I'm looking at a company, where the retirement age owner has taken their eye off the ball in the past 1-2 years, which impacted profitability. I believe it can be turned around based on my experience and the stable revenue. Seller indicated their preference for a "revenue share" deal structure. My concern is that the higher priority is increasing profit, so an earnout based on profitability seems more appropriate. Another factor is the WC, particularly the Inventory. What deal structure would you offer?

2021 2022 2023 Projection Sales 5,015 4,790 5070 COGS 3,428 3,190 3,568 68.3% 66.6% 70.3% Gross Profit 1,587 1,600 1,502 31.6% 33.4% 29.6% Adj EBITDA 420 298 80 8.37% 6.22% 1.58%


Balance Sheet
Assets###-###-#### ,400 (Inventory is 625, FFE is 450, AR is 425) Liabilities###-###-####