Biggest changeResults of Operations (dollar amounts in thousands) For the year ended January 1, 2022 compared to the year ended December 26, 2020 Year Ended Variance January 1, 2022 December 26, 2020 $ % REVENUE Sales of products $ 619,967 $ 439,458 $ 180,509 41.1 % Sales of services 130,182 109,516 20,666 18.9 % Total revenue $ 750,150 $ 548,973 $ 201,177 36.6 % Cost of Sales 498,787 345,150 153,637 44.5 % GROSS PROFIT $ 251,363 $ 203,823 $ 47,540 23.3 % OPERATING EXPENSE Selling and marketing 46,295 34,532 11,763 34.1 % General and administrative 111,981 76,946 35,035 45.5 % Contingent consideration and earnout fair value adjustments 687 (2,175) 2,862 (131.6) % Operating Expenses $ 158,963 $ 109,303 $ 49,660 45.4 % INCOME FROM OPERATIONS $ 92,400 $ 94,521 $ (2,121) (2.2) % Interest expense (32,876) (36,011) 3,135 (8.7) % Other income (expense) (3,324) 441 (3,765) (853.7) % Change in fair value of derivative warrant liabilities (5,918) — (5,918) 100.0 % Other Expense, Net $ (42,118) $ (35,570) $ (6,548) 18.4 % INCOME BEFORE TAXES $ 50,283 $ 58,951 $ (8,668) (14.7) % Provision for Income Taxes 6,481 2,114 4,367 206.6 % NET INCOME $ 43,801 $ 56,837 $ (13,036) (22.9) % Revenue (dollar amounts in thousands) Year Ended Variance % Revenue Variance Breakdown January 1, 2022 December 26, 2020 Variance Domestic Acquisitions Organic Growth Organic Growth % Sales of products $ 619,967 $ 439,458 $ 180,510 41.1 % $ 33,115 $ 147,395 33.5 % Sales of services 130,182 109,516 20,667 18.9 % 3,495 17,172 15.7 % Total $ 750,150 $ 548,973 $ 201,176 36.6 % $ 36,610 $ 164,567 30.0 % The $201.2 million revenue increase for the year ended January 1, 2022 compared to the year ended December 26, 2020 is primarily attributable to increased volumes as a result of favorable industry dynamics in both the commercial and R3 sales channels coupled with inorganic growth of $36.6 million as a result of the DBCI and ACT acquisitions.
Biggest changeResults of Operations (dollar amounts in thousands) Unaudited Quarterly Consolidated Results for the quarter ended December 31, 2022 compared to the quarter ended January 1, 2022 Three Months Ended Variance December 31, 2022 January 1, 2022 $ % REVENUE Sales of products $ 230,965 $ 201,876 $ 29,089 14.4 % Sales of services 48,763 33,477 15,286 45.7 % Total revenue $ 279,728 $ 235,353 $ 44,375 18.9 % Cost of Sales 172,137 158,717 13,420 8.5 % GROSS PROFIT $ 107,591 $ 76,636 $ 30,955 40.4 % OPERATING EXPENSE Selling and marketing 16,059 14,388 1,671 11.6 % General and administrative 32,913 33,662 (749) (2.2) % Operating Expenses $ 48,972 $ 48,050 $ 922 1.9 % INCOME FROM OPERATIONS $ 58,619 $ 28,586 $ 30,033 105.1 % Interest expense (13,416) (9,611) (3,805) 39.6 % Other income (expense) 85 (935) 1,020 (109.1) % Change in fair value of derivative warrant liabilities — (7,542) 7,542 100.0 % Other Expense, Net $ (13,331) $ (18,088) $ 4,757 (26.3) % INCOME BEFORE TAXES $ 45,288 $ 10,498 $ 34,790 331.4 % Provision for Income Taxes 12,574 216 12,358 5721.3 % NET INCOME $ 32,714 $ 10,282 $ 22,432 218.2 % 27 For the year ended December 31, 2022 compared to the year ended January 1, 2022 Year Ended Variance December 31, 2022 January 1, 2022 $ % REVENUE Sales of products $ 873,087 $ 619,967 $ 253,120 40.8 % Sales of services 146,422 130,183 16,239 12.5 % Total revenue $ 1,019,509 $ 750,150 $ 269,359 35.9 % Cost of Sales 654,577 498,787 155,790 31.2 % GROSS PROFIT $ 364,932 $ 251,363 $ 113,569 45.2 % OPERATING EXPENSE Selling and marketing 58,275 46,295 11,980 25.9 % General and administrative 119,180 111,981 7,199 6.4 % Contingent consideration and earnout fair value adjustments — 687 (687) (100.0) % Operating Expenses $ 177,455 $ 158,963 $ 18,492 11.6 % INCOME FROM OPERATIONS $ 187,477 $ 92,400 $ 95,077 102.9 % Interest expense (42,039) (32,876) (9,163) 27.9 % Other (expense) (227) (3,324) 3,097 (93.2) % Change in fair value of derivative warrant liabilities — (5,918) 5,918 100.0 % Other Expense, Net $ (42,266) $ (42,118) $ (148) 0.4 % INCOME BEFORE TAXES $ 145,211 $ 50,282 $ 94,929 188.8 % Provision for Income Taxes 37,558 6,481 31,077 479.5 % NET INCOME $ 107,653 $ 43,801 $ 63,852 145.8 % Revenue (dollar amounts in thousands) Year Ended Variance % Revenue Variance Breakdown December 31, 2022 January 1, 2022 Variance Domestic Acquisitions Organic Growth Organic Growth % Sales of products $ 873,087 $ 619,967 $ 253,120 40.8 % $ 51,665 $ 201,455 32.5 % Sales of services 146,422 130,183 16,239 12.5 % 4,923 11,316 8.7 % Total $ 1,019,509 $ 750,150 $ 269,359 35.9 % $ 56,588 $ 212,771 28.4 % The $269.4 million revenue increase for the year ended December 31, 2022 compared to the year ended January 1, 2022 is primarily attributable to increased volumes as a result of favorable industry dynamics in all three sales channels, positive impact from commercial actions taken in 2022, coupled with inorganic growth of $56.6 million as a result of the DBCI and ACT acquisitions.
Item 7. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS The following discussion and analysis provides information which Janus’s management believes is relevant to an assessment and understanding of consolidated results of operations and financial condition.
Item 7. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS The following discussion and analysis provides information which Janus’s management believes is relevant to an assessment and understanding of the consolidated results of operations and financial condition.
In addition, the R3 sales channel also includes new self-storage capacity being brought online through conversions and expansions. R3 transforms facilities through door replacement, facility upgrades, Nokē Smart Entry Systems, and relocatable storage MASS. 19 Commercial light duty steel roll-up doors are designed for applications that require less frequent and less demanding operations.
In addition, the R3 sales channel also includes new self-storage capacity being brought online through conversions and expansions. R3 transforms facilities through door replacement, facility upgrades, Nokē Smart Entry Systems, and relocatable storage MASS. Commercial light duty steel roll-up doors are designed for applications that require less frequent and less demanding operations.
Janus recognizes accrued interest associated with uncertain tax positions as part of interest expense and penalties associated with uncertain tax positions as part of other expenses. Business combinations Under the acquisition method of accounting, Janus recognizes tangible and identifiable intangible assets acquired and liabilities assumed based on their estimated fair values.
Janus recognizes accrued interest associated with uncertain tax positions as part of interest expense and penalties associated with uncertain tax positions as part of other expenses. 41 Business combinations Under the acquisition method of accounting, Janus recognizes tangible and identifiable intangible assets acquired and liabilities assumed based on their estimated fair values.
Adjusted EBITDA is defined as net income excluding interest expense, income taxes, depreciation expense, amortization, and other non-operational, non-recurring items. 31 Adjusted EBITDA should not be considered in isolation of, or as an alternative to, measures prepared in accordance with GAAP.
Adjusted EBITDA is defined as net income excluding interest expense, income taxes, depreciation expense, amortization, and other non-operational, non-recurring items. Adjusted EBITDA should not be considered in isolation of, or as an alternative to, measures prepared in accordance with GAAP.
Freight costs are driven by Janus’s volume of sales of products and are subject to the freight market pricing environment. 24 Results of Operations - Consolidated The period to period comparisons of our results of operations have been prepared using the historical periods included in our consolidated financial statements.
Freight costs are driven by Janus’s volume of sales of products and are subject to the freight market pricing environment. Results of Operations - Consolidated The period to period comparisons of our results of operations have been prepared using the historical periods included in our consolidated financial statements.
Janus also offers rolling steel doors known for minimal maintenance and easy installation with, but not limited to, the following options, commercial slat doors, heavy duty service doors, fire doors, fire rated counter shutters, insulated service doors, counter shutters and grilles.
Janus also offers rolling steel doors known for minimal maintenance and easy installation with, but not limited to, the 23 following options, commercial slat doors, heavy duty service doors, fire doors, fire rated counter shutters, insulated service doors, counter shutters and grilles.
Critical estimates in valuing customer relationships, noncompete agreements, trademarks and tradenames, and other intangible assets (e.g., backlog, software, and technology) 40 acquired, include future cash flows that we expect to generate from the acquired assets.
Critical estimates in valuing customer relationships, noncompete agreements, trademarks and tradenames, and other intangible assets (e.g., backlog, software, and technology) acquired, include future cash flows that we expect to generate from the acquired assets.
Janus may incur expenses associated with sourcing, evaluating and negotiating acquisitions (including those that do not get completed), and it may also pay fees and expenses associated with financing acquisitions to investment banks and other advisors.
Janus may incur expenses 26 associated with sourcing, evaluating and negotiating acquisitions (including those that do not get completed), and it may also pay fees and expenses associated with financing acquisitions to investment banks and other advisors.
On August 18, 2021, the Group, through its wholly owned subsidiary Janus Core acquired 100% of the equity interests of DBCI, a company incorporated in Delaware, for approximately $169.2 million. DBCI is a manufacturer of exterior building products in North America, with over 25 years’ servicing commercial, residential and repair markets.
On August 18, 2021, the Company, through its wholly owned subsidiary Janus Core acquired 100% of the equity interests of DBCI, a company incorporated in Delaware, for approximately $169.2 million. DBCI is a manufacturer of exterior building products in North 24 America, with over 25 years’ servicing commercial, residential and repair markets.
Accordingly, Janus believes these measures provide useful information to investors and others in understanding and evaluating Janus’s operating results in the same manner as its management and board of directors. In addition, they provide useful measures for period-to-period comparisons of Janus’s business, as they remove the effect of certain non-cash items and certain variable charges.
Accordingly, these measures provide useful information to investors and others in understanding and evaluating Janus’s operating results in the same manner as its management and board of directors. In addition, they provide useful measures for period-to-period comparisons of Janus’s business, as they remove the effect of certain non-cash items and certain variable charges.
As a result, Janus International Group, Inc. is largely dependent upon cash dividends and distributions and other transfers from its subsidiaries to meet obligations. The agreements governing the indebtedness of our subsidiaries impose restrictions on our subsidiaries’ ability to pay dividends or make other distributions to us.
As a result, Janus International Group, Inc. is largely dependent upon cash dividends and distributions and other transfers from its subsidiaries, such as Janus Core, to meet obligations. The agreements governing the indebtedness of our subsidiaries impose restrictions on our subsidiaries’ ability to pay dividends or make other distributions to us.
We expect general and administrative expenses to increase in absolute dollars in future periods as we expect our revenues to continue to 23 grow.
We expect general and administrative expenses to increase in absolute dollars in future periods as we expect our revenues to continue to grow.
Segment operating income is the measure of profit and loss that our chief operating decision maker uses to evaluate the financial performance of the business and as the basis for resource allocation, performance reviews and compensation. For these reasons, we believe that Segment operating income represents the most relevant measure of Segment profit and loss.
Segment operating income is the measure of profit and loss that our chief operating decision maker uses to evaluate the financial performance of the business and as the basis for resource allocation, performance reviews and compensation. For these reasons segment operating income represents the most relevant measure of segment profit and loss.
This section also provides a discussion of our contractual obligations, other purchase commitments and customer credit risk that existed at January 1, 2022, as well as a discussion of our ability to fund our future commitments and ongoing operating activities through internal and external sources of capital. • Critical Accounting Policies and Estimates: This section identifies and summarizes those accounting policies that significantly impact our reported results of operations and financial condition and require significant judgment or estimates on the part of management in their application.
This section also provides a discussion of our contractual obligations, other purchase commitments and customer credit risk that existed at December 31, 2022, as well as a discussion of our ability to fund our future commitments and ongoing operating activities through internal and external sources of capital. • Critical Accounting Policies and Estimates: This section identifies and summarizes those accounting policies that significantly impact our reported results of operations and financial condition and require significant judgment or estimates on the part of management in their application.
Consists of interest expense on short-term and long-term debt and amortization on deferred financing fees (see “Long Term Debt” section). Factors Affecting the Results of Operations Key Factors Affecting the Business and Financial Statements Janus’s management believes their performance and future growth depends on a number of factors that present significant opportunities but also pose risks and challenges.
Consists of interest expense on short-term and long-term debt and amortization of deferred financing fees (see “Long Term Debt” section). Factors Affecting the Results of Operations Key Factors Affecting the Business and Financial Statements Management understands Janus’s performance and future growth depends on a number of factors that present significant opportunities but also pose risks and challenges.
The decline in the year ended January 1, 2022 is the result of higher raw material, labor and logistics costs and an increase in mezzanine product sales which have a lower margin profile than typical product offerings as these products are buy-resale, coupled with increased overhead costs as the business continues to add infrastructure to support the strategic growth plan.
The decline in the year ended December 31, 2022 is the result of higher raw material, labor and logistics costs and an increase in mezzanine product sales which have a lower margin profile than typical product offerings as these products are buy-resale, coupled with increased overhead costs as the business continues to add infrastructure to support the strategic growth plan.
On August 31, 2021, the Group, through its wholly owned subsidiary Janus Core acquired 100% of the equity of ACT, a company incorporated in North Carolina, for approximately $10.3 million. Through this acquisition, the Group also acquired all assets and certain liabilities of Phoenix, a company incorporated in North Carolina.
On August 31, 2021, the Company, through its wholly owned subsidiary Janus Core acquired 100% of the equity of ACT, a company incorporated in North Carolina, for approximately $10.4 million. Through this acquisition, the Company also acquired all assets and certain liabilities of Phoenix, a company incorporated in North Carolina.
Product revenue is recognized upon transfer of control to the customer, which generally takes place at the point of destination (Janus Core) and at the point of shipping (all other segments).
Product revenue is recognized upon transfer of control to the customer, which generally takes place at the point of destination (Janus Core) and at the point of shipping (all other subsidiaries).
The decrease for the year ended is due to a $5.9 million fair value of warrant liabilities adjustment included in the year ended January 1, 2022 but not present in the year ended December 26, 2020. All warrants were redeemed in the fourth quarter of 2021.
The decrease for the year ended December 31, 2022 is due to a $5.9 million fair value of warrant liabilities adjustment included in the year ended January 1, 2022, but not present in the year ended December 31, 2022. All warrants were redeemed in the fourth quarter of 2021.
MD&A is organized as follows: • Business Overview: This section provides a general description of our business, and a discussion of management’s general outlook regarding market demand, our competitive position and product innovation, as well as recent developments we believe are important to understanding our results of operations and financial condition or in understanding anticipated future trends. • Basis of Presentation: This section provides a discussion of the basis on which our consolidated financial statements were prepared. • Results of Operations: This section provides an analysis of our results of operations for the years ended January 1, 2022 and December 26, 2020, respectively. • Liquidity and Capital Resources: This section provides a discussion of our financial condition and an analysis of our cash flows for the years ended January 1, 2022 and December 26, 2020, respectively.
MD&A is organized as follows: • Business Overview: This section provides a general description of our business, and a discussion of management’s general outlook regarding market demand, our competitive position and product innovation, as well as recent developments that are important to understanding our results of operations and financial condition or in understanding anticipated future trends. • Basis of Presentation: This section provides a discussion of the basis on which our consolidated financial statements were prepared. • Results of Operations: This section provides an analysis of our results of operations for the years ended December 31, 2022 and January 1, 2022, respectively. • Liquidity and Capital Resources: This section provides a discussion of our financial condition and an analysis of our cash flows for the years ended December 31, 2022 and January 1, 2022.
Janus differentiates itself through on-time delivery, efficient installation, best in-class service, and a reputation for high quality products. Factors Affecting Growth Through Acquisitions Janus’s business strategy involves growth through, among other things, the acquisition of other companies. Janus tries to evaluate companies that it believes will strategically fit into its business and growth objectives.
Janus differentiates itself through on-time delivery, efficient installation, best in-class service, and a reputation for high quality products. Factors Affecting Growth Through Acquisitions Janus’s business strategy involves growth through, among other things, the acquisition of other companies. Janus evaluates companies that it believes will strategically fit into its business and growth objectives.
Long-Lived Asset Impairment Janus evaluates the recoverability of the carrying value of long-lived assets whenever events or circumstances indicate the carrying amount may not be recoverable.
Long-Lived and Indefinite-Lived Asset Impairment Janus evaluates the recoverability of the carrying value of long-lived assets whenever events or circumstances indicate the carrying amount may not be recoverable.
Janus bases its assumptions, judgments and estimates on historical experience and various other factors that Janus believes to be reasonable under the circumstances. Actual results could differ materially from these estimates under different assumptions or conditions. The consolidated financial statements have been prepared in accordance with GAAP.
Janus bases its assumptions, judgments and estimates on historical experience and various other factors that are reasonable under the circumstances. Actual results could differ materially from these estimates under different assumptions or conditions. The consolidated financial statements have been prepared in accordance with GAAP.
Janus believes such expenses, charges, and gains are not indicative of normal, ongoing operations, and their inclusion in results makes for more difficult comparisons between years and with peer group companies.
Such expenses, charges, and gains are not indicative of Janus’s normal, ongoing operations, and their inclusion in results makes for more difficult comparisons between years and with peer group companies.
The Company measures compensation expense for restricted stock units (“RSUs”) issued under the 2021 Omnibus Incentive Plan (the “Plan”) in accordance with ASC Topic 718, Compensation – Stock Compensation (“ASC 718”). Stock-based compensation is measured at fair value on the grant date and recognized as compensation expense over the requisite service period.
The Company measures compensation expense for stock-based awards under the 2021 Omnibus Incentive Plan (the “Plan”) in accordance with ASC Topic 718, Compensation – Stock Compensation (“ASC 718”). Stock-based compensation is measured at fair value on the grant date and recognized as compensation expense over the requisite service period.
Components of Results of Operations Sales of products. Sale of products represents the revenue from the sale of products, including steel roll-up and swing doors, rolling steel doors, steel structures, as well as hallway systems and facility and door automation technologies for commercial and self-storage customers.
Sale of products represents the revenue from the sale of products, including steel roll-up and swing doors, rolling steel doors, steel structures, as well as hallway systems and facility and door automation technologies for commercial and self-storage customers.
As of January 1, 2022, we were compliant with our covenants under the agreements governing our outstanding indebtedness. 35 Statement of cash flows (dollar amounts in thousands) The following table presents a summary of cash flows from operating, investing and financing activities for the following comparative periods.
As of December 31, 2022, we were compliant with our covenants under the agreements governing our outstanding indebtedness. Statement of cash flows (dollar amounts in thousands) The following table presents a summary of cash flows from operating, investing and financing activities for the following comparative periods.
Janus International represented 9.1% and 8.3% of Janus’s revenue for the years ended January 1, 2022 and December 26, 2020, respectively. Acquisitions Our highly accretive M&A strategy focuses on (i) portfolio diversification into attractive and logical adjacencies, (ii) geographic expansion, and (iii) technological innovation. Inorganic growth, through acquisitions, serves to increase Janus’s strategic growth.
Janus International represented 7.4% and 9.1% of Janus’s revenue for the years ended December 31, 2022 and January 1, 2022, respectively. Acquisitions Our highly accretive M&A strategy focuses on (i) portfolio diversification into attractive and logical adjacencies, (ii) geographic expansion, and (iii) technological innovation. Inorganic growth, through acquisitions, serves to increase Janus’s strategic growth.
Equity Incentive Plan and Unit Option Plan 2021 Equity Incentive Plan Effective June 7, 2021, Group implemented an equity incentive program designed to enhance the profitability and value of its investment for the benefit of its shareholders by enabling Group to offer eligible directors, officers and employees equity-based incentives in order to attract, retain and reward such individuals and strengthen the mutuality of interest between such individuals and the Group’s shareholders.
Equity Incentive Plan and Unit Option Plan 2021 Omnibus Incentive Plan Effective June 7, 2021, the Company implemented an equity incentive program designed to enhance the profitability and value of its investment for the benefit of its stockholders by enabling the Company to offer eligible directors, officers and employees equity-based incentives in order to attract, retain and reward such individuals and strengthen the mutuality of interest between such individuals and the Company’s stockholders.
The inorganic growth as a result of the G&M Stor-More Pty Ltd. is not separately stated above as the amount is not significant. The following table illustrates the sales by channel for the year ended January 1, 2022 and December 26, 2020 (dollar amounts in thousands).
The inorganic growth as a result of the G&M Stor-More Pty Ltd. is not separately stated above as the amount is not significant. 32 The following table illustrates the sales by channel for the years ended December 31, 2022 and January 1, 2022 (dollar amounts in thousands).
Intangible Assets Fair values assigned to the definite life intangible assets, consisting of customer relationships, noncompete agreements, backlog and other intangibles (i.e., software) are amortized on the straight-line basis over estimated useful lives less than 15 years. Such assets are periodically evaluated as to the recoverability of their carrying values.
No such charges were recognized during the periods presented. Fair values assigned to the definite life intangible assets, consisting of customer relationships, noncompete agreements, backlog and other intangibles (i.e., software) are amortized on the straight-line basis over estimated useful lives less than 15 years. Such assets are periodically evaluated as to the recoverability of their carrying values.
Janus North America represented 90.9% and 91.7% of Janus’s revenue for the years ended January 1, 2022 and December 26, 2020, respectively. Janus International is comprised solely of one operating segment, Janus International Europe Holdings Ltd (UK). The Janus International segment produces and provides similar products and services as Janus North America but largely in Europe as well as Australia.
Janus North America represented 92.6% and 90.9% of Janus’s revenue for the years ended December 31, 2022 and January 1, 2022, respectively. Janus International is comprised solely of one operating segment, Janus International Europe Holdings Ltd (UK). The Janus International segment produces and provides similar products and services as Janus North America but largely in Europe as well as Australia.
Income Taxes Income tax expense increased by $4.4 million or 206.6% from $2.1 million for the year ended December 26, 2020 to $6.5 million for the year ended January 1, 2022 due to a tax structure change from a limited liability company that was considered a disregarded entity for tax purposes to a Corporation as a result of the Business Combination that occurred on June 7, 2021.
Income Taxes Income tax expense increased by $31.1 million or 479.5% from $6.5 million for the year ended January 1, 2022 to $37.6 million for the year ended December 31, 2022 due to a tax structure change from a limited liability company that was considered a disregarded entity for tax purposes to a Corporation as a result of the Business Combination that occurred on June 7, 2021.
There was $6.4 million and no outstanding balance on the line of credit as of January 1, 2022 and December 26, 2020, respectively. As of January 1, 2022 and December 26, 2020 the interest rate in effect for the facility was 3.5%% and 3.5%, respectively. The line of credit is secured by accounts receivable and inventories.
There was $— million and $6.4 million outstanding balance on the line of credit as of December 31, 2022 and January 1, 2022, respectively. As of December 31, 2022 and January 1, 2022 the interest rate in effect for the facility was 7.8% and 3.5%, respectively. The line of credit is secured by accounts receivable and inventories.
In addition, there was an increase in selling and marketing expenses of $1.4 million as a result of the DBCI and ACT acquisitions.
In addition, there was an increase in selling and marketing expenses of $2.3 million as a result of the DBCI and ACT acquisitions.
In addition, the commercial and other sales channel continued to benefit from the commercial actions instituted earlier in the year.
In addition, the commercial and other sales channel continued to benefit from the commercial actions instituted in 2021.
Critical Accounting Policies and Estimates For the critical Accounting Policies and Estimates used in preparing Janus’s consolidated financial statements, Janus makes assumptions, judgments and estimates that can have a significant impact on its revenue, results from operations and net income, as well as on the value of certain assets and liabilities on its consolidated balance sheets.
Subsequent Events See Note 22 to our Consolidated Financial Statements for a discussion of subsequent events. 39 Critical Accounting Policies and Estimates For the critical Accounting Policies and Estimates used in preparing Janus’s consolidated financial statements, Janus makes assumptions, judgments and estimates that can have a significant impact on its revenue, results from operations and net income, as well as on the value of certain assets and liabilities on its consolidated balance sheets.
In addition, there was an inorganic increase of $26.3 million as a result of the DBCI and ACT acquisitions.
In addition, there was an inorganic increase of $43.7 million as a result of the DBCI and ACT acquisitions.
(8) Adjustment related to the change in fair value of derivative warrant liabilities for the private placement warrants prior to the redemption of the warrants in Q4 2021. 32 Liquidity and Capital Resources We assess our liquidity in terms of our ability to generate cash to fund our operating, investing and financing activities.
(9) Adjustment related to the change in fair value of derivative warrant liabilities for the private placement warrants. 35 Liquidity and Capital Resources We assess our liquidity in terms of our ability to generate cash to fund our operating, investing and financing activities.
The decrease was primarily due to an increase in revenue which was offset by increased raw material, labor, logistics, selling and general and administrative expenses. Non-GAAP Financial Measures (dollar amounts in thousands) Janus uses measures of performance that are not required by or presented in accordance with GAAP in the United States.
The increase was primarily due to an increase in revenue and a decrease in general and administrative expenses that was offset by an increase in cost of sales. Non-GAAP Financial Measures (dollar amounts in thousands) Janus uses measures of performance that are not required by or presented in accordance with GAAP in the United States.
This was primarily due to an increase of $14.1 million to net income adjusted for non-cash items and an investment in net working capital of $35.1 million to continue to support revenue growth, which was driven by a $3.4 million increase in prepaid and other current assets, $25.1 million increase in inventory to ensure supply to our plants in the current raw material constrained environment coupled with raw material inflation, $31.7 million increase in accounts receivable and deferred revenue as a result of increased sales volume and commercial initiatives, $16.2 million increase in accounts payable, and a $8.9 million increase in other accrued expenses.
This was primarily due to an increase of $67.3 million to net income adjusted for non-cash items and an investment in net working capital of $53.6 million to continue to support revenue growth, which was driven by a $2.5 million increase in prepaid and other current assets, $11.2 million increase in inventory to ensure supply to our plants in the current raw material constrained environment coupled with raw material inflation, $30.6 million increase in accounts receivable and deferred revenue as a result of increased sales volume and commercial initiatives, $19.2 million increase in accounts payable, and a $12.4 million increase in other accrued expenses.
Operating Expenses - Selling and marketing Selling and marketing expenses increased $10.7 million or 33.4% from $31.9 million for the year ended December 26, 2020 to $42.6 million for the year ended January 1, 2022 primarily due to increased marketing and trade show and payroll related costs for additional headcount to support revenue growth coupled with lower spend on travel, marketing and trade shows in the prior year due to the pandemic.
Operating Expenses - Selling and marketing Selling and marketing expenses increased $12.5 million or 29.3% from $42.6 million for the year ended January 1, 2022 to $55.1 million for the year ended December 31, 2022 primarily due to increased marketing and trade show and payroll related costs for additional headcount to support revenue growth coupled with lower spend on travel, marketing and trade shows in the prior year due to the pandemic.
Year Ended Variance Variance % Cost of Sales Variance Breakdown January 1, 2022 December 26, 2020 Organic Growth Organic Growth % Cost of Sales $ 50,486 $ 31,647 $ 18,839 59.5 % $ 18,839 59.5 % Cost of sales increased by $18.8 million or 59.5% from $31.6 million for the year ended December 26, 2020 to $50.5 million for the year ended January 1, 2022 generally in line with a 50.8% increase in revenues coupled with an increase in raw material, labor and logistics costs and mezzanine product sales.
Year Ended Variance Variance % Cost of Sales Variance Breakdown December 31, 2022 January 1, 2022 Organic Growth Organic Growth % Cost of Sales $ 55,811 $ 50,486 $ 5,325 10.5 % $ 5,325 10.5 % Cost of sales increased by $5.3 million or 10.5% from $50.5 million for the year ended January 1, 2022 to $55.8 million for the year ended December 31, 2022 generally in line with a 10.1% increase in revenues coupled with an increase in raw material, labor and logistics costs and mezzanine product sales.
Commercial and other sales increased by $108.9 million or 81.4% for the year ended January 1, 2022 compared to the year ended December 26, 2020 due to Janus Core and ASTA experiencing favorable market gains due to the continued e-commerce movement coupled with share gains in the commercial steel roll up door market from ASTA’s launch of the rolling steel product line in the fourth quarter of 2020.
Commercial and other sales increased by $132.3 million or 54.5% for the year ended December 31, 2022 compared to the year ended January 1, 2022 due to Janus Core and ASTA experiencing favorable market gains due to the continued e-commerce movement coupled with share gains in the commercial steel roll up door market from ASTA’s launch of the rolling steel product line.
Operating Expenses - Selling and marketing Selling and marketing expense increased $11.8 million or 34.1% from the year ended December 26, 2020 compared to the year ended January 1, 2022 primarily due to increased marketing, trade show and payroll related costs for additional headcount to support revenue growth coupled with limited travel, marketing and trade show costs in the prior year due to the pandemic.
Operating Expenses - Selling and marketing Selling and marketing expense increased $12.0 million or 25.9% for the year ended January 1, 2022 compared to the year ended December 31, 2022 primarily due to increased marketing, trade show and payroll related costs for additional headcount to support revenue growth coupled with limited travel, marketing and trade show costs in the prior year due to the pandemic.
Factors that could cause or contribute to such differences include, but are not limited to, capital expenditures, economic and competitive conditions, regulatory changes and other uncertainties, as well as those factors discussed below and elsewhere in this Annual report filing and 10-K.
Factors that could cause or contribute to such differences include, but are not limited to, capital expenditures, economic and competitive conditions, regulatory changes and other uncertainties, as well as those factors discussed below and elsewhere in this Annual report filing and 10-K. We assume no obligation to update any of these forward-looking statements.
We assume no obligation to update any of these forward-looking statements. 18 Unless otherwise indicated or the context otherwise requires, references in this Janus’s Management’s Discussion and Analysis of Financial Condition and Results of Operations section to “Midco” “Janus,” “we,” “us,” “our,” and other similar terms refer to Midco and its subsidiaries prior to the Business Combination and to Janus International Group Inc.
Unless otherwise indicated or the context otherwise requires, references in this Management’s Discussion and Analysis of Financial Condition and Results of Operations section to “Midco” “Janus,” “we,” “us,” “our,” and other similar terms refer to Midco and its 22 subsidiaries prior to the Business Combination and to Janus International Group Inc.
As chosen by the Company, the Amended loan bears interest at a floating rate per annum consisting of LIBOR plus an applicable margin percent (total rate of 4.25% as of January 1, 2022). The debt is secured by substantially all business assets.
As chosen by the Company, the amended loan bears interest at a floating rate per annum consisting of LIBOR, plus an applicable margin percent (effective interest rate of 7.98% as of December 31, 2022). The debt is secured by substantially all business assets.
Since 2020, Janus has completed five acquisitions which contributed a combined $46.1 million inorganic revenue increase from December 29, 2019 through January 1, 2022. Refer to Item 1A. Risk Factors within this Form 10-K section further information on the risks associated with integration of these acquisitions.
Since 2021, Janus has completed three acquisitions which contributed a combined $93.2 million inorganic revenue increase from December 27, 2020 through December 31, 2022. Refer to Item 1A. Risk Factors within this Form 10-K section for further information on the risks associated with integration of these acquisitions.
Adjusted EBITDA increased by $21.8 million or 17.2% from the year ended January 1, 2022 compared to the year ended December 26, 2020 primarily due to increased revenue which was partially offset by increased cost of sales and general and administrative expenses.
Adjusted EBITDA increased by $78.7 million or 53.1% from the year ended December 31, 2022 compared to the year ended January 1, 2022 primarily due to increased revenue which was partially offset by increased cost of sales and general and administrative expenses.
( See “ Non-GAAP Financial Measures” section) Basis of Presentation The consolidated financial statements have been derived from the accounts of Janus and its wholly owned subsidiaries.
Basis of Presentation The consolidated financial statements have been derived from the accounts of Janus and its wholly owned subsidiaries.
The following discussion should be read in conjunction with the consolidated financial statements and related notes included elsewhere in this document. We have derived this data from our consolidated financial statements included elsewhere in this Annual filing and 10-K.
The following discussion should be read in conjunction with the consolidated financial statements and related notes included elsewhere in this document. We have derived this data from our consolidated financial statements included elsewhere in this Annual filing and 10-K. The following tables set forth our results of operations for the periods presented are in dollars.
If such circumstances or conditions exist, management applies the two step process under ASC 350-20; first, the Company compares the fair value of the reporting unit with its carrying amount, and second, if the fair value of the reporting is less than its carrying amount, the Company compares the implied fair value of the reporting unit’s goodwill with its carrying amount and records an impairment charge to the extent the carrying amount of the goodwill exceeds its implied fair value.
If such circumstances or conditions exist, management applies the quantitative goodwill impairment test process under ASC 350-20. The Company compares the fair value of the reporting unit with its carrying amount, to identify any potential goodwill impairment. The Company records an impairment charge to the extent the carrying amount exceeds the reporting unit's fair value.
The majority of Janus’s exposure to LIBOR relates to the Amendment No. 4 1st Lien note payable which is discussed further below. 33 Debt Profile (dollar amounts in thousands) Principal Amount Issuance Date Maturity Date Interest Rate Net Carrying Value January 1, 2022 December 26, 2020 Notes Payable - 1st Lien $ 470,000 February 2018/ August 2019 February 1, 2025 4.75% 1 $ — $ 562,363 Notes Payable - 1st Lien B2 75,000 March 1, 2019 February 1, 2025 5.50% 2 — 73,875 Notes Payable - Amendment No. 4 1st Lien 726,413 February 1, 2021 February 1, 2025 4.25% 3 722,379 — Total principal debt $ 722,379 $ 636,238 Less unamortized deferred finance fees 10,594 12,110 Less: current portion of long-term debt 8,067 6,523 Long-term debt, net of current portion $ 703,718 $ 617,604 (1) The interest rate on the 1st Lien term loan as of December 26, 2020, was 4.75%, which is a variable rate based on LIBOR, subject to a 1.00% floor, plus an applicable margin percent of 3.75% (2) The interest rate on the 1st Lien B2 term loan as of December 26, 2020, was 5.50%, which is a variable rate based on LIBOR, subject to a 1.00% floor, plus an applicable margin percent of 4.50% (3) The interest rate on the Amendment No. 4 1st Lien term loan as of January 1, 2022, was 4.25%, which is a variable rate based on LIBOR, subject to a 1.00% floor, plus an applicable margin percent of 3.25% As of January 1, 2022, and December 26, 2020, the Company maintained one letter of credit totaling approximately $0.4 million and $0.3 million, respectively, on which there were no balances due.
The majority of Janus’s exposure to LIBOR relates to the Amendment No. 4 1st Lien note payable which is discussed further below. 36 Debt Profile (dollar amounts in thousands) Principal Amount Issuance Date Maturity Date Interest Rate Net Carrying Value December 31, 2022 January 1, 2022 Notes Payable - Amendment No. 4 1st Lien $ 726,413 February 12, 2018 February 12, 2025 7.98% 1 $ 714,312 $ 722,379 Financing leases 1,043 — Total principal debt $ 715,355 $ 722,379 Less unamortized deferred finance fees 7,158 10,594 Less: current portion of long-term debt 8,347 8,067 Long-term debt, net of current portion $ 699,850 $ 703,718 (1) The interest rate on the Amendment No. 4 1st Lien term loan as of December 31, 2022, was 7.98%, which is a variable rate based on LIBOR, subject to a 1.00% floor, plus an applicable margin percent of 3.25% As of December 31, 2022, and January 1, 2022, the Company maintained one letter of credit totaling approximately $0.4 million and $0.4 million, respectively, on which there were no balances due.
Additionally, there was a $5.1 million improvement in other assets and long-term liabilities. Net cash used in investing activities Net cash used in investing activities increased by $179.1 million for the year ended January 1, 2022 as compared to the year ended December 26, 2020.
Additionally, there was a $0.1 million increase in other assets and long-term liabilities. Net cash used in investing activities Net cash used in investing activities decreased by $181.2 million for the year ended December 31, 2022 as compared to the year ended January 1, 2022.
Cost of Sales and Gross Margin (dollar amounts in thousands) Gross Margin decreased by 3.8% to 32.6% for the year ended January 1, 2022 from 36.5% for the year ended December 26, 2020 due primarily to continued increased raw material, labor and logistics costs in advance of commercial and cost containment initiatives taking effect.
Cost of Sales and Gross Margin (dollar amounts in thousands) Gross margin increased by 2.3% to 35.8% for the year ended December 31, 2022 from 33.5% for the year ended January 1, 2022 primarily due to continued increased raw material, labor and logistics costs which was offset by the commercial and cost containment initiatives taking effect in the second half of 2022.
We believe our operating cash flows, along with funds available under the line of credit, provide sufficient liquidity to support Janus’s liquidity and financing needs, which are working capital requirements, capital expenditures, service of indebtedness, as well as to finance acquisitions.
Based on the information available as of the date of this Annual Report on Form 10-K, our operating cash flow, along with funds available under the line of credit, provide sufficient liquidity to support Janus’s liquidity and financing needs, which are working capital requirements, capital expenditures, service of indebtedness, as well as to finance acquisitions.
The provision for income taxes for the years ended January 1, 2022 and December 26, 2020 includes amounts related to entities within the group taxed as corporations in the United States, United Kingdom, France, Australia, and Singapore.
The Company’s provision for income taxes consists of provisions for federal, state, and foreign income taxes. The provision for income taxes for the years ended December 31, 2022 and January 1, 2022 includes amounts related to entities within the Company taxed as corporations in the United States, United Kingdom, France, Australia, and Singapore.
Year Ended % of total sales Variance January 1, 2022 % of total sales December 26, 2020 $ % New Construction - Self Storage $ 51,723 75.4% $ 26,701 58.7 % $ 25,022 93.7% R3 - Self Storage 16,856 24.6 % 18,735 41.2 % (1,879) (10.0) % Commercial and Other — — % 54 0.1 % (54) (100.0) % Total $ 68,579 100.0 % $ 45,490 100.0 % $ 23,089 50.8 % New Construction sales increased by $25.0 million or 93.7% to $51.7 million for the year ended January 1, 2022 from $26.7 million for the year ended December 26, 2020 due to increased volumes and improved market conditions as the international market continues to open up after the COVID-19 pandemic.
Year Ended % of total sales Variance December 31, 2022 % of total sales January 1, 2022 $ % New Construction - Self Storage $ 57,242 75.8 % $ 51,723 75.4 % $ 5,519 10.7% R3 - Self Storage 18,269 24.2 % 16,856 24.6 % 1,413 8.4 % Commercial and Other — — % — — % — (100.0) % Total $ 75,511 100.0 % $ 68,579 100.0 % $ 6,932 10.1 % New Construction sales increased by $5.5 million or 10.7% to $57.2 million for the year ended December 31, 2022 from $51.7 million for the year ended January 1, 2022 due to increased volumes and improved market conditions as the international market continues to open up after the COVID-19 pandemic.
The inorganic growth as a result of the G&M Stor-More Pty Ltd. acquisition is not separately stated above as the amount is not significant. 25 The following table and discussion compares Janus’s sales by sales channel (dollar amounts in thousands).
In addition, we began to see a more meaningful impact from our commercial actions in the second half of the year. The inorganic growth as a result of the G&M Stor-More Pty Ltd. acquisition is not separately stated above as the amount is not significant. The following table and discussion compares Janus’s sales by sales channel (dollar amounts in thousands).
Other Income (Expense) Other income (expense) decreased by $3.8 million or 853.7% from $0.4 million of other income for the year ended December 26, 2020 to $3.3 million of other (expense) for the year ended January 1, 2022.
Other Income (Expense) Other expense decreased by $3.1 million or 93.2% from $3.3 million of other expense for the year ended January 1, 2022 to $0.2 million of other expense for the year ended December 31, 2022.
Net cash provided by (used in) financing activities Net cash provided by financing activities increased by $146.9 million for the year ended January 1, 2022 as compared to the year ended December 26, 2020.
Net cash provided by (used in) financing activities Net cash provided by financing activities decreased by $97.4 million for the year ended December 31, 2022 as compared to the year ended January 1, 2022.
The Company records compensation cost for these awards using the straight-line method.
The Company records compensation cost for these awards using the straight-line method. Forfeitures are recognized as they occur.
Cost of Sales and Gross Margin (dollar amounts in thousands) Gross margin decreased by 3.6% to 33.5% for the year ended January 1, 2022 from 37.1% for the year ended December 26, 2020 due primarily to increased raw material, labor and logistics costs in advance of commercial and cost containment initiatives taking effect.
Cost of Sales and Gross Margin (dollar amounts in thousands) Gross Margin increased by 2.1% to 34.7% for the year ended December 31, 2022 from 32.6% for the year ended January 1, 2022 primarily due to continued increased raw material, labor and logistics costs which was offset by the commercial and cost containment initiatives taking effect in the second half of 2022.
Adjusted EBITDA as a percentage of revenue decreased 3.3% for the year ended January 1, 2022 primarily due to inflationary increases to raw material, labor and logistics costs in advance of commercial and cost containment actions taking effect.
Adjusted EBITDA as a percentage of revenue increased 2.5% for the year ended December 31, 2022 primarily due to increased revenue due to commercial actions taking full effect in third quarter 2022 which was partially offset by inflationary increases in raw material, labor and logistics costs in advance of commercial and cost containment actions taking full effect.
Holding Company Status Janus International Group, Inc. was formed to consummate the business combination and act as a holding company of the Group, as such owns no material assets and does not conduct any business operations of its own.
Janus compiles a monthly standalone business unit and consolidated 13-week cash flow forecast to monitor various cash activities and forecast cash balances to fund operational activities. Holding Company Status Janus International Group, Inc. was formed to consummate the business combination and as such owns no material assets and does not conduct any business operations of its own.
For tax reporting purposes, the taxable income or loss with respect to the 45% ownership in the joint venture operating in Mexico will be reflected in the income tax returns filed under that country’s jurisdiction. The Group’s provision for income taxes consists of provisions for federal, state, and foreign income taxes.
The foreign subsidiaries file income tax returns in the United Kingdom, France, Australia, and Singapore as necessary. For tax reporting purposes, the taxable income or loss with respect to the 45% ownership in the joint venture operating in Mexico will be reflected in the income tax returns filed under that country’s jurisdiction.
This increase was driven primarily by the acquisitions of G&M Stor-More Pty Ltd., DBCI and ACT with the net payments of $1.6 million, $169.0 million and $9.2 million, respectively, offset by $4.5 million paid in the prior year for the Steel Storage and PTI Australasia Pty Ltd acquisitions.
This decrease was driven primarily by the prior year acquisitions of G&M Stor-More Pty Ltd., DBCI and ACT with the net payments of $1.6 million, $169.0 million and $9.2 million, respectively, and decrease in capital expenditures of $1.5 million for the period for the year ended December 31, 2022 as compared with the year ended January 1, 2022.
The increase in other (expense) for the year ended is primarily due to a $2.4 million loss on extinguishment of debt and a $0.8 million loss on abandonment included in the year ended January 1, 2022 but not present in the year ended December 26, 2020.
The decrease in other expense for the year ended is primarily due to a $2.4 million loss on extinguishment of debt and a $0.8 million loss on abandonment included in the year ended January 1, 2022, but not present in the year ended December 31, 2022. 29 Change in fair value of derivative warrant liabilities Change in fair value of derivative warrant liabilities decreased by $5.9 million or 100.0% from $5.9 million for the year ended January 1, 2022 to $— million for the year ended December 31, 2022.
Subsequent Events See Note 22 to our Consolidated Financial Statements for a discussion of subsequent events.
Related Party Transactions See Note 14 to our Consolidated Financial Statements for a discussion of related party transactions.
R3 sales increased by $77.9 million or 58.9% for the year ended January 1, 2022 compared to the year ended December 26, 2020 due primarily to the continued trend of new self-storage capacity being brought online through conversions and expansions coupled with the positive impacts from commercial actions. 28 Commercial and Other sales increased by $116.8 million or 82.7% for the year ended January 1, 2022 compared to the year ended December 26, 2020 due to increases in both Janus Core and ASTA commercial steel roll up door market, from strong momentum with the launch of the ASTA rolling steel product line in the fourth quarter of 2020 and commercial initiatives implemented to offset the inflationary increases of raw materials, labor, and logistics costs.
Commercial and Other sales increased by $142.8 million or 55.3% for the year ended December 31, 2022 compared to the year ended January 1, 2022 due to increases in both Janus Core and ASTA commercial steel roll up door market, from strong momentum with the launch of the ASTA rolling steel product line and commercial initiatives implemented to offset the inflationary increases of raw materials, labor, and logistics costs.
The increase for the year ended is due to a $0.7 million adjustment related to the change in fair value of the earnout of the 2,000,000 common stock shares that were issued and released on June 21, 26 2021 and a $(2.2) million contingent consideration fair value adjustment related to the acquisition of NOKE and BETCO for the year ended December 26, 2020.
Operating Expenses - Contingent consideration and earnout fair value adjustments Contingent consideration and earnout fair value adjustments decreased by $0.7 million or 100.0% for the year ended January 1, 2022 compared to the year ended December 31, 2022, and were related to the change in fair value of the earnout of the 2,000,000 common stock shares that were issued and released on June 21, 2021.
Income from Operations Income from operations increased by $4.3 million or 4.7% from $91.7 million for the year ended December 26, 2020 to $95.9 million for the year ended January 1, 2022 due to an increase in revenue offset by an increase in cost of sales, selling and general and administrative expenses. 29 INTERNATIONAL (dollar amounts in thousands) Results of Operations - Janus International- For the year ended January 1, 2022 compared to the year ended December 26, 2020 Year Ended Variance January 1, 2022 December 26, 2020 $ % REVENUE Sales of products $ 38,490 $ 25,509 $ 12,981 50.9 % Sales of services 30,089 19,981 10,108 50.6 % Total revenue $ 68,579 $ 45,490 $ 23,089 50.8 % Cost of Sales 50,486 31,647 18,838 59.5 % GROSS PROFIT $ 18,093 13,843 $ 4,251 30.7 % OPERATING EXPENSE Selling and marketing 3,706 2,600 1,106 42.5 % General and administrative 17,957 8,432 9,525 113.0 % Operating Expenses $ 21,663 $ 11,032 $ 10,631 96.4 % INCOME FROM OPERATIONS $ (3,570) $ 2,811 $ (6,380) (227.0) % Revenue (dollar amounts in thousands) Year Ended Variances Variance % Revenue Variance Breakdown January 1, 2022 December 26, 2020 Organic Growth Organic Growth Sales of products $ 38,490 $ 25,509 $ 12,981 50.9 % $ 12,981 50.9 % Sales of services 30,089 19,981 10,108 50.6 % 10,108 50.6 % Total $ 68,579 $ 45,490 $ 23,089 50.8 % $ 23,089 50.8 % The $23.1 million revenue increase includes a 50.8% increase in organic growth driven by increased sales volumes due to improved market conditions in 2021 as compared to the pandemic impacted 2020 results.
INTERNATIONAL (dollar amounts in thousands) Results of Operations - Janus International- For the year ended December 31, 2022 compared to the year ended January 1, 2022 Year Ended Variance December 31, 2022 January 1, 2022 $ % REVENUE Sales of products $ 43,378 $ 38,490 $ 4,888 12.7 % Sales of services 32,133 30,089 2,044 6.8 % Total revenue $ 75,511 $ 68,579 $ 6,932 10.1 % Cost of Sales 55,811 50,486 5,325 10.5 % GROSS PROFIT $ 19,700 18,093 $ 1,607 8.9 % OPERATING EXPENSE Selling and marketing 3,224 3,706 (482) (13.0) % General and administrative 12,039 17,957 (5,918) (33.0) % Operating Expenses $ 15,264 $ 21,663 $ (6,400) (29.5) % INCOME FROM OPERATIONS $ 4,436 $ (3,570) $ 8,006 Revenue (dollar amounts in thousands) Year Ended Variances Variance % Revenue Variance Breakdown December 31, 2022 January 1, 2022 Organic Growth Organic Growth Sales of products $ 43,378 $ 38,490 $ 4,888 12.7 % $ 4,888 12.7 % Sales of services 32,133 30,089 2,044 6.8 % 2,044 6.8 % Total $ 75,511 $ 68,579 $ 6,931 10.1 % $ 6,931 10.1 % The $6.9 million revenue increase includes a 10.1% increase in organic growth driven by increased sales volumes due to improved market conditions and commercial actions instituted in 2021.
Year Ended Variance Variance % Cost of Sales Variance Breakdown January 1, 2022 December 26, 2020 Domestic Acquisitions Organic Growth Organic Growth % Cost of Sales $ 481,714 $ 330,184 $ 151,530 45.9 % $ 24,279 $ 127,251 38.5% The $151.5 million or 45.9% increase in cost of sales for the year ended January 1, 2022 compared to the year ended December 26, 2020 is primarily due to increased revenue coupled with an increase in raw material, labor, and logistics costs.
Year Ended Variance Variance % Cost of Sales Variance Breakdown December 31, 2022 January 1, 2022 Domestic Acquisitions Organic Growth Organic Growth % Cost of Sales $ 648,983 $ 481,714 $ 167,269 34.7 % $ 43,682 $ 123,587 25.7% The $167.3 million or 34.7% increase in cost of sales for the year ended December 31, 2022 compared to the year ended January 1, 2022 is primarily due to increased revenue coupled with an increase in raw material, labor, and logistics costs.
R3 sales increased by $70.4 million or 46.6% for the year ended January 1, 2022 compared to the year ended December 26, 2020 due to the increase of conversions and expansions as more self-storage capacity continues to be brought online through R3 as opposed to greenfield sites coupled with the positive impacts from commercial actions.
R3 sales increased by $93.9 million or 44.7% for the year ended December 31, 2022 compared to the year ended January 1, 2022 due primarily to the continued trend of new self-storage capacity being brought online through conversions and expansions coupled with the positive impacts from commercial actions.
Every fifth or sixth year will require a 53rd week and the year ended January 1, 2022 was a year in which we added a 53rd week. We have presented results of operations, including the related discussion and analysis for the year ended January 1, 2022 compared to the year ended December 26, 2020.
Every fifth or sixth year will require a 53rd week and the year ended January 1, 2022 was a year in which we added a 53rd week.
The increase for the year ended is due to a $0.7 million adjustment related to the change in fair value of the earnout of the 2,000,000 common stock shares that were issued and released on June 21, 2021 and a $(2.2) million contingent consideration fair value adjustment related to the acquisition of NOKE and BETCO for the year ended December 26, 2020.
Operating Expenses - Contingent consideration and earnout fair value adjustments Contingent consideration and earnout fair value adjustments decreased by $0.7 million or 100.0% from $0.7 million for the year ended January 1, 2022 to $— million for the year ended December 31, 2022. respectively, and were related to the change in fair value of the earnout of the 2,000,000 common stock shares that were issued and released on June 21, 2021.
In accordance with Janus’s policies, Janus regularly evaluates its estimates, assumptions, and judgments, including, but not limited to, those concerning revenue recognition, inventory, accounts receivable, depreciation and amortization, contingencies, goodwill and other long lived asset impairment, unit-based compensation, derivative warrant liability, contingent consideration, and income taxes, and bases its 37 estimates, assumptions, and judgments on its historical experience and on factors Janus believes reasonable under the circumstances.
In accordance with Janus’s policies, Janus regularly evaluates its estimates, assumptions, and judgments, including, but not limited to, those concerning revenue recognition, accounts receivables, inventory valuation, contingencies, valuation of long-lived assets, goodwill and other long-lived intangible asset impairment, unit-based compensation, income taxes and acquisitions of businesses.
Revenues increased in 2021 as compared to 2020 largely due to continued strong performance within both the R3 and Commercial and Other sales channels and $36.6 million of inorganic growth as a result of the DBCI and ACT acquisitions coupled with the COVID-19 pandemic impacting prior year revenue in 2020.
Revenues and net income increased in 2022 as compared to 2021 largely due to continued strong performance within all three sales channels and $56.6 million of inorganic growth as a result of the DBCI and ACT acquisitions coupled with the impact from the commercial actions taken in 2021.