| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| |
• | We may not be able to successfully implement our growth strategy on a timely basis or at all; |
• | We may have difficulties managing our anticipated growth, or we may not grow at all; |
• | We have a history of losses, we expect to incur losses in the future and we may not be able to achieve or maintain profitability; |
• | We require a significant amount of cash to operate our business or increase our production to meet consumer demand for our products; |
• | The combined business may be unable to integrate Bona Vida, Halo and TruPet’s businesses successfully and realize the anticipated benefits of the acquisitions; |
• | If we do not successfully develop additional products and services, or if such products and services are developed but not successfully commercialized, we could lose revenue opportunities; |
• | If we fail to attract new customers, or retain existing customers, or fail to do either in a cost-effective manner, we may not be able to increase sales; |
• | We are vulnerable to fluctuations in the price and supply of ingredients, packaging materials, and freight; |
• | We may be subject to product liability claims or regulatory action if our products are alleged to have caused significant loss or injury; |
• | We may not be able to manage our manufacturing and supply chain effectively, which may adversely affect our results of operations; |
• | Interruption in our sourcing operations could disrupt production, shipment or receipt of our merchandise, which would result in lost sales and could increase our costs; |
• | If the ingredients used in our products are contaminated, alleged to be contaminated or are otherwise rumored to have adverse effects, our results of operations could be adversely affected; |
• | If we are unable to achieve desired results from, or maintain our advertising and marketing arrangements with certain third-party advertising or marketing providers to generate customers, our ability to generate revenue and our business could be adversely affected; |
• | Our intellectual property rights may be inadequate to protect our business; |
• | We depend on the knowledge and skills of our senior management and other key employees, and if we are unable to retain and motivate them or recruit additional qualified personnel, our business may suffer; |
• | We rely heavily on third-party commerce platforms to conduct our businesses and if one of those platforms is compromised, our business, financial condition and results of operations could be harmed; |
• | We and our third-party contract manufacturers and suppliers are subject to extensive governmental regulation and may be subject to enforcement if we are not in compliance with applicable requirements; and |
• | Our recurring losses and significant accumulated deficit have raised substantial doubt regarding our ability to continue as a going concern. |
• | Reduced disclosure obligations regarding executive compensation in our periodic reports, proxy statements and registration statements; |
• | Not being required to comply with the auditor attestation requirements of Section 404(b) of the Sarbanes-Oxley Act of 2002; and |
• | Reduced disclosure obligations for our annual and quarterly reports, proxy statements and registration statements. |
• | 62,913,452 warrants to purchase our common stock at a weighted average exercise price of $1.94 per share that we issued in the January 2021 Private Placement, the Series F Private Placement, the Acquisitions, the May Private Placement, the December Private Placement (as defined herein) and certain other compensation and financing transactions described herein; |
• | 9,767,036 shares of common stock underlying options to purchase common stock at a weighted average exercise price of $0.92 per share that we granted under the Company’s 2019 Incentive Award Plan (the “2019 Plan” and the “2019 Amended Plan”) to our directors, executive officers key employees and third-party contractors (of which 5,802,617 options have vested as of January 22, 2021); |
• | 7,530,232 shares of common stock issuable upon conversion of convertible notes that we issued in connection with the December Private Placement, the Halo Acquisition and certain other financing transactions described herein. |
• | 43,507,130 shares of common stock issuable upon the conversion of our Series F Preferred Stock issued in the Series F Private Placement which is subject to certain beneficial ownership limitations. |
• | 800,000 shares of common stock issuable upon the receipt of $1.0 million in gross cash proceeds from the January 2021 Private Placement to be received by the Company upon the declaration of effectiveness of this registration statement. |
• | establish our brands and reputation as a well-managed enterprise committed to delivering premium quality products to the pet health and wellness industry; |
• | enter into distribution and other strategic arrangements with retailers and other potential distributors of our products; |
• | continue to effectively compete in specialty channels and respond to competitive developments; |
• | continue to market and sell our products through a multi-channel distribution strategy and achieve joint growth targets with our distribution partners; |
• | expand and maintain brand loyalty; |
• | develop new proprietary value-branded products and product line extensions that appeal to consumers; |
• | maintain and, to the extent necessary, improve our high standards for product quality, safety and integrity; |
• | maintain sources from suppliers that comply with all federal, state and local laws for the required supply of quality ingredients to meet our growing demand; |
• | identify and successfully enter and market our products in new geographic markets and market segments; |
• | execute value-focused pricing strategies that position our products as premium, great tasting, all natural products offered at a competitive price; |
• | maintain compliance with all federal, state and local laws related to our products; and |
• | attract, integrate, retain and motivate qualified personnel. |
• | the inability to integrate the respective businesses of Bona Vida, Halo and TruPet in a manner that permits the combined business to achieve the synergies anticipated to result from the acquisitions, which could result in the anticipated benefits of the acquisitions not being realized partly or wholly in the time frame currently anticipated or at all; |
• | integrating personnel from the three companies while maintaining focus on safety and providing consistent, high quality products and customer service; and |
• | performance shortfalls at one or all of the companies as a result of the diversion of management's attention caused by the acquisitions and integrating the companies' operations. |
• | problems integrating the purchased business, facilities, technologies or products; |
• | issues maintaining uniform standards, procedures, controls and policies; |
• | assumed liabilities, including for compliance issues prior to the time we will enter into a transaction with such party; |
• | unanticipated costs associated with acquisitions, investments or strategic alliances; |
• | diversion of management's attention from our existing business; |
• | adverse effects on existing business relationships with suppliers, third-party contract manufacturers, and retail customers; |
• | risks associated with entering new markets in which we have limited or no experience; |
• | potential write-offs of acquired assets and/or an impairment of any goodwill recorded as a result of an acquisition; |
• | potential loss of key employees of acquired businesses; and |
• | increased legal and accounting compliance costs. |
• | the number of shares of our common stock publicly owned and available for trading; |
• | actual or anticipated quarterly variations in our results of operations or those of our competitors; |
• | our actual or anticipated operating performance and the operating performance of similar companies in our industry; |
• | our announcements or our competitors’ announcements regarding, significant contracts, acquisitions, or strategic investments; |
• | general economic conditions and their impact on the pet food markets; |
• | the overall performance of the equity markets; |
• | threatened or actual litigation; |
• | changes in laws or regulations relating to our industry; |
• | any major change in our board of directors or management; |
• | publication of research reports about us or our industry or changes in recommendations or withdrawal of research coverage by securities analysts; and |
• | sales or expected sales of shares of our common stock by us, and our officers, directors, and significant stockholders. |
• | Reduced disclosure obligations regarding executive compensation in our periodic reports, proxy statements and registration statements; |
• | Not being required to comply with the auditor attestation requirements of Section 404(b) of the Sarbanes-Oxley Act of 2002; and |
• | Reduced disclosure obligations for our annual and quarterly reports, proxy statements and registration statements. |
• | We will indemnify our directors and officers for serving us in those capacities or for serving other business enterprises at our request, to the fullest extent permitted by Delaware law. Delaware law provides that a corporation may indemnify such person if such person acted in good faith and in a manner such person reasonably believed to be in or not opposed to the best interests of the corporation and, with respect to any criminal action or proceeding, had no reasonable cause to believe such person’s conduct was unlawful. |
• | We may, in our discretion, indemnify employees and agents in those circumstances where indemnification is permitted by applicable law. |
• | We are required to advance expenses, as incurred, to our directors and officers in connection with defending a proceeding, except that such directors or officers shall undertake to repay such advances if it is ultimately determined that such person is not entitled to indemnification. |
• | We will not be obligated pursuant to the indemnification agreements entered into with our directors and executive officers to indemnify a person with respect to proceedings initiated by that person, except with respect to proceedings to enforce an indemnitees right to indemnification or advancement of expenses, proceedings authorized by our board of directors and if offered by us in our sole discretion. |
• | The rights conferred in our certificate of incorporation are not exclusive, and we are authorized to enter into indemnification agreements with our directors, officers, employees and agents and to obtain insurance to indemnify such persons. |
• | We may not retroactively amend our certificate of incorporation or indemnification agreement provisions to reduce our indemnification obligations to directors, officers, employees and agents. |
• | adverse impacts from the pandemic involving the novel coronavirus known as COVID-19; |
• | our ability to successfully implement our growth strategy; |
• | failure to achieve growth or manage anticipated growth; |
• | our ability to achieve or maintain profitability; |
• | our significant indebtedness; |
• | our ability to continue as a going concern; |
• | our ability to generate sufficient cash flow to run our operations, service our debt and make necessary capital expenditures; |
• | our ability to establish and maintain effective internal control over financial reporting; |
• | our limited operating history; |
• | our ability to successfully integrate Bona Vida’s, Halo’s and TruPet’s businesses and realize anticipated benefits with these acquisitions and with other acquisitions or investments we may make; |
• | our dependence on our subsidiaries for payments, advances and transfers of funds due to our holding company status; |
• | our ability to successfully develop additional products and services or successfully commercialize such products and services; |
• | competition in our market; |
• | our ability to attract new and retain existing customers; |
• | our exposure to product liability claims; |
• | interruption in our sourcing operations; |
• | our or our third-party contract manufacturers’ and suppliers’ ability to comply with legal and regulatory requirements; |
• | our brand reputation; |
• | compliance with data privacy rules; |
• | our compliance with applicable regulations issued by the U.S. Drug Enforcement Administration (“DEA”), the U.S. Food and Drug Administration (“FDA”), the U.S. Federal Trade Commission (“FTC”), the U.S. Department of Agriculture (“USDA”), and other federal, state and local regulatory authorities, including those regarding marketing pet food, products and supplements with CBD; |
• | uncertainty regarding the status of hemp and hemp-based products under U.S. law; |
• | risk of our products being recalled for a variety of reasons, including product defects, packaging safety and inadequate or inaccurate labeling disclosure; |
• | risk of shifting customer demand in relation to raw pet foods, premium kibble and canned pet food products, CBD and hemp products for pets and failure to respond to such changes in customer taste quickly and effectively; and |
• | the other risks identified in this prospectus including, without limitation, those under “Risk Factors” and “Management’s Discussion and Analysis of Financial Condition and Results of Operations,” as such factors may updated from time to time in our other filings with the SEC. |
In thousands (except shares) | | | September 30, 2020 (unaudited) |
Cash and cash equivalents | | | $563 |
| | ||
Long-term debt, including current maturities: | | | |
Loan facilities, net | | | $24,417 |
Notes payable, net | | | 18,240 |
PPP Loans | | | 852 |
Total debt, net of debt issuance costs and discounts | | | 43,509 |
Series E preferred stock, $0.001 par value, 2,900,000 shares authorized, 1,387,378 shares issued and outstanding(1) | | | 10,566 |
| | ||
Stockholders’ Deficit: | | | |
Common stock, $0.001 par value, 200,000,000 shares authorized, 49,139,708 shares issued and outstanding | | | 49 |
Additional paid-in capital | | | 214,305 |
Accumulated deficit | | | (230,923) |
Total stockholders’ deficit | | | (16,569) |
Total capitalization | | | $26,940 |
(1) | On October 1, 2020, all outstanding shares of Series E Preferred Stock were exchanged for 3,500 Series F Units, consisting of 3,500 shares of Series F Preferred Stock and 7,000,000 Series F Warrants. |
| | Consolidated | | | Historical Halo | | | Adjustments | | | Ref. | | | Combined Pro Forma | |
Net sales | | | $15,577 | | | $32,576 | | | $(3,657) | | | A | | | $44,496 |
Cost of goods sold | | | 9,717 | | | 21,352 | | | (1,418) | | | A | | | 29,651 |
Gross profit | | | 5,860 | | | 11,224 | | | (2,239) | | | | | 14,845 | |
| | | | | | | | | | ||||||
Operating expenses: | | | | | | | | | | | |||||
General and administrative | | | 19,782 | | | 7,521 | | | (4,898) | | | A, B, C | | | 22,405 |
Share-based compensation | | | 10,280 | | | — | | | 309 | | | D | | | 10,589 |
Sales and marketing | | | 10,138 | | | 6,711 | | | — | | | | | 16,849 | |
Customer service and warehousing | | | 1,097 | | | — | | | — | | | | | 1,097 | |
Impairment of intangible asset | | | 889 | | | — | | | — | | | | | 889 | |
Loss on disposal of equipment | | | — | | | 64 | | | — | | | | | 64 | |
Total operating expenses | | | 42,186 | | | 14,296 | | | (4,589) | | | | | 51,893 | |
Loss from operations | | | (36,326) | | | (3,072) | | | 2,350 | | | | | (37,048) | |
Other (expense) income | | | | | | | | | | | |||||
Interest expense | | | (670) | | | (272) | | | (3,995) | | | E,F | | | (4,937) |
Loss on acquisitions | | | (147,376) | | | — | | | — | | | | | (147,376) | |
Change in fair value of warrant derivative liability | | | (90) | | | — | | | — | | | | | (90) | |
Total other (expense) income | | | (148,136) | | | (272) | | | (3,995) | | | | | (152,403) | |
Net and comprehensive loss | | | $(184,462) | | | $(3,344) | | | $(1,645) | | | | | $(189,451) | |
Preferred dividends | | | 109 | | | — | | | — | | | | | 109 | |
Net and comprehensive loss available to common stockholders | | | $(184,571) | | | $(3,344) | | | $(1,645) | | | | | $(189,560) | |
Earnings per Share, Basic & Diluted | | | $(5.55) | | | | | | | | | $(5.36) | |||
Weighted average shares, basic and diluted | | | 33,238,600 | | | | | | | | | 35,372,990 |
1. | Basis of presentation |
2. | Purchase price |
3. | Pro forma adjustments |
A. | Adoption of ASC 606, Revenue Recognition. To reflect Halo’s adoption of ASC 606 as of the beginning of the fiscal year. The impact of the adoption of this standard on net sales, cost of goods sold, and general and administrative expense approximates $3.7 million, $1.4 million, and $2.3 million, respectively for the period from January 1, 2019 through the Acquisition Date. |
B. | Amortization expense—purchase accounting intangibles. To reflect the amortization of trade name and customer base intangible assets recorded as of the Acquisition Date. The trade name is a finite-lived intangible asset and is being amortized over its estimated life of 15 years using the straight-line method, which reflects the pattern of economic benefits associated with this asset. Acquired customer relationships are finite-lived intangible assets and are amortized over their estimated life of 7 years using the straight-line method, which approximates the customer attrition rate, reflecting the pattern of economic benefits associated with these assets. Amortization expense relating to these intangible assets approximates $1.5 million for the period from January 1, 2019 through the Acquisition Date. |
C. | Costs of Halo Acquisition. To remove the one-time legal and transaction related expenses incurred by both Halo and the Company on the acquisition date. The general and administrative expenses associated with the transaction is approximately $4.2 million for the period from January 1, 2019 through the Acquisition Date. |
D. | Stock options granted. To reflect the share-based compensation expense associated with stock options granted to five Halo employees in connection with the closing of the Acquisition. The share-based compensation expense for the options granted approximates $0.3 million for the period from January 1, 2019 through the Acquisition Date. |
E. | Interest expense reduction. To reflect the reduction in interest expense associated with the repayment of the Halo debt on the Acquisition Date offset by the write off of remaining deferred financing costs associated with the Halo debt. The interest expense reduction approximates $0.3 million for the period from January 1, 2019 through the Acquisition Date. Additionally, as a result of the Company settling its line of credit with Franklin Synergy Bank, interest expense is reduced by an additional $0.1 million for the period from May 6, 2019 (inception date of the Franklin Synergy line of credit) through the Acquisition Date. |
F. | Interest expense—acquisition debt. To reflect the interest expense associated with the incurrence of acquisition related debt under (i) the Facilities Agreement that includes a $20.5 million term loan facility and $7.5 million revolving credit facility and (ii) the Seller Notes. The interest expense associated with such debt approximates $4.4 million for the period from January 1, 2019 through the Acquisition Date. |
Dollars in thousands | | | 2020 | | | 2019 | | | Change | | | % |
Net sales | | | $33,302 | | | $11,567 | | | $21,735 | | | 188% |
Cost of goods sold | | | 20,567 | | | 7,178 | | | 13,389 | | | 187% |
Gross profit | | | 12,735 | | | 4,389 | | | 8,346 | | | 190% |
| | | | | | | | |||||
Operating expenses: | | | | | | | | | ||||
General and administrative | | | 23,298 | | | 12,031 | | | 11,267 | | | 94% |
Share-based compensation | | | 7,047 | | | 6,708 | | | 339 | | | 5% |
Sales and marketing | | | 6,203 | | | 8,452 | | | (2,249) | | | (27)% |
Customer service and warehousing | | | 500 | | | 854 | | | (354) | | | (41)% |
Total operating expenses | | | 37,048 | | | 28,045 | | | 9,003 | | | 32% |
Loss from operations | | | $(24,313) | | | $(23,656) | | | $(657) | | | 3% |
Dollars in thousands | | | 2020 | | | 2019 | | | Change | | | % |
Net sales | | | $11,135 | | | $3,932 | | | $7,203 | | | 183% |
Cost of goods sold | | | 6,681 | | | 3,096 | | | 3,585 | | | 116% |
Gross profit | | | 4,454 | | | 836 | | | 3,618 | | | 433% |
Operating expenses: | | | | | | | | | ||||
General and administrative | | | 3,648 | | | 4,856 | | | (1,208) | | | (25)% |
Share-based compensation | | | 1,543 | | | 2,496 | | | (953) | | | (38)% |
Sales and marketing | | | 2,396 | | | 2,856 | | | (460) | | | (16)% |
Customer service and warehousing | | | 148 | | | 303 | | | (155) | | | (51)% |
Total operating expenses | | | 7,735 | | | 10,511 | | | (2,776) | | | (26)% |
Loss from operations | | | $(3,281) | | | $(9,675) | | | $6,394 | | | (66)% |
| | Nine Months Ended September 30, | ||||
Dollars in thousands | | | 2020 | | | 2019 |
Cash flows (used in) provided by: | | | | | ||
Operating activities | | | $(4,523) | | | $(13,224) |
Investing activities | | | (42) | | | 364 |
Financing activities | | | 4,112 | | | 17,915 |
Net (decrease) increase in cash and cash equivalents and restricted cash | | | $(453) | | | $5,055 |
• | restrictions on the marketing or manufacturing of a product; |
• | required modification of promotional materials or issuance of corrective marketing information; |
• | issuance of safety alerts, press releases, or other communications containing warnings or other safety information about a product; |
• | warning or untitled letters; |
• | product seizure or detention; |
• | refusal to permit the import or export of products; |
• | fines, injunctions, or consent decrees; and |
• | imposition of civil or criminal penalties. |
Name | | | Age | | | Position | | | Director Since |
Scott Lerner | | | 48 | | | Chief Executive Officer | | | n/a |
Sharla Cook | | | 40 | | | Chief Financial Officer | | | n/a |
Donald Young | | | 57 | | | Executive Vice President | | | n/a |
Robert Sauermann | | | 29 | | | Executive Vice President | | | n/a |
Michael Young | | | 42 | | | Chairman of the Board of Directors | | | 2019 |
Michael Close | | | 60 | | | Director | | | 2020 |
Damian Dalla-Longa | | | 36 | | | Director and Executive Vice President | | | 2019 |
Jeff D. Davis | | | 59 | | | Director | | | 2019 |
Clinton Gee | | | 56 | | | Director | | | 2020 |
Lori Taylor | | | 51 | | | Director | | | 2019 |
John M. Word III | | | 71 | | | Director | | | 2020 |
Name and Principal Position | | | Year(1) | | | Salary ($) | | | Bonus ($) | | | Stock Awards ($) | | | Option Awards ($)(2) | | | Non-Equity Incentive Plan Compensation ($) | | | All Other Compensation ($) | | | Total |
Werner von Pein(3) Chief Executive Officer | | | 2020 | | | $316,712 | | | $0 | | | $0 | | | $367,196 | | | $0 | | | $39,175 | | | $723,083 |
| | | | | | | | | | | | | | | ||||||||||
| | | | | | | | | | | | | | | | |||||||||
Sharla Cook(4) Chief Financial Officer | | | 2020 | | | $143,562 | | | $0 | | | $0 | | | $79,721 | | | $0 | | | $3,385 | | | $226,668 |
| | | | | | | | | | | | | | | ||||||||||
| | | | | | | | | | | | | | | | |||||||||
Damian Dalla-Longa(5) Executive Vice President, Capital Markets and Corporate Development | | | 2020 | | | $291,644 | | | $0 | | | $0 | | | $106,571 | | | $0 | | | $0 | | | $398,215 |
| 2019 | | | $192,857 | | | $100,000 | | | $600,000 | | | $3,572,699 | | | $0 | | | $0 | | | $4,465,556 | ||
| | | | | | | | | | | | | | | | |||||||||
Anthony Santarsiero(6) Executive Vice President, Direct to Consumer | | | 2020 | | | $250,000 | | | $0 | | | $0 | | | $74,013 | | | $0 | | | $8,414 | | | $332,427 |
| 2019 | | | $166,047 | | | $25,000 | | | $0 | | | $3,077,101 | | | $0 | | | $5,740 | | | $3,273,888 | ||
| | | | | | | | | | | | | | | | |||||||||
Robert Sauermann(7) Executive Vice President, Strategy & Finance | | | 2020 | | | $216,712 | | | $0 | | | $0 | | | $56,131 | | | $0 | | | $6,501 | | | $279,344 |
| | | | | | | | | | | | | | | ||||||||||
| | | | | | | | | | | | | | | | |||||||||
Andreas Schulmeyer(8) Former Chief Financial Officer | | | 2020 | | | $97,945 | | | $0 | | | $5,956 | | | $174,327 | | | $0 | | | $3,556 | | | $281,784 |
| 2019 | | | $105,769 | | | $0 | | | $0 | | | $1,877,285 | | | $0 | | | $37,011 | | | $2,020,065 |
(1) | Ms. Cook commenced employment with us in April 2020 and was appointed as our Chief Financial Officer in October 2020. Mr. Schulemeyer’s employment with us terminated on May 22, 2020 and Mr. von Pein’s employment terminated on December 31, 2020. |
(2) | The values in this column reflect the aggregate grant date fair value of the stock option awards and the incremental value due to the repricings on December 19, 2019 and October 1, 2020 as computed in accordance with ASC Topic 718. The value of stock options granted subsequent to October 1, 2020 are based on their aggregate grant date fair values. |
(3) | Mr. von Pein received (i) $6,297 in car allowance payments, (ii) $2,752 in auto insurance payments (iii) $20,625 in housing allowance payments and (iv) $9,501 in matching 401(k) payments. On December 28, 2020, we entered into an agreement with Mr. von Pein pursuant to which he retired from his role as Chief Executive Officer of the Company effective on December 31, 2020. |
(4) | Ms. Cook received $3,385 in matching 401(k) payments. |
(5) | During 2019, Mr. Dalla-Longa received (i) a signing bonus of $100,000 as per his employment contract with Better Choice, and (ii) an award of 100,000 shares in lieu of the change of control payment contained in his Bona Vida employment contract. On February 5, 2020, Mr. Dalla-Longa resigned as our Chief Executive Officer and was simultaneously appointed to Executive Vice President, Corporate Development. Mr. Dalla-Longa separated from the Company on February 8, 2021. |
(6) | During 2020, Mr. Santarsiero received $8,414 in matching 401(k) payments. During 2019, Mr. Santarsiero received (i) a signing bonus of $25,000 as per his employment contract and (ii) $5,740 in matching 401(k) payments. Mr. Santarsiero separated from the Company on February 1, 2021. |
(7) | During 2020, Mr. Sauermann received $6,501 in matching 401(k) payments. |
(8) | During 2020, Mr. Schulmeyer received (i) $5,956 in restricted stock awards for services performed and (ii) $3,556 in matching 401(k) payments. During 2019, Mr. Schulmeyer received (i) $32,876 in compensation for work prior to joining the Company and (ii) $4,135 in matching 401(k) payments. On May 8, 2020, we entered into an agreement with Mr. Schulmeyer pursuant to which he resigned as our Chief Financial Officer effective on May 22, 2020. |
• | “cause” means (i) any act of personal dishonesty taken by the Executive in connection with their responsibilities as an employee which is intended to result in personal enrichment of the Executive, (ii) the Executive’s conviction of a felony that the Board of Directors reasonably believes has had or will have a |
• | “good reason” shall exist if one or more of the following circumstances exists uncured for a period of thirty (30) days after the Executive has notified the Company of the existence of such circumstance(s) after a merger: (i) without the Executive’s express written consent, a significant reduction of the Executive’s duties, position or responsibilities relative to the Executive’s duties, position or responsibilities in effect immediately prior to such reduction, or the removal of the Executive from such position, duties, and responsibilities, unless the Executive is provided with comparable duties, position and responsibilities, it being understood that the Executive shall not be deemed to have been removed from such position if and as long as the Executive shall be offered or shall have an executive position within their area of experience or expertise; (ii) without the Executive’s express written consent, a substantial reduction, without good business reasons, of the facilities and tools (including office space and location) available to the Executive immediately prior to such reduction; (iii) a reduction by the Company of the Executive’s base salary as in effect immediately prior to such reduction; (iv) a material reduction by the Company in the kind or level of employee benefits to which the Executive is entitled immediately prior to such a reduction with the result that the Executive’s overall benefits package is significantly reduced; or (v) without the Executive’s express written consent, the relocation of the Executive to a facility or a location more than fifty (50) miles from their then-current location. |
Named Executive Officer | | | Annual Base Salary |
Werner von Pein | | | $325,000(1) |
Sharla Cook | | | $200,000 |
Damian Dalla-Longa | | | $250,000(2) |
Anthony Santarsiero | | | $250,000 |
Robert Sauermann | | | $225,000(3) |
Andreas Schulmeyer | | | $250,000 |
(1) | Increased from $300,000 effective May 1, 2020. |
(2) | Decreased from $300,000 effective November 1, 2020. |
(3) | Increased from $200,000 effective May 1, 2020. |
| | Option awards | |||||||||||||
Name | | | Number of securities Underlying Unexercised Options (#) Exercisable | | | Number of Securities Underlying Unexercised Options (#) Unexercisable | | | Equity Incentive Plan awards: Number of Securities Underlying Unexercised Unearned Options (#) | | | Option Exercise Price ($) | | | Option Expiration Date |
Werner von Pein | | | 575,000 | | | (a) | | | — | | | $ 0.60 | | | Various |
Sharla A. Cook | | | — | | | (b) | | | 200,000 | | | $0.60 | | | 4/13/2030 |
Damian Dalla-Longa | | | 950,000 | | | (c) | | | 300,000 | | | Various | | | Various |
Robert Sauermann | | | 133,333 | | | (d) | | | 366,667 | | | $0.60 | | | Various |
Anthony Santarsiero | | | 841,666 | | | (e) | | | 258,334 | | | $0.60 | | | Various |
(a) | Options to vest as to 1/3rd of the shares on the first anniversary of the grant date and 1/36th of the shares to vest monthly thereafter. Mr. von Pein’s options were granted at various times as shown below: |
• | 600,000 options were issued on December 19, 2019 at $0.60. |
• | 100,000 options were issued on October 8, 2020 at $0.60. |
• | Mr. von Pein retired from the Company on December 28, 2020 at which time 75% of Mr. von Pein’s unvested options became fully vested per the separation agreement by and between the Company and Mr. von Pein. |
(b) | Options to vest as to 1/3rd of the shares on the first anniversary of the grant date and 1/36th of the shares to vest monthly thereafter. Ms. Cook’s options were granted as shown below: |
• | 200,000 options were issued on April 13, 2020 at $0.60 |
(c) | Options to vest as follows: |
• | 1,200,000 options were issued on May 2, 2019 at $0.60. Options to vest on a monthly basis over a two year period (1/24th of award per month). |
• | 50,000 options were issued on November 1, 2020 at $0.82. Options to vest as to 1/3rd of the shares on the first anniversary of the grant date and 1/36th of the shares to vest monthly thereafter. |
(d) | Options to vest as to 1/3rd of the shares on the first anniversary of the grant date and 1/36th of the shares to vest monthly thereafter. Mr. Sauermann’s options were granted at various times as shown below: |
• | 400,000 options were issued on December 19, 2019 at $0.60 |
• | 100,000 options were issued on October 8, 2020 at $0.60. |
(e) | Options to vest as follows: |
• | 1,000,000 options were issued on May 2, 2019 at $0.60. Options to vest on a monthly basis over a two year period (1/24th of award per month). |
• | 100,000 options were issued on December 19, 2019 at $0.60. Options to vest on a monthly basis over a two year period (1/24th of award per month). |
Name | | | Fees Earned or Paid in Cash | | | Stock Awards | | | Option Awards | | | Non-equity Incentive Plan Compensation | | | All Other Compensation | | | Total Compensation |
Michael Young | | | $— | | | $— | | | $33,988 | | | $— | | | $— | | | $33,988 |
Jeff Davis | | | $— | | | $— | | | $33,988 | | | $— | | | $— | | | $33,988 |
Michael Close | | | $— | | | $150,000 | | | $— | | | $— | | | $— | | | $150,000 |
Clinton Gee | | | $— | | | $150,000 | | | $— | | | $— | | | $— | | | $150,000 |
Lori Taylor | | | $— | | | $— | | | $— | | | $— | | | $— | | | $— |
John Word | | | $— | | | $150,000 | | | $— | | | $— | | | $— | | | $150,000 |
Name | | | Options Outstanding at Fiscal Year End |
Michael Young | | | 519,231 |
Jeff Davis | | | 500,000 |
Michael Close | | | — |
Clinton Gee | | | — |
Lori Taylor | | | 1,150,000 |
John Word | | | — |
| | Amount and Nature of Beneficial Ownership(1) | | | % of Total Voting Power | ||||
| | Common Stock | | | % | | | ||
Name of Beneficial Owner | | | | | | | |||
Holders of More than 5% | | | | | | | |||
Thriving Paws LLC(2) 750 E Main Street, Suite 600 Stamford, CT 06902 | | | 3,335,458 | | | 6.1% | | | 6.5% |
HH-Halo LP(3) 2200 Ross Avenue, 50th Floor Dallas, TX 75201 | | | 3,177,867 | | | 5.8% | | | 6.6% |
Edward J. Brown Jr TTEE(4) 20 Boulder View Irvine, CA 92603 | | | 22,826,907 | | | 42.0% | | | 29.9% |
Directors and Executive Officers | | | | | | | |||
Scott Lerner(5) | | | 48,000 | | | 0.0% | | | 0.1% |
Donald Young(6) | | | 120,000 | | | 0.2% | | | 0.2% |
Robert Sauermann(7) | | | 649,328 | | | 1.2% | | | 1.2% |
Sharla Cook(8) | | | 40,000 | | | 0.1% | | | 0.1% |
Damian Dalla-Longa(9) | | | 2,859,891 | | | 5.3% | | | 5.3% |
Michael Young(10) | | | 2,714,400 | | | 5.0% | | | 7.3% |
John M. Word III(11) | | | 33,048,732 | | | 60.8% | | | 40.3% |
Michael Close(12) | | | 1,190,000 | | | 2.2% | | | 2.1% |
Clinton Gee(13) | | | 1,190,000 | | | 2.2% | | | 2.1% |
Jeff Davis(14) | | | 458,333 | | | 0.8% | | | 0.8% |
Lori Taylor(15) | | | 8,082,027 | | | 14.9% | | | 14.2% |
All directors and executive officers as a group (11 persons) | | | 50,400,711 | | | 92.6% | | | 73.7% |
* | Represents less than 1% of the number of shares of our common stock outstanding. |
(1) | Beneficial ownership of shares and percentage ownership are determined in accordance with the SEC’s rules. In calculating the number of shares beneficially owned by an individual or entity and the percentage ownership of that individual or entity, shares underlying options, warrants or restricted stock units held by that individual or entity that are either currently exercisable or exercisable within 60 days from the date hereof are deemed outstanding. These shares, however, are not deemed outstanding for the purpose of computing the percentage ownership of any other individual or entity. Unless otherwise indicated and subject to community property laws where applicable, the individuals and entities named in the table above have sole voting and investment power with respect to all shares of our common stock shown as beneficially owned by them. |
(2) | Includes (i) 1,884,989 shares of common stock and (ii) 1,450,469 shares of common stock underlying subordinated convertible notes exercisable within 60 days of January 22, 2021. The holder disclaims beneficial ownership of 306,994 shares of common stock underlying warrants due to beneficial ownership limitations. Thriving Paws, LLC (“Thriving Paws”) is controlled by Pegasus Partners III, L.P. (“PP III”). PP III is managed by Pegasus Capital Advisors III, L.P. (“PCA III”), which is controlled, indirectly, by Craig Cogut. As a result of the foregoing, each of Mr. Cogut, PCA III and PP III may be deemed to have beneficial ownership (as determined under Section 13(d) of the Securities Exchange Act of 1934, as amended) of the shares of common stock beneficially owned by Thriving Paws. |
(3) | Includes (i) 232,976 shares of common stock and (ii) 2,944,891 shares of common stock underlying subordinated convertible notes exercisable within 60 days of January 22, 2021. The holder disclaims beneficial ownership of 623,291 shares of common stock underlying warrants due to beneficial ownership limitations. Thomas O. Hicks is the managing member of HEP Partners LLC, which is the investment manager of HH-Halo LP (“HH-Halo”), and consequently has voting control and investment discretion over securities held by HH-Halo. Mack H. Hicks is the manager of HH-Halo GP LLC, which is the general partner of HH-Halo GP LP, the general partner of HH-Halo. As a result of the foregoing, each of Thomas O. Hicks and Mack H. Hicks may be deemed to have beneficial ownership (as determined under Section 13(d) of the Securities Exchange Act of 1934, as amended) of the shares of common stock beneficially owned by HH-Halo. Each of Thomas O. Hicks and Mack H. Hicks disclaims beneficial ownership of such shares. |
(4) | Includes (i) 779,999 shares of common stock, (ii) 1,461,408 shares of common stock underlying subordinated convertible notes exercisable within 60 days of January 22, 2021, (iii) 10,585,500 shares of common stock underlying warrants exercisable within 60 days of January 22, 2021 and (iv) 10,000,000 shares of common stock underlying preferred stock convertible within 60 days of January 22, 2021. Edward Brown may be deemed to have beneficial ownership of such shares. |
(5) | Includes (i) 24,000 shares of common stock and (ii) 24,000 shares of common stock underlying warrants exercisable within 60 days of January 22, 2021. |
(6) | Includes (i) 60,000 shares of common stock and (ii) 60,000 shares of common stock underlying warrants exercisable within 60 days of January 22, 2021. |
(7) | Includes (i) 20,000 shares of common stock, (ii) 227,215 shares of common stock underlying warrants exercisable within 60 days of January 22, 2021, (iii) 200,000 shares of common stock underlying preferred stock convertible within 60 days of January 22, 2021, (iv) 35,446 shares of common stock underlying subordinated convertible notes exercisable within 60 days of January 22, 2021, all held by SFV Holdings, LLC, and (v) 166,667 shares of common stock underlying options exercisable within 60 days of January 22, 2021. SFV Holdings, LLC is managed by Robert Sauermann, who may be deemed to have beneficial ownership. |
(8) | Includes (i) 20,000 shares of common stock underlying warrants exercisable within 60 days of January 22, 2021 and (ii) 20,000 shares of common stock underlying preferred stock convertible within 60 days of January 22, 2021. |
(9) | Includes (i) 1,759,891 shares of common stock and (ii) 1,100,000 shares of common stock underlying options exercisable within 60 days of January 22, 2021. Mr. Dalla-Longa disclaims beneficial ownership of (i) 40,000 shares of common stock underlying warrants and (ii) 40,000 shares of common stock underlying convertible preferred stock due to beneficial ownership limitations. |
(10) | Includes (i) 1,086,281 shares of common stock, (ii) 477,563 shares of common stock underlying options exercisable within 60 days of January 22, 2021, (iii) 924,721 shares of common stock underlying convertible preferred stock exercisable within 60 days of January 22, 2021, and (iv) 225,835 shares of common stock held by Cottingham Capital Partners LLC, which is managed by Mr. Young. Mr. Young disclaims beneficial ownership of (i) 365,000 shares of common stock underlying warrants and (ii) 1,075,279 shares of common stock underlying convertible preferred stock due to beneficial ownership limitations. |
(11) | Includes (i) 5,406,824 shares of common stock, (ii) 1,461,408 shares of common stock underlying subordinated convertible notes exercisable within 60 days of January 22, 2021, and (iii) 16,180,500 shares of common stock underlying warrants exercisable within 60 days of January 22, 2021 and (iv) 10,000,000 shares of common stock underlying preferred stock convertible within 60 days of January 22, 2021. |
(12) | Includes (i) 170,000 shares of common stock, (ii) 820,000 shares of common stock underlying warrants exercisable within 60 days of January 22, 2021 and (iii) 200,000 shares of common stock underlying preferred stock convertible within 60 days of January 22, 2021, all held by The Michael Close Declaration of Trust. Michael Close may be deemed to have beneficial ownership of such shares. |
(13) | Includes (i) 170,000 shares of common stock, (ii) 820,000 shares of common stock underlying warrants exercisable within 60 days of January 22, 2021 and (iii) 200,000 shares of common stock underlying preferred stock convertible within 60 days of January 22, 2021. |
(14) | Includes 458,333 shares of common stock underlying options exercisable within 60 days of January 22, 2021. |
(15) | Includes (i) 5,632,027 shares of common stock held directly by Blue Sky Holdings Trust which are beneficially owned by Lori Taylor, (ii) 1,150,000 shares of common stock underlying options exercisable within 60 days of January 22, 2021 held directly by Ms. Taylor and (iii) 1,300,000 shares of common stock underlying warrants held directly by Ms. Taylor. Ms. Taylor is the trustee, compliance officer, and protector of Blue Sky Holdings Trust |
| | Beneficial Ownership Prior to Registration | | | Shares Registered Pursuant to this Prospectus (Maximum Number that May be Sold) | | | Beneficial Ownership after Registration Assuming All Shares are Sold | |||||||
| | Shares | | | % | | | Shares | | | % | ||||
Selling Stockholders | | | | | | | | | | | |||||
Holders of More than 5% | | | | | | | | | | | |||||
Edward J Brown Jr. TTEE(1) | | | 22,826,907 | | | 29.8% | | | 20,160,000 | | | — | | | — |
Directors and Executive Officers | | | | | | | | | | | |||||
Scott Lerner(2) | | | 48,000 | | | * | | | 48,000 | | | — | | | — |
Donald Young(3) | | | 120,000 | | | * | | | 120,000 | | | — | | | — |
Robert Sauermann(4) | | | 649,328 | | | 1.2% | | | 440,000 | | | 166,667 | | | * |
Sharla Cook(5) | | | 40,000 | | | * | | | 40,000 | | | — | | | — |
Damian Dalla-Longa(6) | | | 2,859,891 | | | 5.2% | | | 80,000 | | | 1,100,000 | | | 2.0% |
Michael Young(7) | | | 2,714,400 | | | 4.9% | | | 2,080,000 | | | 477,563 | | | * |
John M. Word III(8) | | | 33,048,732 | | | 40.0% | | | 21,000,000 | | | 150,000 | | | * |
Michael Close(9) | | | 1,190,000 | | | 2.1% | | | 440,000 | | | 150,000 | | | * |
Clinton Gee(10) | | | 1,190,000 | | | 2.1% | | | 440,000 | | | 150,000 | | | * |
Other Selling Stockholders | | | | | | | | | | | |||||
Donna Bowden(11) | | | 102,500 | | | * | | | 40,000 | | | 62,500 | | | * |
Anthony Santarsiero(12) | | | 2,056,375 | | | 3.7% | | | 217,222 | | | 979,166 | | | 1.8% |
Cavalry Fund LP(13) | | | 2,714,400 | | | 4.8% | | | 16,153,846 | | | — | | | — |
James Frank Allan(14) | | | 2,714,400 | | | 4.8% | | | 9,480,000 | | | — | | | — |
Filipp Chebotarev(15) | | | 2,714,400 | | | 4.8% | | | 5,460,000 | | | — | | | — |
Xuesong Wu(16) | | | 2,714,400 | | | 4.8% | | | 3,000,000 | | | — | | | — |
Glen Gibbons(17) | | | 2,037,421 | | | 3.6% | | | 2,692,060 | | | — | | | — |
Richard Feldman(18) | | | 308,000 | | | * | | | 168,000 | | | — | | | — |
Mark Photoglou(19) | | | 1,200,000 | | | 2.2% | | | 1,200,000 | | | — | | | — |
Daniel Crenshaw(20) | | | 320,000 | | | * | | | 320,000 | | | — | | | — |
Kimberly Word(21) | | | 102,000 | | | * | | | 102,000 | | | — | | | — |
Jessica Word(22) | | | 108,200 | | | * | | | 108,200 | | | — | | | — |
| | Beneficial Ownership Prior to Registration | | | Shares Registered Pursuant to this Prospectus (Maximum Number that May be Sold) | | | Beneficial Ownership after Registration Assuming All Shares are Sold | |||||||
| | Shares | | | % | | | Shares | | | % | ||||
Jarrod Word(23) | | | 110,000 | | | * | | | 110,000 | | | — | | | — |
David Montalvo(24) | | | 20,000 | | | * | | | 20,000 | | | — | | | — |
Richard Schefer(25) | | | 1,000,000 | | | 1.8% | | | 1,000,000 | | | — | | | — |
Brian Freifeld(26) | | | 1,108,800 | | | 2.0% | | | 1,108,800 | | | — | | | — |
Reuben Taub(27) | | | 616,000 | | | 1.1% | | | 616,000 | | | — | | | — |
Matthew B. Silvers(28) | | | 560,000 | | | 1.0% | | | 560,000 | | | — | | | — |
Jon Andrew Gordon(29) | | | 200,000 | | | * | | | 200,000 | | | — | | | — |
Feivel Gottleib(30) | | | 168,000 | | | * | | | 168,000 | | | — | | | — |
Everett A Sheslow(31) | | | 192,000 | | | * | | | 192,000 | | | — | | | — |
Samuel Lobell(32) | | | 56,000 | | | * | | | 56,000 | | | — | | | — |
Nicole J. Lopez(33) | | | 600,000 | | | 1.1% | | | 600,000 | | | — | | | — |
Mario de Tomasi(34) | | | 560,000 | | | 1.0% | | | 560,000 | | | — | | | — |
Justin M. Turner(35) | | | 760,000 | | | 1.4% | | | 760,000 | | | — | | | — |
David Henry Miller(36) | | | 960,000 | | | 1.7% | | | 960,000 | | | — | | | — |
Stuart Wollach(37) | | | 280,000 | | | * | | | 280,000 | | | — | | | — |
Gregory Genske(38) | | | 240,000 | | | * | | | 240,000 | | | — | | | — |
Jason DeAngelo(39) | | | 80,000 | | | * | | | 80,000 | | | — | | | — |
Joseph Stanovich(40) | | | 80,000 | | | * | | | 80,000 | | | — | | | — |
Irene Trujillo Garcia(41) | | | 60,000 | | | * | | | 60,000 | | | — | | | — |
Michael Neligan(42) | | | 40,000 | | | * | | | 40,000 | | | — | | | — |
Alan Uryniak(43) | | | 102,567 | | | * | | | 102,567 | | | — | | | — |
The Special Equities Opportunity Fund, LLC(44) | | | 0 | | | * | | | 1,600,000 | | | — | | | — |
Stanley Cruden(45) | | | 240,000 | | | * | | | 240,000 | | | — | | | — |
Eric T Brown(46) | | | 160,000 | | | * | | | 160,000 | | | — | | | — |
Tara L Brown(47) | | | 160,000 | | | * | | | 160,000 | | | — | | | — |
Paul Neff(48) | | | 160,000 | | | * | | | 160,000 | | | — | | | — |
Gina Collins(49) | | | 48,000 | | | * | | | 48,000 | | | — | | | — |
Christina de Tomasi(50) | | | 48,000 | | | * | | | 48,000 | | | — | | | — |
Timothy Lewis(51) | | | 40,000 | | | * | | | 40,000 | | | — | | | — |
Patrick Hickey(52) | | | 40,000 | | | * | | | 40,000 | | | — | | | — |
Nancy Lerner(53) | | | 32,000 | | | * | | | 32,000 | | | — | | | — |
Robert Sollazzo(54) | | | 32,000 | | | * | | | 32,000 | | | — | | | — |
Ryan Wilson(55) | | | 32,000 | | | * | | | 32,000 | | | — | | | — |
Chuck Finley(56) | | | 24,000 | | | * | | | 24,000 | | | — | | | — |
Quinlon Broderick Weil(57) | | | 10,000 | | | * | | | 10,000 | | | — | | | — |
Evan Middleton(58) | | | 113,332 | | | * | | | 80,000 | | | — | | | — |
Daniel Santarsiero(59) | | | 584,332 | | | 1.1% | | | 240,000 | | | — | | | — |
Mark Leibovit(60) | | | 8,000 | | | * | | | 8,000 | | | — | | | — |
Douglas Leyendecker(61) | | | 30,000 | | | * | | | 30,000 | | | — | | | — |
* | Represents beneficial ownership of less than 1%. |
(1) | Includes (i) 779,999 shares of common stock, (ii) 1,461,408 shares of common stock underlying subordinated convertible notes exercisable within 60 days of January 22, 2021, (iii) 10,585,500 shares of common stock underlying warrants exercisable within 60 days of January 22, 2021 and (iv) 10,000,000 shares of common stock underlying preferred stock convertible within 60 days of January 22, 2021. Edward Brown may be deemed to have beneficial ownership (as determined under Section 13(d) of the Securities Exchange Act of 1934, as amended) of such shares. |
(2) | Includes (i) 24,000 shares of common stock and (ii) 24,000 shares of common stock underlying warrants exercisable within 60 days of January 22, 2021. |
(3) | Includes (i) 60,000 shares of common stock and (ii) 60,000 shares of common stock underlying warrants exercisable within 60 days of January 22, 2021. |
(4) | Includes (i) 20,000 shares of common stock held by SFV Holdings, LLC, (ii) 166,667 shares of common stock underlying options exercisable within 60 days of January 22, 2021, (iii) 35,446 shares of common stock underlying subordinated convertible notes exercisable within 60 days of January 22, 2021 held by SFV Holdings, LLC, (iv) 227,215 shares of common stock underlying warrants exercisable within 60 days of January 22, 2021 held by SFV Holdings, LLC and (v) 200,000 shares of common stock underlying preferred stock convertible within 60 days of January 22, 2021 held by SFV Holdings, LLC. SFV Holdings, LLC is managed by Robert Sauermann who may be deemed to have beneficial ownership. |
(5) | Includes (i) 20,000 shares of common stock underlying warrants exercisable within 60 days of January 22, 2021 and (ii) 20,000 shares of common stock underlying preferred stock convertible within 60 days of January 22, 2021. |
(6) | Includes (i) 1,759,891 shares of common stock and (ii) 1,100,000 shares of common stock underlying options exercisable within 60 days of January 22, 2021. Mr. Dalla-Long disclaims beneficial ownership of (i) 40,000 shares of common stock underlying warrants and (ii) 40,000 shares of common stock underlying convertible preferred stock due to beneficial ownership limitations. |
(7) | Includes (i) 1,086,281 shares of common stock, (ii) 225,835 shares of common stock held by Cottingham Capital Partners LLC, which is managed by Mr. Young, (iii) 477,563 shares of common stock underlying options exercisable within 60 days of January 22, 2021 and (iv) 924,721 shares of common stock underlying preferred stock convertible within 60 days of January 22, 2021. Holder disclaims beneficial ownership of (i) 365,000 shares of common stock underlying warrants and (ii) 1,075,279 shares of common stock underlying convertible preferred stock due to beneficial ownership limitations. |
(8) | Includes (i) 5,406,824 shares of common stock, (ii) 1,461,408 shares of common stock underlying subordinated convertible notes exercisable within 60 days of January 22, 2021, (iii) 16,180,500 shares of common stock underlying warrants exercisable within 60 days of January 22, 2021 and (iv) 10,000,000 shares of common stock underlying preferred stock convertible within 60 days of January 22, 2021. |
(9) | Includes (i) 170,000 shares of common stock, (ii) 820,000 shares of common stock underlying warrants exercisable within 60 days of January 22, 2021 and (iii) 200,000 shares of common stock underlying preferred stock convertible within 60 days of January 22, 2021, all held by The Michael Close Declaration of Trust. Michael Close may be deemed to have beneficial ownership of such shares. |
(10) | Includes (i) 170,000 shares of common stock, (ii) 820,000 shares of common stock underlying warrants exercisable within 60 days of January 22, 2021 and (iii) 200,000 shares of common stock underlying preferred stock convertible within 60 days of January 22, 2021. |
(11) | Includes (i) 62,500 shares of common stock underlying options exercisable within 60 days of January 22, 2021, (ii) 20,000 shares of common stock underlying warrants exercisable within 60 days of January 22, 2021 and (iii) 20,000 shares of common stock underlying preferred stock convertible within 60 days of January 22, 2021. |
(12) | Includes (i) 997,209 shares of common stock, (ii) 60,000 shares of common stock underlying warrants exercisable within 60 days of January 22, 2021, (iii) 20,000 shares of common stock underlying preferred stock convertible within 60 days of January 22, 2021 and (iv) 979,166 shares of common stock underlying options exercisable within 60 days of January 22, 2021. |
(13) | Includes (i) 540,387 shares of common stock and (ii) 2,174,013 shares of common stock underlying preferred stock convertible within 60 days of January 22, 2021. Holder disclaims beneficial ownership of (i) 6,259,320 shares of common stock underlying warrants and (ii) 8,000,000 shares of common stock underlying convertible preferred stock due to beneficial ownership limitations.Thomas Walsh is the managing member of Cavalry Fund LP (“Cavalry”), and consequently has voting control and investment discretion over securities held by Cavalry. As a result of the foregoing, Thomas Walsh may be deemed to have beneficial ownership of the shares of common stock beneficially owned by Cavalry. |
(14) | Includes (i) 182,692 shares of common stock held by Roundtable Growth Fund, (ii) 120,454 shares of common stock held by James Allan, (iii) 25,000 shares of common stock held by Roundtable Growth Fund Ltd. and (iv) 2,386,254 shares of common stock underlying preferred stock convertible within 60 days of January 22, 2021 held by James Allan. Holder disclaims (i) 5,406,666 shares of common stock underlying warrants exercisable within 60 days of January 22, 2021 held by James Allan and (vii) 1,813,746 shares of common stock underlying convertible preferred stock held by James Allan due to beneficial ownership limitations. Roundtable Growth Fund and Roundtable Growth Fund Ltd. are managed by James Allan, who may be deemed to have beneficial ownership. |
(15) | Includes (i) 483,011 shares of common stock held by CSPG TP Holdings LLC, (ii) 459,885 shares of common stock held by Cambridge SPG IRA Fund, (iii) 1,230,000 shares of common stock underlying preferred stock convertible within 60 days of January 22, 2021 held by CSPG TP Holdings LLC and, (iv) 541,504 shares of common stock underlying preferred stock convertible within 60 days of January 22, 2021 held by Cambridge SPG IRA Fund. CSPG TP Holdings LLC and Cambridge SPG IRA Fund are managed by Filipp Chebotarev, who may be deemed to have beneficial ownership. Holder disclaims beneficial ownership of (i) 958,496 shares of common stock underlying convertible preferred stock held by Cambridge SPG IRA Fund, (ii) 1,230,000 shares of common stock underlying warrants held by CSPG TP Holdings LLC and (iii) 1,500,000 shares of common stock underlying warrants held by Cambridge SPG IRA Fund due to beneficial ownership limitations. |
(16) | Includes (i) 505,874 shares of common stock held by Everplus F&B Fund LLC, (ii) 800,000 shares of common stock underlying preferred stock convertible within 60 days of January 22, 2021 held by Everplus F&B Fund LLC, (iii) 700,000 shares of common stock underlying preferred stock convertible within 60 days of January 22, 2021 held by Everplus Capital LLC and (iv) 708,526 shares of common stock underlying warrants exercisable within 60 days of January 22, 2021 held by Everplus F&B Fund LLC. Everplus F&B Fund LLC and Everplus Capital LLC are managed by Xuesong Yu, who may be deemed to have beneficial ownership. Holder disclaims beneficial ownership of (i) 91,474 shares of common stock underlying warrants held by Everplus F&B Fund LLC and (ii) 700,000 shares of common stock underlying warrants Everplus Capital LLC due to beneficial ownership limitations. |
(17) | Includes (i) 357,750 shares of common stock, (ii) 696,030 shares of common stock underlying warrants exercisable within 60 days of January 22, 2021 and (iii) 1,660,620 shares of common stock underlying preferred stock convertible within 60 days of January 22, 2021. Holder disclaims beneficial ownership of (i) 137,611 shares of common stock underlying warrants exercisable within 60 days of January 22, 2021 held by Caravel CAD Fund Ltd. and (ii) 185,410 shares of common stock underlying warrants exercisable within 60 days of January 22, 2021. Caravel CAD Fund Ltd. is managed by Mr. Gibbons, who may be deemed to have beneficial ownership. |
(18) | Includes (i) 130,000 shares of common stock, (ii) 154,000 shares of common stock underlying warrants exercisable within 60 days of January 22, 2021 and (iii) 24,000 shares of common stock underlying preferred stock convertible within 60 days of January 22, 2021, all held by Wilkins Heights Capital Management, LLC. Wilkins Heights Capital Management, LLC is managed by Richard Feldman, who may be deemed to have beneficial ownership. |
(19) | Includes (i) 600,000 shares of common stock underlying warrants exercisable within 60 days of January 22, 2021 and (ii) 600,000 shares of common stock underlying preferred stock convertible within 60 days of January 22, 2021. |
(20) | Includes (i) 160,000 shares of common stock underlying warrants exercisable within 60 days of January 22, 2021 and (ii) 160,000 shares of common stock underlying preferred stock convertible within 60 days of January 22, 2021. |
(21) | Includes (i) 51,000 shares of common stock underlying warrants exercisable within 60 days of January 22, 2021 and (ii) 51,000 shares of common stock underlying preferred stock convertible within 60 days of January 22, 2021. |
(22) | Includes (i) 54,100 shares of common stock underlying warrants exercisable within 60 days of January 22, 2021 and (ii) 54,100 shares of common stock underlying preferred stock convertible within 60 days of January 22, 2021. |
(23) | Includes (i) 55,000 shares of common stock underlying warrants exercisable within 60 days of January 22, 2021 and (ii) 55,000 shares of common stock underlying preferred stock convertible within 60 days of January 22, 2021. |
(24) | Includes (i) 8,000 shares of common stock, (ii) 2,000 shares of common stock underlying preferred stock convertible within 60 days of January 22, 2021 and (iii) 10,000 shares of common stock underlying warrants exercisable within 60 days of January 22, 2021. |
(25) | Includes (i) 500,000 shares of common stock underlying warrants exercisable within 60 days of January 22, 2021 and (ii) 500,000 shares of common stock underlying preferred stock convertible within 60 days of January 22, 2021. |
(26) | Includes (i) 254,400 shares of common stock, (ii) 554,400 shares of common stock underlying warrants exercisable within 60 days of January 22, 2021 and (iii) 300,000 shares of common stock underlying preferred stock convertible within 60 days of January 22, 2021, held by Platinum Point Capital LLC. Platinum Point Capital LLC is managed by Brian Freifeld, who may be deemed to have beneficial ownership. |
(27) | Includes (i) 108,000 shares of common stock, (ii) 308,000 shares of common stock underlying warrants exercisable within 60 days of January 22, 2021 and (iii) 200,000 shares of common stock underlying preferred stock convertible within 60 days of January 22, 2021. |
(28) | Includes (i) 80,000 shares of common stock held by MBS GLOEQ Corp., (ii) 80,000 shares of common stock underlying warrants exercisable within 60 days of January 22, 2021 held by MBS GLOEQ Corp., (iii) 200,000 shares of common stock underlying warrants exercisable within 60 days of January 22, 2021 and (iv) 200,000 shares of common stock underlying preferred stock convertible within 60 days of January 22, 2021. MBS GLOEQ Corp. is managed by Matthew B. Silvers, who may be deemed to have beneficial ownership. |
(29) | Includes (i) 100,000 shares of common stock underlying warrants exercisable within 60 days of January 22, 2021 and (ii) 100,000 shares of common stock underlying preferred stock convertible within 60 days of January 22, 2021. |
(30) | Includes (i) 24,000 shares of common stock, (ii) 84,000 shares of common stock underlying warrants exercisable within 60 days of January 22, 2021 and (iii) 60,000 shares of common stock underlying preferred stock convertible within 60 days of January 22, 2021. |
(31) | Includes (i) 50,000 shares of common stock held by Everett A. Sheslow, (ii) 26,000 shares of common stock held by Everett A. Sheslow Trust, (iii) 20,000 shares of common stock held by EA Sheslow, Inc., (iv) 50,000 shares of common stock underlying warrants exercisable within 60 days of January 22, 2021 held by Everett A. Sheslow (v) 26,000 shares of common stock underlying warrants exercisable within 60 days of January 22, 2021 held by Everett A. Sheslow Trust and (vi) 20,000 shares of common stock underlying warrants convertible within 60 days of January 22, 2021 held by EA Sheslow, Inc. Mr. Sheslow is the trustee of Everett A. Sheslow Trust. EA Sheslow, Inc. is managed by Mr. Sheslow, who may be deemed to have beneficial ownership. |
(32) | Includes (i) 8,000 shares of common stock, (ii) 28,000 shares of common stock underlying warrants exercisable within 60 days of January 22, 2021 and (iii) 20,000 shares of common stock underlying preferred stock convertible within 60 days of January 22, 2021. |
(33) | Includes (i) 300,000 shares of common stock underlying warrants exercisable within 60 days of January 22, 2021 and (ii) 300,000 shares of common stock underlying preferred stock convertible within 60 days of January 22, 2021, all held by Samwise Ventures LLC. Samwise Ventures LLC is managed by Nicole Lopez, who may be deemed to have beneficial ownership. |
(34) | Includes (i) 80,000 shares of common stock (ii) 280,000 shares of common stock underlying warrants exercisable within 60 days of January 22, 2021 and (ii) 200,000 shares of common stock underlying preferred stock convertible within 60 days of January 22, 2021, all held by Simar Holdings Corp. Simar Holdings Corp. is managed by Mario De Tomasi, who may be deemed to have beneficial ownership. |
(35) | Includes (i) 360,000 shares of common stock underlying warrants exercisable within 60 days of January 22, 2021 and (ii) 400,000 shares of common stock underlying preferred stock convertible within 60 days of January 22, 2021. |
(36) | Includes (i) 80,000 shares of common stock, (ii) 680,000 shares of common stock underlying warrants exercisable within 60 days of January 22, 2021 and (ii) 200,000 shares of common stock underlying preferred stock convertible within 60 days of January 22, 2021, all held by Access Asia Limited. Access Asia Limited is managed by David Miller, who may be deemed to have beneficial ownership. |
(37) | Includes (i) 40,000 shares of common stock, (ii) 140,000 shares of common stock underlying warrants exercisable within 60 days of January 22, 2021 and (ii) 100,000 shares of common stock underlying preferred stock convertible within 60 days of January 22, 2021. |
(38) | Includes (i) 140,000 shares of common stock underlying warrants exercisable within 60 days of January 22, 2021 and (ii) 100,000 shares of common stock underlying preferred stock convertible within 60 days of January 22, 2021. |
(39) | Includes (i) 40,000 shares of common stock underlying warrants exercisable within 60 days of January 22, 2021 and (ii) 40,000 shares of common stock underlying preferred stock convertible within 60 days of January 22, 2021. |
(40) | Includes (i) 40,000 shares of common stock underlying warrants exercisable within 60 days of January 22, 2021 and (ii) 40,000 shares of common stock underlying preferred stock convertible within 60 days of January 22, 2021. |
(41) | Includes (i) 30,000 shares of common stock underlying warrants exercisable within 60 days of January 22, 2021 and (ii) 30,000 shares of common stock underlying preferred stock convertible within 60 days of January 22, 2021. |
(42) | Includes (i) 20,000 shares of common stock underlying warrants exercisable within 60 days of January 22, 2021 and (ii) 20,000 shares of common stock underlying preferred stock convertible within 60 days of January 22, 2021. |
(43) | Includes 102,567 shares of common stock held by Red Diamond Partners LLC. Red Diamond Partners LLC is managed by Alan Uryniak, who may be deemed to have beneficial ownership. |
(44) | Shares being registered includes (i) 800,000 shares of common stock and (ii) 800,000 shares of common stock underlying warrants. The Special Equities Opportunity Fund, LLC will remit cash proceeds to the Company upon the declaration of the effectiveness of this registration statement. |
(45) | Includes (i) 120,000 shares of common stock and (ii) 120,000 shares of common stock underlying warrants exercisable within 60 days of January 22, 2021. |
(46) | Includes (i) 80,000 shares of common stock and (ii) 80,000 shares of common stock underlying warrants exercisable within 60 days of January 22, 2021. |
(47) | Includes (i) 80,000 shares of common stock and (ii) 80,000 shares of common stock underlying warrants exercisable within 60 days of January 22, 2021. |
(48) | Includes (i) 80,000 shares of common stock and (ii) 80,000 shares of common stock underlying warrants exercisable within 60 days of January 22, 2021. |
(49) | Includes (i) 24,000 shares of common stock and (ii) 24,000 shares of common stock underlying warrants exercisable within 60 days of January 22, 2021. |
(50) | Includes (i) 24,000 shares of common stock and (ii) 24,000 shares of common stock underlying warrants exercisable within 60 days of January 22, 2021. |
(51) | Includes (i) 20,000 shares of common stock and (ii) 20,000 shares of common stock underlying warrants exercisable within 60 days of January 22, 2021. |
(52) | Includes (i) 20,000 shares of common stock and (ii) 20,000 shares of common stock underlying warrants exercisable within 60 days of January 22, 2021. |
(53) | Includes (i) 16,000 shares of common stock and (ii) 16,000 shares of common stock underlying warrants exercisable within 60 days of January 22, 2021. |
(54) | Includes (i) 16,000 shares of common stock and (ii) 16,000 shares of common stock underlying warrants exercisable within 60 days of January 22, 2021. |
(55) | Includes (i) 16,000 shares of common stock and (ii) 16,000 shares of common stock underlying warrants exercisable within 60 days of January 22, 2021. |
(56) | Includes (i) 12,000 shares of common stock and (ii) 12,000 shares of common stock underlying warrants exercisable within 60 days of January 22, 2021. |
(57) | Includes (i) 5,000 shares of common stock and (ii) 5,000 shares of common stock underlying warrants exercisable within 60 days of January 22, 2021. |
(58) | Includes (i) 56,666 shares of common stock and (ii) 56,666, shares of common stock underlying warrants exercisable within 60 days of January 22, 2021. |
(59) | Includes (i) 407,666 shares of common stock and (ii) 176,666 shares of common stock underlying warrants exercisable within 60 days of January 22, 2021. |
(60) | Includes (i) 4,000 shares of common stock and (ii) 4,000 shares of common stock underlying warrants exercisable within 60 days of January 22, 2021. |
(61) | Includes (i) 30,000 shares of common stock and (ii) 4,000 shares of common stock underlying warrants exercisable within 60 days of January 22, 2021. |
Participants | | | TruPet Acquisition | | | Bona Vida Acquisition | | | May Private Placement | |||
| | Common Stock | | | Common Stock | | | Common Stock | | | Warrants | |
5% or Greater Shareholders(1) | | | | | | | | | ||||
Lori R. Taylor | | | 5,632,027 | | | — | | | — | | | — |
John M. Word III | | | 4,056,824 | | | | | 333,333 | | | 333,333 | |
| | | | | | | | |||||
Officers and Directors(2) | | | | | | | | | ||||
Damian M. Dalla-Longa | | | — | | | 1,759,891 | | | — | | | — |
Andreas Schulmeyer | | | — | | | — | | | — | | | — |
Anthony Santarsiero | | | 957,209 | | | — | | | — | | | — |
Michael Galego | | | — | | | 131,031 | | | — | | | — |
Michael Young | | | 17,504 | | | 724,286 | | | — | | | — |
Jeff D. Davis | | | — | | | — | | | — | | | — |
(1) | Additional details regarding these shareholders and their equity holdings are provided in the section titled “Security Ownership of Principal Stockholders and Management.” |
(2) | Additional details regarding these shareholders and their equity holdings are provided in the section titled “Security Ownership of Principal Stockholders and Management.” |
• | for any breach of their duty of loyalty to us or our stockholders; |
• | for acts or omissions not in good faith or which involve intentional misconduct or a knowing violation of law; |
• | for unlawful payment of dividend or unlawful stock repurchase or redemption, as provided under Section 174 of the DGCL; or |
• | for any transaction from which the director derived an improper personal benefit. |
• | any person who is, or at any time during the applicable period was, one of our executive officers, one of our directors, or a nominee to become one of our directors; |
• | any person who is known by us to be the beneficial owner of more than 5.0% of any class of our voting securities; |
• | any immediate family member of any of the foregoing persons, which means any child, stepchild, parent, stepparent, spouse, sibling, mother-in-law, father-in-law, son-in-law, daughter-in-law, brother-in-law or sister-in-law of a director, executive officer or a beneficial owner of more than 5.0% of any class of our voting securities, and any person (other than a tenant or employee) sharing the household of such director, executive officer or beneficial owner of more than 5.0% of any class of our voting securities; and |
• | any firm, corporation or other entity in which any of the foregoing persons is employed or is a general partner or principal or in a similar position or in which such person has a 5% or greater beneficial ownership interest in any class of the Company’s voting securities. |
• | for any breach of their duty of loyalty to us or our stockholders; |
• | for acts or omissions not in good faith or which involve intentional misconduct or a knowing violation of law; |
• | for unlawful payment of dividend or unlawful stock repurchase or redemption, as provided under Section 174 of the DGCL; or |
• | for any transaction from which the director derived an improper personal benefit. |
Plan category | | | Number of securities to be issued upon exercise of outstanding options, warrants and rights | | | Weighted average exercise price of outstanding options, warrants and rights | | | Number of securities remaining available for future issuance under equity compensation plans (excluding securities reflected in column (a)) |
| | (a) | | | (b) | | | (c) | |
Equity compensation plans approved by stockholders | | | 9,767,036 | | | $0.92 | | | 7,240,820 |
Total | | | 9,767,036 | | | $0.92 | | | 7,240,820 |
• | U.S. expatriates and former citizens or long-term residents of the United States; |
• | persons subject to the alternative minimum tax; |
• | persons holding our common stock as part of a hedge, straddle or other risk reduction strategy or as part of a conversion transaction or other integrated investment; |
• | banks, insurance companies, and other financial institutions; |
• | brokers, dealers or traders in securities; |
• | “controlled foreign corporations,” “passive foreign investment companies,” and corporations that accumulate earnings to avoid U.S. federal income tax; |
• | partnerships or other entities or arrangements treated as partnerships for U.S. federal income tax purposes (and investors therein); |
• | tax-exempt organizations or governmental organizations; |
• | persons deemed to sell our common stock under the constructive sale provisions of the Code; |
• | persons who hold or receive our common stock pursuant to the exercise of any employee stock option or otherwise as compensation; |
• | persons subject to special tax accounting rules as a result of any item of gross income with respect to our common stock being taken into account in an applicable financial statement; |
• | tax-qualified retirement plans; and |
• | “qualified foreign pension funds” as defined in Section 897(l)(2) of the Code and entities all of the interests of which are held by qualified foreign pension funds. |
• | an individual who is a citizen or resident of the United States; |
• | a corporation created or organized in or under the laws of the United States, any state thereof or the District of Columbia; |
• | an estate, the income of which is subject to U.S. federal income tax regardless of its source; or |
• | a trust that (1) is subject to the primary supervision of a U.S. court and the control of one or more “United States persons” (within the meaning of Section 7701(a)(30) of the Code) or (2) has a valid election in effect to be treated as a United States person for U.S. federal income tax purposes. |
• | the gain is effectively connected with the Non-U.S. Holder’s conduct of a trade or business within the United States (and, if required by an applicable income tax treaty, the Non-U.S. Holder maintains a permanent establishment in the United States to which such gain is attributable); |
• | the Non-U.S. Holder is a nonresident alien individual present in the United States for 183 days or more during the taxable year of the disposition and certain other requirements are met; or |
• | our common stock constitutes a United States real property interest (“USRPI”) by reason of our status as a United States real property holding corporation (“USRPHC”) for U.S. federal income tax purposes. |
• | ordinary brokerage transactions and transactions in which the broker-dealer solicits purchasers; |
• | block trades in which the broker-dealer will attempt to sell the shares as agent but may position and resell a portion of the block as principal to facilitate the transaction; |
• | purchases by a broker-dealer as principal and resale by the broker-dealer for its account; |
• | an exchange distribution in accordance with the rules of the applicable exchange; |
• | privately negotiated transactions; |
• | settlement of short sales entered into after the effective date of the registration statement of which this prospectus is a part; |
• | broker-dealers may agree with the selling stockholders to sell a specified number of such shares at a stipulated price per share; |
• | a combination of any such methods of sale; |
• | through the writing or settlement of options or other hedging transactions, whether through an options exchange or otherwise; |
• | any other method permitted pursuant to applicable law; or |
• | under Rule 144, Rule 144A or Regulation S under the Securities Act, if available, rather than under this prospectus. |
| | Page | |
Better Choice Company Inc. | | | |
Interim Condensed Consolidated Financial Statements (Unaudited) | | | |
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
Annual Financial Statements | | | |
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
TruPet LLC | | | |
Annual Financial Statements | | | |
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
Bona Vida, Inc. | | | |
Annual Financial Statements | | | |
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
Interim Financial Statements (Unaudited) | | | |
| | ||
| | ||
| | ||
| | ||
| |
| | Page | |
Halo, Purely for Pets, Inc. | | | |
| | ||
Financial Statements | | | |
| | ||
| | ||
| | ||
| | ||
| | ||
Financial Statements | | | |
| | ||
| | ||
| | ||
| | ||
| |
| | September 30, 2020 Unaudited | | | December 31, 2019 Audited | |
Assets | | | | | ||
Cash and cash equivalents | | | $563 | | | $2,361 |
Restricted cash | | | 1,518 | | | 173 |
Accounts receivable, net | | | 5,629 | | | 5,824 |
Inventories, net | | | 5,122 | | | 6,580 |
Prepaid expenses and other current assets | | | 2,005 | | | 2,641 |
Total Current Assets | | | 14,837 | | | 17,579 |
Property and equipment, net | | | 305 | | | 417 |
Right-of-use assets, operating leases | | | 718 | | | 951 |
Intangible assets, net | | | 13,496 | | | 14,641 |
Goodwill | | | 18,614 | | | 18,614 |
Other assets | | | 1,876 | | | 1,330 |
Total Assets | | | $49,846 | | | $53,532 |
Liabilities & Stockholders’ Deficit | | | | | ||
Current Liabilities | | | | | ||
Short term loan, net | | | $19,369 | | | $16,061 |
Line of credit, net | | | — | | | 4,819 |
PPP loans | | | 458 | | | — |
Other liabilities | | | 1,727 | | | 500 |
Accounts payable | | | 4,090 | | | 4,049 |
Accrued liabilities | | | 5,371 | | | 4,721 |
Deferred revenue | | | 305 | | | 311 |
Operating lease liability, current portion | | | 395 | | | 345 |
Warrant derivative liability | | | 102 | | | 2,220 |
Total Current Liabilities | | | 31,817 | | | 33,026 |
Non-current Liabilities | | | | | ||
Notes payable, net | | | 18,240 | | | 16,370 |
Line of credit, net | | | 5,048 | | | — |
PPP loans | | | 394 | | | — |
Operating lease liability | | | 350 | | | 641 |
Total Non-current Liabilities | | | 24,032 | | | 17,011 |
Total Liabilities | | | 55,849 | | | 50,037 |
Redeemable Series E Convertible Preferred Stock | | | | | ||
Redeemable Series E preferred stock, $0.001 par value, 2,900,000 shares authorized, 1,387,378 shares issued and outstanding as of September 30, 2020 and December 31, 2019, respectively | | | 10,566 | | | 10,566 |
Stockholders’ Deficit | | | | | ||
Common stock, $0.001 par value, 200,000,000 and 88,000,000 shares authorized as of September 30, 2020 and December 31, 2019, respectively, and 49,139,708 and 47,977,390 shares issued and outstanding as of September 30, 2020 and December 31, 2019, respectively | | | 49 | | | 48 |
Additional paid-in capital | | | 214,305 | | | 194,150 |
Accumulated deficit | | | (230,923) | | | (201,269) |
Total Stockholders’ Deficit | | | (16,569) | | | (7,071) |
Total Liabilities, Redeemable Preferred Stock, and Stockholders’ Deficit | | | $49,846 | | | $53,532 |
| | Nine Months Ended September 30, | | | Three Months Ended September 30, | |||||||
| | 2020 | | | 2019 | | | 2020 | | | 2019 | |
Net sales | | | $33,302 | | | $11,567 | | | $11,135 | | | $3,932 |
Cost of goods sold | | | 20,567 | | | 7,178 | | | 6,681 | | | 3,096 |
Gross profit | | | 12,735 | | | 4,389 | | | 4,454 | | | 836 |
Operating expenses: | | | | | | | | | ||||
General and administrative | | | 23,298 | | | 12,031 | | | 3,648 | | | 4,856 |
Share-based compensation | | | 7,047 | | | 6,708 | | | 1,543 | | | 2,496 |
Sales and marketing | | | 6,203 | | | 8,452 | | | 2,396 | | | 2,856 |
Customer service and warehousing | | | 500 | | | 854 | | | 148 | | | 303 |
Total operating expenses | | | 37,048 | | | 28,045 | | | 7,735 | | | 10,511 |
Loss from operations | | | (24,313) | | | (23,656) | | | (3,281) | | | (9,675) |
Other expense (income): | | | | | | | | | ||||
Interest expense, net | | | 7,268 | | | 165 | | | 2,537 | | | 41 |
Loss on extinguishment of debt | | | 88 | | | — | | | 88 | | | — |
Loss on acquisitions | | | — | | | 147,376 | | | — | | | (2,612) |
Change in fair value of warrant derivative liability | | | (2,118) | | | (886) | | | (4,213) | | | (1,079) |
Total other expense (income), net | | | 5,238 | | | 146,655 | | | (1,588) | | | (3,650) |
Net and comprehensive loss | | | (29,551) | | | (170,311) | | | (1,693) | | | (6,025) |
Preferred dividends | | | 103 | | | 70 | | | 35 | | | 43 |
Net and comprehensive loss available to common stockholders | | | $(29,654) | | | $(170,381) | | | $(1,728) | | | $(6,068) |
| | | | | | | | |||||
Weighted average number of shares outstanding, basic and diluted | | | 48,809,740 | | | 28,624,230 | | | 48,961,447 | | | 43,575,010 |
Loss per share, basic and diluted | | | $(0.61) | | | $(5.95) | | | $(0.04) | | | $(0.14) |
| | Common Stock | | | | | | | | | Redeemable Series E Convertible Preferred Stock | ||||||||||
| | Shares | | | Amount | | | Additional Paid-In Capital | | | Accumulated Deficit | | | Total Stockholders’ Deficit | | | Shares | | | Amount | |
Balance as of December 31, 2019 | | | 47,977,390 | | | $48 | | | $194,150 | | | $(201,269) | | | $(7,071) | | | 1,387,378 | | | $10,566 |
Shares issued pursuant to a private placement | | | 308,642 | | | — | | | 500 | | | — | | | 500 | | | — | | | — |
Share-based compensation | | | 455,956 | | | 1 | | | 2,484 | | | — | | | 2,485 | | | — | | | — |
Shares and warrants issued to third party for contract termination | | | 72,720 | | | — | | | 198 | | | — | | | 198 | | | — | | | — |
Shares issued to third parties for services | | | 125,000 | | | — | | | 125 | | | — | | | 125 | | | — | | | — |
Warrants issued to third parties for services | | | — | | | — | | | 2,594 | | | — | | | 2,594 | | | — | | | — |
Net and comprehensive loss available to common stockholders | | | — | | | — | | | — | | | (9,488) | | | (9,488) | | | — | | | — |
Balance as of March 31, 2020 | | | 48,939,708 | | | $49 | | | $200,051 | | | $(210,757) | | | $(10,657) | | | 1,387,378 | | | $10,566 |
Warrants issued to third parties for services | | | — | | | — | | | 7,390 | | | — | | | 7,390 | | | — | | | — |
Share-based compensation | | | — | | | — | | | 3,020 | | | — | | | 3,020 | | | — | | | — |
Warrants issued in connection with June 2020 Notes | | | — | | | — | | | 337 | | | — | | | 337 | | | — | | | — |
Beneficial conversion feature of June 2020 Notes | | | — | | | — | | | 1,163 | | | — | | | 1,163 | | | — | | | — |
Modification of conversion feature for November 2019 Notes, Seller Notes, and ABG Notes | | | — | | | — | | | 528 | | | — | | | 528 | | | — | | | — |
Modification of warrants | | | — | | | — | | | 43 | | | — | | | 43 | | | — | | | — |
Net and comprehensive loss available to common stockholders | | | — | | | — | | | — | | | (18,438) | | | (18,438) | | | — | | | — |
Balance as of June 30, 2020 | | | 48,939,708 | | | $49 | | | $212,532 | | | $(229,195) | | | $(16,614) | | | 1,387,378 | | | $10,566 |
Shares issued pursuant to warrant exercise | | | 200,000 | | | — | | | — | | | — | | | — | | | — | | | — |
Share-based compensation | | | — | | | — | | | 1,543 | | | — | | | 1,543 | | | — | | | — |
Warrants issued in connection with ABL Facility | | | — | | | — | | | 230 | | | — | | | 230 | | | — | | | — |
Net and comprehensive loss available to common stockholders | | | — | | | — | | | — | | | (1,728) | | | (1,728) | | | — | | | — |
Balance as of September 30, 2020 | | | 49,139,708 | | | $49 | | | $214,305 | | | $(230,923) | | | $(16,569) | | | 1,387,378 | | | $10,566 |
| | Common Stock | | | Series A Preferred Units | | | | | | | | | Redeemable Series E Convertible Preferred Stock | |||||||||||||
| | Shares | | | Amount | | | Shares | | | Amount | | | Additional paid-in capital | | | Accumulated deficit | | | Total Stockholders’ Deficit | | | Shares | | | Amount | |
Balance as of December 31, 2018 | | | 11,661,485 | | | $12 | | | 2,391,403 | | | $2 | | | $13,642 | | | $(16,698) | | | $(3,042) | | | — | | | $— |
Shares issued pursuant to a private placement – net proceeds | | | — | | | — | | | 69,115 | | | — | | | 150 | | | — | | | 150 | | | | | ||
Share-based compensation | | | 18,964 | | | — | | | — | | | — | | | 206 | | | — | | | 206 | | | — | | | — |
Net and comprehensive loss available to common stockholders | | | — | | | — | | | — | | | — | | | — | | | (2,776) | | | (2,776) | | | — | | | — |
Balance as of March 31, 2019 | | | 11,680,449 | | | $12 | | | 2,460,518 | | | $2 | | | $13,998 | | | $(19,474) | | | $(5,462) | | | — | | | $— |
Share-based compensation | | | 1,199,822 | | | 2 | | | — | | | — | | | 4,006 | | | — | | | 4,008 | | | — | | | — |
Conversion of Series A shares to common stock | | | 2,460,518 | | | 2 | | | (2,460,518) | | | (2) | | | — | | | — | | | — | | | — | | | — |
Acquisition of treasury shares | | | (1,011,748) | | | (1) | | | — | | | — | | | (2,199) | | | — | | | (2,200) | | | — | | | — |
Acquisition of Better Choice | | | 3,915,856 | | | 3 | | | — | | | — | | | 23,490 | | | — | | | 23,493 | | | 2,633,678 | | | 20,059 |
Acquisition of Bona Vida | | | 18,003,273 | | | 18 | | | — | | | — | | | 108,002 | | | — | | | 108,020 | | | — | | | — |
Shares and warrants issued pursuant to private issuance of public equity (PIPE) – net proceeds | | | 5,744,991 | | | 6 | | | — | | | — | | | 15,670 | | | — | | | 15,676 | | | — | | | — |
Conversion of Series E Preferred Stock | | | 1,175,000 | | | 1 | | | — | | | — | | | 7,050 | | | — | | | 7,051 | | | (925,758) | | | (7,052) |
Net and comprehensive loss available to common stockholders | | | — | | | — | | | — | | | — | | | — | | | (161,533) | | | (161,533) | | | — | | | — |
Balance as of June 30, 2019 | | | 43,168,161 | | | $43 | | | — | | | $— | | | $170,017 | | | $(181,007) | | | $(10,947) | | | 1,707,920 | | | $13,007 |
Share-based compensation | | | — | | | — | | | — | | | — | | | 2,496 | | | — | | | 2,496 | | | — | | | — |
Stock issued to third parties for services | | | 1,000,000 | | | 1 | | | — | | | — | | | 3,439 | | | — | | | 3,440 | | | — | | | — |
Acquisition of treasury shares | | | — | | | — | | | — | | | — | | | (3,870) | | | — | | | (3,870) | | | — | | | — |
Acquisition of Better Choice | | | — | | | — | | | — | | | — | | | 69 | | | — | | | 69 | | | — | | | — |
Acquisition of Bona Vida | | | — | | | — | | | — | | | — | | | 600 | | | — | | | 600 | | | — | | | — |
Private issuance of public equity (“PIPE”) warrant exercise | | | 1,259,498 | | | 1 | | | — | | | — | | | 4,006 | | | — | | | 4,007 | | | — | | | — |
Net and comprehensive loss available to common stockholders | | | — | | | — | | | — | | | — | | | — | | | (6,068) | | | (6,068) | | | — | | | — |
Balance as of Balance as of September 30, 2019 | | | 45,427,659 | | | $45 | | | — | | | $— | | | $176,757 | | | $(187,075) | | | $(10,273) | | | 1,707,920 | | | $13,007 |
| | Nine Months Ended September 30, | ||||
| | 2020 | | | 2019 | |
Cash Flow from Operating Activities: | | | | | ||
Net and comprehensive loss available to common stockholders | | | $(29,654) | | | $(170,381) |
Adjustments to reconcile net and comprehensive loss to net cash used in operating activities: | | | | | ||
Non-cash expenses: | | | | | ||
Shares and warrants issued to third parties for services | | | 10,182 | | | — |
Modification of warrants | | | 43 | | | — |
Contract termination costs | | | 649 | | | — |
Depreciation and amortization | | | 1,298 | | | 76 |
Amortization of debt issuance costs and discounts | | | 3,723 | | | — |
Share-based compensation | | | 7,047 | | | 6,708 |
Lease expenses | | | (8) | | | 39 |
Change in fair value of warrant derivative liability | | | (2,118) | | | (886) |
Payment In Kind (PIK) interest expense on notes payable | | | 1,465 | | | — |
Loss on extinguishment of debt | | | 88 | | | — |
Loss on acquisitions | | | — | | | 146,980 |
Changes in operating assets and liabilities, net of effects of business acquisition: | | | | | ||
Accounts receivable, net | | | 195 | | | 76 |
Inventories, net | | | 1,458 | | | (705) |
Prepaid expenses and other current assets | | | 224 | | | 437 |
Other assets | | | (9) | | | 31 |
Accounts payable | | | 41 | | | 889 |
Accrued liabilities | | | 650 | | | 3,357 |
Deferred revenue | | | (6) | | | 172 |
Other | | | 209 | | | (17) |
Cash Used in Operating Activities | | | $(4,523) | | | $(13,224) |
| | | | |||
Cash Flow from Investing Activities | | | | | ||
Cash acquired in the May Acquisitions | | | $— | | | $416 |
Acquisition of property and equipment | | | (42) | | | (52) |
Cash (Used in) Provided by Investing Activities | | | $(42) | | | $364 |
| | | | |||
Cash Flow from Financing Activities | | | | | ||
Proceeds from shares issued pursuant to private placement, net | | | $— | | | $15,826 |
Payment of related party note payable | | | — | | | (1,600) |
Proceeds from issuance of debt | | | — | | | 6,200 |
Proceeds from revolving lines of credit | | | 6,624 | | | — |
Payments on revolving lines of credit | | | (6,297) | | | (4,600) |
Proceeds from PPP loans | | | 852 | | | — |
Proceeds from June 2020 Notes | | | 1,500 | | | — |
Cash advance, net | | | — | | | (1,898) |
Proceeds from investor prepayment | | | 1,518 | | | — |
PIPE warrant exercise | | | — | | | 4,007 |
Debt issuance costs | | | (85) | | | (20) |
Cash Provided by Financing Activities | | | $4,112 | | | $17,915 |
| | | | |||
Net (decrease) increase in Cash and cash equivalents and Restricted cash | | | $(453) | | | $5,055 |
Total Cash and cash equivalents, Beginning of Period | | | 2,534 | | | 3,946 |
Total Cash and cash equivalents and Restricted cash, End of Period | | | $2,081 | | | $9,001 |
Right-of-use assets and operating lease liability acquired under operating leases | | | |
Right-of-use assets recorded upon adoption of ASC 842 | | | $421 |
Operating lease liability recorded upon adoption of ASC 842 | | | $(429) |
Noncash acquisition of right-of-use assets for leases entered into during period | | | $607 |
Noncash acquisition of operating lease liability for leases entered into during the period | | | $(594) |
Dollars in thousands | | | |
Total purchase price | | | $38,244 |
Assets | | | |
Property and equipment | | | 260 |
Accounts receivable | | | 5,540 |
Inventories | | | 5,160 |
Intangible assets | | | 14,690 |
Other assets | | | 329 |
Total assets | | | 25,979 |
Liabilities | | | |
Accounts payable | | | 4,628 |
Accrued liabilities | | | 1,553 |
Long term liability | | | 168 |
Total liabilities | | | 6,349 |
Net assets acquired | | | 19,630 |
Goodwill | | | $18,614 |
Dollars in thousands | | | Better Choice Company | | | Bona Vida | | | Total |
Total purchase price | | | $37,949 | | | $108,620 | | | $146,569 |
Net Assets (Liabilities) Acquired: | | | | | | | |||
Assets | | | | | | | |||
Cash and cash equivalents | | | 7 | | | 384 | | | 391 |
Restricted cash | | | — | | | 25 | | | 25 |
Accounts receivable | | | — | | | 69 | | | 69 |
Inventories | | | — | | | 95 | | | 95 |
Prepaid expenses and other current assets | | | 32 | | | 348 | | | 380 |
Intangible assets | | | 986 | | | — | | | 986 |
Other assets | | | — | | | 74 | | | 74 |
Total assets | | | 1,025 | | | 995 | | | 2,020 |
Liabilities | | | | | | | |||
Warrant derivative liability | | | (2,130) | | | — | | | (2,130) |
Accounts payable & accrued liabilities | | | (544) | | | (153) | | | (697) |
Total liabilities | | | (2,674) | | | (153) | | | (2,827) |
Net assets (liabilities) acquired | | | (1,649) | | | 842 | | | (807) |
Loss on acquisitions | | | $(39,598) | | | $(107,778) | | | $(147,376) |
Dollars in thousands | | | September 30, 2020 | | | December 31, 2019 |
Food, treats and supplements | | | $5,054 | | | $6,425 |
Inventory packaging and supplies | | | 564 | | | 504 |
Other products and accessories | | | 12 | | | 73 |
Total Inventories | | | 5,630 | | | 7,002 |
Inventory reserve | | | (508) | | | (422) |
Inventories, net | | | $5,122 | | | $6,580 |
Dollars in thousands | | | September 30, 2020 | | | December 31, 2019 |
Equipment | | | $216 | | | $222 |
Furniture and fixtures | | | 199 | | | 138 |
Computer software | | | 111 | | | 115 |
Computer equipment | | | 2 | | | 4 |
Total property and equipment | | | 528 | | | 479 |
Accumulated depreciation | | | (223) | | | (62) |
Property and equipment, net | | | $305 | | | $417 |
Dollars in thousands | | | September 30, 2020 | | | December 31, 2019 |
Accrued professional fees | | | $1,802 | | | $1,695 |
Accrued sales tax | | | 1,041 | | | 1,233 |
Accrued payroll and benefits | | | 1,154 | | | 994 |
Accrued trade promotions | | | 360 | | | 357 |
Accrued dividends | | | 359 | | | 256 |
Accrued interest | | | 359 | | | 109 |
Other | | | 296 | | | 77 |
Total accrued liabilities | | | $5,371 | | | $4,721 |
| | For the Nine Months Ended | | | For the Three Months Ended | |||||||
Dollars in thousands | | | September 30, 2020 | | | September 30, 2019 | | | September 30, 2020 | | | September 30, 2019 |
Operating lease costs | | | $331 | | | $219 | | | $110 | | | $95 |
Variable lease costs | | | 27 | | | 24 | | | 11 | | | 8 |
Total operating lease costs | | | $358 | | | $243 | | | $121 | | | $103 |
Dollars in thousands | | | Operating Leases |
Remainder of 2020 | | | $114 |
2021 | | | 464 |
2022 | | | 246 |
2023 | | | 7 |
Total minimum lease payments | | | $831 |
Less: amount of lease payments representing interest | | | 86 |
Present value of future minimum lease payments | | | $745 |
Less: current obligations under leases | | | 395 |
Long-term lease obligations | | | $350 |
| | | | September 30, 2020 | ||||||||
Dollars in thousands | | | Estimated Useful Life | | | Gross Carrying Amount | | | Accumulated Amortization | | | Net Carrying Amount |
Customer relationships | | | 7 | | | $7,500 | | | $(848) | | | $6,652 |
Trade name | | | 15 | | | 7,190 | | | (346) | | | 6,844 |
Total intangible assets | | | | | $14,690 | | | $(1,194) | | | $13,496 |
| | | | December 31, 2019 | ||||||||
Dollars in thousands | | | Estimated Useful Life | | | Gross Carrying Amount | | | Accumulated Amortization | | | Net Carrying Amount |
Customer relationships | | | 7 | | | $7,500 | | | $(35) | | | $7,465 |
Trade name | | | 15 | | | 7,190 | | | (14) | | | 7,176 |
Total intangible assets | | | | | $14,690 | | | $(49) | | | $14,641 |
Dollars in thousands | | | |
Remainder of 2020 | | | $357 |
2021 | | | 1,551 |
2022 | | | 1,551 |
2023 | | | 1,551 |
2024 | | | 1,551 |
Thereafter | | | 6,935 |
| | $13,496 |
| | September 30, 2020 | | | December 31, 2019 | |||||||||||||
Dollars in thousands | | | Amount | | | Rate | | | Maturity Date | | | Amount | | | Rate | | | Maturity Date |
Short term loan, net | | | $19,369 | | | (1) | | | 12/19/2020 | | | $16,061 | | | (1) | | | 12/19/2020 |
Line of credit, net | | | 5,048 | | | (2) | | | 7/5/2022 | | | 4,819 | | | (1) | | | 12/19/2020 |
| | | | | | | | | | | | |||||||
November 2019 notes payable, net (November 2019 Notes) | | | 2,736 | | | 10% | | | 6/30/2023 | | | 2,769 | | | 10% | | | 11/4/2021 |
December 2019 senior notes payable, net (Seller Notes) | | | 9,993 | | | 10% | | | 6/30/2023 | | | 9,191 | | | 10% | | | 6/30/2023 |
December 2019 junior notes payable, net (Seller Notes) | | | 4,797 | | | 10% | | | 6/30/2023 | | | 4,410 | | | 10% | | | 6/30/2023 |
ABG Notes | | | 674 | | | 10% | | | 6/30/2023 | | | — | | | — | | | — |
June 2020 notes payable, net (June 2020 Notes) | | | 40 | | | 10% | | | 6/30/2023 | | | — | | | — | | | — |
Halo PPP Loan | | | 431 | | | 1% | | | 5/3/2022 | | | — | | | — | | | |
TruPet PPP Loan | | | 421 | | | .98% | | | 4/6/2022 | | | — | | | — | | | — |
Total debt | | | 43,509 | | | | | | | 37,250 | | | | | ||||
Less current portion | | | 19,827 | | | | | | | 20,880 | | | | | ||||
Total long term debt | | | $23,682 | | | | | | | $16,370 | | | | |
(1) | Interest at Bank of Montreal Prime plus 8.05% |
(2) | Interest at a variable rate of LIBOR plus 250 basis points with an interest rate floor of 3.25% per annum |
Dollars in thousands | | | Warrant derivative liability |
Balance as of December 31, 2019 | | | $2,220 |
Change in fair value of derivative liability | | | (1,379) |
Balance as of March 31, 2020 | | | $841 |
Change in fair value of derivative liability | | | 3,474 |
Balance as of June 30, 2020 | | | $4,315 |
Change in fair value of derivative liability | | | (4,213) |
Balance as of September 30, 2020 | | | $102 |
Warrant derivative liability | | | May 6, 2019 | | | December 31, 2019 | | | September 30, 2020 |
Stock price | | | $6.00 | | | $2.70 | | | $0.49 |
Exercise price | | | $3.90 | | | $1.62 | | | $0.65 |
Expected remaining term (in years) | | | 1.60 - 1.68 | | | 0.95 - 1.02 | | | 0.22 |
Volatility | | | 64% | | | 69% | | | 75% |
Risk-free interest rate | | | 2.39% | | | 1.60% | | | 0.09% |
| | September 30, 2020 | | | December 31, 2019 | |
Conversion of Series E | | | 1,760,903 | | | 1,760,903 |
Exercise of options to purchase common stock | | | 7,241,942 | | | 7,791,833 |
Warrants to purchase common stock | | | 19,898,859 | | | 16,981,854 |
Notes payable | | | 7,346,568 | | | 4,437,500 |
Total | | | 36,248,272 | | | 30,972,090 |
| | Warrants | | | Weighted Average Exercise Price | |
Warrants outstanding as of December 31, 2019 | | | 16,981,854 | | | $3.23 |
Issued | | | 6,125,339 | | | 0.91 |
Exercised | | | (250,000) | | | (0.10) |
Terminated | | | (2,958,334) | | | (5.12) |
Warrants outstanding as of September 30, 2020 | | | 19,898,859 | | | $2.13 |
Dollars in thousands | | | Nine Months Ended September 30, | | | Three Months Ended September 30, | ||||||
Common stockholders | | | 2020 | | | 2019 | | | 2020 | | | 2019 |
Numerator: | | | | | | | | | ||||
Net and comprehensive loss | | | $(29,551) | | | $(170,311) | | | $(1,693) | | | $(6,025) |
Less: Preferred stock dividends | | | 103 | | | 70 | | | 35 | | | 43 |
Net and comprehensive loss available to common stockholders | | | $(29,654) | | | $(170,381) | | | $(1,728) | | | $(6,068) |
Denominator: | | | | | | | | | ||||
Weighted average shares used in computing net loss per share attributable to common stockholders, basic and diluted | | | 48,809,740 | | | 28,624,230 | | | 48,961,447 | | | 43,575,010 |
Net loss per share attributable to common stockholders, basic and diluted | | | $(0.61) | | | $(5.95) | | | $(0.04) | | | $(0.14) |
| | ||
| | ||
| | Chartered Professional Accountants | |
| | Licensed Public Accountants | |
We have served as the Company’s auditor since 2019. | | | |
Toronto, Ontario | | | |
April 26, 2019 | | | |
| |
| | 12/31/2019 | | | 12/31/2018 | |
Assets | | | | | ||
Current Assets | | | | | ||
Cash and cash equivalents | | | $2,361 | | | $3,946 |
Restricted cash | | | 173 | | | — |
Accounts receivable, net | | | 5,824 | | | 116 |
Inventories, net | | | 6,580 | | | 1,557 |
Prepaid expenses and other current assets | | | 2,641 | | | 269 |
Total Current Assets | | | 17,579 | | | 5,888 |
Property and equipment, net | | | 417 | | | 71 |
Right-of-use asset, operating lease | | | 951 | | | — |
Intangible assets, net | | | 14,641 | | | — |
Goodwill | | | 18,614 | | | — |
Other assets | | | 1,330 | | | 28 |
Total Assets | | | $53,532 | | | $5,987 |
Liabilities & Stockholders’ Deficit | | | | | ||
Current Liabilities | | | | | ||
Short term loan, net | | | $16,061 | | | $— |
Line of credit, net | | | 4,819 | | | 4,600 |
Other liabilities | | | 500 | | | 1,914 |
Accounts payable | | | 4,049 | | | 765 |
Due to related party | | | — | | | 1,600 |
Accrued liabilities | | | 4,721 | | | 85 |
Deferred revenue | | | 311 | | | 65 |
Operating lease liability, current portion | | | 345 | | | — |
Warrant derivative liability | | | 2,220 | | | — |
Total Current Liabilities | | | 33,026 | | | 9,029 |
Noncurrent Liabilities | | | | | ||
Notes payable, net | | | 16,370 | | | — |
Operating lease liability | | | 641 | | | — |
Total Noncurrent Liabilities | | | 17,011 | | | — |
Total Liabilities | | | 50,037 | | | 9,029 |
Redeemable Series E Convertible Preferred Stock | | | | | ||
Redeemable Series E preferred stock, $0.001 par value, 2,900,000 & 0 shares authorized, 1,387,378 & 0 shares issued and outstanding at December 31, 2019 and 2018, respectively. | | | 10,566 | | | — |
Stockholders’ Deficit | | | | | ||
Common stock, $0.001 par value, 88,000,000 and 16,303,928 shares authorized, 47,977,390 & 11,661,485 shares issued and outstanding at December 31, 2019 and 2018, respectively. | | | 48 | | | 12 |
Convertible Series A Preferred Stock, $0.001 par value, 0 & 5,529,162 shares authorized, 0 & 2,391,403 shares issued and outstanding at December 31, 2019 and 2018, respectively. | | | — | | | 2 |
Additional paid-in capital | | | 194,150 | | | 13,642 |
Accumulated deficit | | | (201,269) | | | (16,698) |
Total Stockholders’ Deficit | | | (7,071) | | | (3,042) |
Total Liabilities, Redeemable Preferred Stock and Stockholders’ Deficit | | | $53,532 | | | $5,987 |
| | 2019 | | | 2018 | |
Net sales | | | $15,577 | | | $14,785 |
Cost of goods sold | | | 9,717 | | | 7,489 |
Gross profit | | | 5,860 | | | 7,296 |
Operating expenses: | | | | | ||
General and administrative | | | 19,782 | | | 6,055 |
Share-based compensation | | | 10,280 | | | 431 |
Sales and marketing | | | 10,138 | | | 4,981 |
Customer service and warehousing | | | 1,097 | | | 987 |
Impairment of intangible asset | | | 889 | | | — |
Total operating expenses | | | 42,186 | | | 12,454 |
Loss from operations | | | (36,326) | | | (5,158) |
Other expense: | | | | | ||
Interest expense, net | | | (670) | | | (868) |
Loss on acquisitions | | | (147,376) | | | — |
Change in fair value of warrant derivative liability | | | (90) | | | — |
Total other expense | | | (148,136) | | | (868) |
Net and comprehensive loss | | | (184,462) | | | (6,026) |
Preferred dividends | | | 109 | | | — |
Net and comprehensive loss available to common stockholders | | | $(184,571) | | | $(6,026) |
Weighted average number of shares outstanding | | | 33,238,600 | | | 11,516,421 |
Loss per share, basic and diluted | | | $(5.55) | | | $(0.52) |
| | Common Stock | | | Convertible Series A Preferred Stock | | | | | | | Redeemable Series E Convertible Preferred Stock | |||||||||||||||
| | Number | | | Amount | | | Number | | | Amount | | | Additional paid-in capital | | | Accumulated deficit | | | Total Stockholders’ Deficit | | | Number | | | Amount | |
Balance at January 1, 2019 | | | 11,661 | | | $12 | | | 2,391 | | | $2 | | | $13,642 | | | $(16,698) | | | $(3,042) | | | — | | | — |
Shares issued pursuant to a private placement – net proceeds | | | — | | | — | | | 70 | | | — | | | 150 | | | — | | | 150 | | | — | | | — |
Shares and warrants issued pursuant to private issuance of public equity (PIPE) – net proceeds | | | 5,745 | | | 6 | | | — | | | — | | | 15,670 | | | — | | | 15,676 | | | — | | | — |
Share-based compensation | | | 1,119 | | | 1 | | | — | | | — | | | 10,280 | | | — | | | 10,281 | | | — | | | — |
Stock issued to third parties for services | | | 1,009 | | | 1 | | | — | | | — | | | 3,476 | | | — | | | 3,477 | | | — | | | — |
Warrants issued to third parties for services | | | — | | | — | | | — | | | — | | | 2,968 | | | — | | | 2,968 | | | — | | | — |
Conversion of Series A shares to common stock | | | 2,461 | | | 2 | | | (2,461) | | | (2) | | | — | | | — | | | — | | | — | | | — |
Acquisition of treasury shares | | | (1,012) | | | (1) | | | — | | | — | | | (6,070) | | | — | | | (6,071) | | | — | | | — |
Acquisition of Better Choice | | | 3,915 | | | 4 | | | — | | | — | | | 23,560 | | | — | | | 23,564 | | | 2,634 | | | $20,058 |
Acquisition of Bona Vida | | | 18,103 | | | 18 | | | — | | | — | | | 108,602 | | | — | | | 108,620 | | | — | | | — |
Guarantor warrants | | | — | | | — | | | — | | | — | | | 4,180 | | | — | | | 4,180 | | | | | ||
Warrants issued in connection with the Notes | | | — | | | — | | | — | | | — | | | 313 | | | — | | | 313 | | | — | | | — |
Acquisition of Halo | | | 2,134 | | | 2 | | | — | | | — | | | 3,883 | | | — | | | 3,885 | | | — | | | — |
Conversion of Series E Preferred Stock | | | 1,582 | | | 2 | | | — | | | — | | | 9,490 | | | — | | | 9,492 | | | (1,247) | | | (9,492) |
Warrant exercise | | | 1,260 | | | 1 | | | — | | | — | | | 4,006 | | | — | | | 4,007 | | | — | | | — |
Net and comprehensive loss available to common stockholders | | | — | | | — | | | — | | | — | | | (184,571) | | | (184,571) | | | — | | | — | | | |
Balance at December 31, 2019 | | | 47,977 | | | $48 | | | — | | | $— | | | $194,150 | | | $(201,269) | | | $(7,071) | | | 1,387 | | | $10,566 |
| | Common Stock | | | Convertible Series A Preferred Stock | | | Additional paid-in capital | | | Accumulated deficit | | | Total Stockholders’ Deficit | ||||||||||
| | Units | | | Number | | | Amount | | | Number | | | Amount | | |||||||||
Reported balance at January 1, 2018 | | | 10,397 | | | — | | | $— | | | — | | | $— | | | $8,545 | | | $(10,672) | | | $(2,127) |
Recapitalization adjustment(1) | | | (10,397) | | | 11,497 | | | 11 | | | | | | | — | | | — | | | 11 | ||
Recast balance at January 1, 2018 | | | — | | | 11,497 | | | 11 | | | | | | | 8,545 | | | (10,672) | | | (2,116) | ||
Share-based compensation | | | 164 | | | 1 | | | | | | | | | 431 | | | | | 432 | ||||
Shares issued pursuant to a private placement – net proceeds | | | | | | | | | 2,391 | | | 2 | | | 4,666 | | | — | | | 4,668 | |||
Net and comprehensive loss available to common stockholders | | | | | — | | | — | | | — | | | — | | | — | | | (6,026) | | | (6,026) | |
Balance at December 31, 2018 | | | | | 11,661 | | | $12 | | | 2,391 | | | $2 | | | $13,642 | | | $(16,698) | | | $(3,042) |
(1) | Certain prior year amounts were adjusted to retroactively reflect the legal capital of the Company from LLC units to common stock due to the May Acquisitions described in “Note 2—Acquisitions”. |
| | December 31, | ||||
| | 2019 | | | 2018 | |
Cash Flow from Operating Activities: | | | | | ||
Net and comprehensive loss | | | $(184,462) | | | $(6,026) |
Adjustments to reconcile net and comprehensive loss to net cash used in operating activities : | | | | | ||
Non-cash expenses | | | — | | | — |
Stock and warrants issued to third parties for services | | | 3,548 | | | — |
Impairment of intangible asset | | | 889 | | | — |
Depreciation and amortization | | | 171 | | | 14 |
Amortization of debt issuance costs and discounts | | | 346 | | | — |
Share-based compensation | | | 10,280 | | | 431 |
Lease expenses | | | 41 | | | — |
Change in fair value of warrant derivative liability | | | 90 | | | — |
Loss on acquisitions | | | 146,980 | | | — |
Changes in operating assets and liabilities, net of effects of business acquisition: | | | | | ||
Accounts receivable, net | | | (99) | | | (196) |
Inventories, net | | | 232 | | | (400) |
Prepaid expenses and other current assets | | | (101) | | | (208) |
Other assets | | | (140) | | | — |
Accounts payable | | | (1,695) | | | 55 |
Accrued liabilities | | | 2,738 | | | (645) |
Deferred revenue | | | 245 | | | 66 |
Deferred rent | | | (15) | | | 6 |
Other | | | (17) | | | — |
Cash Used in Operating Activities | | | $(20,969) | | | $(6,903) |
| | | | |||
Cash Flow from Investing Activities | | | | | ||
Acquisition of property and equipment | | | $(110) | | | $(31) |
Cash acquired in the May Acquisitions | | | 416 | | | — |
Acquisition of Halo | | | (20,513) | | | — |
Cash Used in Investing Activities | | | $(20,207) | | | $(31) |
| | | | |||
Cash Flow from Financing Activities | | | | | ||
Cash advance, net | | | $(1,899) | | | $1,840 |
Proceeds from shares issued pursuant to private placement, net | | | 15,826 | | | 4,668 |
Proceeds from investor prepayment | | | 500 | | | — |
Proceeds from revolving line of credit | | | 5,000 | | | 2,615 |
Proceeds from line of credit | | | 6,200 | | | — |
Payment of line of credit | | | (6,200) | | | — |
Payment of TruPet line of credit | | | (4,600) | | | — |
Proceeds from related party note | | | — | | | 1,600 |
Payments on related party note | | | (1,600) | | | — |
Proceeds from short term loan | | | 20,500 | | | — |
Proceeds from November 2019 Notes | | | 2,750 | | | — |
Proceeds from warrant exercise | | | 4,007 | | | — |
Debt issuance costs | | | (720) | | | — |
Cash Provided by Financing Activities | | | $39,764 | | | $10,723 |
| | | | |||
Net Increase in Cash and cash equivalents and Restricted cash | | | $(1,412) | | | $3,789 |
Total Cash and cash equivalents, Beginning of Period | | | 3,946 | | | 157 |
Total Cash and cash equivalents and Restricted cash, End of Period | | | $2,534 | | | $3,946 |
Right-of-use asset and operating lease liability acquired under operating leases | | | |
Right-of-use asset recorded upon adoption of ASC 842 | | | $421 |
Operating lease liability recorded upon adoption of ASC 842 | | | (429) |
Noncash acquisition of right-of-use asset for leases entered into during period | | | 607 |
Noncash acquisition of operating lease liability for leases entered into during the period | | | (594) |
Furniture and Fixtures | | | 5 to 7 years |
Equipment | | | 3 to 7 years |
Computer equipment | | | 2 to 3 years |
Computer software | | | 3 years |
• | Identify a customer along with a corresponding contract; |
• | Identify the performance obligation(s) in the contract to transfer goods to a customer; |
• | Determine the transaction price the Company expects to be entitled to in exchange for transferring promised goods to a customer; |
• | Allocate the transaction price to the performance obligation(s) in the contract; and |
• | Recognize revenue when or as the Company satisfies the performance obligation(s). |
• | Level 1 – Observable inputs such as unadjusted quoted prices in active markets for identical assets or liabilities. |
• | Level 2 – Inputs other than quoted prices included within Level 1 that are observable for the asset or liability, either directly or indirectly. These include quoted prices for similar assets or liabilities in active markets and quoted prices for identical or similar assets or liabilities in markets that are not active. |
• | Level 3 – Unobservable inputs for the asset or liability for which there is little, if any, market activity at the measurement date. Unobservable inputs reflect the Company’s own assumptions about what market participants would use to price the asset or liability. The inputs are developed based on the best information available in the circumstances, which may include the Company’s own financial data, such as internally developed pricing models, discounted cash flow methodologies, as well as instruments for which the fair value determination requires significant management judgment. |
Dollars in thousands | | | |
Total purchase price | | | $38,244 |
| | ||
Assets and liabilities acquired: | | | |
Assets | | | |
Property and equipment | | | 260 |
Accounts receivable | | | 5,540 |
Inventories | | | 5,160 |
Intangible assets | | | 14,690 |
Other assets | | | 329 |
Total assets | | | 25,979 |
Liabilities | | | |
Accounts payable | | | 4,628 |
Accrued liabilities | | | 1,553 |
Long term liability | | | 168 |
Total liabilities | | | 6,349 |
Net assets acquired | | | 19,630 |
Goodwill | | | $18,614 |
| | Twelve Months ended December 31, | ||||
Dollars in thousands | | | 2019 | | | 2018 |
Net revenues | | | $48,152 | | | $51,388 |
Net loss per share attributable to common stockholders | | | $192,592 | | | $25,958 |
Dollars in thousands | | | Better Choice Company | | | Bona Vida | | | Total |
Total Purchase Price | | | $37,949 | | | $108,620 | | | $146,569 |
| | | | | | ||||
Net Assets (Liabilities) Acquired: | | | | | | | |||
Assets | | | | | | | |||
Cash and cash equivalents | | | 7 | | | 384 | | | 391 |
Restricted cash | | | — | | | 25 | | | 25 |
Accounts receivable | | | — | | | 69 | | | 69 |
Inventories | | | — | | | 95 | | | 95 |
Prepaid expenses and other current assets | | | 32 | | | 348 | | | 380 |
Intangible assets | | | 986 | | | — | | | 986 |
Other assets | | | — | | | 74 | | | 74 |
Total Assets | | | 1,025 | | | 995 | | | 2,020 |
Liabilities | | | | | | | |||
Warrant derivative liability | | | (2,130) | | | — | | | (2,130) |
Accounts payable & accrued liabilities | | | (544) | | | (153) | | | (697) |
Total Liabilities | | | (2,674) | | | (153) | | | (2,827) |
Net Assets (Liabilities) Acquired | | | (1,649) | | | 842 | | | (807) |
Loss on Acquisitions | | | $(39,598) | | | $(107,778) | | | $(147,376) |
Dollars in thousands | | | December 31, 2019 | | | December 31, 2018 |
Food, treats and supplements | | | $6,425 | | | $1,301 |
Inventory packaging and supplies | | | 504 | | | 133 |
Other products and accessories | | | 73 | | | 191 |
| | 7,002 | | | 1,625 | |
Inventory reserve | | | (422) | | | (68) |
| | $6,580 | | | $1,557 |
Dollars in thousands | | | December 31, 2019 | | | December 31, 2018 |
Prepaid advertising & marketing | | | $1,776 | | | $— |
Prepaid slotting fees | | | 425 | | | — |
Prepaid insurance | | | 164 | | | 15 |
Deposits | | | 115 | | | — |
Prepaid state registration fees | | | 81 | | | — |
Other | | | 80 | | | 254 |
Total prepaid expenses and other current assets | | | $2,641 | | | $269 |
Dollars in thousands | | | December 31, 2019 | | | December 31, 2018 |
Equipment | | | $222 | | | $49 |
Furniture and fixtures | | | 138 | | | 46 |
Computer software | | | 115 | | | — |
Computer equipment | | | 4 | | | 14 |
Total property and equipment | | | 479 | | | 109 |
Accumulated depreciation | | | (62) | | | (38) |
Net property and equipment | | | $417 | | | $71 |
Dollars in thousands | | | December 31, 2019 | | | December 31, 2018 |
Accrued professional fees | | | $1,695 | | | $— |
Accrued sales tax | | | 1,233 | | | — |
Accrued payroll and benefits | | | 994 | | | 85 |
Accrued trade promotions | | | 357 | | | — |
Accrued dividends | | | 256 | | | — |
Accrued interest | | | 109 | | | — |
Other | | | 77 | | | — |
Total accrued liabilities | | | $4,721 | | | $85 |
Dollars in thousands | | | Classification on the balance sheet 2019 | | | January 1, 2019 |
Assets | | | | | ||
Operating lease right-of-use assets | | | Operating lease right-of-use assets | | | 421 |
Liabilities | | | | | ||
Current - operating | | | Operating lease liability short term | | | 87 |
Noncurrent - operating | | | Operating lease liability long term | | | 342 |
Total lease liabilities | | | | | $429 |
| | Year ended December 31, | ||||
Dollars in thousands | | | 2019 | | | 2018 |
Operating lease costs | | | 369 | | | 189 |
Variable lease costs | | | 31 | | | 42 |
Total operating lease costs | | | $400 | | | 231 |
Operating Leases | | | |
2020 | | | 444 |
2021 | | | 459 |
2022 | | | 240 |
2023 | | | 5 |
Total minimum lease payments | | | 1,148 |
Less: amount of lease payments representing interest | | | 162 |
Present value of future minimum lease payments | | | $986 |
Less: current obligations under leases | | | 345 |
Long-term lease obligations | | | $641 |
Year ending December 31, | | | |
2019 | | | 257 |
2020 | | | 296 |
2021 | | | 296 |
2022 | | | 123 |
2023 | | | — |
| | $972 |
| | | | December 31, 2018 | | | December 31, 2019 | ||||||||||||||
Dollars in thousands | | | Weighted- Average Remaining Useful Lives (in years) | | | Gross Carrying Amount | | | Additions | | | Adjustments | | | Gross Carrying Amount | | | Accumulated Amortization | | | Net Carrying Amount |
License | | | — | | | $— | | | $986 | | | $(986) | | | $— | | | $— | | | $— |
Customer relationships | | | 7 | | | — | | | 7,500 | | | — | | | 7,500 | | | (35) | | | 7,465 |
Trade name | | | 15 | | | — | | | 7,190 | | | — | | | 7,190 | | | (14) | | | 7,176 |
Total intangible assets | | | | | $— | | | $15,676 | | | $(986) | | | $14,690 | | | $(49) | | | $14,641 |
Dollars in thousands | | | |
Years ended December 31, | | | |
2020 | | | $1,551 |
2021 | | | 1,551 |
2022 | | | 1,551 |
2023 | | | 1,551 |
2024 | | | 1,551 |
Thereafter | | | 6,886 |
| | $14,641 |
| | December 31, 2019 | | | December 31, 2018 | |||||||||||||
| | Amount | | | Rate | | | Maturity Date | | | Amount | | | Rate | | | Maturity Date | |
Note payable (due to related parties) | | | $— | | | | | | | $1,600 | | | 26.6% | | | May 6, 2019 | ||
Short term loan, net | | | 16,061(2) | | | | | December 19, 2020 | | | | | | | ||||
Lines of credit, net | | | 4,819(2) | | | | | December 19, 2020 | | | 4,600(1) | | | | | May 6, 2019 | ||
November 2019 notes payable, net (November 2019 Notes) | | | 2,769 | | | 10.0% | | | November 4, 2021 | | | | | | | |||
December 2019 senior notes payable, net (Seller Notes) | | | 9,191 | | | 10.0% | | | June 30, 2023 | | | — | | | | | ||
December 2019 junior notes payable, net (Seller Notes) | | | 4,410 | | | 10.0% | | | June 30, 2023 | | | | | | | |||
Total debt | | | 37,250 | | | | | | | 6,200 | | | | |
(1) | Interest at LIBOR plus 3% |
(2) | Interest at Bank of Montreal Prime plus 8.05% |
Dollars in thousands | | | Warrant liability |
Assumption of warrants in May Acquisitions | | | $2,130 |
Change in fair value of warrant derivative liability | | | 90 |
Balance as of December 31, 2019 | | | $2,220 |
| | May 6, 2019 | | | December 31, 2019 | |
Warrant liability | | | | | ||
Stock price | | | $6.00 | | | $2.70 |
Exercise price | | | $3.90 | | | $1.62 |
Expected remaining term (in years) | | | 1.60 – 1.68 | | | 0.95 – 1.02 |
Volatility | | | 64% | | | 69% |
Risk-free interest rate | | | 2.39% | | | 1.60% |
Dollars in thousands | | | December 31, 2019 | | | December 31, 2018 |
Cash advance | | | $— | | | $1,899 |
Investor prepayment | | | 500 | | | — |
Deferred rent | | | — | | | 15 |
Total other liabilities | | | $500 | | | $1,914 |
| | December 31, 2019 | |
Conversion of Series E | | | 1,760,903 |
Exercise of options to purchase common stock | | | 7,791,833 |
Warrants to purchase common stock | | | 16,981,854 |
Notes payable | | | 4,437,500 |
Total | | | 30,972,090 |
| | | | | | Vested options | | | Non-vested options | ||||||
| | Total number of options | | | Weighted average exercise price | | | Number | | | Number | | | Weighted average grant date fair value | |
Legacy options | | | 38,462 | | | $6.76 | | | 38,462 | | | — | | | $8.06 |
Acquired on May 6, 2019 | | | 5,250,000 | | | 1.82 | | | — | | | 5,250,000 | | | 0.92 |
Granted | | | 2,503,371 | | | 1.83 | | | — | | | 2,503,371 | | | 0.97 |
Vested during period | | | — | | | 1.89 | | | 2,678,329 | | | (2,678,329) | | | 1.02 |
Options outstanding at December 31, 2019 | | | 7,791,833 | | | $1.85 | | | 2,716,791 | | | 5,075,042 | | | $0.97 |
Options expected to vest | | | | | | | | | 5,075,042 | | | ||||
Weighted average exercise price | | | | | | | $1.89 | | | $1.82 | | | |||
Weighted average remaining contractual term (years) | | | | | | | 9.3 | | | 9.6 | | | |||
Aggregate intrinsic value at December 31, 2019 (in thousands) | | | | | | | $2,357 | | | $4,448 | | |
• | Term: For executives and directors, the estimated term is equal to the mid-point between the average vesting date and the contractual term. For all others, the estimated term is equal to the average vesting date plus three years. |
• | Dividend yield: 0% |
• | Exercise Price: $1.82 to $2.70 |
• | Risk-free rate: 1.41% to 2.39% |
• | Volatility: 55.0% to 62.1 |
| | Warrants | | | Exercise Price | |
Warrants acquired on May 6, 2019 | | | 712,823 | | | $3.90 |
Issued | | | 17,414,030 | | | 3.27 |
Exercised | | | (1,144,999)(1) | | | 3.50 |
Warrants outstanding at December 31, 2019 | | | 16,981,854 | | | $3.23 |
(1) | Exercised warrants were converted at 1.1 shares per warrant for a total of 1,259,498 shares. |
| | Year Ended December 31, 2019 | ||||
Statutory U.S. Federal income tax | | | $(38,760) | | | 21.0% |
State income taxes, net | | | (818) | | | 0.4% |
LLC income not taxed | | | 2,376 | | | (1.3)% |
Loss on acquisitions | | | 29,051 | | | (15.7)% |
Change in valuation allowance | | | 7,892 | | | (4.3)% |
Other | | | 259 | | | 0.1% |
Total provision | | | $— | | | 0% |
| | Year Ended December 31, 2019 | |
Deferred income tax assets: | | | |
Net operating loss carryforwards | | | 8,503 |
Stock options | | | 2,493 |
Other assets | | | 301 |
Gross deferred tax assets | | | 11,297 |
Valuation allowance | | | (7,913) |
Net deferred tax asset | | | 3,384 |
| | ||
Deferred income liabilities: | | | |
Inventory | | | (137) |
Intangibles | | | (3,247) |
Deferred tax assets, net of valuation allowance | | | — |
| | Year Ended December 31, 2019 | |
Valuation allowance, at beginning of year | | | $— |
Increase in valuation allowance | | | 7,892 |
Halo Acquisition | | | 21 |
Valuation allowance, at end of year | | | $7,913 |
| | Years Ended December 31, | ||||
Dollars in thousands except per share amounts | | | 2019 | | | 2018 |
Common stockholders | | | | | ||
Numerator: | | | | | ||
Net and comprehensive loss | | | $(184,462) | | | $(6,026) |
Less: Preferred stock dividends | | | 109 | | | — |
Net and comprehensive loss available to common stockholders | | | $(184,571) | | | $(6,026) |
| | | | |||
Denominator: | | | | | ||
Weighted average shares used in computing net loss per share attributable to common stockholders, basic and diluted | | | 33,238,600 | | | 11,516,421 |
Net loss per share attributable to common stockholders, basic and diluted | | | $(5.55) | | | $(0.52) |
| | 2018 | | | 2017 | |
Assets | | | | | ||
Current Assets | | | | | ||
Cash and cash equivalents | | | $3,946,261 | | | $157,138 |
Accounts receivable, net (Note 2) | | | 275,560 | | | 79,270 |
Inventories, net (Note 3) | | | 1,556,946 | | | 1,156,830 |
Prepaid expenses and other current assets | | | 269,073 | | | 60,898 |
Total Current Assets | | | 6,047,840 | | | 1,454,136 |
Property and equipment, net (Note 4) | | | 71,295 | | | 54,481 |
Other assets | | | 27,559 | | | 27,559 |
Total Assets | | | $6,146,694 | | | $1,536,176 |
| | | | |||
Liabilities and Members’ Deficit | | | | | ||
Current Liabilities | | | | | ||
Line of credit (Note 5) | | | $4,600,000 | | | $1,985,000 |
Other liabilities (Note 7) | | | 1,898,759 | | | 58,407 |
Long-term debt, current portion (Note 8) | | | 1,600,000 | | | — |
Accounts payable | | | 764,715 | | | 676,884 |
Due from related parties | | | — | | | 32,706 |
Accrued liabilities | | | 244,593 | | | 889,069 |
Deferred revenue (Note 6) | | | 65,965 | | | — |
Total Current Liabilities | | | 9,174,032 | | | 3,642,066 |
Deferred rent | | | 15,016 | | | 9,258 |
Total Liabilities | | | 9,189,048 | | | 3,651,324 |
| | | | |||
Members’ Deficit (Note 9) | | | | | ||
Common units, no par value, 13,651,461 and 10,396,808 units authorized 10,545,435 and 10,396,808 units issued and outstanding at December 31, 2018 and 2017, respectively | | | 8,913,647 | | | 8,556,943 |
Series A Preferred Units, no par value, 5,000,000 units authorized, 2,162,536 units issued and outstanding December 31, 2018. | | | 4,668,000 | | | — |
Units to be issued | | | 74,107 | | | — |
Accumulated deficit | | | (16,698,108) | | | (10,672,091) |
Total Members’ Deficit | | | (3,042,354) | | | (2,115,148) |
Total Liabilities and Members’ Deficit | | | $6,146,694 | | | $1,536,176 |
| | 2018 | | | 2017 | |
Net Sales | | | $14,784,831 | | | $7,931,780 |
Cost of Goods Sold | | | 7,488,641 | | | 4,309,602 |
Gross Profit | | | 7,296,190 | | | 3,622,178 |
Selling, General, and Administrative Expenses | | | 12,454,023 | | | 8,964,329 |
Loss from Operations | | | (5,157,833) | | | (5,342,151) |
Other Income (Expense) | | | | | ||
Interest expense | | | (868,184) | | | (42,109) |
Other income | | | — | | | 12,421 |
Net Loss and Comprehensive Loss | | | $(6,026,017) | | | $(5,371,839) |
Weighted average number of units outstanding | | | 10,474,541 | | | 10,205,688 |
Loss per unit, basic and diluted | | | (0.58) | | | (0.53) |
| | Common Units | | | Series A Preferred Units | | | Units to be Issued | | | Deficit | | | Total | |||||||
| | Number | | | Amount | | | Number | | | Amount | | |||||||||
Balance at January 1, 2017 | | | 5,208,354 | | | $1,471,000 | | | — | | | $— | | | $— | | | $(5,300,252) | | | $(3,829,252) |
Units issued pursuant to private placement | | | 4,796,457 | | | 6,169,650 | | | — | | | — | | | — | | | — | | | 6,169,650 |
Units issued pursuant to services provided | | | 391,997 | | | 916,293 | | | — | | | — | | | — | | | — | | | 916,293 |
Net loss for the period | | | — | | | — | | | — | | | — | | | — | | | (5,371,839) | | | (5,371,839) |
Balance at December 31, 2017 | | | 10,396,808 | | | 8,556,943 | | | — | | | — | | | — | | | (10,672,091) | | | (2,115,148) |
Units issued pursuant to private placement | | | — | | | — | | | 2,162,536 | | | 4,668,000 | | | — | | | — | | | 4,668,000 |
Units issued pursuant to services provided | | | 148,627 | | | 356,704 | | | — | | | — | | | 74,107 | | | — | | | 430,811 |
Net loss | | | — | | | — | | | — | | | — | | | — | | | (6,026,017) | | | (6,026,017) |
Balance at December 31, 2018 | | | 10,545,435 | | | $8,913,647 | | | 2,162,536 | | | $4,668,000 | | | $74,107 | | | $(16,698,108) | | | $(3,042,354) |
| | 2018 | | | 2017 | |
Cash Flows from Operating Activities: | | | | | ||
Net loss | | | $(6,026,017) | | | $(5,371,839) |
Adjustments to reconcile net loss to net cash used in operating activities: | | | | | ||
Depreciation and amortization | | | 14,123 | | | 11,883 |
Unit-based compensation expense | | | 430,811 | | | 916,293 |
Change in operating assets and liabilities: | | | | | ||
Accounts receivable | | | (196,290) | | | (50,447) |
Inventories | | | (400,116) | | | (373,323) |
Prepaid expenses and other assets | | | (208,175) | | | (31,418) |
Accounts payable | | | 55,125 | | | 479,946 |
Accrued liabilities | | | (644,476) | | | 442,389 |
Deferred revenue | | | 65,965 | | | — |
Deferred rent | | | 5,758 | | | 9,258 |
Net cash used in operating activities | | | (6,903,292) | | | (3,967,258) |
Cash Flows from Investing Activities: | | | | | ||
Purchases of property and equipment | | | (30,937) | | | (8,686) |
Cash Flows from Financing Activities: | | | | | ||
Other liabilities | | | 1,840,352 | | | 19,720 |
Net borrowings on line of credit | | | 2,615,000 | | | 1,985,000 |
Borrowings on long-term debt | | | 1,600,000 | | | — |
Proceeds from shares issued pursuant to private placement, net | | | 4,668,000 | | | 1,836,450 |
Net cash provided by financing activities | | | 10,723,352 | | | 3,841,170 |
Net Increase (Decrease) in Cash | | | 3,789,123 | | | (134,774) |
Cash, Beginning of Year | | | 157,138 | | | 291,912 |
Cash, End of Year | | | $3,946,261 | | | $157,138 |
Supplemental Cash Flow Disclosures: | | | | | ||
Interest paid | | | $868,184 | | | $42,109 |
Non-Cash Financing Activities: | | | | | ||
Conversion of debt for equity | | | $0 | | | $4,333,200 |
• | The Company’s financial position for the year ended December 31, 2018; |
• | Significant events and transactions the Company has entered into, including and through the date the financial statements were available to be issued; |
• | Sales and profitability forecasts for the Company for the next financial year; and |
• | The continued support of the Company’s members and lenders. |
• | The refinancing of the line of credit with the same bank under similar terms. |
• | To continue to monitor the Company’s ongoing working capital requirements and minimum expenditure commitments; |
• | Continue their focus on maintaining an appropriate level of corporate overhead in line with the Company’s available cash resources; and |
• | The Company currently has an offer to sell its interest to Sport Endurance, Inc. (“SENZ”) in return for stock in the combined entity. |
Furniture and Fixtures | | | 5 to 7 years |
Equipment | | | 7 years |
• | Identify a customer along with a corresponding contract; |
• | Identify the performance obligation(s) in the contract to transfer goods to a customer; |
• | Determine the transaction price the Company expects to be entitled to in exchange for transferring promised goods to a customer; |
• | Allocate the transaction price to the performance obligation(s) in the contract; |
• | Recognize revenue when or as the Company satisfies the performance obligation(s). |
• | Level 1 – valuation based on quoted prices (unadjusted) observed in active markets for identical assets or liabilities. Cash is measured based on Level 1 inputs. |
• | Level 2 – valuation techniques based on inputs that are quoted prices of similar instruments in active markets; quoted prices for identical or similar instruments in markets that are not active; inputs other than quoted prices used in a valuation model that are observable for that instrument; and inputs that are derived from or corroborated by observable market data by correlation or other means. |
• | Level 3 – valuation techniques with significant unobservable market inputs. |
| | 2018 | | | 2017 | |
Food, treats and supplements | | | $1,301,274 | | | $709,561 |
Other products and accessories | | | 191,292 | | | 283,132 |
Inventory packaging and supplies | | | 132,681 | | | 164,137 |
| | 1,625,247 | | | 1,156,830 | |
Inventory reserve | | | (68,301) | | | — |
| | $1,556,946 | | | $1,156,830 |
| | 2018 | | | 2017 | |
Warehouse equipment | | | 49,431 | | | 49,431 |
Computer equipment | | | 13,913 | | | 13,913 |
Furniture and fixtures | | | 45,944 | | | 14,556 |
| | 109,288 | | | 77,900 | |
Accumulated depreciation | | | (37,993) | | | (23,419) |
| | $71,295 | | | $54,481 |
| | Advance #1 | | | Advance #2 | | | Advance #3 | | | Total | |
Opening balance - January 1, 2018 | | | | | | | | | ||||
Initial cash advance | | | $— | | | $— | | | $— | | | $— |
Advance of outstanding amounts | | | 398,909 | | | 965,308 | | | 1,050,000 | | | 2,414,217 |
Total initial advances | | | — | | | — | | | 824,486 | | | 824,486 |
Payments | | | (429,432) | | | (1,080,180) | | | (101,727) | | | (1,611,339) |
Advance fixed fee | | | 30,523 | | | 114,872 | | | 126,000 | | | 271,395 |
Closing balance - December 31, 2018 | | | $— | | | $— | | | $1,898,759 | | | $1,898,759 |
• | The Company issued 148,627 shares of the Company’s common units to employees and consultants of the Company as compensation under the Equity Incentive Plan. The value of the units amounted to $430,811 and has been recorded as a component of selling, general and administrative expenses for the year ended December 31, 2017. |
• | The Company issued an aggregate of 4,796,457 shares of the Company’s common units at a purchase price of $1.29 per share. The proceeds were approximately $6,170,000. |
• | The Company issued 391,997 shares of the Company’s common units to an employee and a service provider of the Company as compensation. The value of the units amounted to $916,293 and has been recorded as a component of selling, general and administrative expenses for the year ended December 31, 2017. |
• | The Company issued an aggregate of 2,162,536 shares of the Company’s Series A Preferred Units at a purchase price of $2.29 per unit. The proceeds were approximately $4,668,000, net of $532,000 of share issuance costs. |
Year Ending December 31, | | | |
2019 | | | $257,296 |
2020 | | | 295,740 |
2021 | | | 295,740 |
2022 | | | 123,075 |
2023 | | | — |
| | $971,850 |
• | 6% of any deal completed with a person or entity that was referred by the third parties up to $10,000,000. |
• | 3% of $10,000,001 – $20,000,000. |
• | 1.5% above $20,000,001 |
• | Anthony Santarsiero – 397,862 units |
• | Michelle Ruble, supply chain and inventory control management (see Note 10) – 137,194 units |
• | Will Mullis – 137,194 units |
| | Note | | | ||
Assets | | | | | ||
Cash and cash equivalents | | | | | $1,123,968 | |
Prepaid expenses and deposits | | | 3 | | | 540,686 |
Total current assets | | | | | 1,664,654 | |
Intangible assets | | | | | 9,270 | |
Total assets | | | | | $1,673,924 | |
Liabilities | | | | | ||
Accrued liabilities | | | 6 | | | $115,946 |
Warrants | | | 4 | | | 1,125,861 |
Total liabilities | | | | | 1,241,807 | |
Shareholders’ equity | | | | | ||
Capital Stock | | | 4 | | | 2,889 |
Preferred shares, 10,000,000 authorized, nil issued and outstanding; | | | | | ||
Common stock, 75,000,000 authorized, par value $0.0001, 46,687,200 issued and outstanding | | | | | ||
Additional paid in capital | | | 4 | | | 3,594,915 |
Shares to be issued | | | 5 | | | 9,546 |
Contributed surplus | | | 5 | | | 94,172 |
Deficit | | | | | (3,269,405) | |
Total shareholders’ equity | | | | | 432,117 | |
Total liabilities and shareholders’ equity | | | | | $1,673,924 |
| | Note | | | 2018 | |
For the period ended December 31, | | | | | ||
Expenses | | | | | ||
Finance placement fees | | | 4 | | | $12,526 |
Salary and benefits | | | | | 153,241 | |
Selling, general and administrative | | | | | 277,028 | |
Loss on advanced royalties | | | 7 | | | 500,000 |
Stock based compensation | | | 5 | | | 1,390,718 |
Fair value adjustment on warrants | | | 4 | | | 935,892 |
| | | | 3,269,405 | ||
Net loss and comprehensive loss | | | | | $3,269,405 | |
Weighted average number of shares outstanding | | | | | 32,597,423 | |
Loss per share basic and diluted | | | | | $0.10 |
| | Note | | | Equity Interest | | | Shares to be issued | | | Contributed Surplus | | | Deficit | | | Total Equity | |||||||
| | Number | | | Amount | | | APIC | | |||||||||||||||
Balance as at March 29, 2018 | | | | | — | | | $— | | | $— | | | $— | | | — | | | — | | | — | |
Shares issued to founders | | | 4 | | | 17,800,000 | | | — | | | — | | | — | | | — | | | — | | | — |
Shares issued pursuant to private placement | | | 4 | | | 10,600,000 | | | 1,060 | | | 316,940 | | | — | | | — | | | — | | | 318,000 |
Shares issued pursuant to units offering | | | 4 | | | 12,287,200 | | | 1,229 | | | 1,991,575 | | | — | | | — | | | — | | | 1,992,804 |
Shares issued pursuant to services provided | | | 5 | | | 6,000,000 | | | 600 | | | 1,286,400 | | | 9,546 | | | — | | | — | | | 1,296,546 |
Share-Based payments | | | | | — | | | — | | | — | | | — | | | 94,172 | | | — | | | 94,172 | |
Net loss for the period | | | | | — | | | — | | | — | | | — | | | — | | | (3,269,405) | | | (3,269,405) | |
Balance as at December 31, 2018 | | | | | 46,687,200 | | | 2,889 | | | 3,594,915 | | | 9,546 | | | 94,172 | | | (3,269,405) | | | 432,117 |
| | Note | | | ||
Cash flows from (used in) operating activities | | | | | ||
Net loss and comprehensive loss | | | | | $(3,269,405) | |
Adjustments for non-cash items and others | | | | | ||
Stock based compensation | | | 5 | | | 1,390,718 |
Change in FV of Warrants | | | 4 | | | 935,892 |
| | | | (942,795) | ||
Adjustments for net changes in non-cash operating assets and liabilities | | | | | ||
Prepaid expenses and deposits | | | 3 | | | (540,686) |
Accrued liabilities | | | | | 115,946 | |
Net cash used in operating activities | | | | | (1,367,535) | |
Cash flows from investing activities | | | | | ||
Purchase of intangible assets | | | | | (9,270) | |
Net cash used in investing activities | | | | | (9,270) | |
Cash flows from financing activities | | | | | ||
Shares/warrants issued pursuant to units offering, net of transaction costs | | | | | 2,182,773 | |
Shares issued pursuant to private placement | | | | | 318,000 | |
Net cash from financing activities | | | | | 2,500,773 | |
Net change in cash during the period | | | | | 1,123,968 | |
Cash and cash equivalents at beginning of period | | | | | — | |
Cash, end of period | | | | | $1,123,968 |
• | Level 1 – valuation based on quoted prices (unadjusted) observed in active markets for identical assets or liabilities. |
• | Level 2 – valuation techniques based on inputs that are quoted prices of similar instruments in active markets; quoted prices for identical or similar instruments in markets that are not active; inputs other than quoted prices used in a valuation model that are observable for that instrument; and inputs that are derived from or corroborated by observable market data by correlation or other means. |
• | Level 3 – valuation techniques with significant unobservable market inputs. |
| | 2018 | |
Other deposits | | | $34,436 |
Inventory deposit | | | 506,250 |
| | $540,686 |
| | Number of Common Shares | | | Amount, $ | | | APIC, $ | |
Opening balance - March 29, 2018 | | | — | | | — | | | — |
Shares issued during the period | | | 28,400,000 | | | 1,060 | | | 316,940 |
Shares issued pursuant to services | | | 6,000,000 | | | 600 | | | 1,286,400 |
Units private placement on October 5, 2018 | | | 12,287,200 | | | 1,229 | | | 1,991,575 |
Balance- December 31, 2018 | | | 46,687,200 | | | 2,889 | | | 3,594,915 |
Share price | | | $0.178 - $0.45 |
Stock price volatility | | | 107% - 108% |
Expected life of the warrants | | | 1.25 - 1.5 years |
Risk free rate | | | 1.86% - 2.32% |
Grant date | | | Warrants | | | Exercise Price ($) | | | Expiry |
October 5, 2018 | | | 6,143,600 | | | 0.57 | | | April 4, 2020 |
| | Date of grant | | | Vesting period (years) | | | Number | | | Exercise price ($) | | | Share- based payment expense ($) | | | Share price ($) | | | Risk- free rate | | | Volatility | | | Dividend yield | | | Expiry (years) | |
Option grant | | | 10/05/18 | | | 1 | | | 1,000,000 | | | 1.00 | | | 35,141 | | | 0.178 | | | 2.32 | | | 108% | | | Nil | | | 10 |
Option grant | | | 10/05/18 | | | 2 | | | 700,000 | | | 1.00 | | | 12,299 | | | 0.178 | | | 2.32 | | | 108% | | | Nil | | | 10 |
Option grant | | | 10/29/18 | | | 1 | | | 600,000 | | | 0.45 | | | 16,197 | | | 0.178 | | | 2.32 | | | 108% | | | Nil | | | 10 |
Option grant | | | 11/21/18 | | | 1 | | | 600,000 | | | 1.00 | | | 26,008 | | | 0.45 | | | 1.86 | | | 107% | | | Nil | | | 10 |
Option grant | | | 12/21/18 | | | 1 | | | 400,000 | | | 0.45 | | | 4,527 | | | 0.45 | | | 1.86 | | | 107% | | | Nil | | | 10 |
Total options grant | | | | | | | 3,300,000 | | | | | 94,172 | | | | | | | | | | |
Net Loss before recovery of income taxes | | | $(3,269,405) |
Expected income tax (recovery) | | | $(914,897) |
Other non-deductible expenses | | | 4,716 |
Fair value adjustment on warrants | | | 261,896 |
Change in tax benefits not recognized | | | 648,285 |
Income tax (recovery) expense | | | $— |
The Company’s income tax (recovery) is allocated as follows: | | | |
Current tax (recovery) expense | | | $— |
Deferred tax (recovery) expense | | | — |
| | $— |
Stock Based Compensation | | | $1,390,718 |
Capitalized start-up cost | | | 925,943 |
| | Note | | | Unaudited As of March 31, 2019 | | | Audited As of December 31, 2018 | |
Assets | | | | | | | |||
Cash and cash equivalents | | | | | $1,488,794 | | | $1,123,968 | |
Inventories | | | 3 | | | 351,402 | | | — |
Prepaid expenses and deposits | | | 4 | | | 471,709 | | | 540,686 |
Total current assets | | | | | 2,311,905 | | | 1,664,654 | |
Intangible assets | | | | | 8,575 | | | 9,270 | |
Total assets | | | | | $2,320,480 | | | $1,673,924 | |
| | | | | | ||||
Liabilities | | | | | | | |||
Accounts Payable | | | | | $105,287 | | | $— | |
Accrued liabilities | | | | | 33,707 | | | 115,946 | |
Other Liabilities | | | | | 19,298 | | | — | |
Warrants | | | 5 | | | 927,926 | | | 1,125,861 |
Total liabilities | | | | | 1,086,218 | | | 1,241,807 | |
| | | | | | ||||
Shareholders’ equity | | | | | | | |||
Capital Stock | | | 5 | | | 4,172 | | | 2,889 |
Preferred shares, 10,000,000 authorized, nil issued and outstanding as at March 31, 2019 and December 31, 2018; | | | | | | | |||
Common stock, 75,000,000 authorized, par value $0.0001, 47,724,440 and 46,687,200 issued and outstanding as at March 31, 2019 and December 31,2018 accordingly | | | | | | | |||
Additional paid in capital | | | 5 | | | 9,784,220 | | | 3,594,915 |
Shares to be issued | | | 6 | | | 19,531 | | | 9,546 |
Contributed surplus | | | | | 267,552 | | | 94,172 | |
Accumulated Deficit | | | | | (8,841,213) | | | (3,269,405) | |
Total shareholders’ equity | | | | | 1,234,262 | | | 432,117 | |
Total liabilities and shareholders’ equity | | | | | $2,320,480 | | | $1,673,924 |
| | Note | | | ||
Net Sales | | | | | $17,547 | |
Cost of Goods Sold | | | | | 17,763 | |
Gross Loss | | | | | (216) | |
Selling, general and administrative | | | | | 5,159,654 | |
Other Income (Expense) | | | | | ||
Fair Value Adjustments | | | 5 | | | (144,782) |
Share Based Compensation | | | 6 | | | 183,365 |
Net Loss and Comprehensive Loss | | | | | $(5,198,453) | |
Weighted average number of shares outstanding | | | | | 48,215,560 | |
Loss per share basic and diluted | | | | | (0.11) |
| | Note | | | Equity Interest | | | Shares to be issued | | | Contributed Surplus | | | Deficit | | | Total Equity | |||||||
| | Number | | | Amount | | | APIC | | |||||||||||||||
Balance as at March 29, 2018 | | | | | | | | | | | | | | | | | ||||||||
Shares issued to founders | | | | | 17,800,000 | | | $— | | | $— | | | — | | | $— | | | $— | | | $— | |
Shares issued pursuant to private placement | | | | | 10,600,000 | | | 1,060 | | | 316,940 | | | | | | | | | 318,000 | ||||
Shares issued pursuant to units offering | | | | | 12,287,200 | | | 1,229 | | | 1,991,575 | | | | | | | | | 1,992,804 | ||||
Shares issued pursuant to services provided | | | | | 6,000,000 | | | 600 | | | 1,286,400 | | | 9,546 | | | | | | | 1,296,546 | |||
Share-Based payments | | | | | — | | | — | | | — | | | — | | | 94,172 | | | — | | | 94,172 | |
Net loss for the period | | | | | — | | | — | | | — | | | — | | | — | | | (3,269,405) | | | (3,269,405) | |
Balance as at December 31, 2018 (Audited) | | | | | 46,687,200 | | | 2,889 | | | 3,594,915 | | | 9,546 | | | 94,172 | | | (3,269,405) | | | 432,117 | |
| | | | | | | | | | | | | | | | |||||||||
Shares issued pursuant to investment | | | 5 | | | 10,000,000 | | | 1,000 | | | 4,499,000 | | | — | | | — | | | — | | | 4,500,000 |
Share Buy-Back | | | 5 | | | (13,407,200) | | | (141) | | | (198,351) | | | — | | | — | | | (373,355) | | | (571,847) |
Shares issued pursuant to private placement, net of transaction cost | | | 5 | | | 4,444,440 | | | 424 | | | 1,888,656 | | | — | | | — | | | — | | | 1,889,080 |
Shares issued pursuant to services provided | | | 6 | | | — | | | — | | | | | 9,985 | | | — | | | — | | | 9,985 | |
Share-Based payments | | | 6 | | | — | | | — | | | — | | | — | | | 173,380 | | | — | | | 173,380 |
Net loss for the period | | | | | — | | | — | | | — | | | — | | | — | | | (5,198,453) | | | (5,198,453) | |
Balance as at March 31, 2019 | | | | | 47,724,440 | | | $4,172 | | | $9,784,220 | | | 19,531 | | | $267,552 | | | $(8,841,213) | | | $1,234,262 |
| | Note | | | ||
Cash flows from (used in) operating activities | | | | | ||
Net loss and comprehensive loss | | | | | $(5,198,453) | |
Adjustments for non-cash items and others | | | | | ||
Depreciation and amortization | | | | | 696 | |
Stock based compensation | | | 6 | | | 183,365 |
Change in FV of Warrants | | | 5 | | | (144,782) |
Adjustments for net changes in non-cash operating assets and liabilities | | | | | ||
Inventory | | | 3 | | | (351,402) |
Prepaid expenses and deposits | | | 4 | | | 68,977 |
Other Liabilities | | | | | 19,298 | |
Accrued liabilities | | | | | (82,239) | |
Accounts Payable | | | | | 105,286 | |
Net cash used in operating activities | | | | | (5,399,254) | |
| | | | |||
Cash flows from financing activities | | | | | ||
Shares issued pursuant to investments | | | 5 | | | 4,500,000 |
Shares issued pursuant to private placement, net of transaction cost | | | 5 | | | 1,889,080 |
Share buyback | | | 5 | | | (625,000) |
Net cash from financing activities | | | | | 5,764,080 | |
Net change in cash during the period | | | | | 364,826 | |
| | | | |||
Cash and cash equivalents at beginning of period | | | | | 1,123,968 | |
Cash, end of period | | | | | $1,488,794 |
• | Identify a customer along with a corresponding contract; |
• | Identify the performance obligation(s) in the contract to transfer goods to a customer; |
• | Determine the transaction price the Company expects to be entitled to in exchange for transferring promised goods to a customer; |
• | Allocate the transaction price to the performance obligation(s) in the contract; |
• | Recognize revenue when or as the Company satisfies the performance obligation(s). |
| | March 31, 2019 | | | December 31, 2018 | |
Treats & Supplements | | | $351,402 | | | $— |
| | March 31, 2019 | | | December 31, 2018 | |
Other deposits | | | $101,755 | | | $34,436 |
Inventory deposit | | | 369,954 | | | 506,250 |
| | $471,709 | | | $540,686 |
| | Number of Common Shares | | | Amount, $ | | | APIC, $ | |
Opening balance- March 29, 2018 | | | — | | | — | | | — |
Shares issued during the period | | | 28,400,000 | | | 1,060 | | | 316,940 |
Shares issued pursuant to services | | | 6,000,000 | | | 600 | | | 1,286,400 |
Units private placement on October 5, 2018 | | | 12,287,200 | | | 1,229 | | | 1,991,575 |
Balance- December 31, 2018 | | | 46,687,200 | | | 2,889 | | | 3,594,915 |
GBX Acquisition | | | 10,000,000 | | | 1,000 | | | 4,499,000 |
Share Buy-Back | | | (13,407,200) | | | (141) | | | (198,351) |
Shares issued during the period | | | 4,444,440 | | | 424 | | | 1,888,656 |
Balance – March 31, 2019 | | | 47,724,440 | | | 4,172 | | | 9,784,220 |
Share price | | | $0.45 |
Stock price volatility | | | 107% |
Remaining life of the warrants | | | 1.01- 1.19 years |
Risk free rate | | | 2.41% |
Grant date | | | Warrants | | | Exercise Price ($) | | | Expiry |
October 5, 2018 | | | 5,840,000 | | | 0.60 | | | April 4, 2020 |
| | Date of grant | | | Vesting period (years) | | | Number | | | Exercise price ($) | | | Share- based payment expense ($) | | | Share price ($) | | | Risk- free rate | | | Volatility | | | Dividend yield | | | Expiry (years) | |
Option grant | | | 10/05/18 | | | 1 | | | 1,000,000 | | | 1.00 | | | 35,141 | | | 0.178 | | | 2.32 | | | 108% | | | Nil | | | 10 |
Option grant | | | 10/05/18 | | | 2 | | | 700,000 | | | 1.00 | | | 12,299 | | | 0.178 | | | 2.32 | | | 108% | | | Nil | | | 10 |
Option grant | | | 10/29/18 | | | 1 | | | 600,000 | | | 0.45 | | | 16,197 | | | 0.178 | | | 2.32 | | | 108% | | | Nil | | | 10 |
Option grant | | | 11/21/18 | | | 1 | | | 600,000 | | | 1.00 | | | 26,008 | | | 0.45 | | | 1.86 | | | 107% | | | Nil | | | 10 |
Option grant | | | 12/21/18 | | | 1 | | | 400,000 | | | 0.45 | | | 4,527 | | | 0.45 | | | 1.86 | | | 107% | | | Nil | | | 10 |
| | 2019 | | | 2018 | |
ASSETS | | | | | ||
CURRENT ASSETS | | | | | ||
Cash | | | $2,364,436 | | | $1,226,489 |
Accounts receivable, net of allowances of approximately $100,000 and $141,000 as of June 30, 2019 and 2018, respectively | | | 4,152,779 | | | 4,440,387 |
Inventories | | | 3,194,880 | | | 7,065,994 |
Prepaids and other current assets | | | 349,491 | | | 487,791 |
Total current assets | | | 10,061,586 | | | 13,220,661 |
PROPERTY AND EQUIPMENT, NET OF ACCUMULATED DEPRECIATION | | | 372,962 | | | 650,660 |
OTHER ASSETS | | | | | ||
Goodwill | | | 4,730,655 | | | 4,730,655 |
Other | | | 14,650 | | | 13,200 |
Total other assets | | | 4,745,305 | | | 4,743,855 |
| | $15,179,853 | | | $18,615,176 | |
LIABILITIES AND STOCKHOLDERS' EQUITY | | | | | ||
CURRENT LIABILITIES | | | | | ||
Accounts payable | | | $2,529,480 | | | $3,757,667 |
Accrued expenses | | | 417,199 | | | 618,611 |
Accrued payroll liabilities | | | 520,125 | | | 196,025 |
Total current liabilities | | | 3,466,804 | | | 4,572,303 |
LONG-TERM LIABILITIES | | | | | ||
Due to related party | | | 60,391 | | | 146,898 |
Loan payable, net of issuance costs | | | 3,829,521 | | | 5,247,316 |
Total long-term liabilities | | | 3,889,912 | | | 5,394,214 |
| | | | |||
STOCKHOLDERS' EQUITY | | | | | ||
Preferred Stock; no par value; 110 shares authorized: | | | | | ||
Series A-1; 36.67 shares issued and outstanding at June 30, 2019 | | | — | | | — |
Series A; 73.33 shares issued and outstanding at June 30, 2019 and 2018 | | | — | | | — |
Common Stock; no par value; 10,000 shares authorized; 890 and 100 shares issued and outstanding at June 30, 2019 and 2018, respectively | | | — | | | — |
Additional paid-in capital - Series A-1 Preferred Stock, net of issuance costs | | | 2,403,125 | | | — |
Additional paid-in capital - Series A Preferred Stock | | | 5,000,000 | | | 5,000,000 |
Additional paid-in capital - Common Stock | | | 57,141,157 | | | 57,141,157 |
Accumulated deficit | | | (56,721,145) | | | (53,492,498) |
Total stockholders' equity | | | 7,823,137 | | | 8,648,659 |
| | $15,179,853 | | | $18,615,176 |
| | 2019 | | | 2018 | |
SALES | | | $31,106,144 | | | $38,359,679 |
COST OF SALES | | | 20,532,995 | | | 24,322,252 |
GROSS PROFIT | | | 10,573,149 | | | 14,037,427 |
SELLING, GENERAL AND ADMINISTRATIVE EXPENSES | | | 13,378,974 | | | 20,297,838 |
LOSS ON DISPOSAL OF EQUIPMENT | | | 73,975 | | | 25,929 |
LOSS FROM OPERATIONS | | | (2,879,800) | | | (6,286,341) |
OTHER (EXPENSE) INCOME | | | | | ||
Interest expense, related party | | | — | | | (2,106,059) |
Interest expense, other | | | (348,997) | | | (278,406) |
Interest income | | | 150 | | | 1,167 |
Total other expense | | | (348,847) | | | (2,383,298) |
NET LOSS | | | $(3,228,647) | | | $(8,669,639) |
| | | | | | | | | | | | | | Additional Paid-In Capital | | | |||||||||||||||||
| | Common Stock | | | Series A-1 Preferred Stock | | | Series A Preferred Stock | | | Series A-1 | | | Series A | | | | | | | |||||||||||||
| | Shares | | | Amount | | | Shares | | | Amount | | | Shares | | | Amount | | | Preferred Stock | | | Preferred Stock | | | Common Stock | | | Accumulated Deficit | | | Total | |
BALANCE, JUNE 30, 2017 | | | 100 | | | $— | | | — | | | $— | | | — | | | $— | | | $— | | | $— | | | $13,511,905 | | | $(44,822,859) | | | $(31,310,954) |
Issuance of preferred stock | | | | | | | | | | | 73.33 | | | | | | | 5,000,000 | | | | | | | 5,000,000 | ||||||||
Conversion of debt to common stock | | | 790 | | | | | | | | | | | | | | | | | 43,629,252 | | | | | 43,629,252 | ||||||||
Net loss | | | | | | | | | | | | | | | | | | | | | (8,669,639) | | | (8,669,639) | |||||||||
BALANCE, JUNE 30, 2018 | | | 890 | | | — | | | — | | | — | | | 73.33 | | | — | | | — | | | 5,000,000 | | | 57,141,157 | | | (53,492,498) | | | 8,648,659 |
Issuance of preferred stock, net of stock issuance costs | | | | | | | 36.67 | | | | | | | | | 2,403,125 | | | | | | | | | 2,403,125 | ||||||||
Net loss | | | | | | | | | | | | | | | | | | | | | (3,228,647) | | | (3,228,647) | |||||||||
BALANCE, JUNE 30, 2019 | | | 890 | | | $ — | | | 36.67 | | | $ — | | | 73.33 | | | $ — | | | $2,403,125 | | | $5,000,000 | | | $57,141,157 | | | $(56,721,145) | | | $7,823,137 |
CASH FLOWS FROM OPERATING ACTIVITIES | | | 2019 | | | 2018 |
Net loss | | | $(3,228,647) | | | $(8,669,639) |
Adjustments to reconcile net loss to net cash provided by (used in) operating activities: | | | | | ||
Depreciation and amortization | | | 391,557 | | | 250,351 |
Loss on disposal of equipment | | | 73,975 | | | 25,929 |
(Increase) decrease in: | | | | | ||
Accounts receivable | | | 287,608 | | | (2,278,355) |
Inventories | | | 3,871,114 | | | (4,995,647) |
Prepaids and other assets | | | 136,848 | | | (60,070) |
Increase (decrease) in: | | | | | ||
Accounts payable | | | (1,228,365) | | | 1,044,126 |
Accrued expenses | | | 122,688 | | | 1,319,214 |
Total adjustments | | | 3,655,425 | | | (4,694,452) |
Net cash provided by (used in) operating activities | | | 426,778 | | | (13,364,091) |
| | | | |||
CASH FLOWS FROM INVESTING ACTIVITIES | | | | | ||
Purchases of property and equipment | | | (147,654) | | | (421,886) |
Net cash used in investing activities | | | (147,654) | | | (421,886) |
| | | | |||
CASH FLOWS FROM FINANCING ACTIVITIES | | | | | ||
Due to related party | | | (86,507) | | | — |
Proceeds from loan | | | 9,178,065 | | | 7,863,165 |
Loan payments | | | (10,635,860) | | | (3,503,349) |
Stock issuance costs | | | (96,875) | | | (112,500) |
Proceeds from issuance of Series A-1 Preferred Stock | | | 2,500,000 | | | 5,000,000 |
Net cash provided by financing activities | | | 858,823 | | | 9,247,316 |
NET INCREASE (DECREASE) IN CASH | | | 1,137,947 | | | (4,538,661) |
CASH AT BEGINNING OF YEAR | | | 1,226,489 | | | 5,765,150 |
CASH AT END OF YEAR | | | $2,364,436 | | | $1,226,489 |
| | 2019 | | | 2018 | |
Finished goods | | | $3,501,829 | | | $6,689,275 |
Raw materials | | | 285,574 | | | 825,220 |
| | 3,787,403 | | | 7,514,495 | |
Less inventory reserve | | | (592,523) | | | (448,501) |
| | $3,194,880 | | | $7,065,994 |
| | 2019 | | | 2018 | |
Furniture and fixtures | | | $94,771 | | | $94,771 |
Computer equipment | | | 80,666 | | | 78,898 |
Computer software | | | 430,563 | | | 430,563 |
Equipment | | | 380,650 | | | 483,980 |
Assets not in service: | | | | | ||
Computer software | | | — | | | 80,123 |
Equipment | | | — | | | 1,768 |
| | 986,650 | | | 1,170,102 | |
Less accumulated depreciation | | | (613,688) | | | (519,443) |
| | $372,962 | | | $650,660 |
Year Ending June 30, | | | |
2020 | | | $62,916 |
2021 | | | $55,882 |
2022 | | | $55,882 |
2023 | | | $32,958 |
| | 2019 | | | 2018 | |
Deferred | | | $(799,800) | | | $3,656,900 |
Change in valuation allowance | | | 799,800 | | | (3,656,900) |
Total provision for income taxes | | | $— | | | $— |
| | 2019 | | | 2018 | |
Deferred tax assets (liabilities): | | | | | ||
Net operating loss carryforward | | | $14,513,986 | | | $13,673,348 |
Goodwill | | | (1,003,396) | | | (925,749) |
Property and equipment | | | (73,366) | | | (100,655) |
Charitable contributions | | | 64,793 | | | 114,854 |
Other | | | 245,419 | | | 185,879 |
| | 13,747,437 | | | 12,947,677 | |
Less valuation allowance | | | (13,747,437) | | | (12,947,677) |
Total provision for income taxes | | | $— | | | $— |
| | As of September 30, 2019 (Unaudited) | | | As of June 30, 2019 | |
CURRENT ASSETS | | | | | ||
Cash | | | $1,611,147 | | | $2,364,436 |
Accounts receivable, net of allowances of approximately $100,000 and $100,000 as of September 30, 2019 and June 30, 2019, respectively | | | 4,640,257 | | | 4,152,779 |
Inventories | | | 3,433,099 | | | 3,194,880 |
Prepaids and other current assets | | | 461,008 | | | 349,491 |
Total current assets | | | 10,145,511 | | | 10,061,586 |
Property and equipment, net of accumulated depreciation | | | 314,071 | | | 372,962 |
Goodwill | | | 4,730,655 | | | 4,730,655 |
Other | | | 14,650 | | | 14,650 |
Total assets | | | $15,204,887 | | | $15,179,853 |
CURRENT LIABILITIES | | | | | ||
Accounts payable | | | $1,900,140 | | | $2,529,480 |
Accrued expenses | | | 691,710 | | | 417,199 |
Accrued payroll liabilities | | | 197,247 | | | 520,125 |
Total current liabilities | | | 2,789,097 | | | 3,466,804 |
LONG-TERM LIABILITIES | | | | | ||
Due to related party | | | 60,391 | | | 60,391 |
Loan payable, net of issuance costs | | | 4,043,255 | | | 3,829,521 |
Total liabilities | | | 6,892,743 | | | 7,356,716 |
STOCKHOLDERS' EQUITY | | | | | ||
Preferred Stock; no par value; 110 shares authorized: | | | | | ||
Series A-1; 36.67 shares issued and outstanding | | | — | | | — |
Series A; 73.33 shares issued and outstanding Common stock; no par value; 10,000 shares authorized; 890 issued and outstanding | | | — | | | — |
Additional paid-in capital - Series A-1 Preferred Stock, net of issuance costs | | | 2,403,125 | | | 2,403,125 |
Additional paid-in capital - Series A Preferred Stock | | | 5,000,000 | | | 5,000,000 |
Additional paid-in capital - Common Stock | | | 57,141,157 | | | 57,141,157 |
Accumulated deficit | | | (56,232,138) | | | (56,721,145) |
Total stockholders' equity | | | 8,312,144 | | | 7,823,137 |
Total liabilities and stockholders' equity | | | $15,204,887 | | | $15,179,853 |
| | For the three months ended September 30, | ||||
| | 2019 | | | 2018 | |
SALES | | | $8,442,822 | | | $7,607,605 |
COST OF SALES | | | 5,128,392 | | | 4,686,922 |
GROSS PROFIT | | | 3,314,430 | | | 2,920,683 |
SELLING, GENERAL AND ADMINISTRATIVE EXPENSES | | | 2,751,162 | | | 3,594,401 |
LOSS ON DISPOSAL OF EQUIPMENT | | | — | | | 10,290 |
INCOME (LOSS) FROM OPERATIONS | | | 563,268 | | | (684,008) |
OTHER (EXPENSE) INCOME | | | | | ||
Interest expense, other | | | (74,299) | | | (101,554) |
Interest income | | | 38 | | | 38 |
Total other expense | | | (74,261) | | | (101,516) |
NET INCOME (LOSS) | | | $489,007 | | | $(785,524) |
| | | | | | | | | | | | | | Additional Paid-In Capital | | | | | |||||||||||||||
| | Common Stock | | | Series A-1 Preferred Stock | | | Series A Preferred Stock | | | Series A-1 Preferred Stock | | | Series A Preferred Stock | | | Common Stock | | | Accumulated Deficit | | | Total | ||||||||||
| | Shares | | | Amount | | | Shares | | | Amount | | | Shares | | | Amount | | |||||||||||||||
Balance, June 30, 2017 | | | 100 | | | $— | | | — | | | $— | | | — | | | $— | | | $— | | | $— | | | $13,511,905 | | | $(44,822,859) | | | $(31,310,954) |
Issuance of preferred stock | | | — | | | — | | | — | | | — | | | 73.33 | | | — | | | — | | | 5,000,000 | | | — | | | — | | | 5,000,000 |
Conversion of debt to common stock | | | 790 | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | 43,629,252 | | | — | | | 43,629,252 |
Net Loss | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | (8,669,639) | | | (8,669,639) |
Balance, June 30, 2018 | | | 890 | | | — | | | — | | | — | | | 73.33 | | | — | | | — | | | $5,000,000 | | | $57,141,157 | | | $(53,492,498) | | | $8,648,659 |
Net Loss (Unaudited) | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | $(785,524) | | | $(785,524) |
Balance, September 30, 2018 (Unaudited) | | | 890 | | | — | | | — | | | — | | | 73.33 | | | — | | | — | | | $5,000,000 | | | $57,141,157 | | | $(54,278,022) | | | 7,863,135 |
Issuance of preferred stock, | | | | | | | | | | | | | | | | | | | | | | | |||||||||||
net of stock issuance costs | | | — | | | — | | | 36.67 | | | — | | | — | | | — | | | 2,403,125 | | | — | | | — | | | — | | | 2,403,125 |
Net Loss | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | (2,443,123) | | | (2,443,123) |
Balance, June 30, 2019 | | | 890 | | | — | | | 36.67 | | | — | | | 73.33 | | | — | | | $2,403,125 | | | $5,000,000 | | | $57,141,157 | | | $(56,721,145) | | | $7,823,137 |
Net Income (Unaudited) | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | 489,007 | | | 489,007 |
Balance, September 30, 2019 (Unaudited) | | | 890 | | | — | | | 36.67 | | | — | | | 73.33 | | | — | | | $2,403,125 | | | $5,000,000 | | | $57,141,157 | | | $(56,232,138) | | | $8,312,144 |
| | September 30, 2019 | | | September 30, 2018 | |
CASH FLOWS FROM OPERATING ACTIVITIES | | | | | ||
Net Income (loss) | | | $489,007 | | | $(785,524) |
Adjustments to reconcile net loss to net cash (used) provided by operating activities: | | | | | ||
Depreciation & Amortization | | | 61,386 | | | 84,266 |
Loss on disposal of equipment | | | — | | | 10,290 |
(Increase) decrease in: | | | | | ||
Accounts receivable | | | (487,478) | | | (107,096) |
Inventories | | | (238,220) | | | 771,641 |
Prepaids and other assets | | | (101,517) | | | (31,364) |
Increase (decrease) in: | | | | | ||
Accounts payable | | | (629,342) | | | (679,703) |
Accrued expenses | | | (48,366) | | | (146,588) |
Total adjustments | | | (1,443,537) | | | (98,554) |
Net cash provided (used) by operating activities | | | (954,530) | | | (884,078) |
| | | | |||
CASH FLOWS FROM INVESTING ACTIVITIES | | | | | ||
Purchases of property and equipment | | | (2,495) | | | (37,947) |
Net cash used by investing activities | | | (2,495) | | | (37,947) |
| | | | |||
CASH FLOWS FROM FINANCING ACTIVITIES | | | | | ||
Proceeds from loan | | | — | | | 384,958 |
Loan payments | | | 203,736 | | | — |
Net cash provided by financing activities | | | 203,736 | | | 384,958 |
| | | | |||
NET INCREASE (DECREASE) IN CASH | | | (753,289) | | | (537,067) |
CASH AT BEGINNING OF PERIOD | | | 2,364,436 | | | 1,226,489 |
CASH AT END OF PERIOD | | | $1,611,147 | | | $689,422 |
| | (Unaudited) | ||||
| | September 30, 2019 | | | June 30, 2019 | |
Finished goods | | | $3,555,653 | | | $3,501,829 |
Raw materials | | | 434,304 | | | 285,574 |
| | 3,989,957 | | | 3,787,403 | |
Less inventory reserve | | | (556,858) | | | (592,523) |
| | $3,433,099 | | | $3,194,880 |
| | (Unaudited) | ||||
| | September 30, 2019 | | | June 30, 2019 | |
Furniture and fixtures | | | $78,195 | | | $94,771 |
Computer equipment | | | 80,666 | | | 80,666 |
Computer software | | | 430,563 | | | 430,563 |
Equipment | | | 397,226 | | | 380,650 |
Assets not in service: | | | | | ||
Equipment | | | 2,495 | | | — |
| | 989,145 | | | 986,650 | |
Less accumulated depreciation | | | (675,074) | | | (613,688) |
| | $314,071 | | | $372,962 |