Name
|
| |
Age
|
| |
Position
|
|
John Hilburn Davis, IV | | | 49 | | | 首席执行官、董事局主席总裁,董事提名人 | |
Mark T. Lynn | | | 37 | | | Director Nominee | |
Trevor Pettennude | | | 54 | | | Director Nominee | |
Jameeka Green Aaron | | | 41 | | | Director Nominee | |
Huong “Lucy” Doan | | | 53 | | | Director Nominee | |
| |
董事会建议对董事的所有提名人选进行投票。
|
| |
| |
董事会建议投票赞成对公司第六份经修订和重述的公司注册证书的修正案,将普通股的法定股数增加到1,000,000,000股,同时将法定股份总数增加到10,000,000股
|
| |
| |
董事会建议投票批准对数字品牌集团,Inc.的修正案。2020年综合性激励股票计划
|
| |
| |
董事会建议投票赞成为符合纳斯达克上市规则第5635(D)条的目的,批准美国于2021年10月和11月发行的额外普通股相关可转换票据,而不实施该等可转换票据的兑换上限,金额可能相等于或超过紧接该等可转换票据发行前已发行普通股的20%
|
| |
| |
董事会建议根据纳斯达克上市规则第5635(D)条,根据与绿洲资本有限公司的购买协议,投票批准、批准发行超过20%的普通股。
|
| |
| |
董事会建议投票通过公司第六份修订和重述的公司注册证书的修正案,以实现公司已发行普通股的反向股票拆分,交换比例由公司董事会决定,在50股1股到150股1股之间
|
| |
| | |
Six Months Ended June 30,
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
Net revenues
|
| | | $ | 9,449,734 | | | | | $ | 13,765,815 | | |
Cost of net revenues
|
| | | | 4,948,290 | | | | | | 8,410,619 | | |
Gross profit
|
| | | | 4,501,444 | | | | | | 5,355,196 | | |
Operating expenses
|
| | | | 4,170,137 | | | | | | 4,301,578 | | |
Operating income
|
| | | | 331,307 | | | | | | 1,053,618 | | |
Other income (expenses)
|
| | | | (36,867) | | | | | | 652,104 | | |
未计提所得税准备的收入
|
| | | | 294,440 | | | | | | 1,705,722 | | |
Provision for income taxes
|
| | | | (800) | | | | | | (800) | | |
Net income
|
| | | $ | 293,640 | | | | | $ | 1,704,922 | | |
| | |
Six Months Ended June 30,
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
经营活动提供的现金净额: | | | | | | | | | | | | | |
Net income
|
| | | $ | 293,640 | | | | | $ | 1,704,922 | | |
Non-cash adjustments
|
| | | | 27,000 | | | | | | (653,742) | | |
经营性资产和负债变动
|
| | | | (3,916) | | | | | | (59,207) | | |
经营活动提供的现金净额
|
| | | | 316,724 | | | | | | 991,973 | | |
由投资活动提供(用于)的净现金
|
| | | | 18,982 | | | | | | (5,000) | | |
融资活动提供(使用)的现金净额
|
| | | | 272,700 | | | | | | (734,363) | | |
Net change in cash
|
| | | $ | 608,406 | | | | | $ | 252,611 | | |
| | |
Year Ended December 31,
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
Net revenues
|
| | | $ | 22,800,825 | | | | | $ | 19,897,696 | | |
净收入成本
|
| | | | 13,638,553 | | | | | | 8,525,612 | | |
Gross profit
|
| | | | 9,162,271 | | | | | | 11,372,084 | | |
运营费用
|
| | | | 8,657,442 | | | | | | 7,625,335 | | |
营业收入
|
| | | | 504,829 | | | | | | 3,746,749 | | |
其他收入(费用)
|
| | | | 1,249,881 | | | | | | (45,527) | | |
未计提所得税准备的收入
|
| | | | 1,754,710 | | | | | | 3,701,222 | | |
所得税拨备
|
| | | | 800 | | | | | | 800 | | |
Net income
|
| | | $ | 1,753,911 | | | | | $ | 3,700,422 | | |
| | |
Year Ended December 31,
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
经营活动提供的现金净额: | | | | | | | | | | | | | |
Net income
|
| | | $ | 1,753,911 | | | | | $ | 3,700,422 | | |
非现金调整
|
| | | $ | (1,255,981) | | | | | $ | 149,618 | | |
经营性资产和负债变动
|
| | | $ | 421,928 | | | | | $ | (1,880,989) | | |
经营活动提供(用于)的现金净额
|
| | | $ | 919,859 | | | | | $ | 1,969,051 | | |
用于投资活动的现金净额
|
| | | $ | — | | | | | $ | (11,430) | | |
融资活动提供(使用)的现金净额
|
| | | $ | (1,236,063) | | | | | $ | (1,429,829) | | |
现金净变化
|
| | | $ | (316,204) | | | | | $ | 527,792 | | |
| |
董事会建议投票赞成为遵守纳斯达克上市规则第5635(A)条的目的而发行普通股作为我们收购Sunnyside,LLC所有未偿还会员权益的部分代价
|
| |
| |
董事会建议投票批准DBBMCKENNON,LLC的任命
|
| |
| |
董事会建议表决通过休会提案
|
| |
NAME
|
| |
AGE
|
| |
POSITION
|
|
John Hilburn Davis, IV | | |
49
|
| | 首席执行官、董事局主席总裁,董事提名人 | |
Mark T. Lynn | | |
37
|
| | Director Nominee | |
Trevor Pettennude(1) | | |
54
|
| | Director Nominee | |
Jameeka Green Aaron(1) | | |
41
|
| | Director Nominee | |
Huong “Lucy” Doan(1) | | |
53
|
| | Director Nominee | |
NAME
|
| |
AGE
|
| |
POSITION
|
|
John Hilburn Davis IV | | |
49
|
| | 首席执行官 | |
Laura Dowling | | |
42
|
| | 首席运营官 | |
Reid Yeoman | | |
39
|
| | 首席财务官 | |
姓名和主要职务
|
| |
Fiscal
Year |
| |
Salary(1)
|
| |
Bonus
|
| |
Option
Awards |
| |
All Other
Compensation(2) |
| |
Total
|
| |||||||||||||||
约翰·戴维斯、总裁和首席执行官
|
| |
2021
|
| | | $ | 350,000 | | | | | $ | — | | | | | | 3,704,483 | | | | | $ | 233,184 | | | | | $ | 4,287,667 | | |
| | |
2020
|
| | | $ | 222,500 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 222,500 | | |
首席营销官劳拉·道林
|
| |
2021
|
| | | $ | 300,000 | | | | | $ | — | | | | | $ | 691,135 | | | | | $ | — | | | | | $ | 991,135 | | |
| | |
2020
|
| | | $ | 258,231 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 258,231 | | |
首席财务官里德·约曼
|
| |
2021
|
| | | $ | 250,000 | | | | | $ | — | | | | | $ | 176,623 | | | | | $ | — | | | | | $ | 426,623 | | |
| | |
2020
|
| | | $ | 225,000 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 225,000 | | |
Name of Beneficial Owner
|
| |
Number of Shares
Beneficially Owned |
| |
Percentage of
Shares Beneficially Owned |
| ||||||
执行干事和董事 | | | | | | | | | | | | | |
John “Hil” Davis(1)
|
| | | | 1,713,641 | | | | | | 3.5% | | |
Laura Dowling(2)
|
| | | | 334,667 | | | | | | * | | |
Reid Yeoman(3)
|
| | | | 114,000 | | | | | | * | | |
Mark Lynn(4)
|
| | | | 507,386 | | | | | | 1.0% | | |
Trevor Pettennude(5)
|
| | | | 328,625 | | | | | | * | | |
Jameeka Aaron(6)
|
| | | | 15,000 | | | | | | * | | |
Huong “Lucy” Doan(7)
|
| | | | 20,000 | | | | | | * | | |
所有高管、董事和董事提名人员(7人)(8)
|
| | | | 3,033,319 | | | | | | % | | |
额外5%的股东 | | | | | | | | | | | | | |
Drew Jones(9)
|
| | | | 2,192,771 | | | | | | 4.5% | | |
2736 Routh Street
|
| | | | | | | | | | | | |
Dallas, Texas 75201
|
| | | | | | | | | | | | |
Moise Emquies
|
| | | | 1,046,462 | | | | | | 2.1% | | |
Norwest Venture Partners XI,LP
|
| | | | 664,151 | | | | | | 1.4% | | |
Norwest Venture Partners XII,LP
|
| | | | 664,151 | | | | | | 1.4% | | |
| | |
Page
|
| |||
ARTICLE I DEFINITIONS
|
| | | | D-1 | | |
第二件物品购销
|
| | | | D-7 | | |
Section 2.01
Purchase and Sale
|
| | | | D-7 | | |
Section 2.02
Purchase Price
|
| | | | D-7 | | |
Section 2.03
Closing
|
| | | | D-8 | | |
Section 2.04
成交时要完成的交易
|
| | | | D-8 | | |
Section 2.05
结账后周转资金调整
|
| | | | D-9 | | |
Section 2.06
买方股东同意
|
| | | | D-10 | | |
Section 2.07
Withholding Taxes
|
| | | | D-10 | | |
第三条卖方的陈述和保证
|
| | | | D-11 | | |
Section 3.01
会员权益的所有权
|
| | | | D-11 | | |
Section 3.02
投资说明书
|
| | | | D-11 | | |
Section 3.03
Brokers
|
| | | | D-12 | | |
第四条公司的陈述和保证
|
| | | | D-12 | | |
Section 4.01
公司的组织机构、权限和资质
|
| | | | D-12 | | |
Section 4.02
Capitalization
|
| | | | D-12 | | |
Section 4.03
No Subsidiaries
|
| | | | D-13 | | |
Section 4.04
No Conflicts; Consents
|
| | | | D-13 | | |
Section 4.05
Financial Statements
|
| | | | D-13 | | |
Section 4.06
未披露的负债
|
| | | | D-13 | | |
Section 4.07
缺少某些更改、事件和条件
|
| | | | D-13 | | |
Section 4.08
Material Contracts
|
| | | | D-14 | | |
Section 4.09
资产所有权;不动产
|
| | | | D-15 | | |
Section 4.10
[已保留]
|
| | | | D-15 | | |
Section 4.11
知识产权
|
| | | | D-15 | | |
Section 4.12
Inventory
|
| | | | D-15 | | |
Section 4.13
Accounts Receivable
|
| | | | D-15 | | |
Section 4.14
客户和供应商
|
| | | | D-16 | | |
Section 4.15
Insurance
|
| | | | D-16 | | |
Section 4.16
法律诉讼;政府命令
|
| | | | D-16 | | |
Section 4.17
遵守法律;许可
|
| | | | D-16 | | |
Section 4.18
环境问题
|
| | | | D-17 | | |
Section 4.19
员工福利问题
|
| | | | D-17 | | |
Section 4.20
Employment Matters
|
| | | | D-17 | | |
Section 4.21
Taxes
|
| | | | D-18 | | |
Section 4.22
Books and Records
|
| | | | D-18 | | |
Section 4.23
经纪人和其他顾问
|
| | | | D-18 | | |
Section 4.24
Full Disclosure
|
| | | | D-18 | | |
| | |
Page
|
| |||
第五条买方的陈述和保证
|
| | | | D-18 | | |
Section 5.01
买方的组织机构和权限
|
| | | | D-18 | | |
Section 5.02
No Conflicts; Consents
|
| | | | D-19 | | |
Section 5.03
Investment Purpose
|
| | | | D-19 | | |
Section 5.04
Valid Issuance
|
| | | | D-19 | | |
Section 5.05
Brokers
|
| | | | D-19 | | |
Section 5.06
Legal Proceedings
|
| | | | D-19 | | |
ARTICLE VI COVENANTS
|
| | | | D-19 | | |
Section 6.01
结账前的业务行为
|
| | | | D-19 | | |
Section 6.02
Access to Information
|
| | | | D-20 | | |
Section 6.03
不得进行其他招标
|
| | | | D-20 | | |
Section 6.04
Notice of Certain Events
|
| | | | D-21 | | |
Section 6.05
商业上合理的努力
|
| | | | D-21 | | |
Section 6.06
Confidentiality
|
| | | | D-21 | | |
Section 6.07
Public Announcements
|
| | | | D-22 | | |
Section 6.08
Books and Records
|
| | | | D-22 | | |
Section 6.09
Further Assurances
|
| | | | D-22 | | |
Section 6.10
Non-Competition
|
| | | | D-22 | | |
第七条结案的条件
|
| | | | D-23 | | |
Section 7.01
各方义务的条件
|
| | | | D-23 | | |
Section 7.02
买方义务的条件
|
| | | | D-24 | | |
Section 7.03
卖方义务的条件
|
| | | | D-25 | | |
第八条赔偿
|
| | | | D-25 | | |
Section 8.01
Survival Period
|
| | | | D-25 | | |
Section 8.02
卖方赔偿
|
| | | | D-26 | | |
Section 8.03
买方赔偿
|
| | | | D-26 | | |
Section 8.04
赔偿限制
|
| | | | D-26 | | |
Section 8.05
赔偿要求
|
| | | | D-27 | | |
Section 8.06
第三方索赔辩护
|
| | | | D-27 | | |
第九条在关闭前终止
|
| | | | D-28 | | |
Section 9.01
终止协议
|
| | | | D-28 | | |
Section 9.02
终止的效果;存活
|
| | | | D-29 | | |
Section 9.03
反向终止费
|
| | | | D-29 | | |
第十条其他
|
| | | | D-29 | | |
Section 10.01
Expenses
|
| | | | D-29 | | |
Section 10.02
Sellers’ Representative
|
| | | | D-30 | | |
Section 10.03
Headings
|
| | | | D-30 | | |
Section 10.04
Entire Agreement
|
| | | | D-31 | | |
| | |
Page
|
| |||
Section 10.05
Successors and Assigns
|
| | | | D-31 | | |
Section 10.06
Severability
|
| | | | D-31 | | |
Section 10.07
Amendment
|
| | | | D-31 | | |
Section 10.08
Notices
|
| | | | D-31 | | |
Section 10.09
Counterparts
|
| | | | D-31 | | |
Section 10.10
Third-Party Rights
|
| | | | D-32 | | |
Section 10.11
Exhibits and Schedules
|
| | | | D-32 | | |
Section 10.12
Governing Law
|
| | | | D-32 | | |
Section 10.13
Dispute Resolution
|
| | | | D-32 | | |
Section 10.14
WAIVER OF JURY TRIAL
|
| | | | D-32 | | |
Section 10.15
Specific Performance
|
| | | | D-33 | | |
| 致卖方代表: | | |
George Levy
邮箱:Joe@sundryusa.com |
|
| with a copy to: | | |
Morrison & Foerster LLP
425 Market Street San Francisco, California 94105 Facsimile: (415) 276-7514 Email: jliu@mofo.com 注意:Jackie Liu,Esq. |
|
| If to Buyer: | | |
数码品牌集团公司
1400 Lavaca Street Austin, Texas 78701 Email: hil@dstld.la 注意:首席执行官约翰·希尔本·戴维斯四世 |
|
| with a copy to: | | |
马纳特,菲尔普斯和菲利普斯,有限责任公司
695 Town Center Drive, 14th Floor Costa Mesa, CA 92646 Facsimile: (714) 371-2550 邮箱:tpoletti@manatt.com 注意:Thomas J.Poletti,Esq. |
|
|
Unaudited Balance Sheets
|
| | | | E-3 | | |
|
未经审计的经营报表
|
| | | | E-4 | | |
|
未经审计的会员权益报表
|
| | | | E-5 | | |
|
未经审计的现金流量表
|
| | | | E-6 | | |
|
未经审计财务报表附注
|
| | | | E-7 | | |
| | |
June 30,
2022 |
| |
December 31,
2021 |
| ||||||
ASSETS | | | | | | | | | | | | | |
Current assets: | | | | | | | | | | | | | |
Cash
|
| | | $ | 1,025,641 | | | | | $ | 417,235 | | |
扣除备抵后的应收账款
|
| | | | 69,773 | | | | | | 124,342 | | |
Due from factor
|
| | | | 552,367 | | | | | | 590,022 | | |
Inventory
|
| | | | 4,999,496 | | | | | | 4,917,128 | | |
预付费用和其他流动资产
|
| | | | 242,982 | | | | | | 219,902 | | |
流动资产总额
|
| | | | 6,890,259 | | | | | | 6,268,628 | | |
Fixed assets, net
|
| | | | 126,102 | | | | | | 161,954 | | |
Deposits
|
| | | | 9,612 | | | | | | 19,742 | | |
Total assets
|
| | | $ | 7,025,973 | | | | | $ | 6,450,324 | | |
负债和会员权益 | | | | | | | | | | | | | |
Current liabilities: | | | | | | | | | | | | | |
应付账款
|
| | | $ | 1,382,180 | | | | | $ | 1,142,671 | | |
应计负债
|
| | | | 390,774 | | | | | | 773,274 | | |
应付贷款,关联方
|
| | | | 495,000 | | | | | | — | | |
总负债
|
| | | | 2,267,954 | | | | | | 1,915,945 | | |
承付款和或有事项(注7) | | | | | | | | | | | | | |
Members’ equity
|
| | | | 4,758,019 | | | | | | 4,534,379 | | |
会员权益合计
|
| | | | 4,758,019 | | | | | | 4,534,379 | | |
总负债和会员权益
|
| | | $ | 7,025,973 | | | | | $ | 6,450,324 | | |
| | |
Six Months Ended
June 30, |
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
Net revenues
|
| | | $ | 9,449,734 | | | | | $ | 13,765,815 | | |
销货成本
|
| | | | 4,948,290 | | | | | | 8,410,619 | | |
Gross profit
|
| | | | 4,501,444 | | | | | | 5,355,196 | | |
Operating expenses: | | | | | | | | | | | | | |
一般和行政
|
| | | | 1,853,295 | | | | | | 1,551,030 | | |
Distribution
|
| | | | 556,910 | | | | | | 570,665 | | |
销售和营销
|
| | | | 1,759,932 | | | | | | 2,179,883 | | |
总运营费用
|
| | | | 4,170,137 | | | | | | 4,301,578 | | |
营业收入
|
| | | | 331,307 | | | | | | 1,053,618 | | |
Other income (expense), net | | | | | | | | | | | | | |
Other income
|
| | | | — | | | | | | 689,171 | | |
利息支出
|
| | | | (36,867) | | | | | | (37,067) | | |
其他收入(费用)合计,净额
|
| | | | (36,867) | | | | | | 652,104 | | |
所得税拨备
|
| | | | 800 | | | | | | 800 | | |
Net income
|
| | | $ | 293,640 | | | | | $ | 1,704,922 | | |
| | |
Members’
Equity |
| |||
Balances at December 31, 2020
|
| | | $ | 4,630,468 | | |
分发
|
| | | | (1,180,000) | | |
Net income
|
| | | | 1,704,922 | | |
Balances at June 30, 2021
|
| | | $ | 5,155,390 | | |
Balances at December 31, 2021
|
| | | $ | 4,534,379 | | |
分发
|
| | | | (70,000) | | |
Net income
|
| | | | 293,640 | | |
Balances at June 30, 2022
|
| | | $ | 4,758,019 | | |
| | |
Six Months Ended
June 30, |
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
经营活动现金流: | | | | | | | | | | | | | |
Net income
|
| | | $ | 293,640 | | | | | $ | 1,704,922 | | |
将净收益与经营活动提供的现金净额进行调整:
|
| | | | | | | | | | | | |
折旧和摊销
|
| | | | 27,000 | | | | | | 28,800 | | |
Bad debt
|
| | | | — | | | | | | 6,629 | | |
其他收入 - 购买力平价宽恕
|
| | | | — | | | | | | (689,171) | | |
经营性资产和负债的变化:
|
| | | | | | | | | | | | |
应收账款
|
| | | | 54,569 | | | | | | (260,403) | | |
Due from factor
|
| | | | 189,953 | | | | | | 448,791 | | |
Inventory
|
| | | | (82,367) | | | | | | 854,796 | | |
预付费用和其他流动资产
|
| | | | (23,080) | | | | | | 6,673 | | |
应付账款
|
| | | | 239,509 | | | | | | (453,122) | | |
应计负债
|
| | | | (382,500) | | | | | | (655,942) | | |
经营活动提供的现金净额
|
| | | | 316,724 | | | | | | 991,973 | | |
投资活动现金流: | | | | | | | | | | | | | |
购置物业和设备
|
| | | | — | | | | | | (5,000) | | |
出售财产和设备所得收益
|
| | | | 8,852 | | | | | | — | | |
Deposits
|
| | | | 10,130 | | | | | | — | | |
投资活动提供(用于)的现金净额
|
| | | | 18,982 | | | | | | (5,000) | | |
融资活动的现金流: | | | | | | | | | | | | | |
应付贷款收益
|
| | | | — | | | | | | 630,637 | | |
应付贷款收益,关联方
|
| | | | 995,000 | | | | | | — | | |
偿还应付贷款,关联方
|
| | | | (500,000) | | | | | | — | | |
要素预付款(还款),净额
|
| | | | (152,300) | | | | | | (185,000) | | |
分发
|
| | | | (70,000) | | | | | | (1,180,000) | | |
融资活动提供(使用)的现金净额
|
| | | | 272,700 | | | | | | (734,363) | | |
现金和现金等价物净变化
|
| | | | 608,406 | | | | | | 252,611 | | |
期初现金
|
| | | | 417,235 | | | | | | 733,440 | | |
期末现金
|
| | | $ | 1,025,641 | | | | | $ | 986,051 | | |
现金流量信息补充披露: | | | | | | | | | | | | | |
缴纳所得税的现金
|
| | | $ | 800 | | | | | $ | 800 | | |
支付利息的现金
|
| | | $ | 36,867 | | | | | $ | 37,067 | | |
| | |
June 30,
2022 |
| |
December 31,
2021 |
| ||||||
未付应收账款 | | | | | | | | | | | | | |
无追索权
|
| | | $ | 1,696,907 | | | | | $ | 1,886,591 | | |
With recourse
|
| | | | — | | | | | | 11,000 | | |
| | | | | 1,696,907 | | | | | | 1,897,591 | | |
Advances
|
| | | | (1,057,000) | | | | | | (1,209,300) | | |
信用到期客户
|
| | | | (87,540) | | | | | | (98,269) | | |
Due from factor
|
| | | $ | 552,367 | | | | | $ | 590,022 | | |
| | |
June 30,
2022 |
| |
December 31,
2021 |
| ||||||
Raw materials
|
| | | $ | 1,775,982 | | | | | $ | 1,746,722 | | |
正在进行的工作
|
| | | | 1,984,240 | | | | | | 1,951,549 | | |
Finished goods
|
| | | | 1,239,274 | | | | | | 1,218,857 | | |
Inventory
|
| | | $ | 4,999,496 | | | | | $ | 4,917,128 | | |
| | |
June 30,
2022 |
| |
December 31,
2021 |
| ||||||
租赁改善和展厅
|
| | | $ | 198,658 | | | | | $ | 198,658 | | |
家具和设备
|
| | | | 174,006 | | | | | | 183,005 | | |
Automobiles
|
| | | | 34,220 | | | | | | 34,072 | | |
| | | | | 406,883 | | | | | | 415,735 | | |
减去:累计折旧和摊销
|
| | | | (280,781) | | | | | | (253,781) | | |
Fixed assets, net
|
| | | $ | 126,102 | | | | | $ | 161,954 | | |
|
独立审计师报告 - 数据库
|
| | | | F-3 | | |
|
独立审计师报告 - Armanino,有限责任公司
|
| | | | F-5 | | |
|
Balance Sheets
|
| | | | F-6 | | |
|
Statements of Operations
|
| | | | F-7 | | |
|
Statements of Members’ Equity
|
| | | | F-8 | | |
|
Statements of Cash Flows
|
| | | | F-9 | | |
|
财务报表附注
|
| | | | F-10 | | |
| | |
December 31,
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
ASSETS | | | | | | | | | | | | | |
Current assets:
|
| | | $ | 417,235 | | | | | $ | 733,440 | | |
Cash
|
| | | | | | | | | | | | |
扣除备抵后的应收账款
|
| | | | 124,342 | | | | | | 179,057 | | |
Due from factor
|
| | | | 590,022 | | | | | | 1,086,405 | | |
Inventory
|
| | | | 4,917,128 | | | | | | 5,747,826 | | |
预付费用和其他流动资产
|
| | | | 219,901 | | | | | | 102,125 | | |
Total current assets
|
| | | | 6,268,628 | | | | | | 7,848,853 | | |
Fixed assets, net
|
| | | | 161,954 | | | | | | 215,805 | | |
Deposits
|
| | | | 19,742 | | | | | | 19,742 | | |
Total assets
|
| | | $ | 6,450,324 | | | | | $ | 8,084,400 | | |
负债和会员权益 | | | | | | | | | | | | | |
流动负债: | | | | | | | | | | | | | |
Accounts payable
|
| | | $ | 1,142,671 | | | | | $ | 1,400,793 | | |
Accrued liabilities
|
| | | | 773,274 | | | | | | 1,213,968 | | |
Loan payable, current
|
| | | | — | | | | | | 308,151 | | |
流动负债总额
|
| | | | 1,915,945 | | | | | | 2,922,912 | | |
应付贷款,扣除当期部分
|
| | | | — | | | | | | 531,020 | | |
Total liabilities
|
| | | | 1,915,945 | | | | | | 3,453,932 | | |
承付款和或有事项(注7) | | | | | | | | | | | | | |
Members’ equity
|
| | | | 4,534,379 | | | | | | 4,630,468 | | |
Total members’ equity
|
| | | | 4,534,379 | | | | | | 4,630,468 | | |
总负债和成员权益
|
| | | $ | 6,450,324 | | | | | $ | 8,084,400 | | |
| | |
Year Ended December 31,
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
Net revenues
|
| | | $ | 22,800,825 | | | | | $ | 19,897,696 | | |
Cost of goods sold
|
| | | | 13,638,553 | | | | | | 8,525,612 | | |
Gross profit
|
| | | | 9,162,272 | | | | | | 11,372,084 | | |
Operating expenses: | | | | | | | | | | | | | |
一般和行政
|
| | | | 3,201,811 | | | | | | 2,823,334 | | |
Distribution
|
| | | | 1,080,964 | | | | | | 1,011,431 | | |
Sales and marketing
|
| | | | 4,374,667 | | | | | | 3,790,570 | | |
总运营费用
|
| | | | 8,657,442 | | | | | | 7,625,335 | | |
Income from operations
|
| | | | 504,830 | | | | | | 3,746,749 | | |
其他收入(费用)、净其他收入
|
| | | | 1,319,899 | | | | | | 10,010 | | |
Interest expense
|
| | | | (70,018) | | | | | | (55,537) | | |
其他收入(费用)合计,净额
|
| | | | 1,249,881 | | | | | | (45,527) | | |
所得税拨备
|
| | | | 800 | | | | | | 800 | | |
Net income
|
| | | $ | 1,753,911 | | | | | $ | 3,700,422 | | |
| | |
Members’
Equity |
| |||
Balances at December 31, 2019
|
| | | $ | 2,900,046 | | |
Distributions
|
| | | | (1,970,000) | | |
Net income
|
| | | | 3,700,422 | | |
Balances at December 31, 2020
|
| | | | 4,630,468 | | |
Distributions
|
| | | | (1,850,000) | | |
Net income
|
| | | | 1,753,911 | | |
Balances at December 31, 2021
|
| | | $ | 4,534,379 | | |
| | |
Year Ended December 31,
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
经营活动现金流: | | | | | | | | | | | | | |
Net income
|
| | | $ | 1,753,911 | | | | | $ | 3,700,422 | | |
将净收益与经营活动提供的现金净额进行调整:
|
| | | | | | | | | | | | |
折旧及摊销
|
| | | | 53,851 | | | | | | 58,423 | | |
Bad debt
|
| | | | 9,976 | | | | | | 91,195 | | |
Other income – PPP forgiveness
|
| | | | (1,319,808) | | | | | | — | | |
经营性资产和负债变动:
|
| | | | | | | | | | | | |
Accounts receivable
|
| | | | 44,740 | | | | | | (144,902) | | |
Due from factor
|
| | | | 363,083 | | | | | | (131,137) | | |
Inventory
|
| | | | 830,698 | | | | | | (2,100,608) | | |
Due from related party
|
| | | | — | | | | | | 92,318 | | |
预付费用和其他流动资产
|
| | | | (117,777) | | | | | | 56,145 | | |
Accounts payable
|
| | | | (258,122) | | | | | | 7,866 | | |
Accrued liabilities
|
| | | | (440,694) | | | | | | 339,329 | | |
经营活动提供的现金净额
|
| | | | 919,858 | | | | | | 1,969,051 | | |
投资活动现金流: | | | | | | | | | | | | | |
购置物业和设备
|
| | | | — | | | | | | (11,430) | | |
投资活动中使用的净现金
|
| | | | — | | | | | | (11,430) | | |
融资活动的现金流: | | | | | | | | | | | | | |
应付贷款收益
|
| | | | 480,637 | | | | | | 839,171 | | |
要素预付款(还款),净额
|
| | | | 133,300 | | | | | | (299,000) | | |
Distributions
|
| | | | (1,850,000) | | | | | | (1,970,000) | | |
用于融资活动的现金净额
|
| | | | (1,236,063) | | | | | | (1,429,829) | | |
现金和现金等价物净变化
|
| | | | (316,205) | | | | | | 527,792 | | |
年初的现金和现金等价物
|
| | | | 733,440 | | | | | | 205,648 | | |
年终现金和现金等价物
|
| | | $ | 417,235 | | | | | $ | 733,440 | | |
现金流量信息补充披露: | | | | | | | | | | | | | |
缴纳所得税的现金
|
| | | $ | 800 | | | | | $ | 800 | | |
Cash paid for interest
|
| | | $ | 70,018 | | | | | $ | 55,537 | | |
| | |
December 31,
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
未付应收账款 | | | | | | | | | | | | | |
Without recourse
|
| | | $ | 1,886,591 | | | | | $ | 2,129,451 | | |
With recourse
|
| | | | 11,000 | | | | | | 43,948 | | |
| | | | | 1,897,591 | | | | | | 2,173,399 | | |
Advances
|
| | | | (1,209,300) | | | | | | (1,076,000) | | |
Credits due customers
|
| | | | (98,269) | | | | | | (10,994) | | |
Due from factor
|
| | | $ | 590,022 | | | | | $ | 1,086,405 | | |
| | |
December 31,
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
Raw materials
|
| | | $ | 1,746,722 | | | | | $ | 2,273,060 | | |
Work in progress
|
| | | | 1,951,549 | | | | | | 2,231,811 | | |
Finished goods
|
| | | | 1,218,857 | | | | | | 1,242,955 | | |
Inventory
|
| | | $ | 4,917,128 | | | | | $ | 5,747,826 | | |
| | |
December 31,
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
租赁改善和展厅
|
| | | $ | 198,658 | | | | | $ | 198,658 | | |
家具和设备
|
| | | | 183,005 | | | | | | 183,005 | | |
Automobiles
|
| | | | 34,072 | | | | | | 34,072 | | |
| | | | | 415,735 | | | | | | 415,735 | | |
减去:累计折旧和摊销
|
| | | | (253,781) | | | | | | (199,930) | | |
Fixed assets, net
|
| | | $ | 161,954 | | | | | $ | 215,805 | | |
|
2022
|
| | | $ | 15,516 | | |
| | | | | $ | 15,516 | | |
| | |
DBG
|
| |
Sundry
|
| |
Total
|
| |
Pro Forma
Adjustments |
| |
Pro Forma
Combined |
| |||||||||||||||
Net revenues
|
| | | $ | 7,171,411 | | | | | $ | 9,449,734 | | | | | $ | 16,621,145 | | | | | $ | — | | | | | $ | 16,621,145 | | |
Cost of net revenues
|
| | | | 3,526,833 | | | | | | 4,948,290 | | | | | | 8,475,123 | | | | | | — | | | | | | 8,475,123 | | |
Gross profit
|
| | | | 3,644,578 | | | | | | 4,501,444 | | | | | | 8,146,022 | | | | | | — | | | | | | 8,146,022 | | |
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
一般和行政
|
| | | | 9,601,467 | | | | | | 1,853,295 | | | | | | 11,454,762 | | | | | | 2,408,227 | | | | | | 13,862,989 | | |
Sales and marketing
|
| | | | 2,745,863 | | | | | | 556,910 | | | | | | 3,302,773 | | | | | | — | | | | | | 3,302,773 | | |
Distribution
|
| | | | 424,773 | | | | | | 1,759,932 | | | | | | 2,184,705 | | | | | | — | | | | | | 2,184,705 | | |
或有公允价值变动
consideration |
| | | | 7,121,240 | | | | | | — | | | | | | 7,121,240 | | | | | | — | | | | | | 7,121,240 | | |
Total operating expenses
|
| | | | 19,893,343 | | | | | | 4,170,137 | | | | | | 24,063,480 | | | | | | 2,408,227 | | | | | | 26,471,707 | | |
Loss from operations
|
| | | | (16,248,765) | | | | | | 331,307 | | | | | | (15,917,458) | | | | | | (2,408,227) | | | | | | (18,325,685) | | |
Other income (expense): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest expense
|
| | | | (3,771,476) | | | | | | (36,867) | | | | | | (3,808,343) | | | | | | — | | | | | | (3,808,343) | | |
其他营业外收入(费用)
|
| | | | 2,653,375 | | | | | | — | | | | | | 2,653,375 | | | | | | — | | | | | | 2,653,375 | | |
其他收入(费用)合计,净额
|
| | | | (1,118,101) | | | | | | (36,867) | | | | | | (1,154,968) | | | | | | — | | | | | | (1,154,968) | | |
所得税优惠(规定)
|
| | | | — | | | | | | (800) | | | | | | (800) | | | | | | — | | | | | | (800) | | |
Net income (loss)
|
| | | $ | (17,366,866) | | | | | $ | 293,640 | | | | | $ | (17,073,226) | | | | | $ | (2,408,227) | | | | | $ | (19,481,453) | | |
| | |
DBG
|
| |
H&J
|
| |
Stateside
|
| |
Sundry
|
| |
Total
|
| |
Pro Forma
Adjustments |
| | | | | | | |
Pro Forma
Combined |
| |||||||||||||||||||||
Net revenues
|
| | | $ | 7,584,859 | | | | | $ | 980,261 | | | | | $ | 3,269,481 | | | | | $ | 22,800,825 | | | | | $ | 34,635,426 | | | | | $ | — | | | | | | | | | | | $ | 34,635,426 | | |
Cost of net revenues
|
| | | | 4,689,200 | | | | | | 350,004 | | | | | | 1,194,693 | | | | | | 13,638,553 | | | | | | 19,872,450 | | | | | | — | | | | | | | | | | | | 19,872,450 | | |
Gross profit
|
| | | | 2,895,659 | | | | | | 630,257 | | | | | | 2,074,788 | | | | | | 9,162,271 | | | | | | 14,762,976 | | | | | | — | | | | | | | | | | | | 14,762,976 | | |
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
一般和行政
|
| | | | 17,779,903 | | | | | | 410,891 | | | | | | 1,147,168 | | | | | | 3,201,811 | | | | | | 22,539,773 | | | | | | 6,197,028 | | | | | | (a) | | | | | | 28,736,800 | | |
Sales and marketing
|
| | | | 3,810,583 | | | | | | 349,338 | | | | | | 514,742 | | | | | | 4,374,667 | | | | | | 9,049,330 | | | | | | — | | | | | | | | | | | | 9,049,330 | | |
Distribution
|
| | | | 489,371 | | | | | | — | | | | | | 115,286 | | | | | | 1,080,964 | | | | | | 1,685,621 | | | | | | — | | | | | | | | | | | | 1,685,621 | | |
无形资产减值准备
|
| | | | 3,400,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | 3,400,000 | | | | | | — | | | | | | | | | | | | 3,400,000 | | |
或有对价的公允价值变动
|
| | | | 8,764,460 | | | | | | — | | | | | | — | | | | | | — | | | | | | 8,764,460 | | | | | | — | | | | | | | | | | | | 8,764,460 | | |
Total operating expenses
|
| | | | 34,244,317 | | | | | | 760,229 | | | | | | 1,777,195 | | | | | | 8,657,442 | | | | | | 45,439,184 | | | | | | 6,197,028 | | | | | | | | | | | | 51,636,212 | | |
Loss from operations
|
| | | | (31,348,658) | | | | | | (129,972) | | | | | | 297,593 | | | | | | 504,829 | | | | | | (30,676,207) | | | | | | (6,197,028) | | | | | | | | | | | | (36,873,235) | | |
Other income (expense): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest expense
|
| | | | (3,663,921) | | | | | | (33,668) | | | | | | — | | | | | | (70,018) | | | | | | (3,767,607) | | | | | | (1,344,000 ) | | | | | | (b) | | | | | | (5,111,607) | | |
其他营业外收入(费用)
|
| | | | 1,554,502 | | | | | | — | | | | | | (12,494) | | | | | | 1,319,899 | | | | | | 2,861,907 | | | | | | (1,319,899) | | | | | | (c) | | | | | | 1,542,008 | | |
其他收入(费用)合计,净额
|
| | | | (2,109,419) | | | | | | (33,668) | | | | | | (12,494) | | | | | | 1,249,881 | | | | | | (905,699) | | | | | | (2,663,899) | | | | | | | | | | | | (3,569,598) | | |
所得税优惠(规定)
|
| | | | 1,100,120 | | | | | | — | | | | | | — | | | | | | (800) | | | | | | 1,099,320 | | | | | | — | | | | | | | | | | | | 1,099,320 | | |
Net income (loss)
|
| | | $ | (32,357,957) | | | | | $ | (163,640) | | | | | $ | 285,099 | | | | | $ | 1,753,911 | | | | | $ | (30,482,587) | | | | | $ | (8,860,927) | | | | | | | | | | | $ | (39,343,514) | | |
| | |
DBG
|
| |
Sundry
|
| |
Total
|
| |
Pro Forma
Adjustments |
| | | | |
Pro Forma
Combined |
| | |||||||||||||||||
ASSETS | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
Current assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
Cash and cash equivalents
|
| | | $ | 802,724 | | | | | $ | 1,025,641 | | | | | $ | 1,828,365 | | | | | $ | — | | | | | | | | $ | 1,828,365 | | | | ||
Accounts receivable, net
|
| | | | 190,056 | | | | | | 69,773 | | | | | | 259,829 | | | | | | — | | | | | | | | | 259,829 | | | | ||
Due from factor, net
|
| | | | 929,989 | | | | | | 552,367 | | | | | | 1,482,356 | | | | | | — | | | | | | | | | 1,482,356 | | | | ||
Inventory
|
| | | | 2,883,613 | | | | | | 4,999,496 | | | | | | 7,883,109 | | | | | | — | | | | | | | | | 7,883,109 | | | | ||
预付费用和其他流动资产
|
| | | | 813,681 | | | | | | 242,982 | | | | | | 1,056,663 | | | | | | — | | | | | | | | | 1,056,663 | | | | ||
Total current assets
|
| | | | 5,620,063 | | | | | | 6,890,259 | | | | | | 12,510,322 | | | | | | — | | | | | | | | | 12,510,322 | | | | ||
Deferred offering costs
|
| | | | 367,696 | | | | | | — | | | | | | 367,696 | | | | | | — | | | | | | | | | 367,696 | | | | ||
财产、设备和软件,净额
|
| | | | 65,235 | | | | | | 126,102 | | | | | | 191,337 | | | | | | — | | | | | | | | | 191,337 | | | | ||
Goodwill
|
| | | | 18,264,822 | | | | | | — | | | | | | 18,264,822 | | | | | | 3,379,691 | | | |
(b)
|
| | | | 21,644,513 | | | | ||
Intangible assets, net
|
| | | | 11,765,688 | | | | | | — | | | | | | 11,765,688 | | | | | | 21,454,063 | | | |
(a), (b)
|
| | | | 33,219,751 | | | | ||
Deposits
|
| | | | 137,794 | | | | | | 9,612 | | | | | | 147,406 | | | | | | — | | | | | | | | | 147,406 | | | | ||
Right of use asset
|
| | | | 201,681 | | | | | | | | | | | | 201,681 | | | | | | | | | | | | | | | 201,681 | | | | ||
Total assets
|
| | | $ | 36,422,979 | | | | | $ | 7,025,973 | | | | | $ | 43,448,952 | | | | | $ | 24,833,754 | | | | | | | | $ | 68,282,706 | | | | ||
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
负债和股东亏损
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
Current liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
Accounts payable
|
| | | $ | 7,003,333 | | | | | $ | 1,382,180 | | | | | $ | 8,385,512 | | | | | $ | — | | | | | | | | $ | 8,385,512 | | | | ||
应计费用和其他负债
|
| | | | 3,698,717 | | | | | | 390,774 | | | | | | 4,089,491 | | | | | | — | | | | | | | | | 4,089,491 | | | | ||
Deferred revenue
|
| | | | 221,363 | | | | | | — | | | | | | 221,363 | | | | | | — | | | | | | | | | 221,363 | | | | ||
Due to related parties
|
| | | | 250,598 | | | | | | 495,000 | | | | | | 745,598 | | | | | | — | | | | | | | | | 745,598 | | | | ||
或有对价负债
|
| | | | 19,300,716 | | | | | | — | | | | | | 19,300,716 | | | | | | — | | | | | | | | | 19,300,716 | | | | ||
Convertible notes, current
|
| | | | 100,000 | | | | | | — | | | | | | 100,000 | | | | | | — | | | | | | | | | 100,000 | | | | ||
Accrued interest payable
|
| | | | 1,801,303 | | | | | | — | | | | | | 1,801,303 | | | | | | — | | | | | | | | | 1,801,303 | | | | ||
Note payable – related party
|
| | | | 154,489 | | | | | | — | | | | | | 154,489 | | | | | | — | | | | | | | | | 154,489 | | | | ||
Venture debt, net of discount
|
| | | | 6,251,755 | | | | | | — | | | | | | 6,251,755 | | | | | | — | | | | | | | | | 6,251,755 | | | | ||
Loan payable, current
|
| | | | 1,489,335 | | | | | | — | | | | | | 1,489,335 | | | | | | — | | | | | | | | | 1,489,335 | | | | ||
应付本票,当期
|
| | | | 3,500,000 | | | | | | — | | | | | | 3,500,000 | | | | | | — | | | | | | | | | 3,500,000 | | | | ||
使用权责任,当期部分
|
| | | | 201,681 | | | | | | | | | | | | 201,681 | | | | | | — | | | | | | | | | 201,681 | | | | | |
Total current liabilities
|
| | | | 43,973,290 | | | | | | 2,267,954 | | | | | | 46,241,244 | | | | | | — | | | | | | | | | 46,241,244 | | | | ||
可转换应付票据,净额
|
| | | | 5,986,068 | | | | | | — | | | | | | 5,986,068 | | | | | | — | | | | | | | | | 5,986,068 | | | | ||
Loan payable
|
| | | | 298,900 | | | | | | — | | | | | | 298,900 | | | | | | — | | | | | | | | | 298,900 | | | | ||
Derivative liability
|
| | | | 1,044,939 | | | | | | — | | | | | | 1,044,939 | | | | | | — | | | | | | | | | 1,044,939 | | | | ||
Warrant liability
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | — | | | | ||
Right of use liability
|
| | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | | | | — | | | | | |
Total liabilities
|
| | | | 51,303,197 | | | | | | 2,267,954 | | | | | | 53,571,151 | | | | | | — | | | | | | | | | 53,571,151 | | | | ||
股东权益(亏损): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
Common stock
|
| | | | 5,287 | | | | | | — | | | | | | 5,287 | | | | | | — | | | | | | | | | 5,287 | | | | ||
Additional paid-in capital
|
| | | | 68,185,315 | | | | | | — | | | | | | 68,185,315 | | | | | | 32,000,000 | | | |
(b)
|
| | | | 100,185,315 | | | | ||
Members’ equity
|
| | | | — | | | | | | 4,758,019 | | | | | | 4,758,019 | | | | | | (4,758,019) | | | |
(b)
|
| | | | — | | | | ||
Accumulated deficit
|
| | | | (83,070,820) | | | | | | — | | | | | | (83,070,820) | | | | | | (2,408,227) | | | | | | | | | (85,479,047) | | | | ||
股东权益合计(亏损)
|
| | | | (14,880,218) | | | | | | 4,758,019 | | | | | | (10,122,199) | | | | | | 24,833,754 | | | | | | | | | 14,711,555 | | | | ||
总负债和股东权益(赤字)
|
| | | $ | 36,422,979 | | | | | $ | 7,025,973 | | | | | $ | 43,448,952 | | | | | $ | 24,833,754 | | | | | | | | $ | 68,282,706 | | | |
| Cash | | | | $ | 12,000,000 | | |
|
Common stock
|
| | | | 20,000,000 | | |
|
采购价格考虑因素
|
| | | $ | 32,000,000 | | |
|
Assets acquired
|
| | | $ | 7,025,973 | | |
|
Goodwill
|
| | | | 3,379,691 | | |
|
Intangible assets
|
| | | | 23,862,290 | | |
|
Liabilities assumed
|
| | | | (2,267,954) | | |
|
采购价格考虑因素
|
| | | $ | 32,000,000 | | |