Shoals Results Presentation Deck
RECONCILIATION OF NON-GAAP MEASURES
1234
Net Income (loss)
Interest expense, net
Income tax expense
Depreciation expense
Amortization of intangibles
Tax receivable agreement liability adjustment
Loss on debt repayment
Equity-based compensation
Acquisition-related expenses
COVID-19 expenses (1)
Non-recurring and other expenses
Adjusted EBITDA
(2)
Net income (loss) attributable to Shoals
Technologies Group, Inc.
Net income (loss) impact from pro forma
conversion of Class B common stock to Class A
(3)
common stock
(4)
Adjustment to the provision for income tax
Tax effected net income (loss)
Amortization of intangibles
Amortization of deferred financing costs
Tax receivable agreeement liability adjustment
Loss on debt repayment
Equity-based compensation
Acquisition-related expenses
(1)
COVID-19 expenses
Non-recurring and other expenses
Tax impact of adjustments
Adjusted Net Income
(5)
(2)
3 Months Ended March 31,
2022
2021
4,649
3,836
1,522
424
2,270
3,831
16,532
2,640
2,009
3 Months Ended March 31,
2022
2021
(475)
4,174
2,270
276
3,831
(8,334)
3,709
(1,475)
405
1,996
(1,508)
9,043
15,990
1,392
55
339
14,077
(2,859)
(5,475)
1,134
(7,200)
1,996
370
15,990
1,392
55
339
(4,171)
8,771
Represents costs incurred as a direct impact from the COVID-19 pandemic, disinfecting and reconfiguration of facilities, medical professionals to conduct daily screenings of employees, premium pay during the pandemic to hourly workers and direct legal costs associated with the pandemic.
Represents certain costs associated with non-recurring professional services, Oaktree's expenses and other costs.
Reflects net income (loss) to Class A common shares from pro forma exchange of corresponding shares of our Class B common shares held by our founder and management.
Shoals Technologies Group, Inc. will be subject to U.S. Federal income taxes, in addition to state and local taxes with respect to its allocable share of any net taxable income of Shoals Parent, LLC. The adjustment to the provision for income tax reflects the effective tax rates below, assuming Shoals Technologies Group, Inc. owns
100% of the units in Shoals Parent, LLC.
Represents the estimated tax impact of all Adjusted Net Income add-backs, excluding those which represent permanent differences between book versus tax.
shoals
Ⓒ2022 Shoals Technologies Group
39View entire presentation