $ | 883,897 | $ | 1,408,208 | $ | 2,577,202 |
Percentage of Total Revenues | |||||||||||||
Three Months Ended
April 30,
|
Six Months Ended
April 30,
|
||||||||||||
2013 | 2012 | 2013 | 2012 | ||||||||||
Revenues:
|
|||||||||||||
Printing
|
53.8 | % | 54.1 |
%
|
53.1
|
% |
54.3
|
%
|
|||||
Office products and office furniture
|
32.3 | 33.4 | 32.1 | 32.2 | |||||||||
Newspaper
|
13.9 | 12.5 |
14.8
|
13.5
|
|||||||||
Total revenues
|
100.0 | 100.0 |
100.0
|
100.0
|
|||||||||
Cost of sales and newspaper operating costs:
|
|||||||||||||
Printing
|
39.5 | 39.1 |
39.3
|
39.4
|
|||||||||
Office products and office furniture
|
22.1 | 23.4 |
22.0
|
22.5 | |||||||||
Newspaper cost of sales and operating costs
|
8.8
|
7.4 |
9.0
|
7.8
|
|||||||||
Total cost of sales and newspaper operating costs
|
70.4 | 69.9 |
70.3
|
69.7
|
|||||||||
Gross profit
|
29.6 | 30.1 |
29.7
|
30.3
|
|||||||||
Selling, general and administrative expenses
|
26.0 | 26.2 |
26.8
|
27.1
|
|||||||||
Goodwill impairment | 0.0 | 34.8 | 5.0 | 17.7 | |||||||||
(Loss) income from operations
|
3.6 | (30.9 | ) |
(2.1
|
) |
(14.5
|
) | ||||||
Interest expense - related party | (0.0 | ) | (0.1 | ) | (0.0 | ) | 0.0 | ||||||
Interest expense | (6.9 | ) | (3.0 | ) |
(6.8
|
) | (3.0 | ) | |||||
Other income
|
0.0 | 0.0 |
0.0
|
0.0 | |||||||||
(Loss) before taxes
|
(3.3 | ) | (34.0 | ) |
(8.9
|
) | (17.5 | ) | |||||
Income tax expense
|
0.0 | (43.1 | ) |
(0
|
) |
(21.7
|
) | ||||||
Net (loss) continuing operations
|
(3.3 |
)
|
(77.1 |
)
|
(8.9
|
) | (39.2 |
)
|
|||||
Discontinued operations | (0.5 | ) | 0.1 | (0.9 | ) | 0.0 | |||||||
Net (loss) | (3.8 | )% | (77.0 | )% | (9.8 | )% | (39.2 | )% |
(a)
|
Enter into various Designated Transactions referred to as Designated Transaction No. 1 and Designated Transaction No. 2 pursuant to applicable approvals from secured lenders regarding pricing or other actions, including letters of intent no later than June 14, 2013 setting forth the terms and conditions for Designated Transaction No. 1 that shall be satisfactory to the Required Lenders. Champion is also required to use its reasonable best efforts to enter into a letter of intent, no later than June 7, 2013, for Designated Transaction No. 2. There are also various targeted dates upon acceptance of applicable letters of intent for Designated Transactions which will result in various actions to be achieved by the applicable milestone dates or if not achieved may be considered an event of default.
|
(b)
|
Acknowledge in a writing, satisfactory to the Required Lenders, that approval of the Company’s shareholders shall not be required for Designated Transaction No. 1, whether considered separately or together with Designated Transaction No. 2.
|
(c)
|
The Company shall be subject to a minimum EBITDA covenant commencing with the month ended June 30, 2013 based on a buildup starting April 1, 2013 of $1,378,394 at June 30, 2013, $2,198,509 at July 31, 2013 and $2,506,722 at August 31, 2013
|
(d)
|
Continued retention of Timothy D. Boates, RAS Management Advisors, LLC as its Chief Restructuring Officer who shall continue to be subject to the sole authority, direction and control of the Company’s Board of Directors and to report directly to the Board.
|
(e)
|
Expenditure limitations as defined in CRO report and under direct control of the CRO.
|
(f)
|
The requirement of a general reserve of $1,000,000 in the definition of “Borrowing Base” in the Restated Credit Agreement shall be waived for the duration of the Forbearance Period.
|
(g)
|
Removal of requirement to maintain $750,000 concentration account minimum balances.
|
(h)
|
Temporary Overadvance on the borrowing base in an amount not to exceed $1,200,000 subject to the aggregate revolving credit commitment limit of $10,000,000. Overadvance shall be repaid upon receipt of project receivables and such repayment shall be a permanent reduction in the Temporary Overadvance. Such Overadvance shall be repaid in full upon the earliest Designated Transaction No.1 or Designated Transaction No.2 or September 30, 2013.
|
(i)
|
Excess availability threshold of $500,000.
|
·
|
Restated Credit Agreement maturity at June 30, 2013, subject to Champion's compliance with terms of the Restated Credit Agreement and Side Letter Agreement.
|
·
|
$0.001 per share warrants issued for up to 30% (on a post-exercise basis) of the outstanding common stock of the Company in the form of non-voting Class B common stock and associated Investor Rights Agreement for the benefits of the Lenders, subject to shareholder approval. The Company has various milestone dates, which may reduce the number of warrants outstanding upon satisfaction of certain conditions. The Company is working with its outside advisors regarding these items but is unable to predict the outcomes or likelihood of success regarding the achievement of such milestones. The warrants expire after October 19, 2017.
|
·
|
Various Targeted Transactions which may require the sale of various assets, divisions or segments upon the achievement of agreed upon value benchmarks among other considerations and if not successfully completed by the applicable milestone dates will be considered an event of default.
|
·
|
Existing debt restructured into a $20,000,000 Term Loan A, $6,277,743.89 Term Loan B, $4,000,000 Bullet Loan and $9,025,496.00 Revolver Loan.
|
·
|
A $10,000,000 revolving credit facility with a sublimit of up to $3,000,000 for swing loans. Outstanding borrowings thereunder may not exceed the sum of (1) up to 85% of eligible receivables (reduced to 80% of eligible receivables effective December 30, 2012) plus (2) up to the lesser of $5,000,000 or 50% of eligible inventory.
|
·
|
Targeted interest rates as follows based on a LIBOR borrowing option; Term Note A at LIBOR plus 8%, Term Note B at 0% (subject to a deferred fee of 16% per annum with various milestone dates reducing or forgiving such fees upon successful completion of such milestones.), revolving loans at LIBOR plus 6% and Bullet Loans A at a rate of LIBOR plus 8%.
|
·
|
At Champion’s option, interest at a LIBOR Rate plus the applicable margin.
|
·
|
Post default increase in interest rates of 2%.
|
·
|
Amendment of various covenants as further described in the Restated Credit Agreement.
|
·
|
Fixed Charge Coverage Ratio is required to be 1.0 to 1.0 as of January 31, 2013 and 1.10 to 1.0 as of April 30, 2013 based on a buildup model commencing October 1, 2012.
|
·
|
Leverage Ratio is required to be 3.30 to 1.00 as of January 31, 2013 and 3.10 to 1.00 as of April 30, 2013 based on a trailing twelve month EBITDA calculation.
|
·
|
Minimum EBITDA pursuant to a monthly build up commencing with the month ended October 31, 2012 of $600,000 increasing to $1,100,000 for November 30, 2012, $1,600,000 at December 31, 2012, $2,600,000 at January 31, 2013, $3,350,000 at February 28, 2013, $4,100,000 at March 31, 2013, $5,200,000 at April 30, 2013, $5,550,000 at May 31, 2013 and $5,900,000 at June 30, 2013.
|
·
|
Maximum Capital expenditures are limited to $1,000,000 for fiscal years commencing after October 31, 2012.
|
·
|
Enhanced reporting by Champion to Administrative Agent.
|
·
|
Continued retention of a Chief Restructuring Advisor and Raymond James & Associates, Inc. as well as continued retention by Secured Lenders of their advisor.
|
·
|
$100,000 fee due at closing plus monthly Administrative Agent fees of $15,000
|
a)
|
Exhibits:
|
||||
(31.1)
|
Principal Executive Officer Certification Pursuant to Section 302 of the Sarbanes-Oxley act of 2002 - Marshall T. Reynolds
|
Exhibit 31.1 Page Exhibit 31.1-p1
|
|
(31.2)
|
Principal Financial Officer Certification Pursuant to Section 302 of the Sarbanes-Oxley act of 2002 - Todd R. Fry
|
Exhibit 31.2 Page Exhibit 31.2-p1
|
|
(32)
|
Marshall T. Reynolds and Todd R. Fry Certification Pursuant to 18 U.S.C. Section 1350 as Adopted Pursuant to Section 906 of the Sarbanes-Oxley act of 2002
|
Exhibit 32 Page Exhibit 32-p1
|
|
Date: June 14, 2013
|
/s/ Marshall T. Reynolds
|
Marshall T. Reynolds
|
|
Chief Executive Officer
|
|
Date: June 14, 2013
|
/s/ Todd R. Fry
|
Todd R. Fry
|
|
Senior Vice President and Chief Financial Officer
|