INFORMATION REQUIRED IN PROXY STATEMENT
Exchange Act of 1934
(Amendment No. )
11407 Cronhill Drive, Suite A
Owings Mills, Maryland 21117
to be held January 23, 2025
2 Robbins Lane, Suite 201
Jericho, NY 11753
1-888-742-1305
Banks and brokers please call 1-516- 933-3100
![[MISSING IMAGE: sg_harveybgrossblatt-bw.jpg]](https://www.sec.gov/Archives/edgar/data/0000102109/000110465924131120/sg_harveybgrossblatt-bw.jpg)
December 27, 2024
11407 Cronhill Drive, Suite A
Owings Mills, Maryland 21117
to be held JANUARY 23, 2025
2 Robbins Lane, Suite 201
Jericho, NY 11753
1-888-742-1305
Banks and Brokers please call 1-516- 933-3100
![[MISSING IMAGE: sg_harveybgrossblatt-bw.jpg]](https://www.sec.gov/Archives/edgar/data/0000102109/000110465924131120/sg_harveybgrossblatt-bw.jpg)
December 27, 2024
11407 CRONHILL DRIVE, SUITE A
OWINGS MILLS, MARYLAND 21117
TO BE HELD JANUARY 23, 2025
Section
|
| |
Page
|
| |||
| | | | 1 | | | |
| | | | 9 | | | |
| | | | 18 | | | |
| | | | 26 | | | |
| | | | 28 | | | |
| | | | 28 | | | |
| | | | 28 | | | |
| | | | 28 | | | |
| | | | 29 | | | |
| | | | 29 | | | |
| | | | 29 | | | |
| | | | 30 | | | |
| | | | 30 | | | |
| | | | 30 | | | |
| | | | 31 | | | |
| | | | 31 | | | |
| | | | 32 | | | |
| | | | 32 | | | |
| | | | 32 | | | |
| | | | 33 | | | |
| | | | 34 | | | |
| | | | 34 | | | |
| | | | 39 | | | |
| | | | 40 | | | |
| | | | 41 | | | |
| | | | 41 | | | |
| | | | 42 | | | |
| | | | 42 | | | |
| | | | 43 | | | |
| | | | 44 | | | |
| | | | 44 | | | |
| | | | 44 | | | |
| | | | 47 | | | |
| | | | 47 | | |
Section
|
| |
Page
|
| |||
| | | | 47 | | | |
| | | | 47 | | | |
| | | | 48 | | | |
| | | | 48 | | | |
| | | | 48 | | | |
| | | | 48 | | | |
| | | | 48 | | | |
| | | | 48 | | | |
| | | | 49 | | | |
| | | | 49 | | | |
| | | | 49 | | | |
| | | | 49 | | | |
| | | | 50 | | | |
| | | | 50 | | | |
| | | | 52 | | | |
| | | | 52 | | | |
| | | | 52 | | | |
| | | | 53 | | | |
| | | | 54 | | | |
| | | | 54 | | | |
| | | | 55 | | | |
| | | | 55 | | | |
| | | | 56 | | | |
| | | | 56 | | | |
| | | | 56 | | | |
| | | | 56 | | | |
| | | | 56 | | | |
| | | | 57 | | | |
| | | | 57 | | | |
| | | | 57 | | | |
| | | | 58 | | | |
| | | | 58 | | | |
| | | | 58 | | | |
| | | | 62 | | | |
| | | | 63 | | | |
| | | | 64 | | | |
| | | | 64 | | | |
| | | | 64 | | | |
| | | | 65 | | |
11407 CRONHILL DRIVE, SUITE A
OWINGS MILLS, MARYLAND 21117
(410) 363-3000
To Be Held On January 23, 2025
| The Company | | | Proxy Solicitor | |
|
Universal Security Instruments, Inc.
11407 Cronhill Drive, Suite A Owings Mills, Maryland 21117 (410) 363-3000, ext. 224 harvey@universal+security.com |
| |
LAUREL HILL ADVISORY GROUP, LLC
2 Robbins Lane, Suite 201 Jericho, NY 11753 1-888-742-1305 Banks and Brokers please call 1-516-933-3100 |
|
| The Company | | | Proxy Solicitor | |
|
Universal Security Instruments, Inc.
11407 Cronhill Drive, Suite A Owings Mills, Maryland 21117 (410) 363-3000, ext. 224 [email protected] |
| |
LAUREL HILL ADVISORY GROUP, LLC
2 Robbins Lane, Suite 201 Jericho, NY 11753 1-888-742-1305 Banks and Brokers please call 1-516- 933-3100 |
|
USI Electric, Inc.
11407 Cronhill Drive, Suite A
Owings Mills, Maryland 21117
Telephone: (410) 363-3000
4910 Gregg Road
Pico Rivera, California, 90660
(562) 463-2852
Selected Companies
|
| |
LTM Revenue Multiple
|
|
Resideo Technologies, Inc.
|
| |
0.87x
|
|
Universal Electronics Inc.
|
| |
0.37x
|
|
Orion Energy Systems, Inc.
|
| |
0.41x
|
|
FGI Industries Ltd.
|
| |
0.25x
|
|
|
Announcement Date
|
| |
Acquiror
|
| |
Target
|
| |
LTM Revenue
Multiple |
|
| June 2023 | | |
Intelligent Safety Electronics
Pte. LTD |
| |
FireAngel Safety Technology
Group plc |
| | 0.51x | |
| May 2023 | | | Global Industrial Company | | | Indoff Incorporated | | | 0.38x | |
| February 2022 | | | Resideo, Inc. | | | First Alert, Inc. | | | 1.55x | |
| March 2022 | | | Goodman Distribution, Inc. | | | CCOM Group, Inc. | | | 0.29x | |
|
Announcement Date
|
| |
Acquiror
|
| |
Target
|
| |
LTM Revenue
Multiple |
|
| May 2021 | | | Watsco, Inc. | | |
Acme Refrigeration of Baton
Rouge, Inc. |
| | 0.37x | |
| March 2021 | | |
Watsco, Inc. Carrier Global Corp.
|
| |
Temperature Equipment Corporation
|
| | 0.37x | |
| December 2019 | | | Watsco, Inc. | | | N&S Supply of Fishkill, Inc. | | | 0.09x | |
(US$ in thousands)
Fiscal Year Ending March 31 |
| |
2025E
|
| |
2026E
|
| |
2027E
|
| |
2028E
|
| |
2029E
|
| |||||||||||||||
Revenue
|
| | | $ | 21,000 | | | | | $ | 22,000 | | | | | $ | 23,000 | | | | | $ | 24,000 | | | | | $ | 25,000 | | |
Net Income
|
| | | $ | (115) | | | | | $ | (8) | | | | | $ | 89 | | | | | $ | 180 | | | | | $ | 265 | | |
EBITDA
|
| | | $ | 45 | | | | | $ | 157 | | | | | $ | 264 | | | | | $ | 365 | | | | | $ | 460 | | |
Unlevered Free Cash Flow(*)
|
| | | $ | 26.4 | | | | | $ | (259.5) | | | | | $ | 41.6 | | | | | $ | 121.3 | | | | | $ | 196.4 | | |
Estimated Liquidating Distribution to Shareholders
|
| ||||||||||||
| | |
Low
|
| |
High
|
| ||||||
Cash and cash equivalents as of January 31, 2025
|
| | | | 200,000 | | | | | | 200,000 | | |
Gross proceeds from Feit Electric
|
| | | | 6,000,000 | | | | | | 6,000,000 | | |
Inventory Adjustment
|
| | | | 0 | | | | | | 0 | | |
Collection of outstanding accounts receivable
|
| | | | 3,700,000 | | | | | | 3,700,000 | | |
Reserve for Bad Debts
|
| | | | (400,000) | | | | | | (400,000) | | |
Proceeds from sales of inventory not purchased by Feit Electric
|
| | | | 1,600,000 | | | | | | 1,800,000 | | |
Total
|
| | | | 11,100,000 | | | | | | 11,300,000 | | |
Accounts Payable
|
| | | | (800,000) | | | | | | (800,000) | | |
Operating expenses post January 31, 2025
|
| | | | (350,000) | | | | | | (350,000) | | |
Indebtedness to Factor
|
| | | | (2,000,000) | | | | | | (2,000,000) | | |
Severance
|
| | | | (500,000) | | | | | | (500,000) | | |
Transaction costs
|
| | | | (710,000) | | | | | | (750,000) | | |
Insurance premium and insurance audit
|
| | | | (400,000) | | | | | | (400,000) | | |
Insurance hold back for deductible
|
| | | | 0 | | | | | | 0 | | |
Reserves
|
| | | | (400,000) | | | | | | (400,000) | | |
Estimated Federal and State Income Taxes on sale of intangibles
|
| | | | (140,000) | | | | | | (140,000) | | |
Total
|
| | | | (5,340,000) | | | | | | (5,340,000) | | |
Net total proceeds available for distribution
|
| | | | 5,760,000 | | | | | | 5,960,000 | | |
Assumed shares outstanding
|
| | | | 2,312,887 | | | | | | 2,312,887 | | |
Estimated total liquidating distribution
|
| | | | 2.51 | | | | | | 2.58 | | |
Name of Beneficial Owner
|
| |
Shares Beneficially
Owned |
| |
Percent of Class
|
| ||||||
Harvey B. Grossblatt
|
| | | | 110,402 | | | | | | 4.77% | | |
Cary Luskin
|
| | | | 59,423 | | | | | | 2.57% | | |
Ronald A. Seff, M.D.
|
| | | | 77,469 | | | | | | 3.35% | | |
James B. Huff
|
| | | | 510 | | | | | | 0.02% | | |
Ira F. Bormel, CPA
|
| | | | 0 | | | | | | — | | |
All directors and executive officers as a group (5 persons)
|
| | | | 247,804 | | | | | | 10.71% | | |
Universal Security Instruments, Inc.
11407 Cronhill Drive, Suite A
Owings Mills, Maryland 21117
2 Robbins Lane, Suite 201
Jericho, NY 11753
1-888-742-1305
Banks and Brokers please call 1-516- 933-3100.
![[MISSING IMAGE: sg_harveybgrossblatt-bw.jpg]](https://www.sec.gov/Archives/edgar/data/0000102109/000110465924131120/sg_harveybgrossblatt-bw.jpg)
DEFINITIONS
PURCHASE AND SALE OF ASSETS
PURCHASE PRICE
REPRESENTATIONS AND WARRANTIES OF SELLERS
REPRESENTATIONS AND WARRANTIES OF PURCHASER
COVENANTS
CONDITIONS TO CLOSING AND CLOSING DELIVERIES
SURVIVAL
MISCELLANEOUS
Owings Mills, Maryland 21117
Attn.: Harvey B. Grossblatt
Tel. No.: (410) 363-3000
E-Mail: [email protected]
One South Street, 27th Floor
Baltimore, Maryland 21202
Attn.: Hillel Tendler
Tel. No.: (410) 332-8552
E-Mail: [email protected]
4901 Gregg Road
Pico Rivera, CA 90660
Tel. No.: (562) 463-2582
E-Mail: [email protected]
Attn: Alan Feit
4901 Gregg Road
Pico Rivera, CA 90660
Tel. No.: (562) 463-2582
E-Mail: [email protected]
152 West 57th Street, 37th Floor
New York, NY 10019
Universal Security Instruments, Inc.
11407-A Cronhill Drive
Owings Mills, MD 21117
(changing its name hereby to UNIVERSAL SAFETY PRODUCTS, INC.)
| ATTEST: | | | UNIVERSAL SECURITY INSTRUMENTS, INC. | |
|
James B. Huff, Secretary
|
| |
By:
(SEAL)
Harvey B. Grossblatt, President
|
|
UNIVERSAL SECURITY INSTRUMENTS, INC.
11407 Cronhill Drive, Suite A, Owings Mills, Maryland 21117
| | | |
FOR
|
| |
AGAINST
|
| |
ABSTAIN
|
|
| 1. To approve the Asset Sale | | | | | | | | | | |
| | | |
FOR
|
| |
AGAINST
|
| |
ABSTAIN
|
|
| 2. To approve the Dissolution | | | | | | | | | | |
| | | |
FOR
|
| |
AGAINST
|
| |
ABSTAIN
|
|
| 3. To approve the Charter Amendment | | | | | | | | | | |
| | | |
FOR
|
| |
AGAINST
|
| |
ABSTAIN
|
|
| 4. To approve the Board’s authority to adjourn or postpone the Special Meeting, if necessary | | | | | | | | | | |
| | DATED: , 202 | | | |
PRINT CONTROL NUMBER, NAME AND ADDRESS (as shown on the Notice Regarding Availability of Proxy Materials you previously received by mail).
|
| |
| |
|
| | | | | |
| | DATED: , 202 | | | |
|
| |
| | | | | |
|
| |
| |
|
| | |
|
| |
| |
To vote by proxy, mark, sign and date this Special Meeting Voting Proxy and return it to us at:
Corporate Secretary Universal Security Instruments, Inc. 11407 Cronhill Drive, Suite A, Owings Mills, Maryland 21117 |
| |
The Notice and Proxy Statement are available at http://www.investorvote.com/UUU