SECOND AMENDMENT TO BUSINESS LOAN AGREEMENT
Exhibit 10.2
SECOND AMENDMENT TO
BUSINESS LOAN AGREEMENT
THIS SECOND AMENDMENT to Business Loan Agreement (this “Agreement”) is entered into to be effective as of the 2nd day of November, 2023 (the “Effective Date”), by and between PARAGON 28, INC., a Delaware corporation, as Borrower (“Borrower”), and ZIONS BANCORPORATION, N.A. DBA VECTRA BANK COLORADO, as Lender (“Lender”).
RECITALS
Agreement
Now, Therefore, in consideration of the foregoing recitals and other good and valuable consideration, the receipt and adequacy of which is hereby acknowledged, and intending to be legally bound, the parties hereto agree as follows:
“Ares” means Ares Capital Corporation, a Maryland corporation, as administrative agent and collateral agent for the lender from time to time party to the Ares Credit Agreement (and its successors and assigns in such capacity).
“Ares Credit Agreement” means the Credit Agreement dated [November 2], 2023 by and among Xxxxxxxx, the other borrowers party thereto, Xxxx, the lenders party thereto from time to time, and ACF XXXXX I LP, a Delaware limited partnership, as revolving agent for the revolving lenders (as amended, restated, amended and restated, supplemented, refinanced or otherwise modified from time to time).
“Ares Financing Documents” means the “Credit Documents” (as defined in the Ares Credit Agreement).
“MidCap”
“MidCap Credit Agreements”
“MidCap Financing Documents”
“MidCap Revolving Agent”
“MidCap Revolving Credit Agreement”
“MidCap Term Agent”
“MidCap Term Credit Agreement”
[Signature Page Follows]
IN WITNESS WHEREOF, the parties hereto have caused this Agreement to be duly executed and delivered as of the date first written above.
|
BORROWER: |
|
|
|
|
|
||
|
a Delaware corporation |
|
|
|
|
|
|
|
|
By: |
/s/ Xxxxxxx Xxxxxxx |
|
Name: |
Xxxxxxx Xxxxxxx |
|
Title: |
CFO |
|
LENDER: |
|
|
|
|
|
ZIONS BANCORPORATION, N.A. |
|
|
dba Vectra Bank Colorado |
|
|
|
|
|
By: |
/s/ GregoryP. Boushelle |
|
Name: |
Xxxxxxx X. Xxxxxxxxx |
|
Title: |
Senior Vice President |
EXHIBIT A
FORM OF COMPLIANCE CERTIFICATE
[Attached]
COMPLIANCE CERTIFICATE
To: Zions Bancorporation, N.A. dba Vectra Bank Colorado
This Compliance Certificate (“Certificate”), for the [fiscal quarter][fiscal year] ended _______ __, 20__, is furnished pursuant to that certain Business Loan Agreement, dated as of March 24, 2022 (as amended, restated, modified, renewed or extended from time to time, the “Agreement”) by and between Paragon 28, Inc., a Delaware corporation (“Borrower”) and Zions Bancorporation, N.A. dba Vectra Bank Colorado, as Lender. Unless otherwise defined herein, capitalized terms used in this Certificate have the meanings ascribed thereto in the Agreement.
THE UNDERSIGNED HEREBY CERTIFIES THAT:
1. I am the [President][Chief Executive Officer][Chief Financial Officer] of Borrower and I am authorized to deliver this Certificate on behalf of Xxxxxxxx;
[2. The financial statements of Xxxxxxxx delivered to Lender in connection with this Certificate for the most recently ended fiscal quarter in accordance with Section 5.1(b) of the Agreement present fairly in all material respects the financial condition and results of operations of Borrower and its consolidated Subsidiaries on a consolidated basis in accordance with GAAP consistently applied, subject to normal year-end audit adjustments and the absence of footnotes;][29]
3. Schedule I attached hereto sets forth financial calculations evidencing Borrower’s compliance with the financial covenants set forth in Section 5.21 of the Agreement as of the last day of the applicable Defined Period (as defined on Schedule I), all of which financial calculations are true, complete and correct; and
4. I have no knowledge of the existence as of the date hereof, of any Event of Default, except as set forth in Schedule II hereto, which includes a description of any such Event of Default and what action Borrower has taken or proposes to take with respect thereto.
The foregoing certifications, together with the financial calculations set forth in Schedule I hereto and the financial statements delivered with this Certificate in support hereof, are made and delivered this day of _______, 20__.
|
|
|
|
|
|
|
By: |
|
Name: |
|
Title: |
[29] NOTE: Only include this Item 2 for Compliance Certificates delivered in connection with the quarterly financial statements for the first three (3) fiscal quarters of each fiscal year.
Schedule I to Compliance Certificate for Paragon 28, Inc.
Financial Covenants
Compliance for the three month or four fiscal quarter period, as applicable, ending _________________, 20___ (the "Defined Period") with certain covenants contained in Section 5.21 of the Agreement and
Supporting calculations attached hereto
5.21(a) minimum liquidity ratio1
A. Liquidity:2 the sum of (a) unencumbered cash, plus (b) unencumbered Cash Equivalents, plus (c) availability under the Ares Credit Agreement3 |
A. $ |
|
|
B. Cash Flow: |
|
|
|
“Consolidated EBITDA” for the applicable Defined Period is defined as follows: |
|
|
|
Net income (or loss) for the Defined Period of Borrower and its Subsidiaries, determined on a consolidated basis in accordance with GAAP, minus (to the extent included in the determination of net income and without duplication): the sum of (i) the income (or minus the loss) of any Person accrued prior to the date it becomes a Subsidiary or is merged into or consolidated with Borrower or any other Subsidiary, plus (ii) notwithstanding consolidation under GAAP, the income (or loss) of any Person in which Borrower has an ownership interest unless received by Borrower in a cash distribution (“Consolidated Net Income”) |
|
|
|
Plus (in each case below to the extent deducted in the determination of Consolidated Net Income for the Defined Period and without duplication): |
|
|
|
Any provision for (minus any benefit from) Taxes based on federal, state, local and foreign income and franchise, property, foreign withholding, and unreimbursed value added Taxes and similar Taxes, interest and penalties included under GAAP in the determination of income Tax expenses |
|
|
|
Consolidated Interest Expense4(net of interest income) |
|
1 Note: Minimum Liquidity Ratio is only applicable if Operating Cash Flow for the Defined Period is less than $0.
2 Note: Calculated as a one-month average of the three-month Defined Period.
3 Provided that the maturity date of the Ares Credit Agreement as of such date of determination is at least twelve (12) months from such date
4 “Consolidated Interest Expense” means for any Defined Period, the sum of total interest expense (including that portion attributable to Capital Leases in accordance with GAAP and capitalized interest), premium payments, debt discount, fees, charges and related expenses with respect to all outstanding Indebtedness of Borrower and its Subsidiaries (including, all commissions, discounts and other fees and charges owed with respect to letters of credit and banker’s acceptances, but excluding net payments (less net credits) under swap contracts to the extent such net payments are allocable to such Defined Period in accordance with GAAP, in each case whether or not paid in cash during such Defined Period.
Depreciation of fixed assets and amortization of intangible assets determined in accordance with GAAP |
|
|
|
Minus (to the extent included in the determination of Consolidated Net Income for the Defined Period and without duplication) |
|
|
|
any non-cash additions to net income for the Defined Period |
|
|
|
Consolidated EBITDA: |
B. $ |
|
|
Plus (in each case below to the extent deducted in the determination of Consolidated Net Income for the Defined Period and without duplication) |
|
|
|
Changes in deferred revenue |
|
|
|
Non-cash compensation |
|
|
|
Extraordinary, unusual or non-recurring losses as approved by the Lender in its discretion |
|
|
|
Minus (to the extent deducted in the determination of Consolidated Net Income for the Defined Period and without duplication) |
|
|
|
Any extraordinary, unusual or non-recurring gains |
|
|
|
Minus |
|
|
|
“Debt Service”: sum of all scheduled interest and principal payments paid in cash for the Defined Period (including that portion attributable to Capital Leases in accordance with GAAP), on account of long-term Indebtedness of the Borrower and its Subsidiaries, determined on a consolidated basis in accordance with GAAP (excluding (a) revolving loans incurred under the Ares Credit Agreement and (b) net payments (less net credits) under Hedging Transactions to the extent such net payments are allocable to such Defined Period in accordance with GAAP, whether or not paid in cash during such Defined Period), and calculated net of interest income of Borrower and its Subsidiaries received in cash |
|
|
|
Total (“Cash Flow”)5: |
C. $ |
|
|
Liquidity Ratio (A divided by C) |
_____: 1.00 |
5 Note: Calculated as a one-month average of the three-month Defined Period.
5.21(b) fixed charge coverage ratio; MINIMUM LIQUIDITY6 |
|
|
|
A. Consolidated Adjusted EBITDA |
|
|
|
“Consolidated Adjusted EBITDA” for the applicable Defined Period is defined as follows: |
|
|
|
Net income (or loss) for the Defined Period of Borrower and its Subsidiaries, determined on a consolidated basis in accordance with GAAP, minus (to the extent included in the determination of net income and without duplication): the sum of (i) the income (or minus the loss) of any Person accrued prior to the date it becomes a Subsidiary or is merged into or consolidated with Borrower or any other Subsidiary, plus (ii) notwithstanding consolidation under GAAP, the income (or loss) of any Person in which Borrower has an ownership interest unless received by Borrower in a cash distribution (“Consolidated Net Income”) |
|
|
|
Plus (in each case below to the extent deducted in the determination of Consolidated Net Income for the Defined Period and without duplication): |
|
|
|
Any provision for (minus any benefit from) Taxes based on federal, state, local and foreign income and franchise, property, foreign withholding, and unreimbursed value added Taxes and similar Taxes, interest and penalties included under GAAP in the determination of income Tax expenses |
|
|
|
Consolidated Interest Expense7 (net of interest income) |
|
|
|
Depreciation of fixed assets and amortization of intangible assets determined in accordance with GAAP |
|
|
|
Other non-cash expenses, charges or losses included (minus non-cash income added) in the determination of Consolidated Net Income, including any write-offs or write-downs of Accounts reducing Consolidated Net Income for such period (in each case, of or by Borrower and its Subsidiaries) (provided the aggregate amount of such write-offs or write- downs with respect to such Accounts shall not exceed $500,000 for any Defined Period), and excluding amortization of a prepaid cash item that was paid in a prior period |
|
6 Note: Fixed Charge Coverage Ratio and Minimum Liquidity covenants are only applicable if Operating Cash Flow for the Defined Period is greater than $0.
7 “Consolidated Interest Expense” means for any Defined Period, the sum of total interest expense (including that portion attributable to Capital Leases in accordance with GAAP and capitalized interest), premium payments, debt discount, fees, charges and related expenses with respect to all outstanding Indebtedness of Borrower and its Subsidiaries (including, all commissions, discounts and other fees and charges owed with respect to letters of credit and banker’s acceptances, but excluding net payments (less net credits) under swap contracts to the extent such net payments are allocable to such Defined Period in accordance with GAAP, in each case whether or not paid in cash during such Defined Period.
Extraordinary, unusual or non-recurring losses included in the determination of Consolidated Net Income during the Defined Period in accordance with GAAP and unusual or non-recurring charges and other expenses, including severance costs and expenses and net of related Tax effects; provided that, such extraordinary, unusual or non-recurring losses, charges and other expenses shall not exceed $500,000 in the Defined Period |
|
|
|
Expenses and fees included in the determination of Consolidated Net Income and paid or incurred by Borrower and its Subsidiaries during the Defined Period to consummate the transactions contemplated by the Loan Documents and the Ares Financing Documents, but solely to the extent (i) in the case of the Loan Documents, disclosed to Lender prior to the date of payment, (ii) in the case of the Ares Financing Documents, the aggregate amount of which shall not exceed $7,000,000, provided, in both cases, such expenses and fees shall be paid prior to January 31, 2024. |
|
|
|
(i) Extraordinary, unusual and non-recurring costs, expenses and fees included in the determination of Consolidated Net Income and paid or incurred by Borrower or any of its Subsidiaries during the Defined Period in connection with any financing, acquisition, any public offering of Equity Interests or SAP implementation, (ii) costs, expenses and fees included in the determination of Consolidated Net Income and paid or incurred by Borrower or any of its Subsidiaries during such Defined Period in connection with litigation, and (iii) without duplication of clause (i), costs, expenses, fees and charges in connection with restructurings, facility openings and shut downs, severance, and integration costs in connection with acquisitions, in all cases, paid or incurred by Borrower or any of its Subsidiaries during such Defined Period; provided, that, (x) any such costs, expenses and fees added back to Consolidated Net Income pursuant to this paragraph shall not exceed $10,000,000 in the aggregate in the Defined Period and (y) without limitation of clause (x) of this proviso, any such costs, expenses and fees added back to Consolidated Net Income pursuant to clause (iii) of this paragraph shall not exceed $5,000,000 in the aggregate in the Defined Period |
|
|
|
Minus (in each case below to the extent included in the determination of Consolidated Net Income for the Defined Period and without duplication) |
|
|
|
any non-cash additions to net income for the Defined Period |
|
|
|
any amount (expressed as a positive number) of loan forgiveness of any loans incurred under the Paycheck Protection Program under the Cares Act included as a gain or income in the determination of Consolidated Net Income and recognized by Borrower during the Defined Period |
|
|
|
any extraordinary, unusual or non-recurring gains, all calculated for Borrower on a consolidated basis in accordance with GAAP |
|
Consolidated Adjusted EBITDA for the Defined Period |
A. $ |
|
|
Minus: |
|
|
|
Distributions made in cash (other than Distributions between Borrower and any Subsidiary) |
B. $ |
|
|
Total: (A minus B) |
C. $ |
|
|
Divided By: |
|
|
|
“Debt Service”: sum of all scheduled interest and principal payments paid in cash for the Defined Period (including that portion attributable to Capital Leases in accordance with GAAP), on account of long-term Indebtedness of the Borrower and its Subsidiaries, determined on a consolidated basis in accordance with GAAP (excluding (a) revolving loans incurred under the Ares Credit Agreement and (b) net payments (less net credits) under Hedging Transactions to the extent such net payments are allocable to such Defined Period in accordance with GAAP, whether or not paid in cash during such Defined Period), and calculated net of interest income of Borrower and its Subsidiaries received in cash |
D. $ |
|
|
Fixed Charge Coverage Ratio (C divided by D) |
: 1.00 |
|
|
Liquidity |
E. $ |
5.21(c) net revenue growth
Net Revenue for the Defined Period |
A. $ |
|
|
Divided by |
|
|
|
Net Revenue for the corresponding Defined Period of the previous fiscal year |
B. $ |
|
|
Total: (A minus B) |
C. |
|
|
(C minus One (1)) |
D. |
|
|
(D multiplied by One Hundred (100)) |
E. |