|
特拉华州
(州或其他管辖范围
成立公司或组织) |
| |
2300
(主要标准工业
分类代码号) |
| |
37-1611680
(税务局雇主
识别码) |
|
|
Amy Bowler
Leah Neumann Holland & Hart LLP 17街555号,套房3200 丹佛,科罗拉多州80202 (303) 295-8000 |
| |
史蒂文·皮金
德鲁·M.瓦伦丁 DLA Piper LLP(美国) 2525 East Camelback Road,Suite 1000 Phoenix,AZ 85016—4232 (480) 606-5100 |
|
|
大型加速文件服务器☐
|
| |
加速文件管理器☐
|
| |
非加速过滤器
|
| |
小型上市公司
新兴成长型公司 |
|
|
注释
|
| | | | III | | |
|
关于本招股说明书
|
| | | | III | | |
|
商标、服务标志和商品名称
|
| | | | III | | |
|
市场和行业数据
|
| | | | III | | |
|
招股说明书摘要
|
| | | | 1 | | |
|
产品
|
| | | | 10 | | |
|
综合财务和其他数据摘要
|
| | | | 12 | | |
|
风险因素
|
| | | | 14 | | |
|
有关前瞻性陈述的警示说明
|
| | | | 53 | | |
|
使用收益
|
| | | | 55 | | |
|
大写
|
| | | | 56 | | |
|
股利政策
|
| | | | 58 | | |
|
换算率
|
| | | | 59 | | |
|
稀释
|
| | | | 60 | | |
|
选定的财务和其他数据
|
| | | | 62 | | |
|
管理层对财务状况和经营成果的讨论和分析
|
| | | | 64 | | |
|
环境、社会和治理
|
| | | | 78 | | |
|
创始人兼首席执行官杰夫·佩德森的信函
|
| | | | 89 | | |
|
业务
|
| | | | 91 | | |
|
管理
|
| | | | 112 | | |
|
高管薪酬
|
| | | | 117 | | |
|
某些关系和关联方交易
|
| | | | 124 | | |
|
主要股东和销售股东
|
| | | | 127 | | |
|
股本说明
|
| | | | 129 | | |
|
有资格未来出售的股票
|
| | | | 132 | | |
|
针对非美国普通股持有者的重要美国联邦所得税考虑因素
|
| | | | 134 | | |
|
承销商
|
| | | | 138 | | |
|
法律事务
|
| | | | 145 | | |
|
专家
|
| | | | 145 | | |
|
您可以在哪里找到更多信息
|
| | | | 145 | | |
|
获得了忠实客户
|
| | 向我们提供电子邮件地址或手机号码以接收我们未来通信的任何客户 | |
|
活跃客户
|
| | 在过去12个月内通过我们的平台至少进行过一次购买的唯一客户帐户 | |
|
平均订单值,或AOV
|
| | 在线、在线市场和展厅的总销售额除以该时期的总订单量 | |
|
B公司
|
| | B实验室授予符合最高标准的公司的认证,这些标准包括经过验证的社会和环境绩效、公共透明度和法律责任,以平衡利润和目的 | |
| 竹子 | | | 竹子粘胶 | |
|
贡献利润
|
| | 毛利润减去履行和销售费用以及可归因于保留特定客户群的营销费用部分,包括营销团队成本 | |
|
客户获取成本,或CAC
|
| | 我们的在线、市场和展厅营销费用,我们将其归因于获得新客户除以同期获得的客户数量 | |
|
生命值,或LTV
|
| | 特定客户群的累计贡献利润除以该客户群中的客户数量 | |
|
LTV与CAC比率
|
| | 终身价值除以客户获取成本 | |
| | |
截至2013年12月31日的年度
|
| |
截至9月30日的9个月
|
| ||||||||||||||||||
| | |
2019
|
| |
2020
|
| |
2020
|
| |
2021
|
| ||||||||||||
| | | | | | | | | | | | | | |
(未经审计)
|
| |||||||||
操作数据报表: | | | | | | | | | | | | | | | | | | | | | | | | | |
销售额
|
| | | $ | 68,497,851 | | | | | $ | 48,232,963 | | | | | $ | 34,060,861 | | | | | $ | 34,473,761 | | |
销售成本
|
| | | | 26,390,276 | | | | | | 19,769,906 | | | | | | 14,143,700 | | | | | | 13,213,836 | | |
毛利
|
| | | | 42,107,575 | | | | | | 28,463,057 | | | | | | 19,917,161 | | | | | | 21,259,925 | | |
销售、一般和行政管理
|
| | | | 40,775,508 | | | | | | 28,674,351 | | | | | | 21,195,617 | | | | | | 21,835,334 | | |
经营收入(损失)
|
| | | | 1,332,067 | | | | | | (211,294) | | | | | | (1,278,456) | | | | | | (575,409) | | |
其他收入(费用): | | | | | | | | | | | | | | | | | | | | | | | | | |
利息支出
|
| | | | (504,569) | | | | | | (365,020) | | | | | | (284,742) | | | | | | (245,076) | | |
其他收入(费用),净额
|
| | | | (285,371) | | | | | | 90,770 | | | | | | (143,798) | | | | | | 1,189,076 | | |
其他收入(费用),净额
|
| | | | (789,940) | | | | | | (274,250) | | | | | | (428,540) | | | | | | 944,000 | | |
净收益(亏损)
|
| | | | 542,127 | | | | | | (485,544) | | | | | | (1,706,996) | | | | | | 368,591 | | |
归属于非控股公司的净亏损
兴趣 |
| | | | (21,787) | | | | | | — | | | | | | — | | | | | | — | | |
归属于Cariloha,LLC的净收入(损失)
和子公司 |
| | | | 563,914 | | | | | | (485,544) | | | | | | (1,706,996) | | | | | | 368,591 | | |
向非控制性优先付款
成员 |
| | | | (123,750) | | | | | | (123,750) | | | | | | (92,814) | | | | | | (77,814) | | |
归属于单位持有人的净收入(亏损)
|
| | | $ | 440,164 | | | | | $ | (609,294) | | | | | $ | (1,799,810) | | | | | $ | 290,777 | | |
单位收益(亏损),基本收益和摊薄收益
|
| | | $ | 44.02 | | | | | $ | (60.93) | | | | | $ | (179.98) | | | | | $ | 29.08 | | |
未偿还、基本和稀释的加权平均单位
|
| | | | 10,000 | | | | | | 10,000 | | | | | | 10,000 | | | | | | 10,000 | | |
| | |
截至2012年12月31日
|
| |
截至9月31日
2021 |
| ||||||||||||
| | |
2019
|
| |
2020
|
| ||||||||||||
| | | | | | | | | | | | | | |
(未经审计)
|
| |||
资产负债表数据: | | | | | | | | | | | | | | | | | | | |
现金
|
| | | $ | 1,121,160 | | | | | $ | 853,823 | | | | | $ | 1,057,442 | | |
总资产
|
| | | | 34,039,508 | | | | | | 30,041,786 | | | | | | 33,270,648 | | |
总负债
|
| | | | 25,815,216 | | | | | | 22,364,582 | | | | | | 25,502,667 | | |
总股本
|
| | | | 8,224,292 | | | | | | 7,677,204 | | | | | | 7,767,981 | | |
| | |
截至2013年12月31日的年度
|
| |
截至9月30日的9个月
|
| ||||||||||||||||||
| | |
2019
|
| |
2020
|
| |
2020
|
| |
2021
|
| ||||||||||||
净收益(亏损)
|
| | | $ | 542,127 | | | | | $ | (485,544) | | | | | $ | (1,706,996) | | | | | $ | 368,591 | | |
加(减): | | | | | | | | | | | | | | | | | | | | | | | | | |
折旧及摊销费用
|
| | | | 1,380,598 | | | | | | 1,224,888 | | | | | | 959,693 | | | | | | 756,745 | | |
利息支出
|
| | | | 504,569 | | | | | | 365,020 | | | | | | 284,742 | | | | | | 245,076 | | |
EBITDA
|
| | | $ | 2,427,294 | | | | | $ | 1,104,364 | | | | | $ | (462,561) | | | | | $ | 1,370,412 | | |
| | |
截至2021年9月30日
|
| |||||||||||||||
| | |
截至
9月30日 2021 |
| |
形式
适用于企业 转换(1) |
| |
形式
调整后为 企业 转换和 产品(2) |
| |||||||||
| | |
(单位和共享数据除外,以千为单位)
|
| |||||||||||||||
现金和现金等价物
|
| |
$1,057
|
| |
$1,057
|
| |
$15,274
|
| |||||||||
长期债务,包括当期债务
|
| | | | 8,262 | | | | | | 8,262 | | | | | | 5,162 | | |
会员(亏损)权益: | | | | | | | | | | | | | | | | | | | |
新增实收资本(1)
|
| | | | | | | | | | | | | | | | | | |
累计其他综合(亏损)收入(1)
|
| | | | | | | | | | | | | | | | | | |
留存收益(1)
|
| | | | 7,193 | | | | | | | | | | | | | | |
会员(赤字)权益合计(1)
|
| | | | 7,193 | | | | | | | | | | | | | | |
股东(亏损)权益:
|
| | | | | | | | | | | | | | | | | | |
优先股,每股面值0.0001美元,无授权、已发行和已发行股份,实际;10,000,000股授权股份,无已发行和已发行股份,预计和调整后的预计数量
|
| | | | | | | | | | | | | | | | | | |
A类普通股,每股面值0.0001美元:无股份
已授权、已颁发和未偿还,实际;1亿,000,000 股授权,发行1,000,000股, 已发行、预计发行;以及1亿股授权股票, 12,000,000股已发行和已发行股票,预计为 调整后的 |
| | | | | | | | | | 1 | | | | | | 1 | | |
新增实收资本
|
| | | | | | | | | | 7,192 | | | | | | 24,509 | | |
累计其他全面(亏损)收益
|
| | | | | | | | | | | | | | | | | | |
股东(亏损)总股本
|
| | | | | | | | | | | | | | | | | | |
总市值
|
| | | $ | 15,455 | | | | | $ | 15,455 | | | | | $ | 29,672 | | |
|
假设每股首次公开募股价格
|
| | | | | | | | | $ | 10.00 | | |
|
预计本次发行前截至2021年9月30日的每股有形账面净值
|
| | | $ | 0.62 | | | | | | | | |
|
预计增加,调整后每股有形账面净值可归因于
此次发行的投资者 |
| | | | 1.34 | | | | | | | | |
|
预计为本次发行后调整后的每股有形账面净值
|
| | | | | | | | | | 1.96 | | |
|
预计摊薄,调整后每股有形账面净值为新普通股
本次发行的股票投资者 |
| | | | | | | | | $ | 8.04 | | |
| | |
购买的股票
|
| |
总体考虑
|
| |
均价
每股 |
| |||||||||||||||||||||
| | |
编号
|
| |
百分比
|
| |
金额
|
| |
百分比
|
| ||||||||||||||||||
现有股东
|
| | | | 10,000,000 | | | | | | 83.3% | | | | | $ | 10,000,000 | | | | | | 33.3% | | | | | $ | 1.00 | | |
新投资者
|
| | | | 2,000,000 | | | | | | 16.7 | | | | | | 20,000,000 | | | | | | 66.7 | | | | | | 10.00 | | |
合计 | | | | | 12,000,000 | | | | | | 100% | | | | | $ | 30,000,000 | | | | | | 100% | | | | | | | | |
| | |
截至2013年12月31日的年度
|
| |
截至9月30日的9个月
|
| ||||||||||||||||||
| | |
2019
|
| |
2020
|
| |
2020
|
| |
2021
|
| ||||||||||||
运营报表数据:
|
| | | | | | | | | | | | | |
(未经审计)
|
| |||||||||
销售额
|
| | | $ | 68,497,851 | | | | | $ | 48,232,963 | | | |
$34,060,861
|
| |
$34,473,761
|
| ||||||
销售成本
|
| | | | 26,390,276 | | | | | | 19,769,906 | | | | | | 14,143,700 | | | | | | 13,213,836 | | |
毛利
|
| | | | 42,107,575 | | | | | | 28,463,057 | | | | | | 19,917,161 | | | | | | 21,259,925 | | |
销售、一般和行政管理
|
| | | | 40,775,508 | | | | | | 28,674,351 | | | | | | 21,195,617 | | | | | | 21,835,334 | | |
运营收入(亏损)
|
| | | | 1,332,067 | | | | | | (211,294) | | | | | | (1,278,456) | | | | | | (575,409) | | |
其他收入(费用): | | | | | | | | | | | | | | | | | | | | | | | | | |
利息支出
|
| | | | (504,569) | | | | | | (365,020) | | | | | | (284,742) | | | | | | (245,076) | | |
其他收入(费用),净额
|
| | | | (285,371) | | | | | | 90,770 | | | | | | (143,798) | | | | | | 1,189,076 | | |
其他收入(费用),净额
|
| | | | (789,940) | | | | | | (274,250) | | | | | | (428,540) | | | | | | 944,000 | | |
净收益(亏损)
|
| | | | 542,127 | | | | | | (485,544) | | | | | | (1,706,996) | | | | | | 368,591 | | |
非控股权益应占净亏损
|
| | | | (21,787) | | | | | | — | | | | | | — | | | | | | — | | |
可归因于Cariloha、LLC和子公司的净收益(亏损)
|
| | | | 563,914 | | | | | | (485,544) | | | | | | (1,706,996) | | | | | | 368,591 | | |
向非控股首选成员付款
|
| | | | (123,750) | | | | | | (123,750) | | | | | | (92,814) | | | | | | (77,814) | | |
单位持有人应占净收益(亏损)
|
| | | $ | 440,164 | | | | | $ | (609,294) | | | | | $ | (1,799,810) | | | | | $ | 290,777 | | |
单位收入(亏损),基本和摊薄
|
| | | $ | 44.02 | | | | | $ | (60.93) | | | | | $ | (179.98) | | | | | $ | 29.08 | | |
加权平均未偿还、基本和摊薄单位
|
| | | | 10,000 | | | | | | 10,000 | | | | | | 10,000 | | | | | | 10,000 | | |
| | |
截至2013年12月31日的年度
|
| |
截至9月30日的9个月
|
| ||||||||||||||||||
| | |
2019
|
| |
2020
|
| |
2020
|
| |
2021
|
| ||||||||||||
现金流量表数据:
|
| | | | | | | | | | | | | |
(未经审计)
|
| |||||||||
净现金提供人(使用于): | | | | | | | | | | | | | | | | | | | | | | | | | |
经营活动
|
| | | $ | 3,916,447 | | | | | $ | 238,961 | | | | | $ | (1,495,683) | | | | | $ | 142,321 | | |
投资活动
|
| | | | (233,802) | | | | | | (553,410) | | | | | | (265,362) | | | | | | (524,749) | | |
融资活动
|
| | | | (3,797,388) | | | | | | 47,112 | | | | | | 1,765,639 | | | | | | 586,047 | | |
| | |
截至2012年12月31日
|
| |
截至9月31日,
2021 |
| ||||||||||||
| | |
2019
|
| |
2020
|
| ||||||||||||
资产负债表数据:
|
| | | | | | | | | | | | | |
(未经审计)
|
| |||
现金
|
| | | $ | 1,121,160 | | | | | $ | 853,823 | | | |
$1,057,442
|
| |||
总资产
|
| | | | 34,039,508 | | | | | | 30,041,786 | | | | | | 33,270,648 | | |
总负债
|
| | | | 25,815,216 | | | | | | 22,364,582 | | | | | | 25,502,667 | | |
总等式
|
| | | | 8,224,292 | | | | | | 7,677,204 | | | | | | 7,767,981 | | |
| | |
截至2013年12月31日的年度
|
| |
截至9月30日的9个月
|
| ||||||||||||||||||
| | |
2019
|
| |
2020
|
| |
2020
|
| |
2021
|
| ||||||||||||
毛利
|
| | | | 61.5% | | | | | | 59.0% | | | | | | 58.5% | | | | | | 61.7% | | |
净收益(亏损)
|
| | | $ | 542,127 | | | | | $ | (485,544) | | | | | $ | (1,706,996) | | | | | $ | 368,591 | | |
EBITDA(非GAAP)(1)
|
| | | $ | 2,427,294 | | | | | $ | 1,104,364 | | | | | | (462,561) | | | | | | 1,370,412 | | |
活跃客户
|
| | | | 95,816 | | | | | | 101,003 | | | | | | | | | | | | | | |
平均订单值
|
| | | $ | 179 | | | | | $ | 181 | | | | | | | | | | | | | | |
客户获取成本
|
| | | $ | 13.43 | | | | | $ | 12.43 | | | | | | | | | | | | | | |
首单贡献利润
|
| | | $ | 53.76 | | | | | $ | 52.62 | | | | | | | | | | | | | | |
所获得的忠实客户占总客户的百分比
|
| | | | 30.2% | | | | | | 40.5% | | | | | | | | | | | | | | |
| | |
截至2013年12月31日的年度
|
| |
$
|
| |
%
|
| |
截至2013年12月31日的年度
|
| ||||||||||||||||||||||||
| | |
2019
|
| |
2020
|
| |
更改
|
| |
更改
|
| |
2019
|
| |
2020
|
| ||||||||||||||||||
销售额
|
| | | $ | 68,497,851 | | | | | $ | 48,232,963 | | | | | $ | (20,264,888) | | | | | | -29.6% | | | | | | 100.0% | | | | | | 100.0% | | |
销售成本
|
| | | | 26,390,276 | | | | | | 19,769,906 | | | | | | (6,620,370) | | | | | | -25.1% | | | | | | 38.5% | | | | | | 41.0% | | |
毛利
|
| | | | 42,107,575 | | | | | | 28,463,057 | | | | | | (13,644,518) | | | | | | -32.4% | | | | | | 61.5% | | | | | | 59.0% | | |
运营费用 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
销售、一般和行政管理
|
| | | | 40,775,508 | | | | | | 28,674,351 | | | | | | (12,101,157) | | | | | | -29.7% | | | | | | 59.5% | | | | | | 59.4% | | |
营业收入/(亏损)
|
| | | | 1,332,067 | | | | | | (211,294) | | | | | | (1,543,361) | | | | | | -115.9% | | | | | | 1.9% | | | | | | -0.4% | | |
其他收入/(支出)
|
| | | | (789,940) | | | | | | (274,250) | | | | | | 515,690 | | | | | | -65.3% | | | | | | -1.2% | | | | | | -0.6% | | |
净收益(亏损)
|
| | | | 542,127 | | | | | | (485,544) | | | | | | (1,027,671) | | | | | | -189.6% | | | | | | 0.8% | | | | | | -1.0% | | |
| | |
三个季度结束
|
| |
$
|
| |
%
|
| |
三个季度结束
|
| ||||||||||||||||||||||||
|
9月30日
2020 |
| |
9月30日
2021 |
| |
更改
|
| |
更改
|
| |
9月30日
2020 |
| |
9月30日
2021 |
| ||||||||||||||||||||
销售额
|
| | | $ | 34,060,861 | | | | | $ | 34,473,761 | | | | | $ | 412,900 | | | | | | 1.2% | | | | | | 100.0% | | | | | | 100.0% | | |
销售成本
|
| | | | 14,143,700 | | | | | | 13,213,836 | | | | | | (929,864) | | | | | | -6.6% | | | | | | 41.5% | | | | | | 38.3% | | |
毛利
|
| | | | 19,917,161 | | | | | | 21,259,925 | | | | | | 1,342,764 | | | | | | 6.7% | | | | | | 58.5% | | | | | | 61.7% | | |
运营费用 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
销售、一般和行政管理
|
| | | | 21,195,617 | | | | | | 21,835,334 | | | | | | 639,717 | | | | | | 3.0% | | | | | | 62.2% | | | | | | 63.3% | | |
营业收入/(亏损)
|
| | | | (1,278,456) | | | | | | (575,409) | | | | | | 703,047 | | | | | | -55.0% | | | | | | -3.8% | | | | | | -1.7% | | |
其他收入/(支出)
|
| | | | (428,540) | | | | | | 944,000 | | | | | | 1,372,540 | | | | | | -320.3% | | | | | | -1.3% | | | | | | 2.7% | | |
净收益(亏损)
|
| | | | (1,706,996) | | | | | | 368,591 | | | | | | 2,075,587 | | | | | | -121.6% | | | | | | -5.0% | | | | | | 1.1% | | |
现金流量表数据:
|
| |
截至2013年12月31日的年度
|
| |
截至9月30日的9个月
|
| ||||||||||||||||||
|
2019
|
| |
2020
|
| |
2020
|
| |
2021
|
| ||||||||||||||
| | | | | | | | | | | | |
(未经审计)
|
| |||||||||||
净现金提供人(使用于): | | | | | | | | | | | | | | | | | | | | | | | | | |
经营活动
|
| | | $ | 3,916,447 | | | | | $ | 238,961 | | | | | $ | (1,495,683) | | | | | $ | 142,321 | | |
投资活动
|
| | | | (233,802) | | | | | | (553,410) | | | | | | (265,362) | | | | | | (524,749) | | |
融资活动
|
| | | | (3,797,388) | | | | | | 47,112 | | | | | | 1,765,639 | | | | | | 586,047 | | |
| | |
截止三个月
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
3月31日,
2019 |
| |
6月30日,
2019 |
| |
9月30日,
2019 |
| |
12月31日,
2019 |
| |
3月31日,
2020 |
| |
6月30日,
2020 |
| |
9月30日,
2020 |
| |
12月31日,
2020 |
| |
3月31日,
2021 |
| |
6月30日,
2021 |
| |
9月30日,
2021 |
| |||||||||||||||||||||||||||||||||||
| | |
(千)
|
| | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
销售额
|
| | | $ | 16,889 | | | | | $ | 16,064 | | | | | $ | 16,519 | | | | | $ | 19,026 | | | | | $ | 14,650 | | | | | $ | 8,374 | | | | | $ | 11,037 | | | | | $ | 14,172 | | | | | $ | 9,095 | | | | | $ | 11,400 | | | | | $ | 13,978 | | |
销售成本
|
| | | | 6,535 | | | | | | 6,042 | | | | | | 6,406 | | | | | | 7,408 | | | | | | 6,337 | | | | | | 3,483 | | | | | | 4,323 | | | | | | 5,626 | | | | | | 3,515 | | | | | | 4,265 | | | | | | 5,434 | | |
毛利
|
| | | | 10,354 | | | | | | 10,022 | | | | | | 10,113 | | | | | | 11,618 | | | | | | 8,313 | | | | | | 4,891 | | | | | | 6,714 | | | | | | 8,546 | | | | | | 5,580 | | | | | | 7,135 | | | | | | 8,544 | | |
运营费用SG & A
|
| | | | 9,701 | | | | | | 9,789 | | | | | | 10,124 | | | | | | 11,162 | | | | | | 10,169 | | | | | | 5,157 | | | | | | 5,869 | | | | | | 7,479 | | | | | | 6,147 | | | | | | 7,063 | | | | | | 8,626 | | |
营业收入/(亏损)
|
| | | | 653 | | | | | | 233 | | | | | | (11) | | | | | | 456 | | | | | | (1,856) | | | | | | (266) | | | | | | 845 | | | | | | 1,067 | | | | | | (567) | | | | | | 72 | | | | | | (82) | | |
其他收入/(支出)
|
| | | | (108) | | | | | | (90) | | | | | | (42) | | | | | | (550) | | | | | | (70) | | | | | | (87) | | | | | | (272) | | | | | | 154 | | | | | | 522 | | | | | | (102) | | | | | | 524 | | |
净收益(亏损)
|
| | | | 545 | | | | | | 143 | | | | | | (53) | | | | | | (94) | | | | | | (1,926) | | | | | | (353) | | | | | | 573 | | | | | | 1,221 | | | | | | (45) | | | | | | (30) | | | | | | 442 | | |
| 家具和固定装置: | | |
5—7年
|
|
| 租赁改进: | | |
5年 - 10年
|
|
| 办公和计算机设备: | | |
5年
|
|
名称
|
| |
年龄
|
| |
标题
|
|
执行主任 | | | | ||||
杰斐逊·彼得森 | | |
45
|
| | 董事创始人兼首席执行官 | |
布伦特·罗瑟 | | |
51
|
| | 首席财务官兼首席运营官 | |
Aaron Hobson | | |
43
|
| | 市场营销部常务副总裁 | |
达斯汀·泰特 | | |
44
|
| | 销售执行副总裁总裁 | |
非员工董事 | | | | ||||
卡琳·克拉克 | | |
58
|
| | 董事 | |
David Bywater | | |
53
|
| | 董事 | |
戴维斯·史密斯 | | |
44
|
| | 董事 | |
名称
|
| |
标题
|
|
杰斐逊·彼得森 | | | 首席执行官兼创始人 | |
Aaron Hobson | | | 市场营销部常务副总裁 | |
达斯汀·泰特 | | | 销售执行副总裁总裁 | |
姓名和主要职务
|
| |
年终了
12月31日 |
| |
工资
($) |
| |
奖金
($) |
| |
所有其他
薪酬 ($) |
| |
合计
($) |
| |||||||||||||||
杰斐逊·彼得森
|
| | | | 2021 | | | | | | 183,826 | | | | | | — | | | | | | 12,628(1) | | | | | | 196,454 | | |
首席执行官兼创始人
|
| | | | 2020 | | | | | | 190,454 | | | | | | — | | | | | | 12,154(2) | | | | | | 202,608 | | |
Aaron Hobson
|
| | | | 2021 | | | | | | 130,426 | | | | | | — | | | | | | 15,819(3) | | | | | | 146,245 | | |
市场营销部常务副总裁
|
| | | | 2020 | | | | | | 135,000 | | | | | | 5,000 | | | | | | 14,693(4) | | | | | | 154,693 | | |
达斯汀·泰特
|
| | | | 2021 | | | | | | 174,465 | | | | | | — | | | | | | 15,619(5) | | | | | | 190,084 | | |
销售执行副总裁总裁
|
| | | | 2020 | | | | | | 155,769 | | | | | | 5,000 | | | | | | 15,152(6) | | | | | | 175,922 | | |
| | |
受益股份
在产品发售前拥有 |
| |
受益股份
提供后拥有的 |
| |
股票受益
在 之后拥有 选项练习 |
| | |||||||||||||||||||||||||||||
受益所有人的姓名和地址
|
| |
股票数量:
A类 常见的 库存 |
| |
百分比
类别 |
| |
股票数量:
A类 常见的 库存 |
| |
百分比
类别 |
| |
股票数量:
A类 常见的 库存 |
| |
百分比
类 |
| | ||||||||||||||||||||
5%股东和出售股东
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||||||
Cariloha Holdings,LLC(1)(2)
|
| | | | 7,716,650 | | | | | | 77.2% | | | | | | 7,716,650 | | | | | | 64.3% | | | | | | 7,416,650 | | | | | | 61.8% | | | | ||
指定执行官、董事
及其他5%股东 |
| | ||||||||||||||||||||||||||||||||||||||
杰佛逊湾Pedersen(3)
|
| | | | 7,261,637 | | | | | | 72.6% | | | | | | 7,261,637 | | | | | | 60.5% | | | | | | 7,012,761 | | | | | | 58.4% | | | | ||
Brent Rowser(4)
|
| | | | 709,922 | | | | | | 7.1% | | | | | | 709,922 | | | | | | 5.9% | | | | | | 682,322 | | | | | | 5.7% | | | | ||
Aaron Hobson(5)
|
| | | | 373,846 | | | | | | 3.7% | | | | | | 373,846 | | | | | | 3.1% | | | | | | 359,312 | | | | | | 3.0% | | | | ||
达斯汀·泰特(6)
|
| | | | 231,245 | | | | | | 2.3% | | | | | | 231,245 | | | | | | 1.9% | | | | | | 222,255 | | | | | | 1.9% | | | | ||
卡琳·克拉克
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | ||
David Bywater
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | ||
戴维斯·史密斯
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | |
所有执行官和董事作为一个整体
(6人) |
| | | | 8,576,650 | | | | | | 85.8% | | | | | | 8,576,650 | | | | | | 71.5% | | | | | | 8,276,650 | | | | | | 69.0% | | | |
名称
|
| |
股份数量
|
|
Roth Capital Partners,LLC
|
| |
|
|
奥本海默公司
|
| | | |
Craig-Hallum Capital Group LLC
|
| | | |
合计:
|
| | | |
| | | | | | | | |
合计
|
| |||||||||
|
每个
共享 |
| |
不锻炼
|
| |
已满
练习 |
| |||||||||||
公开发行价
|
| | | $ | | | | | $ | | | | | $ | | | |||
承保折扣和佣金由我方支付
|
| | | $ | | | | | $ | | | | | $ | | | |||
未扣除费用的收益给我们
|
| | | $ | | | | | $ | | | | | $ | | | |||
出售股东扣除费用前的收益
|
| | | $ | | | | | $ | | | | | $ | | | |
| | |
第
页
|
| |||
独立注册会计师事务所报告
|
| | | | F-2 | | |
财务报表 | | | | | | | |
合并资产负债表
|
| | | | F-3 | | |
合并业务报表
|
| | | | F-4 | | |
会员权益合并报表
|
| | | | F-5 | | |
现金流量表合并报表
|
| | | | F-6 | | |
合并财务报表附注
|
| | | | F-7 | | |
未经审计的简明合并中期财务报表 | | | | | | | |
简明合并资产负债表
|
| | | | F-21 | | |
业务简明合并报表
|
| | | | F-22 | | |
会员权益简明合并报表
|
| | | | F-23 | | |
现金流量表简明合并报表
|
| | | | F-24 | | |
未经审计的合并中期合并财务报表附注
|
| | | | F-25 | | |
| | |
2020
|
| |
2019
|
| ||||||
资产 | | | | | | | | | | | | | |
流动资产: | | | | | | | | | | | | | |
现金
|
| | | $ | 853,823 | | | | | $ | 1,121,160 | | |
应收账款净额
|
| | | | 1,714,738 | | | | | | 1,197,221 | | |
库存,净额
|
| | | | 13,365,030 | | | | | | 14,099,260 | | |
预付费用和其他流动资产
|
| | | | 1,112,449 | | | | | | 922,768 | | |
流动资产总额
|
| | | | 17,046,040 | | | | | | 17,340,409 | | |
财产和设备,净额
|
| | | | 3,018,468 | | | | | | 4,018,057 | | |
使用权租赁资产
|
| | | | 6,418,320 | | | | | | 9,727,452 | | |
商誉
|
| | | | 1,037,184 | | | | | | 1,068,023 | | |
其他资产
|
| | | | 2,521,774 | | | | | | 1,885,567 | | |
总资产
|
| | | $ | 30,041,786 | | | | | $ | 34,039,508 | | |
负债和成员权益 | | | | | | | | | | | | | |
流动负债: | | | | | | | | | | | | | |
应付账款
|
| | | $ | 3,366,444 | | | | | $ | 4,052,894 | | |
关联方应付账款
|
| | | | 243,423 | | | | | | 675,244 | | |
应计费用和其他流动负债
|
| | | | 4,602,193 | | | | | | 3,781,467 | | |
经营租赁负债的流动部分
|
| | | | 2,614,569 | | | | | | 3,617,953 | | |
长期债务的当前部分
|
| | | | 888,751 | | | | | | 1,428,712 | | |
流动负债总额
|
| | | | 11,715,380 | | | | | | 13,556,270 | | |
授信额度
|
| | | | 1,381,570 | | | | | | 694,002 | | |
关联方长期债务净额
|
| | | | 3,934,481 | | | | | | 3,934,481 | | |
经营性租赁负债,扣除当期部分
|
| | | | 3,974,592 | | | | | | 6,273,948 | | |
长期债务,扣除当期部分的净额
|
| | | | 1,358,559 | | | | | | 1,356,515 | | |
总负债
|
| | | | 22,364,582 | | | | | | 25,815,216 | | |
承付款和或有事项(见附注9、10、11和15) | | | | | | | | | | | | | |
临时权益(见附注15) | | | | | | | | | | | | | |
非控股优先成员股权
|
| | | | 775,000 | | | | | | 775,000 | | |
成员权益: | | | | | | | | | | | | | |
非控股权益
|
| | | | — | | | | | | (62,206) | | |
会员权益
|
| | | | 6,902,204 | | | | | | 7,511,498 | | |
会员权益合计
|
| | | | 6,902,204 | | | | | | 7,449,292 | | |
总负债和成员权益
|
| | | $ | 30,041,786 | | | | | $ | 34,039,508 | | |
| | |
2020
|
| |
2019
|
| ||||||
销售额
|
| | | $ | 48,232,963 | | | | | $ | 68,497,851 | | |
销售成本
|
| | | | 19,769,906 | | | | | | 26,390,276 | | |
毛利
|
| | | | 28,463,057 | | | | | | 42,107,575 | | |
销售、一般和行政管理
|
| | | | 28,674,351 | | | | | | 40,775,508 | | |
运营收入(亏损)
|
| | | | (211,294) | | | | | | 1,332,067 | | |
其他收入(费用): | | | | | | | | | | | | | |
利息支出
|
| | | | (365,020) | | | | | | (504,569) | | |
其他收入(费用),净额
|
| | | | 90,770 | | | | | | (285,371) | | |
其他费用,净额
|
| | | | (274,250) | | | | | | (789,940) | | |
净收益(亏损)
|
| | | | (485,544) | | | | | | 542,127 | | |
非控股权益应占净亏损
|
| | | | — | | | | | | (21,787) | | |
可归因于Cariloha、LLC和子公司的净收益(亏损)
|
| | | | (485,544) | | | | | | 563,914 | | |
向非控股首选成员付款
|
| | | | (123,750) | | | | | | (123,750) | | |
单位持有人应占净收益(亏损)
|
| | | $ | (609,294) | | | | | $ | 440,164 | | |
基本和摊薄后的单位收益(亏损)
|
| | | $ | (60.93) | | | | | $ | 44.02 | | |
加权平均未偿还、基本和摊薄单位
|
| | | | 10,000 | | | | | | 10,000 | | |
| | |
非控制性
利息 |
| |
成员的
股权 |
| |
合计
|
| |||||||||
Balance,2019年1月1日
|
| | | $ | — | | | | | $ | 5,045,710 | | | | | $ | 5,045,710 | | |
与因收购而产生的估算债务折扣相关的视为贡献
|
| | | | — | | | | | | 525,624 | | | | | | 525,624 | | |
向非控股首选成员付款
|
| | | | — | | | | | | (123,750) | | | | | | (123,750) | | |
收购 |
| | | | (40,419) | | | | | | — | | | | | | (40,419) | | |
净收益(亏损)
|
| | | | (21,787) | | | | | | 563,914 | | | | | | 542,127 | | |
会员捐款
|
| | | | — | | | | | | 1,500,000 | | | | | | 1,500,000 | | |
Balance,2019年12月31日
|
| | | | (62,206) | | | | | | 7,511,498 | | | | | | 7,449,292 | | |
向非控股首选成员付款
|
| | | | — | | | | | | (123,750) | | | | | | (123,750) | | |
视为非控股权益的贡献
|
| | | | 62,206 | | | | | | — | | | | | | 62,206 | | |
净亏损
|
| | | | — | | | | | | (485,544) | | | | | | (485,544) | | |
平衡,2020年12月31日
|
| | | $ | — | | | | | $ | 6,902,204 | | | | | $ | 6,902,204 | | |
| | |
2020
|
| |
2019
|
| ||||||
经营活动现金流: | | | | | | | | | | | | | |
净收益(亏损)
|
| | | $ | (485,544) | | | | | $ | 542,127 | | |
将净收益(亏损)与经营活动提供的现金净额进行调整:
|
| | | | | | | | | | | | |
折旧及摊销
|
| | | | 1,224,888 | | | | | | 1,380,598 | | |
商誉减值
|
| | | | 30,839 | | | | | | 268,268 | | |
处置财产、厂房和设备损失
|
| | | | 224,149 | | | | | | — | | |
债务贴现摊销
|
| | | | 105,355 | | | | | | 105,355 | | |
经营性资产和负债变动:
|
| | | | | | | | | | | | |
应收账款
|
| | | | (517,517) | | | | | | 620,344 | | |
库存
|
| | | | 734,230 | | | | | | 406,189 | | |
预付费用和其他资产
|
| | | | (825,888) | | | | | | (326,742) | | |
应付账款、应计费用和其他负债
|
| | | | 173,878 | | | | | | 207,937 | | |
使用权租赁资产以及流动和非流动租赁负债
|
| | | | 6,392 | | | | | | 37,127 | | |
关联方应付款
|
| | | | (431,821) | | | | | | 675,244 | | |
经营活动提供的现金净额
|
| | | | 238,961 | | | | | | 3,916,447 | | |
投资活动现金流: | | | | | | | | | | | | | |
购置物业和设备
|
| | | | (449,448) | | | | | | (975,655) | | |
收购支付净额(见附注2)
|
| | | | (103,962) | | | | | | — | | |
收购所得净额(见附注2)
|
| | | | — | | | | | | 741,853 | | |
投资活动中使用的净现金
|
| | | | (553,410) | | | | | | (233,802) | | |
融资活动的现金流: | | | | | | | | | | | | | |
信贷额度净(减少)增加
|
| | | | 687,568 | | | | | | (3,904,310) | | |
长期债务收益
|
| | | | 624,400 | | | | | | — | | |
偿还长期债务
|
| | | | (1,203,312) | | | | | | (1,269,328) | | |
向非控股首选成员付款
|
| | | | (123,750) | | | | | | (123,750) | | |
会员捐款
|
| | | | 62,206 | | | | | | 1,500,000 | | |
融资活动提供的现金净额(用于)
|
| | | | 47,112 | | | | | | (3,797,388) | | |
现金净变化
|
| | | | (267,337) | | | | | | (114,743) | | |
年初现金
|
| | | | 1,121,160 | | | | | | 1,235,903 | | |
年终现金
|
| | | $ | 853,823 | | | | | $ | 1,121,160 | | |
现金流量信息补充披露: | | | | | | | | | | | | | |
支付利息的现金
|
| | | $ | 338,822 | | | | | $ | 341,911 | | |
补充披露非现金投融资信息: | | | | | | | | | | | | | |
通过发行长期债务购买财产和设备
|
| | | $ | — | | | | | $ | 629,596 | | |
收购(见附注2)
|
| | | | — | | | | | | 4,229,016 | | |
以租赁负债换取的使用权资产
|
| | | | 317,854 | | | | | | 1,543,073 | | |
| | |
2020
|
| |
2019
|
| ||||||
客户A
|
| | | | 52% | | | | | | 13% | | |
客户B
|
| | | | 10% | | | | | | * | | |
客户C
|
| | | | * | | | | | | 20% | | |
客户D
|
| | | | * | | | | | | 11% | | |
客户E
|
| | | | * | | | | | | 10% | | |
| | |
2020
|
| |
2019
|
| ||||||
供应商A
|
| | | | 25% | | | | | | 26% | | |
供应商B
|
| | | | 20% | | | | | | 16% | | |
供应商C
|
| | | | * | | | | | | 19% | | |
供应商D
|
| | | | 15% | | | | | | 13% | | |
| 家具和固定装置 | | |
5年 - 7年
|
|
| 租赁改进 | | |
5年 - 10年
|
|
| 办公和计算机设备 | | |
5年
|
|
| 注意事项: | | | | | | | |
|
应付账款
|
| | | $ | 103,962 | | |
| 收购资产: | | | | | | | |
|
库存
|
| | | $ | 103,962 | | |
| 注意事项: | | | |||||
|
现金
|
| | | $ | 150,000 | | |
|
应付票据
|
| | | | 360,000 | | |
| | | | | $ | 510,000 | | |
| 收购资产: | | | | | | | |
|
财产和设备
|
| | | $ | 61,200 | | |
|
库存
|
| | | | 45,044 | | |
|
商誉
|
| | | | 398,820 | | |
|
存款
|
| | | | 4,936 | | |
| | | | | $ | 510,000 | | |
| 注意事项: | | | | | | | |
|
应付票据,扣除估算债务贴现525 624美元
|
| | | $ | 3,765,054 | | |
| 流动资产: | | | | | | | |
|
库存
|
| | | $ | 1,402,044 | | |
|
现金
|
| | | | 891,853 | | |
|
其他流动资产
|
| | | | 540,554 | | |
| 非流动资产: | | | | | | | |
|
财产和设备
|
| | | | 1,335,123 | | |
|
无形资产
|
| | | | 344,745 | | |
|
存款
|
| | | | 419,542 | | |
| 流动负债: | | | | | | | |
|
应付账款和应计费用
|
| | | | (369,852) | | |
| 非控股权益: | | | | | | | |
|
成员股权
|
| | | | 40,419 | | |
|
优先成员股权
|
| | | | (313,750) | | |
|
因估算债务贴现而产生的视为贡献
|
| | | | (525,624) | | |
|
收购净资产和承担负债:
|
| | | $ | 3,765,054 | | |
| | |
2020
|
| |
2019
|
| ||||||
设计和分销供应
|
| | | $ | 641,236 | | | | | $ | 444,153 | | |
成品
|
| | | | 13,063,794 | | | | | | 13,964,288 | | |
| | | | | 13,705,030 | | | | | | 14,408,441 | | |
减去过时库存准备金
|
| | | | (340,000) | | | | | | (309,181) | | |
| | | | $ | 13,365,030 | | | | | $ | 14,099,260 | | |
| | |
2020
|
| |
2019
|
| ||||||
预付存货和费用
|
| | | $ | 510,534 | | | | | $ | 329,691 | | |
预付租金
|
| | | | 442,777 | | | | | | 309,735 | | |
回扣
|
| | | | 83,978 | | | | | | 176,241 | | |
其他资产
|
| | | | 75,160 | | | | | | 107,101 | | |
| | | | $ | 1,112,449 | | | | | $ | 922,768 | | |
| | |
2020
|
| |
2019
|
| ||||||
家具和固定装置
|
| | | $ | 5,948,077 | | | | | $ | 6,218,148 | | |
租赁改进
|
| | | | 3,625,379 | | | | | | 3,781,135 | | |
办公室和计算机设备
|
| | | | 939,307 | | | | | | 917,306 | | |
| | | | | 10,512,763 | | | | | | 10,916,589 | | |
减去累计折旧和摊销
|
| | | | (7,494,295) | | | | | | (6,898,532) | | |
| | | | $ | 3,018,468 | | | | | $ | 4,018,057 | | |
| | |
2020
|
| |
2019
|
| ||||||
租赁和其他押金
|
| | | $ | 969,212 | | | | | $ | 1,118,152 | | |
预缴税款
|
| | | | 803,707 | | | | | | 767,415 | | |
云计算安排实施成本
|
| | | | 706,584 | | | | | | — | | |
其他
|
| | | | 42,271 | | | | | | — | | |
| | | | $ | 2,521,774 | | | | | $ | 1,885,567 | | |
| | |
2020
|
| |
2019
|
| ||||||
商誉
|
| | | $ | 1,037,184 | | | | | $ | 1,068,023 | | |
| | |
2020
|
| |
2019
|
| ||||||
应计费用
|
| | | $ | 3,509,953 | | | | | $ | 2,484,561 | | |
应付销售税
|
| | | | 524,512 | | | | | | 625,580 | | |
销售退货津贴
|
| | | | 300,000 | | | | | | 450,000 | | |
递延收入
|
| | | | 221,340 | | | | | | 131,973 | | |
应付佣金
|
| | | | 46,388 | | | | | | 89,353 | | |
| | | | $ | 4,602,193 | | | | | $ | 3,781,467 | | |
| | |
2020
|
| |
2019
|
| ||||||
付给金融机构的应付票据(PPP贷款),利率等于1%,
从2021年11月至2025年8月按月分期付款。 |
| | | $ | 624,400 | | | | | $ | — | | |
应付给金融机构的票据,利率等于4.45%,到期时间为
每月18,715美元的分期付款,直至2022年12月,由资产担保 公司。 |
| | | | 486,361 | | | | | | 629,596 | | |
应付给金融机构的票据,利率等于5.22%,到期时间为
截至2023年2月的每月15,095美元的分期付款,由资产担保 公司。 |
| | | | 412,587 | | | | | | 527,638 | | |
利率为0%的应付票据,无担保,按月到期
到2024年,7500美元。 |
| | | | 270,000 | | | | | | 360,000 | | |
应付给金融机构的票据,利率为5.50%,到期时间为
每月分期付款13,309美元,至2021年12月,由资产担保 公司。 |
| | | | 200,474 | | | | | | 308,616 | | |
| | |
2020
|
| |
2019
|
| ||||||
利率等于0%的应付票据,无担保,到2021年每月支付5,000美元,2021年5月到期100,000美元气球付款。
|
| | | | 125,000 | | | | | | 185,000 | | |
应付给金融机构的票据,利率等于伦敦银行同业拆借利率
利率加3.25%(截至2019年12月31日为5.16%),每月到期 截至2021年2月的分期付款,基本上由 的所有资产担保 公司。 |
| | | | 124,811 | | | | | | 721,840 | | |
资本租赁,利率4.85%,2021年8月到期,以租赁财产和设备为抵押。
|
| | | | 3,677 | | | | | | 9,537 | | |
利率等于0%的应付票据,无担保,在2020年前每年支付43,000美元。
|
| | | | — | | | | | | 43,000 | | |
| | | | | 2,247,310 | | | | | | 2,785,227 | | |
当前部分较少
|
| | | | (888,751) | | | | | | (1,428,712) | | |
| | | | $ | 1,358,559 | | | | | $ | 1,356,515 | | |
截至2013年12月31日的年份
|
| | | | | | |
2021
|
| | | $ | 888,751 | | |
2022
|
| | | | 643,692 | | |
2023
|
| | | | 357,214 | | |
2024
|
| | | | 125,076 | | |
2025
|
| | | | 126,332 | | |
之后
|
| | | | 106,245 | | |
| | | | $ | 2,247,310 | | |
| | |
截至2013年12月31日的年度
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
经营租赁费用
|
| | | $ | 2,036,526 | | | | | $ | 4,764,277 | | |
可变租赁费用
|
| | | | 854,367 | | | | | | 812,817 | | |
短期租赁费
|
| | | | 52,811 | | | | | | 59,409 | | |
总租赁成本
|
| | | $ | 2,943,704 | | | | | $ | 5,636,503 | | |
截至2013年12月31日的年份:
|
| |
金额
|
| |||
2021
|
| | | $ | 2,895,164 | | |
2022
|
| | | | 2,106,493 | | |
2023
|
| | | | 1,249,819 | | |
2024
|
| | | | 688,942 | | |
2025
|
| | | | 197,126 | | |
租赁支付总额
|
| | | | 7,137,544 | | |
减少代表利息的 - 租赁费
|
| | | | (548,383) | | |
经营租赁付款现值
|
| | | $ | 6,589,161 | | |
| | |
截至2013年12月31日的年度
|
| |||||||||
地理区域
|
| |
2020
|
| |
2019
|
| ||||||
美国
|
| | | $ | 44,632,864 | | | | | $ | 54,871,899 | | |
美国境外
|
| | | | 3,600,099 | | | | | | 13,625,952 | | |
收入,净额
|
| | | $ | 48,232,963 | | | | | $ | 68,497,851 | | |
| | |
截至2013年12月31日的年度
|
| |||||||||
频道
|
| |
2020
|
| |
2019
|
| ||||||
直通消费者 | | | | | | | | | | | | | |
电子商务
|
| | | $ | 30,690,820 | | | | | $ | 21,751,502 | | |
零售展厅
|
| | | | 6,946,416 | | | | | | 25,576,687 | | |
零售店展示厅送货
|
| | | | 4,234,795 | | | | | | 11,689,273 | | |
直接面向消费者的总流量
|
| | | $ | 41,872,031 | | | | | $ | 59,017,462 | | |
批发
|
| | | | 6,360,932 | | | | | | 9,480,389 | | |
收入,净额
|
| | | $ | 48,232,963 | | | | | $ | 68,497,851 | | |
| | |
2021年9月30日
|
| |
2020年12月31日
|
| ||||||
| | |
(未经审计)
|
| | | | | | | |||
资产
|
| | | | | | | | | | | | |
流动资产: | | | | | | | | | | | | | |
现金
|
| | | $ | 1,057,442 | | | | | $ | 853,823 | | |
应收账款净额
|
| | | | 1,442,800 | | | | | | 1,714,738 | | |
库存,净额
|
| | | | 16,172,815 | | | | | | 13,365,030 | | |
预付费用和其他流动资产
|
| | | | 1,250,788 | | | | | | 1,112,449 | | |
流动资产总额
|
| | | | 19,923,845 | | | | | | 17,046,040 | | |
财产和设备,净额
|
| | | | 2,803,314 | | | | | | 3,018,468 | | |
使用权租赁资产
|
| | | | 6,827,169 | | | | | | 6,418,320 | | |
商誉
|
| | | | 1,037,184 | | | | | | 1,037,184 | | |
其他资产
|
| | | | 2,679,136 | | | | | | 2,521,774 | | |
总资产
|
| | | $ | 33,270,648 | | | | | $ | 30,041,786 | | |
负债和成员权益
|
| | | | | | | | | | | | |
流动负债: | | | | | | | | | | | | | |
应付账款
|
| | | $ | 2,655,744 | | | | | $ | 3,366,444 | | |
关联方应付账款
|
| | | | 643,266 | | | | | | 243,423 | | |
应计费用和其他流动负债
|
| | | | 7,461,975 | | | | | | 4,602,193 | | |
经营租赁负债的流动部分
|
| | | | 2,699,099 | | | | | | 2,614,569 | | |
长期债务的当前部分
|
| | | | 718,275 | | | | | | 888,751 | | |
流动负债总额
|
| | | | 14,178,359 | | | | | | 11,715,380 | | |
授信额度
|
| | | | 2,350,184 | | | | | | 1,381,570 | | |
关联方长期债务净额
|
| | | | 4,061,669 | | | | | | 3,934,481 | | |
经营性租赁负债,扣除当期部分
|
| | | | 4,355,218 | | | | | | 3,974,592 | | |
长期债务,扣除当期部分的净额
|
| | | | 557,237 | | | | | | 1,358,559 | | |
总负债
|
| | | | 25,502,667 | | | | | | 22,364,582 | | |
承付款和或有事项(见附注8、9、10和14) | | | | | | | | | | | | | |
临时权益(见附注14) | | | | | | | | | | | | | |
非控股优先成员股权
|
| | | | 575,000 | | | | | | 775,000 | | |
成员权益: | | | | | | | | | | | | | |
非控股权益
|
| | | | — | | | | | | — | | |
会员权益
|
| | | | 7,192,981 | | | | | | 6,902,204 | | |
会员权益合计
|
| | | | 7,192,981 | | | | | | 6,902,204 | | |
总负债和成员权益
|
| | | $ | 33,270,648 | | | | | $ | 30,041,786 | | |
| | |
截止三个月
|
| |
九个月结束
|
| ||||||||||||||||||
| | |
2021年9月30日
|
| |
2020年9月30日
|
| |
2021年9月30日
|
| |
2020年9月30日
|
| ||||||||||||
销售额
|
| | | $ | 13,978,280 | | | | | $ | 11,036,862 | | | | | $ | 34,473,761 | | | | | $ | 34,060,861 | | |
销售成本
|
| | | | 5,433,507 | | | | | | 4,322,817 | | | | | | 13,213,836 | | | | | | 14,143,700 | | |
毛利
|
| | | | 8,544,773 | | | | | | 6,714,045 | | | | | | 21,259,925 | | | | | | 19,917,161 | | |
销售、一般和行政管理
|
| | | | 8,625,670 | | | | | | 5,869,137 | | | | | | 21,835,334 | | | | | | 21,195,617 | | |
运营收入(亏损)
|
| | | | (80,897) | | | | | | 844,908 | | | | | | (575,409) | | | | | | (1,278,456) | | |
其他收入(费用): | | | | | | | | | | | | | | | | | | | | | | | | | |
利息支出
|
| | | | (88,291) | | | | | | (72,536) | | | | | | (245,076) | | | | | | (284,742) | | |
其他收入(费用),净额
|
| | | | 612,713 | | | | | | (199,236) | | | | | | 1,189,076 | | | | | | (143,798) | | |
其他收入(费用),净额
|
| | | | 524,422 | | | | | | (271,772) | | | | | | 944,000 | | | | | | (428,540) | | |
净收益(亏损)
|
| | | | 443,525 | | | | | | 573,136 | | | | | | 368,591 | | | | | | (1,706,996) | | |
向非控股首选成员付款
|
| | | | (23,438) | | | | | | (30,938) | | | | | | (77,814) | | | | | | (92,814) | | |
单位持有人应占净收益(亏损)
|
| | | $ | 420,087 | | | | | $ | 542,198 | | | | | $ | 290,777 | | | | | $ | (1,799,810) | | |
单位收入(亏损),基本和摊薄
|
| | | $ | 42.01 | | | | | $ | 54.22 | | | | | $ | 29.08 | | | | | $ | (179.98) | | |
加权平均未偿还、基本和摊薄单位
|
| | | | 10,000 | | | | | | 10,000 | | | | | | 10,000 | | | | | | 10,000 | | |
| | |
截至2021年9月30日止九个月
|
| |||||||||||||||
| | |
非控制性
利息 |
| |
成员的
股权 |
| |
合计
|
| |||||||||
平衡,2020年12月31日
|
| | | $ | — | | | | | $ | 6,902,204 | | | | | $ | 6,902,204 | | |
向非控股首选成员付款
|
| | | | — | | | | | | (30,938) | | | | | | (30,938) | | |
净亏损
|
| | | | — | | | | | | (44,944) | | | | | | (44,944) | | |
余额,2021年3月31日
|
| | | | — | | | | | | 6,826,322 | | | | | | 6,826,322 | | |
向非控股首选成员付款
|
| | | | — | | | | | | (23,438) | | | | | | (23,438) | | |
净亏损
|
| | | | — | | | | | | (29,990) | | | | | | (29,990) | | |
余额,2021年6月30日
|
| | | | — | | | | | | 6,772,894 | | | | | | 6,772,894 | | |
向非控股首选成员付款
|
| | | | — | | | | | | (23,438) | | | | | | (23,438) | | |
净收入
|
| | | | — | | | | | | 443,525 | | | | | | 443,525 | | |
余额,2021年9月30日
|
| | | $ | — | | | | | $ | 7,192,981 | | | | | $ | 7,192,981 | | |
| | |
截至2020年9月30日止九个月
|
| |||||||||||||||
| | |
非控制性
利息 |
| |
成员的
股权 |
| |
合计
|
| |||||||||
Balance,2019年12月31日
|
| | | $ | (62,206) | | | | | $ | 7,511,498 | | | | | $ | 7,449,292 | | |
向非控股首选成员付款
|
| | | | — | | | | | | (30,938) | | | | | | (30,938) | | |
净亏损
|
| | | | — | | | | | | (1,926,565) | | | | | | (1,926,565) | | |
余额,2020年3月31日
|
| | | | (62,206) | | | | | | 5,553,995 | | | | | | 5,491,789 | | |
向非控股首选成员付款
|
| | | | — | | | | | | (30,938) | | | | | | (30,938) | | |
净亏损
|
| | | | — | | | | | | (353,567) | | | | | | (353,567) | | |
余额,2020年6月31日
|
| | | | (62,206) | | | | | | 5,169,490 | | | | | | 5,107,284 | | |
向非控股首选成员付款
|
| | | | — | | | | | | (30,938) | | | | | | (30,938) | | |
净收入
|
| | | | — | | | | | | 573,136 | | | | | | 573,136 | | |
余额,2020年9月30日
|
| | | $ | (62,206) | | | | | $ | 5,711,688 | | | | | $ | 5,649,482 | | |
| | |
九个月结束
|
| |||||||||
| | |
2021年9月30日
|
| |
2020年9月30日
|
| ||||||
经营活动现金流: | | | | | | | | | | | | | |
净收益(亏损)
|
| | | $ | 368,591 | | | | | $ | (1,706,996) | | |
调整净收入(亏损)与净现金 | | | | | | | | | | | | | |
由运营活动提供(用于):
|
| | | | | | | | | | | | |
折旧及摊销
|
| | | | 756,745 | | | | | | 959,693 | | |
贷款减免收益
|
| | | | (1,199,099) | | | | | | — | | |
债务贴现摊销
|
| | | | 84,947 | | | | | | 84,792 | | |
资产处置损失
|
| | | | 15,212 | | | | | | — | | |
经营性资产和负债变动:
|
| | | | | | | | | | | | |
应收账款
|
| | | | 271,938 | | | | | | (933,861) | | |
库存
|
| | | | (2,807,785) | | | | | | 36,675 | | |
预付费用和其他资产
|
| | | | (295,701) | | | | | | (202,192) | | |
应付账款、应计费用和其他负债
|
| | | | 2,491,323 | | | | | | (446,716) | | |
使用权租赁资产以及流动和非流动租赁负债
|
| | | | 56,307 | | | | | | (59,995) | | |
关联方应付款
|
| | | | 399,843 | | | | | | 772,917 | | |
经营活动提供(使用)的现金净额
|
| | | | 142,321 | | | | | | (1,495,683) | | |
投资活动现金流: | | | | | | | | | | | | | |
购置物业和设备
|
| | | | (524,749) | | | | | | (265,362) | | |
融资活动的现金流: | | | | | | | | | | | | | |
信贷额度净增加
|
| | | | 968,614 | | | | | | 2,028,194 | | |
长期债务收益
|
| | | | 645,067 | | | | | | 624,400 | | |
偿还长期债务
|
| | | | (749,820) | | | | | | (794,141) | | |
向非控股首选成员付款
|
| | | | (77,814) | | | | | | (92,814) | | |
购买非控股优先成员股权
|
| | | | (200,000) | | | | | | — | | |
融资活动提供的现金净额
|
| | | | 586,047 | | | | | | 1,765,639 | | |
现金净变化
|
| | | | 203,619 | | | | | | 4,594 | | |
期初现金
|
| | | | 853,823 | | | | | | 1,121,160 | | |
期末现金
|
| | | $ | 1,057,442 | | | | | $ | 1,125,754 | | |
现金流量信息补充披露: | | | | | | | | | | | | | |
支付利息的现金
|
| | | $ | 112,657 | | | | | $ | 126,665 | | |
补充披露非现金投资和 | | | | | | | | | | | | | |
融资信息:
|
| | | | | | | | | | | | |
通过发放购买财产和设备
|
| | | | | | | | | | | | |
长期债务的
|
| | | $ | 32,054 | | | | | $ | — | | |
将应计费用重新分类为长期债务
|
| | | | 300,000 | | | | | | — | | |
|
家具和固定装置
|
| |
5年 - 7年
|
|
|
租赁改进
|
| |
5年 - 10年
|
|
|
办公室和计算机设备
|
| |
5年
|
|
| | |
9月30日
2021 |
| |
12月31日
2020 |
| ||||||
设计和分销供应
|
| | | $ | 470,893 | | | | | $ | 641,236 | | |
成品
|
| | | | 16,041,922 | | | | | | 13,063,794 | | |
| | | | | 16,512,815 | | | | | | 13,705,030 | | |
减去过时库存准备金
|
| | | | (340,000) | | | | | | (340,000) | | |
| | | | $ | 16,172,815 | | | | | $ | 13,365,030 | | |
| | |
9月30日
2021 |
| |
12月31日
2020 |
| ||||||
预付存货和费用
|
| | | $ | 775,780 | | | | | $ | 510,534 | | |
预付租金
|
| | | | 363,925 | | | | | | 442,777 | | |
回扣
|
| | | | 67,803 | | | | | | 83,978 | | |
其他资产
|
| | | | 43,280 | | | | | | 75,160 | | |
| | | | $ | 1,250,788 | | | | | $ | 1,112,449 | | |
| | |
9月30日
2021 |
| |
12月31日
2020 |
| ||||||
家具和固定装置
|
| | | $ | 6,137,636 | | | | | $ | 5,948,077 | | |
租赁改进
|
| | | | 3,895,414 | | | | | | 3,625,379 | | |
办公室和计算机设备
|
| | | | 983,156 | | | | | | 939,307 | | |
| | | | | 11,016,206 | | | | | | 10,512,763 | | |
减去累计折旧和摊销
|
| | | | (8,212,892) | | | | | | (7,494,295) | | |
| | | | $ | 2,803,314 | | | | | $ | 3,018,468 | | |
| | |
9月30日
2021 |
| |
12月31日
2020 |
| ||||||
租赁和其他押金
|
| | | $ | 1,162,451 | | | | | $ | 969,212 | | |
预缴税款
|
| | | | 757,721 | | | | | | 803,707 | | |
云计算安排实施成本
|
| | | | 694,808 | | | | | | 706,584 | | |
其他
|
| | | | 64,156 | | | | | | 42,271 | | |
| | | | $ | 2,679,136 | | | | | $ | 2,521,774 | | |
| | |
9月30日
2021 |
| |
12月31日
2020 |
| ||||||
商誉
|
| | | $ | 1,037,184 | | | | | $ | 1,037,184 | | |
| | |
9月30日
2021 |
| |
12月31日
2020 |
| ||||||
应计费用
|
| | | $ | 6,045,148 | | | | | $ | 3,509,953 | | |
递延收入
|
| | | | 733,803 | | | | | | 221,340 | | |
应付销售税
|
| | | | 424,685 | | | | | | 524,512 | | |
销售退货津贴
|
| | | | 215,000 | | | | | | 300,000 | | |
应付佣金
|
| | | | 43,339 | | | | | | 46,388 | | |
| | | | $ | 7,461,975 | | | | | $ | 4,602,193 | | |
| | |
9月30日
2021 |
| |
12月31日
2020 |
| ||||||
应付给金融机构的票据,利率等于4.45%,以公司资产为抵押,每月分期付款18,715美元,至2022年12月底到期。
|
| | | $ | 331,873 | | | | | $ | 486,361 | | |
应付给金融机构的票据,利率等于5.22%,以公司资产为抵押,每月分期付款15,095美元,至2023年2月到期。
|
| | | | 292,156 | | | | | | 412,587 | | |
利率等于10%的应付票据,无担保,在2023年6月之前每月支付13,843美元。
|
| | | | 265,685 | | | | | | — | | |
利率等于0%的应付票据,无担保,在2024年前每月支付7,500美元。
|
| | | | 202,500 | | | | | | 270,000 | | |
应付给金融机构的票据,利率等于5.50%,以公司资产为抵押,每月分期付款13,309美元,至2021年12月底到期。
|
| | | | 84,145 | | | | | | 200,474 | | |
支付给金融机构的应付票据(PPP贷款2),利率等于1%,从2022年5月至2027年4月按月分期付款。
|
| | | | 40,130 | | | | | | — | | |
利率为4.85%的融资租赁,2026年9月到期,以租赁的物业和设备为抵押。
|
| | | | 31,176 | | | | | | 3,677 | | |
支付给金融机构的应付票据(PPP贷款),利率等于1%,从2021年5月至2025年8月,每月分期付款600美元。
|
| | | | 27,847 | | | | | | 624,400 | | |
利率为0%的应付票据,无担保,到期时间为
到2021年每月还款5,000美元,气球价值100,000美元 付款已于2021年7月支付。 |
| | | | — | | | | | | 125,000 | | |
支付给金融机构的票据,利率等于LIBOR利率加3.25%(截至2020年12月31日为5.16%),以公司几乎所有资产为抵押,按月分期付款,至2021年2月到期。
|
| | | | — | | | | | | 124,811 | | |
| | | | | 1,275,512 | | | | | | 2,247,310 | | |
当前部分较少
|
| | | | (718,275) | | | | | | (888,751) | | |
| | | | $ | 557,237 | | | | | $ | 1,358,559 | | |
截至2013年12月31日的年份
|
| | | | | | |
2021年(3个半月)
|
| | | $ | 194,916 | | |
2022
|
| | | | 688,828 | | |
2023
|
| | | | 335,213 | | |
2024
|
| | | | 21,792 | | |
2025
|
| | | | 20,062 | | |
之后
|
| | | | 14,701 | | |
| | | | $ | 1,275,512 | | |
| | |
截至9月30日的三个月
|
| |||||||||
|
2021
|
| |
2020
|
| ||||||||
经营租赁费用
|
| | | $ | 720,371 | | | | | $ | 121,528 | | |
可变租赁费用
|
| | | | 292,265 | | | | | | 208,808 | | |
短期租赁费
|
| | | | 14,529 | | | | | | 16,134 | | |
总租赁成本
|
| | | $ | 1,027,165 | | | | | $ | 346,470 | | |
| | |
截至9月30日的9个月
|
| |||||||||
|
2021
|
| |
2020
|
| ||||||||
经营租赁费用
|
| | | $ | 1,691,428 | | | | | $ | 1,549,259 | | |
可变租赁费用
|
| | | | 776,974 | | | | | | 768,042 | | |
短期租赁费
|
| | | | 46,667 | | | | | | 31,127 | | |
总租赁成本
|
| | | $ | 2,515,069 | | | | | $ | 2,348,428 | | |
截至2013年12月31日的年份:
|
| |
金额
|
| |||
2021年剩余三个月
|
| | | $ | 748,926 | | |
2022
|
| | | | 2,735,748 | | |
2023
|
| | | | 1,984,319 | | |
2024
|
| | | | 1,225,571 | | |
2025
|
| | | | 666,731 | | |
2026
|
| | | | 318,376 | | |
租赁支付总额
|
| | | | 7,679,671 | | |
减少代表利息的 - 租赁费
|
| | | | (625,354) | | |
经营租赁付款现值
|
| | | $ | 7,054,317 | | |
地理区域
|
| |
截至9月30日的三个月
|
| |||||||||
|
2021
|
| |
2020
|
| ||||||||
美国
|
| | | $ | 13,205,479 | | | | | $ | 10,999,515 | | |
美国境外
|
| | | | 772,801 | | | | | | 37,347 | | |
收入,净额
|
| | | $ | 13,978,280 | | | | | $ | 11,036,862 | | |
地理区域
|
| |
截至9月30日的9个月
|
| |||||||||
|
2021
|
| |
2020
|
| ||||||||
美国
|
| | | $ | 33,311,600 | | | | | $ | 30,588,708 | | |
美国境外
|
| | | | 1,162,161 | | | | | | 3,472,153 | | |
收入,净额
|
| | | $ | 34,473,761 | | | | | $ | 34,060,861 | | |
频道
|
| |
截至9月30日的三个月
|
| |||||||||
|
2021
|
| |
2020
|
| ||||||||
直通消费者 | | | | | | | | | | | | | |
电子商务
|
| | | $ | 7,030,419 | | | | | $ | 7,853,730 | | |
零售展厅
|
| | | | 3,248,176 | | | | | | 859,640 | | |
零售店展示厅送货
|
| | | | 1,556,846 | | | | | | 288,706 | | |
直接面向消费者的总流量
|
| | | | 11,835,441 | | | | | | 9,002,076 | | |
批发
|
| | | | 2,142,839 | | | | | | 2,034,786 | | |
收入,净额
|
| | | $ | 13,978,280 | | | | | $ | 11,036,862 | | |
| | |
截至9月30日的9个月
|
| |||||||||
|
2021
|
| |
2020
|
| ||||||||
直通消费者 | | | | | | | | | | | | | |
电子商务
|
| | | $ | 18,934,215 | | | | | $ | 19,996,721 | | |
零售展厅
|
| | | | 6,533,386 | | | | | | 6,049,259 | | |
零售店展示厅送货
|
| | | | 3,089,066 | | | | | | 3,733,676 | | |
直接面向消费者的总流量
|
| | | | 28,556,667 | | | | | | 29,779,656 | | |
批发
|
| | | | 5,917,094 | | | | | | 4,281,205 | | |
收入,净额
|
| | | $ | 34,473,761 | | | | | $ | 34,060,861 | | |
| | |
待支付金额
|
| |||
美国证券交易委员会注册费
|
| | | $ | 4,735 | | |
FINRA备案费
|
| | | | 8,450 | | |
交易所上市费
|
| | | | 80,000 | | |
会计费和费用
|
| | | | 40,000 | | |
律师费和开支
|
| | | | 600,000 | | |
打印费用
|
| | | | 105,000 | | |
转会代理费和注册费
|
| | | | 7,400 | | |
杂项费用
|
| | | | 25,000 | | |
合计 | | | | $ | 870,585 | | |
展品编号:
|
| | | |
1.1** | | |
承保协议格式
|
|
3.1** | | |
Cariloha,Inc.公司注册证书,在注册人完成从有限责任公司到公司的转换后生效
|
|
3.2** | | |
Cariloha,Inc.的公司注册证书的修订和重述格式,在完成本要约之前生效
|
|
3.3** | | |
Cariloha,Inc.的章程,在注册人完成从有限责任公司向公司的转换后生效,并在本次要约完成后生效
|
|
4.1** | | |
Cariloha,Inc.普通股证书格式
|
|
4.2** | | |
代表权证格式
|
|
5.1 | | |
Holland&Hart LLP对在此登记的普通股的合法性的意见
|
|
10.1** | | |
Cariloha,Inc.作为Cariloha,LLC的利益继承人)与其供应商之间的供应商协议格式
|
|
10.2#** | | |
Cariloha,Inc.2022奖励计划
|
|
10.3#** | | |
Cariloha,Inc.控制权分离计划变更
|
|
10.4#** | | |
Cariloha公司与其董事之间的赔偿协议格式
|
|
10.5#** | | |
Cariloha,Inc.与其高级职员之间的赔偿协议格式
|
|
10.6** | | |
Cariloha,Inc.(作为Cariloha,LLC的利益继承人)与某些股东之间的注册权协议
|
|
10.7#** | | |
Cariloha,Inc.2022员工购股计划
|
|
10.8#** | | |
Cariloha,Inc.2022激励奖励计划下的股票期权奖励协议格式
|
|
10.9#** | | |
Cariloha,Inc.2022激励奖励计划下的限制性股票奖励协议格式
|
|
10.10#** | | |
Cariloha,Inc.2022奖励计划下执行干事RSU奖励协议的格式
|
|
10.11#** | | |
卡里洛哈公司2022年激励奖励计划下董事RSU奖励协议的格式
|
|
10.12#** | | |
Cariloha,Inc.控制权变更计划下的参与协议格式
|
|
10.13 | | |
Cariloha,Inc.(作为Cariloha,LLC的利益继承人)和Del Sol,L.C.之间的股权购买协议和本票,自2019年1月1日起生效
|
|
21.1** | | |
Cariloha,Inc.子公司列表
|
|
23.1** | | |
Holland&Hart LLP同意(载于其作为附件5.1提交的意见中)
|
|
23.2** | | |
独立注册会计师事务所Tanner LLC同意。
|
|
24.1** | | |
授权书(包括在本注册声明的签名页上)。
|
|
107 | | |
备案费表
|
|
|
签名
|
| |
标题
|
| |
日期
|
|
|
/S/杰斐逊·G·佩德森
杰斐逊·G·彼得森
|
| |
首席执行官兼董事
(首席执行官) |
| | 2022年2月11日 | |
|
/S/布伦特·L·罗瑟
布伦特·L·罗瑟
|
| | 首席财务官和首席运营官(首席财务官和首席会计官) | | | 2022年2月11日 | |
|
*
卡琳·克拉克
|
| | 董事 | | | 2022年2月11日 | |
|
*
David Bywater
|
| | 董事 | | | 2022年2月11日 | |
|
*
戴维斯·史密斯
|
| | 董事 | | | 2022年2月11日 | |
|
*发件人:
/s/Brent Rowser
Brent Rowser
实际律师 |
| | | | | | |