FR EA
1012-00002 · Stonefield Logistics Group · Closing
closing-checklist.xlsx DOCUMENT Finance & Banking
5 / 38 ← → ✕
Contract analysis Extract to table

[sheet: Cover]

FieldValue
Document TitleClosing Checklist and Document Index
MatterStonefield Logistics Group Inc. — Consensual Out-of-Court Restructuring
Matter Number1012-00002
Closing DateDecember 19, 2023
Prepared ByGabrielle Moss, Calderwood & Harkness LLP
Reviewed ByNathan Ikeda / Nathaniel Bower, Calderwood & Harkness LLP
ClientStonefield Logistics Group Inc.
Client Address4200 Commerce Street, Suite 1500, Dallas, TX 75201
Client EIN83-2457109
Client DE File No.6341872
Governing Law (Restructuring Documents)State of New York
Debtor's CounselCalderwood & Harkness LLP, 599 Lexington Avenue, New York, NY 10022
Financial Advisor to DebtorHargrove Advisory Group LLC, 1345 Avenue of the Americas, 38th Floor, New York, NY 10105
First Lien AgentPinnacle National Bank, N.A., 200 Liberty Street, New York, NY 10281
First Lien Lenders' CounselWestlake Harden & Cole LLP, 787 Seventh Avenue, 34th Floor, New York, NY 10019
Mezzanine Indenture TrusteeContinental Fiduciary Trust Company, 100 Wall Street, 15th Floor, New York, NY 10005
Mezzanine Ad Hoc Group CounselThornbury McCaffrey LLP, 375 Park Avenue, 25th Floor, New York, NY 10152
Mezzanine Ad Hoc Group Financial AdvisorMeridian Veltrian Partners LLC, 660 Fifth Avenue, 18th Floor, New York, NY 10103
Super-Priority LenderBelvedere Credit Opportunities Fund LP, 450 Lexington Avenue, 30th Floor, New York, NY 10017
Super-Priority Lender's CounselThornbury McCaffrey LLP (with ethical wall)
PE SponsorRidgeline Capital Partners Fund III, L.P., 300 Park Avenue, 28th Floor, New York, NY 10022
Independent AuditorWhitfield & Pryce LLP, 2100 Ross Avenue, Suite 2800, Dallas, TX 75201
D&O Insurance CarrierNorthgate Specialty Insurance Company
Delaware Registered AgentCapitol Registered Agents, Inc., 1209 Orange Street, Wilmington, DE 19801

[sheet: Closing Checklist]

Item No.

CATEGORY A: CREDIT FACILITY DOCUMENTS — FIRST LIEN

A-1Credit Facility — First LienAmended and Restated First Lien Credit AgreementAmong Stonefield Logistics Group Inc. as Borrower, the Guarantors party thereto, Pinnacle National Bank, N.A. as Administrative Agent and Collateral Agent, and the Lenders party thereto. TLB: $285.0M, SOFR + 500 bps (100 bps floor), maturity 12/19/2028, 1.00% annual amortization. Revolver: $35.0M committed, SOFR + 450 bps, maturity 12/19/2027 (springing). Financial covenants: Total Net Leverage ≤ 6.50x (Q4 2025) stepping to ≤ 5.75x (Q4 2027); Min. Liquidity ≥ $20.0M. Governed by New York law.Calderwood & Harkness LLP / Westlake Harden & Cole LLPDecember 1, 2023DeliveredOriginalA-1
A-2Credit Facility — First LienAmendment No. 1 to First Lien Credit Agreement — Cover AgreementAmong Stonefield Logistics Group Inc., Pinnacle National Bank, N.A. as Administrative Agent, and Required Lenders (holding $228.5M of $285.0M TLB, 80.2%). Consent fees: 50 bps on TLB ($1,425,000); 25 bps on Revolver ($87,500).Calderwood & Harkness LLPDecember 1, 2023DeliveredOriginalA-2
A-3Credit Facility — First LienAmended and Restated Guaranty Agreement (First Lien)Guaranty by Stonefield Logistics Holdings LLC, Stonefield Freight Services LLC, Stonefield Last Mile Inc., and Stonefield Warehousing LLC in favor of Pinnacle National Bank, N.A. as Collateral Agent.Calderwood & Harkness LLPDecember 1, 2023DeliveredOriginalA-3
A-4Credit Facility — First LienAmended and Restated Pledge and Security Agreement (First Lien)First lien security interest in substantially all assets. Pinnacle National Bank, N.A. as Collateral Agent.Calderwood & Harkness LLPDecember 1, 2023DeliveredOriginalA-4
A-5Credit Facility — First LienPerfection Certificate (First Lien)Updated perfection certificate delivered by Stonefield and Guarantors.Calderwood & Harkness LLP / Howard Kessler (GC)December 19, 2023DeliveredOriginalA-5
A-6Credit Facility — First LienUCC-1 Financing Statements (First Lien — filed)UCC-1 filings in Delaware (SOS) and Texas (SOS) for first lien collateral. Pinnacle National Bank, N.A. as secured party.Calderwood & Harkness LLPDecember 19, 2023DeliveredCopyA-6Post-closing filings confirmed
A-7Credit Facility — First LienLender Consent and Signature Pages (TLB)Executed consent pages from TLB lenders holding $228.5M (80.2% of $285.0M). Required Lenders threshold: >50%.Westlake Harden & Cole LLPDecember 1, 2023DeliveredOriginalA-7Includes Pinnacle ($45.0M), Tralvendo CLO 2018-I ($38.5M), Belvedere ($32.0M), Kelvantis ($28.0M), Kingsway ($24.5M), and syndicate members
A-8Credit Facility — First LienRevolver Lender ConsentsExecuted consents from all three revolver lenders (unanimous): Pinnacle National Bank, N.A. ($20.0M), Great Basin Commercial Bank ($15.0M), Tidewater Lending Corporation ($15.0M). Revolver reduced from $50.0M to $35.0M.Westlake Harden & Cole LLPDecember 1, 2023DeliveredOriginalA-8

CATEGORY B: CREDIT FACILITY DOCUMENTS — SUPER-PRIORITY

B-1Credit Facility — Super-PrioritySuper-Priority Credit AgreementAmong Stonefield Logistics Group Inc. as Borrower, the Guarantors party thereto, and Belvedere Credit Opportunities Fund LP as Administrative Agent, Collateral Agent, and Initial Lender. $55.0M ($45.0M funded at close, $10.0M DDTL). SOFR + 700 bps (100 bps floor). 2.00% OID ($1,100,000). Maturity 12/19/2027. Mandatory prepayment: 75% excess cash flow above $20M liquidity. Call protection: 103/102/101/par. 1.00% commitment fee on undrawn DDTL. Governed by New York law.Calderwood & Harkness LLP / Thornbury McCaffrey LLPNovember 17, 2023DeliveredOriginalB-1
B-2Credit Facility — Super-PrioritySuper-Priority Guaranty AgreementGuaranty by Stonefield Logistics Holdings LLC, Stonefield Freight Services LLC, Stonefield Last Mile Inc., and Stonefield Warehousing LLC in favor of Belvedere Credit Opportunities Fund LP as Collateral Agent.Calderwood & Harkness LLPNovember 17, 2023DeliveredOriginalB-2
B-3Credit Facility — Super-PrioritySuper-Priority Pledge and Security AgreementSuper-priority first lien on substantially all assets of Borrower and Guarantors. Belvedere Credit Opportunities Fund LP as Collateral Agent.Calderwood & Harkness LLPNovember 17, 2023DeliveredOriginalB-3
B-4Credit Facility — Super-PriorityPerfection Certificate (Super-Priority)Updated perfection certificate delivered by Stonefield and Guarantors for super-priority facility.Calderwood & Harkness LLP / Howard Kessler (GC)December 19, 2023DeliveredOriginalB-4
B-5Credit Facility — Super-PriorityUCC-1 Financing Statements (Super-Priority — filed)UCC-1 filings in Delaware (SOS) and Texas (SOS). Belvedere Credit Opportunities Fund LP as secured party.Calderwood & Harkness LLPDecember 19, 2023DeliveredCopyB-5Post-closing filings confirmed
B-6Credit Facility — Super-PriorityBorrowing Notice — Initial FundingBorrowing notice for $45.0M initial draw under the Super-Priority Credit Agreement. Net proceeds: $43.9M after OID.Stonefield (Priya Sundaram, CFO)December 19, 2023DeliveredOriginalB-6

CATEGORY C: INTERCREDITOR DOCUMENTS

C-1

CATEGORY D: MEZZANINE EQUITIZATION DOCUMENTS

D-1EquitizationExchange AgreementAmong Stonefield Logistics Group Inc. and exchanging mezzanine holders (Graystone Mezzanine Capital Fund II LP, Ashland Structured Credit LLC, Dunmore Special Situations Fund LP, and others holding $134.5M of $140.0M, 96.1%). Exchange of 11.50% Senior Secured Second Lien Notes (CUSIP 861537 AA 2) due 6/15/2025 for Series A Preferred Equity ($35.0M liq. pref.) and 47.5% pro forma common equity. Accrued PIK interest of $8.1M waived. Governed by New York law.Calderwood & Harkness LLP / Thornbury McCaffrey LLPDecember 8, 2023DeliveredOriginalD-1
D-2EquitizationSupplemental Indenture (Exit Consent Amendments)First Supplemental Indenture to Mezzanine Indenture dated 12/15/2017. Stonefield Logistics Group Inc. as Issuer; Continental Fiduciary Trust Company as Trustee. Exit consents obtained from holders of >66⅔% in principal amount. Strips substantially all restrictive covenants, events of default, and reporting obligations from remaining Mezzanine Notes. Non-consenting holders: $5.5M.Calderwood & Harkness LLPDecember 8, 2023DeliveredOriginalD-2
D-3EquitizationConsent Solicitation StatementDistributed to holders of 11.50% Senior Secured Second Lien Notes due 6/15/2025. Continental Fiduciary Trust Company as Trustee. Early consent deadline: 10/20/2023. Final consent deadline: 11/3/2023.Calderwood & Harkness LLPOctober 6, 2023DeliveredCopyD-3
D-4EquitizationForm of Letter of TransmittalFor mezzanine note holders tendering notes. Delivery to Continental Fiduciary Trust Company as exchange agent.Calderwood & Harkness LLPOctober 6, 2023DeliveredCopyD-4
D-5EquitizationNotice of Cancellation of Mezzanine NotesNotice from Continental Fiduciary Trust Company confirming cancellation of exchanged Mezzanine Notes ($134.5M principal).Continental Fiduciary Trust CompanyDecember 8, 2023DeliveredOriginalD-5

CATEGORY E: EQUITY DOCUMENTS

E-1EquityAmended and Restated Certificate of Incorporation of Stonefield Logistics Group Inc.Filed with the Delaware Secretary of State. Authorizes new capital structure: Common Stock (47.5% Ridgeline Capital Partners Fund III, L.P.; 47.5% mezzanine equitization recipients; 5.0% Management Incentive Plan) and Series A Preferred Stock.Calderwood & Harkness LLPDecember 12, 2023DeliveredCertified CopyE-1DE File No. 6341872
E-2EquityCertificate of Designations — Series A Preferred StockFiled with the Delaware Secretary of State. $35.0M aggregate liquidation preference. 10.00% PIK dividend rate. Senior to common stock. Issued to mezzanine equitization recipients. Includes conversion, redemption, and voting provisions.Calderwood & Harkness LLPDecember 12, 2023DeliveredCertified CopyE-2
E-3EquityAmended and Restated Stockholders' AgreementAmong Stonefield Logistics Group Inc., Ridgeline Capital Partners Fund III, L.P., and mezzanine equitization recipients. Board: 3 Ridgeline designees (incl. Julian Voight, Serena Chu), 3 mezzanine holder designees, 1 independent director. Transfer restrictions, tag-along/drag-along, preemptive rights, information rights. Governed by Delaware law (governance) / New York law (commercial disputes).Calderwood & Harkness LLP / Thornbury McCaffrey LLPDecember 12, 2023DeliveredOriginalE-3
E-4EquityRegistration Rights AgreementAmong Stonefield Logistics Group Inc. and holders of common and preferred equity (Ridgeline and mezzanine equitization recipients). Demand and piggyback registration rights. Governed by New York law.Calderwood & Harkness LLPDecember 12, 2023DeliveredOriginalE-4
E-5EquityEvidence of Ridgeline Equity ContributionWire confirmation for $12.5M cash equity contribution from Ridgeline Capital Partners Fund III, L.P. to Stonefield Logistics Group Inc.Ridgeline Capital Partners Fund III, L.P.December 15, 2023DeliveredCopyE-5

CATEGORY F: RESTRUCTURING SUPPORT AGREEMENT

F-1RSARestructuring Support Agreement (RSA) — Execution VersionAmong Stonefield, Ridgeline, consenting TLB lenders ($228.5M / 80.2%), all revolver lenders (unanimous), and ad hoc mezzanine group (Graystone, Ashland, Dunmore — $122.0M). Long-stop date: 12/31/2023. Governed by New York law.Calderwood & Harkness LLPJune 30, 2023DeliveredConformed CopyF-1
F-2RSARSA Joinder Agreements (executed)Additional mezzanine holders joining during joinder period (7/3/2023–7/21/2023). Additional $12.5M joined; total consenting mezzanine = $134.5M (96.1% of $140.0M).Calderwood & Harkness LLP / Thornbury McCaffrey LLPJuly 3–21, 2023DeliveredConformed CopiesF-2

CATEGORY G: CORPORATE DELIVERABLES

G-1CorporateBoard Resolutions — Approval of Restructuring Transactions (June 29, 2023)Resolutions approving RSA, proposed restructuring transactions, engagement of advisors, and authorization of officers (Marcus Delano, CEO; Priya Sundaram, CFO; Howard Kessler, GC) to negotiate and execute definitive documents.Howard Kessler (GC / Secretary)June 29, 2023DeliveredCertified CopyG-1
G-2CorporateBoard Resolutions — Authorization of Closing and Execution of Definitive Documents (December 11, 2023)Resolutions authorizing closing, execution of all definitive documents, filing of Amended Certificate of Incorporation and Certificate of Designations with Delaware Secretary of State, and directing officers to consummate transactions.Howard Kessler (GC / Secretary)December 11, 2023DeliveredCertified CopyG-2
G-3CorporateSecretary's CertificateExecuted by Howard Kessler as General Counsel and Secretary of Stonefield Logistics Group Inc. Certifies incumbency of officers, attaches certified copies of Amended and Restated Certificate of Incorporation, bylaws, and board resolutions. Delivered as closing condition under Super-Priority Credit Agreement and Amended Credit Agreement.Howard Kessler (GC / Secretary)December 19, 2023DeliveredOriginalG-3
G-4CorporateOfficer's Certificate — Representations and Closing ConditionsExecuted by Priya Sundaram as CFO. Certifies representations and warranties true and correct in all material respects, no default or event of default, all closing conditions satisfied or waived.Priya Sundaram (CFO)December 19, 2023DeliveredOriginalG-4
G-5CorporateGood Standing Certificate — Stonefield Logistics Group Inc. (Delaware)Certificate of good standing from the Delaware Secretary of State.Howard Kessler (GC)December 2023DeliveredOriginalG-5
G-6CorporateGood Standing Certificate — Stonefield Logistics Holdings LLC (Delaware)Certificate of good standing from the Delaware Secretary of State.Howard Kessler (GC)December 2023DeliveredOriginalG-6
G-7CorporateGood Standing Certificate — Stonefield Freight Services LLC (Texas)Certificate of good standing from the Texas Secretary of State.Howard Kessler (GC)December 2023DeliveredOriginalG-7
G-8CorporateGood Standing Certificate — Stonefield Last Mile Inc. (Delaware)Certificate of good standing from the Delaware Secretary of State.Howard Kessler (GC)December 2023DeliveredOriginalG-8
G-9CorporateGood Standing Certificate — Stonefield Warehousing LLC (Texas)Certificate of good standing from the Texas Secretary of State.Howard Kessler (GC)December 2023DeliveredOriginalG-9
G-10CorporateSolvency CertificateExecuted by Priya Sundaram (CFO) certifying solvency of Stonefield and subsidiaries on a consolidated basis after giving effect to the restructuring transactions.Priya Sundaram (CFO)December 19, 2023DeliveredOriginalG-10

CATEGORY H: LEGAL OPINIONS

H-1

CATEGORY I: FUNDS FLOW AND FINANCIAL DELIVERABLES

I-1Funds FlowFunds Flow MemorandumDetails flow of funds on closing day (12/19/2023): $45.0M super-priority funding from Belvedere (less $1.1M OID = $43.9M net); $12.5M Ridgeline equity contribution; payment of TLB consent fees ($1,425,000); revolver consent fees ($87,500); transaction costs (C&H $2,850,000; WHC $1,400,000; TM $1,100,000; Hargrove $3,200,000; Meridian $900,000; D&O tail premium $475,000; filing/admin/trustee fees $225,000). Residual to Company operating account at Pinnacle National Bank. Prepared by Gabrielle Moss; approved by Priya Sundaram.Calderwood & Harkness LLP (Gabrielle Moss) / Priya Sundaram (CFO)December 18, 2023DeliveredOriginalI-1Total transaction costs ~$12,762,500
I-2Funds FlowWire Transfer ConfirmationsConfirmation of all wire transfers executed on 12/19/2023 per the Funds Flow Memorandum.Pinnacle National Bank, N.A. / Belvedere Credit Opportunities Fund LPDecember 19, 2023DeliveredCopyI-2
I-3Funds FlowPayoff Letter — Revolving Credit Facility (Partial)Payoff letter from Pinnacle National Bank, N.A. confirming reduction of revolver commitments from $50.0M to $35.0M and outstanding balance adjustments.Pinnacle National Bank, N.A. (Daniel Wexford)December 19, 2023DeliveredOriginalI-3

CATEGORY J: INSURANCE

J-1InsuranceD&O Tail Policy — Confirmation / BinderNorthgate Specialty Insurance Company. Policy No. NSI-DOL-2023-07721. $15.0M D&O coverage, Side A DIC and ABC structure. 6-year tail from closing. Premium: $475,000.Howard Kessler (GC) / Northgate Specialty Insurance CompanyDecember 19, 2023DeliveredCopyJ-1
J-2InsuranceEvidence of Property and Casualty InsuranceCertificates of insurance evidencing compliance with insurance covenants under Amended Credit Agreement and Super-Priority Credit Agreement.Howard Kessler (GC)December 19, 2023DeliveredCopyJ-2

CATEGORY K: MISCELLANEOUS

K-1MiscellaneousClosing Letter to ClientLetter from Nathaniel Bower (Calderwood & Harkness LLP) to Marcus Delano (CEO) and Howard Kessler (GC), confirming successful closing, summarizing completed transactions, enclosing closing binder, noting post-closing matters (DE Certificate filing, notice to non-consenting mezzanine holders ($5.5M), UCC filings).Calderwood & Harkness LLP (Nathaniel Bower)December 19, 2023DeliveredOriginalK-1
K-2MiscellaneousNotice to Non-Consenting Mezzanine HoldersNotice to holders of $5.5M in mezzanine notes who did not consent, advising of exit consent amendments and stripped covenants under the Supplemental Indenture.Calderwood & Harkness LLP / Continental Fiduciary Trust CompanyDecember 19, 2023DeliveredCopyK-2Post-closing deliverable
K-3MiscellaneousTax Analysis Memorandum — COD Income and Debt-for-Equity ExchangePrepared by Sylvia Hartwell (Tax Partner, Calderwood & Harkness LLP). Analyzes IRC Sections 61(a)(12), 108, stock-for-debt exception, and insolvency exclusion for $140.0M mezzanine equitization and $8.1M PIK waiver.Calderwood & Harkness LLP (Sylvia Hartwell)September 15, 2023DeliveredCopyK-3Reference document
K-4MiscellaneousTax Analysis Memorandum — Section 382 Ownership Change AnalysisPrepared by Sylvia Hartwell. Analyzes whether equitization and issuance of 47.5% common to mezzanine holders (Ridgeline diluted from 100% to 47.5%) constitutes ownership change under IRC Section 382.Calderwood & Harkness LLP (Sylvia Hartwell)September 15, 2023DeliveredCopyK-4Reference document
K-5MiscellaneousLien Search Results (UCC, Tax, Judgment)Pre-closing lien search results for Stonefield Logistics Group Inc. and each Guarantor in Delaware and Texas.Calderwood & Harkness LLPDecember 2023DeliveredCopyK-5

[sheet: Party Directory]

Party NameRoleKey ContactTitleAddressEntity TypeJurisdiction
Stonefield Logistics Group Inc.Borrower / Issuer / ClientMarcus Delano / Priya Sundaram / Howard KesslerCEO / CFO / General Counsel4200 Commerce Street, Suite 1500, Dallas, TX 75201CorporationDelaware
Stonefield Logistics Holdings LLCGuarantor (direct parent)4200 Commerce Street, Suite 1500, Dallas, TX 75201LLCDelaware
Stonefield Freight Services LLCGuarantor (operating sub)4200 Commerce Street, Suite 1500, Dallas, TX 75201LLCTexas
Stonefield Last Mile Inc.Guarantor (operating sub)4200 Commerce Street, Suite 1500, Dallas, TX 75201CorporationDelaware
Stonefield Warehousing LLCGuarantor (operating sub)4200 Commerce Street, Suite 1500, Dallas, TX 75201LLCTexas
Ridgeline Capital Partners Fund III, L.P.PE Sponsor; Equity Contributor ($12.5M)Julian Voight / Serena ChuManaging Director / Principal300 Park Avenue, 28th Floor, New York, NY 10022Limited PartnershipDelaware
Ridgeline Capital Management III LLCGeneral Partner of RCP IIIJulian VoightManaging Director300 Park Avenue, 28th Floor, New York, NY 10022LLCDelaware
Pinnacle National Bank, N.A.Admin Agent & Collateral Agent (First Lien); Revolver Lender ($20.0M); TLB Lender ($45.0M)Daniel WexfordManaging Director, Loan Restructuring200 Liberty Street, New York, NY 10281National banking associationUnited States (OCC)
Belvedere Credit Opportunities Fund LPSuper-Priority Admin Agent, Collateral Agent & Initial Lender ($55.0M); TLB Lender ($32.0M)Christopher HartiganManaging Partner450 Lexington Avenue, 30th Floor, New York, NY 10017Limited PartnershipDelaware
Tralvendo CLO 2018-I, Ltd.TLB Lender ($38.5M)Exempted companyCayman Islands
Tralvendo Asset Management LLCCLO Manager (Tralvendo CLO)LLCDelaware
Kelvantis Capital Partners LLCTLB Lender ($28.0M)LLCDelaware
Kingsway Institutional Investors LLCTLB Lender ($24.5M)LLCDelaware
Great Basin Commercial BankRevolver Lender ($15.0M)State-chartered bankNevada
Tidewater Lending CorporationRevolver Lender ($15.0M)CorporationVirginia
Graystone Mezzanine Capital Fund II LPMezzanine Holder ($52.0M); Ad Hoc Group Member; Equitization RecipientLimited PartnershipDelaware
Ashland Structured Credit LLCMezzanine Holder ($40.0M); Ad Hoc Group Member; Equitization RecipientLLCDelaware
Dunmore Special Situations Fund LPMezzanine Holder ($30.0M); Ad Hoc Group Member; Equitization RecipientLimited PartnershipDelaware
Continental Fiduciary Trust CompanyMezzanine Indenture Trustee & Second Lien Collateral Agent; Exchange Agent100 Wall Street, 15th Floor, New York, NY 10005Trust companyNew York
Calderwood & Harkness LLPDebtor's Restructuring CounselNathaniel Bower (Responsible Partner) / Colette Whitman (Billing Partner) / Nathan Ikeda (Lead Associate) / Gabrielle Moss (Working Associate) / Sylvia Hartwell (Tax)599 Lexington Avenue, New York, NY 10022LLPNew York
Westlake Harden & Cole LLPFirst Lien Lenders' CounselRamona Quelibo (Lead Partner) / Gregory Noll (Associate)787 Seventh Avenue, 34th Floor, New York, NY 10019LLPNew York
Thornbury McCaffrey LLPMezzanine Ad Hoc Group Counsel; Super-Priority Lender's Counsel (ethical wall)Alan Driscoll (Lead Partner) / Monica Firth (Associate)375 Park Avenue, 25th Floor, New York, NY 10152LLPNew York
Hargrove Advisory Group LLCFinancial Advisor to Stonefield (Debtor)Elena VossManaging Director1345 Avenue of the Americas, 38th Floor, New York, NY 10105LLCDelaware
Meridian Veltrian Partners LLCFinancial Advisor to Mezzanine Ad Hoc Group660 Fifth Avenue, 18th Floor, New York, NY 10103LLCDelaware
Whitfield & Pryce LLPIndependent AuditorTodd AshburnEngagement Partner (CPA)2100 Ross Avenue, Suite 2800, Dallas, TX 75201LLPTexas
Northgate Specialty Insurance CompanyD&O Insurance CarrierInsurance companyConnecticut
Capitol Registered Agents, Inc.Delaware Registered Agent (Stonefield)1209 Orange Street, Wilmington, DE 19801CorporationDelaware

[sheet: Key Dates]

DateEventRelated Document / DeliverableBinder Tab Reference
December 15, 2017Original LBO closing; execution of First Lien Credit Agreement (Pinnacle National Bank, N.A. as Admin Agent) and Mezzanine Indenture (Continental Fiduciary Trust Company as Trustee)Original Credit Agreement; Original Indenture
February 2023Ad hoc mezzanine group forms informally (Graystone, Ashland, Dunmore)
March 10, 2023Cooperation agreement among mezzanine ad hoc group members signed
March 15, 2023Hargrove Advisory Group LLC retained by Stonefield Board
April 3, 2023Calderwood & Harkness LLP engagement opens; engagement letter signed (Matter No. 1012-00002)
April 14, 2023First meeting with first lien lender group and Pinnacle
April 28, 2023First meeting with mezzanine ad hoc group and Meridian Veltrian Partners LLC
May 19, 2023Initial restructuring term sheet circulated
June 9, 2023Revised restructuring term sheet circulated
June 29, 2023Board resolutions approving RSA and restructuring transactionsBoard Resolutions (RSA Approval)G-1
June 30, 2023Restructuring Support Agreement executed (long-stop date: 12/31/2023)RSA — Execution VersionF-1
July 3, 2023RSA joinder period opens for additional mezzanine holders
July 21, 2023RSA joinder period closes; additional $12.5M mezzanine joined (total $134.5M / 96.1%)RSA Joinder AgreementsF-2
August 1, 2023Drafts of definitive documents circulated
September 15, 2023Tax analysis memoranda finalized (COD income / Section 382)Tax MemorandaK-3, K-4
October 6, 2023Consent solicitation launched for mezzanine holdersConsent Solicitation Statement; Letter of TransmittalD-3, D-4
October 20, 2023Early consent deadline (mezzanine)
November 3, 2023Final consent deadline; exit consents obtained from >66⅔%
November 10, 2023Amended and Restated Intercreditor Agreement executedIntercreditor AgreementC-1
November 17, 2023Super-Priority Credit Agreement, Guaranty, and Pledge/Security Agreement executedSuper-Priority docsB-1, B-2, B-3
December 1, 2023Amended and Restated First Lien Credit Agreement and Amendment No. 1 Cover Agreement executedFirst Lien Credit docsA-1, A-2
December 8, 2023Exchange Agreement and Supplemental Indenture (exit consents) executed; mezzanine notes cancelledEquitization docsD-1, D-2, D-5
December 11, 2023Board resolutions authorizing closing and execution of definitive documentsBoard Resolutions (Closing)G-2
December 12, 2023Equity documents executed: Amended Certificate of Incorporation, Certificate of Designations, Stockholders' Agreement, Registration Rights AgreementEquity docsE-1, E-2, E-3, E-4
December 15, 2023Ridgeline equity contribution of $12.5M fundedWire confirmationE-5
December 18, 2023Funds Flow Memorandum finalizedFunds Flow MemoI-1
December 19, 2023Closing: all conditions satisfied; super-priority loan funded ($45.0M gross / $43.9M net of OID); revolver reduced and amended; all deliverables delivered; matter closedAll closing deliverablesAll tabs

[sheet: Summary Statistics]

MetricPre-RestructuringPost-RestructuringNotes
Total Funded Debt$475.1M$375.0MReduction of $100.1M from equitization of mezzanine
Revolver Commitment$50.0M ($42.0M drawn)$35.0M (reduced)SOFR + 375 bps → SOFR + 450 bps; maturity 12/15/2024 → 12/19/2027
First Lien Term Loan B$285.0M$285.0M (amended & extended)SOFR + 425 bps → SOFR + 500 bps (100 bps floor); maturity 12/15/2024 → 12/19/2028
Mezzanine Notes$140.0M + $8.1M PIK$0 (equitized)Exchanged for Series A Preferred ($35.0M liq. pref.) + 47.5% common equity; $8.1M PIK waived
Super-Priority Term LoanN/A$55.0M ($45.0M funded + $10.0M DDTL)SOFR + 700 bps (100 bps floor); 2.00% OID; maturity 12/19/2027
LTM Adjusted EBITDA (Leverage Basis)$41.2M (LTM Q1 2023)$52.0M (FY 2024E projected)
Total Leverage11.5x7.2x$475.1M ÷ $41.2M → $375.0M ÷ $52.0M
First Lien Leverage7.9x7.2x (all debt now first lien or super-priority)$327.0M ÷ $41.2M → $375.0M ÷ $52.0M
Liquidity (3/31/2023 vs. post-close)$15.8M ($11.3M cash + $4.5M avail.)Enhanced by new money and equity contribution
Ridgeline Common Equity Ownership100%47.5%Diluted by mezzanine equitization
Mezzanine Holders Common Equity0%47.5%Received in exchange for mezzanine notes
Management MIPN/A5.0%New management incentive plan
Total Transaction Costs~$12,762,500All advisory, legal, consent fees, OID, insurance, admin
TLB Consent Fee$1,425,000$285.0M × 0.50%
Revolver Consent Fee$87,500$35.0M × 0.25%
Super-Priority OID$1,100,000$55.0M × 2.00%
Ridgeline Equity Contribution$12,500,000New cash equity
TLB Lender Consent$228.5M / $285.0M = 80.2%Required: >50%
Revolver Lender ConsentUnanimous (all 3 lenders)Pinnacle, Great Basin, Tidewater
Mezzanine Holder Consent$134.5M / $140.0M = 96.1%Required: >66⅔%
Non-Consenting Mezzanine$5.5MTreatment via exit consent amendments