|
Delaware
|
| |
5699
|
| |
46-1942864
|
|
|
(述明或其他司法管轄權
公司或組織) |
| |
(主要標準工業
分類代碼編號) |
| |
(I.R.S. Employer
Identification Number) |
|
|
Thomas J. Poletti, Esq
Veronica Lah, Esq Manatt, Phelps & Phillips, LLP 695 Town Center Drive, 14th Floor Costa Mesa, CA 92646 (714) 312-7500 |
| |
Steven M. Skolnick, Esq.
Lowenstein Sandler, LLP 1251 Avenue of the Americas New York, New York 10020 (212) 262-6700 |
|
|
Large accelerated filer ☐
|
| |
Accelerated filer ☐
|
| |
Non-accelerated filer
|
| |
規模較小的報告公司
|
|
| | | | | | | | | |
Emerging growth company
|
|
| | ||||||||||||||||||||||
須登記的每類證券的名稱
|
| | |
Amount to be
Registered |
| | |
Proposed Maximum
Offering Price Per Share |
| | |
Proposed Maximum
Aggregate Offering Price(1) |
| | |
Amount of
Registration Fee(2)(8) |
| ||||||
Common Stock $0.0001 par value(2)(3)(4)
|
| | | | | | | | | | | | $ | 25,000,000 | | | | | | $ | | | |
購買普通股的認股權證,每股票面價值$0.0001(3)(4)(5)
|
| | | | | | | | | | | | | | | | | | | | | | |
普通股,每股面值0.0001美元,標的認股權證(2)。
|
| | | | | | | | | | | | | | | | | | | | | | |
Total Registration Fee
|
| | | | | | | | | | | | | | | | | | | $ | | |
|
SUMMARY
|
| | | | 1 | | |
|
作為一家新興成長型公司和一家規模較小的報告公司的含義
|
| | | | 11 | | |
|
RISK FACTORS
|
| | | | 12 | | |
|
關於前瞻性陳述的謹慎披露
|
| | | | 33 | | |
|
INDUSTRY AND MARKET DATA
|
| | | | 35 | | |
|
USE OF PROCEEDS
|
| | | | 36 | | |
|
DIVIDEND POLICY
|
| | | | 37 | | |
|
CAPITALIZATION
|
| | | | 38 | | |
|
DILUTION
|
| | | | 40 | | |
|
SELECTED FINANCIAL DATA
|
| | | | 42 | | |
|
未經審計的備考合併財務信息
|
| | | | 43 | | |
|
管理層對財務狀況和經營成果的討論與分析
|
| | | | 52 | | |
|
BUSINESS
|
| | | | 87 | | |
|
THE ACQUISITION OF SUNDRY.
|
| | | | 102 | | |
|
MANAGEMENT
|
| | | | 105 | | |
|
EXECUTIVE COMPENSATION
|
| | | | 109 | | |
|
PRINCIPAL STOCKHOLDERS
|
| | | | 115 | | |
|
股本説明
|
| | | | 117 | | |
|
實質性的美國聯邦所得税後果
|
| | | | 123 | | |
|
UNDERWRITING
|
| | | | 137 | | |
|
LEGAL MATTERS
|
| | | | 137 | | |
|
EXPERTS
|
| | | | 137 | | |
|
在那裏您可以找到更多信息
|
| | | | 137 | | |
|
FINANCIAL STATEMENTS
|
| | | | F-1 | | |
| | |
Nine Months Ended September 30,
|
| |||||||||||||||
| | |
2021
Pro Forma |
| |
2021
Actual |
| |
2020
Actual |
| |||||||||
| | |
(unaudited)
|
| |
(unaudited)
|
| |
(unaudited)
|
| |||||||||
Net revenues
|
| | | $ | | | | | $ | 3,575,214 | | | | | $ | 4,475,507 | | | |
Cost of net revenues
|
| | | | | | | | | | 2,179,023 | | | | | | 3,884,864 | | |
Gross profit
|
| | | | | | | | | | 1,396,191 | | | | | | 590,643 | | |
Operating expenses
|
| | | | | | | | | | 22,500,331 | | | | | | 7,458,722 | | |
Operating loss
|
| | | | | | | | | | (21,104,140) | | | | | | (6,868,079) | | |
Other expenses
|
| | | | | | | | | | (2,655,460) | | | | | | (1,207,244) | | |
扣除所得税準備前的虧損
|
| | | | | | | | | | (23,759,600) | | | | | | (8,075,323) | | |
所得税優惠(撥備)
|
| | | | | | | | | | 1,100,120 | | | | | | (13,657) | | |
Net loss
|
| | | $ | | | | | $ | (22,659,480) | | | | | | (8,088,980) | | |
| | |
Year Ended December 31,
|
| |||||||||||||||
| | |
2020
Pro Forma |
| |
2020
Actual |
| |
2019
Actual |
| |||||||||
| | |
(unaudited)
|
| | | | | | | | | | | | | |||
Net revenues
|
| | | $ | | | | | $ | 5,239,437 | | | | | $ | 3,034,216 | | | |
Cost of net revenues
|
| | | | | | | | | | 4,685,755 | | | | | | 1,626,505 | | |
Gross profit
|
| | | | | | | | | | 553,682 | | | | | | 1,407,711 | | |
Operating expenses
|
| | | | | | | | | | 9,701,572 | | | | | | 6,255,180 | | |
Operating loss
|
| | | | | | | | | | (9,147,890) | | | | | | (4,847,469) | | |
Other expenses
|
| | | | | | | | | | (1,566,764) | | | | | | (805,704) | | |
扣除所得税準備前的虧損
|
| | | | | | | | | | (10,714,654) | | | | | | (5,653,173) | | |
所得税優惠(撥備)
|
| | | | | | | | | | (13,641) | | | | | | (800) | | |
Net loss
|
| | | $ | | | | | $ | (10,728,295) | | | | | $ | (5,653,973) | | |
| | |
As of September 30, 2021
|
| |||||||||||||||
| | |
Actual
|
| |
Pro Forma
|
| |
Pro Forma as
Adjusted |
| |||||||||
| | |
(unaudited)
|
| |||||||||||||||
Total cash
|
| | | $ | 254,527 | | | | | $ | 3,929,527 | | | | | $ | — | | |
| | |
As of September 30, 2021
|
| |||||||||||||||
| | |
Actual
|
| |
Pro Forma
|
| |
Pro Forma as
Adjusted |
| |||||||||
| | |
(unaudited)
|
| |||||||||||||||
Total current assets
|
| | | | 5,474,460 | | | | | | 9,149,460 | | | | |||||
Total assets
|
| | | | 40,664,284 | | | | | | 44,339,284 | | | | |||||
流動負債總額,包括長期債務的流動部分
|
| | | | 23,669,092 | | | | | | 24,068,692 | | | | |||||
Total long-term obligations
|
| | | | 15,532,391 | | | | | | 19,207,391 | | | | |||||
Total liabilities
|
| | | | 39,201,483 | | | | | | 43,276,083 | | | | |||||
Total stockholders’ equity
|
| | | | 1,462,801 | | | | | | 1,063,201 | | | | |||||
總負債和股東權益
|
| | | $ | 40,664,284 | | | | | $ | 44,339,284 | | | | | $ | — | | |
| | |
as of September 30, 2021
|
| |||||||||||||||||||||||||||
| | |
DBG
|
| |
Sundry
|
| |
Total
|
| |
Pro Forma(1)
|
| |
Pro Forma
as Adjusted(2) |
| |||||||||||||||
Cash and cash equivalents
|
| | | $ | 254,527 | | | | | $ | 421,802 | | | | | $ | 676,329 | | | | | $ | 10,551,329 | | | | | | | | |
負債,包括當期部分
|
| | | $ | 39,201,483 | | | | | $ | 2,063,357 | | | | | $ | 41,264,840 | | | | | | 63,147,440 | | | | | | | | |
Debt
|
| | | $ | 16,167,842 | | | | | $ | 776,982 | | | | | | 16,944,824 | | | | | $ | 37,419,824 | | | | | | | | |
DBG preferred stock, $0.0001
par value, 10,000,000 shares authorized and no shares 已發行的未償還、實際和 pro forma |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | | |
DBG common stock, $0.0001 par
value: 200,000,000 shares authorized, 12,627,488 shares issued and outstanding (actual); issued and outstanding (pro forma); issued and outstanding (pro forma as adjusted) |
| | | | 1,263 | | | | | | — | | | | | | 1,263 | | | | | | 1,263 | | | | | | | | |
額外實收資本
|
| | | | 57,467,015 | | | | | | — | | | | | | 57,467,015 | | | | | | 87,967,015 | | | | | | | | |
Accumulated deficit
|
| | | | (56,005,477) | | | | | | — | | | | | | (56,005,477) | | | | | | (61,025,417) | | | | | | | | |
股東權益合計(虧損)
|
| | | $ | 1,462,801 | | | | | $ | — | | | | | $ | 1,462,801 | | | | | $ | 26,942,861 | | | | | | | | |
Total capitalization
|
| | | $ | 17,630,643 | | | | | $ | 776,982 | | | | | $ | 18,407,625 | | | | | $ | 64,362,685 | | | | | | | | |
|
假定每股公開發行價
|
| | | | | | | | | $ | | | |
|
截至2021年9月30日的預計每股有形賬面淨值
|
| | | $ | | | | | | | | | |
|
本次發售中預計有形賬面淨值的增加
|
| | | $ | | | | | | | | | |
|
預計本次發行後每股有形賬面淨值
|
| | | | | | | | | $ | | | |
|
向本次發行的新投資者攤薄預計每股有形賬面淨值
|
| | | | | | | | | $ | | | |
| | |
Nine Months Ended September 30,
|
| |||||||||||||||
| | |
2021
Pro Forma |
| |
2021
Actual |
| |
2020
Actual |
| |||||||||
| | |
(unaudited)
|
| |
(unaudited)
|
| |
(unaudited)
|
| |||||||||
Net revenues
|
| | | $ | | | | | $ | 3,575,214 | | | | | $ | 4,475,507 | | | |
Cost of net revenues
|
| | | | | | | | | | 2,179,023 | | | | | | 3,884,864 | | |
Gross profit
|
| | | | | | | | | | 1,396,191 | | | | | | 590,643 | | |
Operating expenses
|
| | | | | | | | | | 22,500,331 | | | | | | 7,458,722 | | |
Operating loss
|
| | | | | | | | | | (21,104,140) | | | | | | (6,868,079) | | |
Other expenses
|
| | | | | | | | | | (2,655,460) | | | | | | (1,207,244) | | |
扣除所得税準備前的虧損
|
| | | | | | | | | | (23,759,600) | | | | | | (8,075,323) | | |
所得税優惠(撥備)
|
| | | | | | | | | | 1,100,120 | | | | | | (13,657) | | |
Net loss
|
| | | $ | | | | | $ | (22,659,480) | | | | | | (8,088,980) | | |
| | |
Year Ended December 31,
|
| |||||||||||||||
| | |
2020
Pro Forma |
| |
2020
Actual |
| |
2019
Actual |
| |||||||||
| | |
(unaudited)
|
| | | | | | | | | | | | | |||
Net revenues
|
| | | $ | | | | | $ | 5,239,437 | | | | | $ | 3,034,216 | | | |
Cost of net revenues
|
| | | | | | | | | | 4,685,755 | | | | | | 1,626,505 | | |
Gross profit
|
| | | | | | | | | | 553,682 | | | | | | 1,407,711 | | |
Operating expenses
|
| | | | | | | | | | 9,701,572 | | | | | | 6,255,180 | | |
Operating loss
|
| | | | | | | | | | (9,147,890) | | | | | | (4,847,469) | | |
Other expenses
|
| | | | | | | | | | (1,566,764) | | | | | | (805,704) | | |
| | |
Year Ended December 31,
|
| |||||||||||||||
| | |
2020
Pro Forma |
| |
2020
Actual |
| |
2019
Actual |
| |||||||||
| | |
(unaudited)
|
| | | | | | | | | | | | | |||
扣除所得税準備前的虧損
|
| | | | | | | | | | (10,714,654) | | | | | | (5,653,173) | | |
所得税優惠(撥備)
|
| | | | | | | | | | (13,641) | | | | | | (800) | | |
Net loss
|
| | | $ | | | | | $ | (10,728,295) | | | | | $ | (5,653,973) | | |
| | |
As of September 30, 2021
|
| |||||||||
| | |
Actual
|
| |
Pro Forma
|
| ||||||
| | |
(unaudited)
|
| | | | | | | |||
Total cash
|
| | | $ | 254,527 | | | | | $ | | | |
Total current assets
|
| | | | 5,474,460 | | | | | | | | |
Total assets
|
| | | | 40,664,284 | | | | | | | | |
流動負債總額,包括長期債務的流動部分
|
| | | | 23,669,092 | | | | | | | | |
長期債務總額
|
| | | | 15,532,391 | | | | | | | | |
Total liabilities
|
| | | | 39,201,483 | | | | | | | | |
Total stockholders’ equity
|
| | | | 1,462,801 | | | | | | | | |
總負債和股東權益
|
| | | $ | 40,664,284 | | | | | $ | | | |
| | |
DBG
|
| |
H&J
|
| |
Stateside
|
| |
Sundry
|
| |
Total
|
| |
Pro Forma
Adjustments |
| | | | |
Pro Forma
Combined |
| |||||||||||||||||||||
Net revenues
|
| | | $ | 3,575,214 | | | | | $ | 980,261 | | | | | $ | 3,269,481 | | | | | $ | 18,152,631 | | | | | $ | 25,977,588 | | | | | $ | — | | | | | | | | $ | 25,977,588 | | |
Cost of net revenues
|
| | | | 2,179,023 | | | | | | 350,004 | | | | | | 1,194,693 | | | | | | 9,805,068 | | | | | | 13,528,788 | | | | | | — | | | | | | | | | 13,528,788 | | |
Gross profit
|
| | | | 1,396,191 | | | | | | 630,257 | | | | | | 2,074,788 | | | | | | 8,347,563 | | | | | | 12,448,800 | | | | | | — | | | | | | | | | 12,448,800 | | |
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
一般和行政
|
| | | | 12,820,841 | | | | | | 410,891 | | | | | | 1,147,168 | | | | | | 2,334,602 | | | | | | 16,713,501 | | | | | | 4,635,067 | | | |
(a)
|
| | | | 21,348,568 | | |
Sales and marketing
|
| | | | 2,401,322 | | | | | | 349,338 | | | | | | 514,742 | | | | | | 3,171,802 | | | | | | 6,437,204 | | | | | | — | | | | | | | | | 6,437,204 | | |
Distribution
|
| | | | 238,774 | | | | | | — | | | | | | 115,286 | | | | | | 861,044 | | | | | | 1,215,104 | | | | | | — | | | | | | | | | 1,215,104 | | |
或有對價的公允價值變動
|
| | | | 7,039,394 | | | | | | — | | | | | | — | | | | | | — | | | | | | 7,039,394 | | | | | | — | | | | | | | | | 7,039,394 | | |
總運營費用
|
| | | | 22,500,331 | | | | | | 760,229 | | | | | | 1,777,195 | | | | | | 6,367,448 | | | | | | 31,405,204 | | | | | | 4,635,067 | | | | | | | | | 36,040,270 | | |
Loss from operations
|
| | | | (21,104,140) | | | | | | (129,972) | | | | | | 297,593 | | | | | | 1,980,115 | | | | | | (18,956,404) | | | | | | (4,635,067) | | | | | | | | | (23,591,470) | | |
Other income (expense): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest expense
|
| | | | (2,020,806) | | | | | | (33,668) | | | | | | — | | | | | | — | | | | | | (2,054,474) | | | | | | (1,802,600) | | | |
(b)
|
| | | | (3,857,074) | | |
其他營業外收入(費用)
|
| | | | (634,654) | | | | | | — | | | | | | (12,494) | | | | | | 689,189 | | | | | | 42,041 | | | | | | (689,189) | | | |
(e)
|
| | | | (647,148) | | |
其他收入(費用)合計,淨額
|
| | | | (2,655,460) | | | | | | (33,668) | | | | | | (12,494) | | | | | | 689,189 | | | | | | (2,012,432) | | | | | | (2,491,789) | | | | | | | | | (4,504,221) | | |
所得税優惠(規定)
|
| | | | 1,100,120 | | | | | | — | | | | | | — | | | | | | (800) | | | | | | 1,099,320 | | | | | | — | | | | | | | | | 1,099,320 | | |
Net income (loss)
|
| | | $ | (22,659,480) | | | | | $ | (163,640) | | | | | $ | 285,099 | | | | | $ | 2,668,504 | | | | | $ | (19,869,516) | | | | | $ | (7,126,856) | | | | | | | | $ | (26,996,372) | | |
| | |
DBG
|
| |
Bailey
|
| |
H&J
|
| |
Stateside
|
| |
Sundry
|
| |
Total
|
| |
Pro Forma
Adjustments |
| | | | |
Pro Forma
Combined |
| ||||||||||||||||||||||||
Net revenues
|
| | | $ | 5,239,437 | | | | | $ | 2,019,823 | | | | | $ | 2,542,721 | | | | | $ | 3,187,512 | | | | | $ | 19,897,696 | | | | | $ | 32,887,189 | | | | | $ | — | | | | | | | | $ | 32,887,189 | | |
Cost of net revenues
|
| | | | 4,685,755 | | | | | | 1,020,237 | | | | | | 897,873 | | | | | | 1,485,726 | | | | | | 8,525,612 | | | | | | 16,615,204 | | | | | | — | | | | | | | | | 16,615,204 | | |
Gross profit
|
| | | | 553,682 | | | | | | 999,586 | | | | | | 1,644,848 | | | | | | 1,701,786 | | | | | | 11,372,084 | | | | | | 16,271,986 | | | | | | — | | | | | | | | | 16,271,986 | | |
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
一般和行政
|
| | | | 7,149,210 | | | | | | 1,439,879 | | | | | | 1,044,397 | | | | | | 1,192,241 | | | | | | 2,823,334 | | | | | | 13,649,062 | | | | | | 7,283,720 | | | |
(a)
|
| | | | 20,932,782 | | |
Sales and marketing
|
| | | | 576,469 | | | | | | 483,657 | | | | | | 1,163,124 | | | | | | 838,638 | | | | | | 3,790,570 | | | | | | 6,852,459 | | | | | | — | | | | | | | | | 6,852,459 | | |
Distribution
|
| | | | 342,466 | | | | | | — | | | | | | — | | | | | | 155,483 | | | | | | 1,011,431 | | | | | | 1,509,380 | | | | | | — | | | | | | | | | 1,509,380 | | |
財產和設備處置損失
|
| | | | 848,927 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 848,927 | | | | | | — | | | | | | | | | 848,927 | | |
無形資產減值準備
|
| | | | 784,500 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 784,500 | | | | | | — | | | | | | | | | 784,500 | | |
總運營費用
|
| | | | 9,701,572 | | | | | | 1,923,536 | | | | | | 2,207,521 | | | | | | 2,186,362 | | | | | | 7,625,335 | | | | | | 23,644,327 | | | | | | 7,283,720 | | | | | | | | | 30,928,047 | | |
Loss from operations
|
| | | | (9,147,890) | | | | | | (923,950) | | | | | | (562,673) | | | | | | (484,577) | | | | | | 3,746,749 | | | | | | (7,372,341) | | | | | | (7,283,720) | | | | | | | | | (14,656,061) | | |
Other income (expense): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest expense
|
| | | | (1,599,518) | | | | | | (25,396) | | | | | | (92,270) | | | | | | — | | | | | | (55,537) | | | | | | (1,772,721) | | | | | | (2,978,567) | | | |
(b)
|
| | | | (4,751,288) | | |
Gain on forgiveness of
debt |
| | | | — | | | | | | — | | | | | | 225,388 | | | | | | 261,035 | | | | | | — | | | | | | 486,423 | | | | | | (486,423) | | | |
(d)
|
| | | | — | | |
其他營業外收入(費用)
|
| | | | 32,754 | | | | | | — | | | | | | 10,110 | | | | | | — | | | | | | 10,010 | | | | | | 52,874 | | | | | | — | | | | | | | | | 52,874 | | |
其他收入(費用)合計,淨額
|
| | | | (1,566,764) | | | | | | (25,396) | | | | | | 143,228 | | | | | | 261,035 | | | | | | (45,527) | | | | | | (1,233,424) | | | | | | (3,464,990) | | | | | | | | | (4,698,414) | | |
Provision for income
taxes |
| | | | 13,641 | | | | | | — | | | | | | — | | | | | | 800 | | | | | | 800 | | | | | | 15,241 | | | | | | — | | | | | | | | | 15,241 | | |
Net income (loss)
|
| | | $ | (10,728,295) | | | | | $ | (949,346) | | | | | $ | (419,446) | | | | | $ | (224,341) | | | | | $ | 3,700,422 | | | | | $ | (8,621,006) | | | | | $ | (10,748,710) | | | | | | | | $ | (19,369,716) | | |
| | |
DBG
|
| |
Sundry
|
| |
Total
|
| |
Pro Forma
Adjustments |
| | | | |
Pro Forma
Combined |
| |||||||||||||||
ASSETS | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Current assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 254,527 | | | | | $ | 421,802 | | | | | $ | 676,329 | | | | | $ | 9,875,000 | | | |
(d)
|
| | | $ | 10,551,329 | | |
Accounts receivable, net
|
| | | | 272,264 | | | | | | 211,809 | | | | | | 484,073 | | | | | | — | | | | | | | | | 484,073 | | |
Due from factor, net
|
| | | | 1,094,309 | | | | | | 639,260 | | | | | | 1,733,569 | | | | | | — | | | | | | | | | 1,733,569 | | |
Inventory
|
| | | | 2,327,542 | | | | | | 5,890,454 | | | | | | 8,217,996 | | | | | | — | | | | | | | | | 8,217,996 | | |
預付費用和其他流動資產
|
| | | | 1,525,818 | | | | | | 221,657 | | | | | | 1,747,475 | | | | | | — | | | | | | | | | 1,747,475 | | |
Total current assets
|
| | | | 5,474,460 | | | | | | 7,384,983 | | | | | | 12,859,443 | | | | | | 9,875,000 | | | | | | | | | 22,734,443 | | |
Deferred offering costs
|
| | | | 367,696 | | | | | | — | | | | | | 367,696 | | | | | | — | | | | | | | | | 367,696 | | |
財產、設備和軟件,淨額
|
| | | | 97,862 | | | | | | 177,605 | | | | | | 275,467 | | | | | | — | | | | | | | | | 275,467 | | |
Goodwill
|
| | | | 17,771,031 | | | | | | — | | | | | | 17,771,031 | | | | | | 11,718,737 | | | |
(c)
|
| | | | 29,489,768 | | |
Intangible assets, net
|
| | | | 16,779,126 | | | | | | — | | | | | | 16,779,126 | | | | | | 20,249,950 | | | |
(a), (c)
|
| | | | 37,029,076 | | |
Deposits
|
| | | | 174,109 | | | | | | 19,742 | | | | | | 193,851 | | | | | | — | | | | | | | | | 193,851 | | |
Total assets
|
| | | $ | 40,664,284 | | | | | $ | 7,582,330 | | | | | $ | 48,246,614 | | | | | $ | 41,843,687 | | | | | | | | $ | 90,090,301 | | |
負債和股東權益
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Current liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Accounts payable
|
| | | $ | 6,855,352 | | | | | $ | 701,569 | | | | | $ | 7,556,921 | | | | | $ | — | | | | | | | | $ | 7,556,921 | | |
應計費用和其他負債
|
| | | | 1,853,954 | | | | | | 584,806 | | | | | | 2,438,760 | | | | | | — | | | | | | | | | 2,438,760 | | |
Deferred revenue
|
| | | | 193,023 | | | | | | — | | | | | | 193,023 | | | | | | — | | | | | | | | | 193,023 | | |
Due to related parties
|
| | | | 232,635 | | | | | | — | | | | | | 232,635 | | | | | | — | | | | | | | | | 232,635 | | |
或有對價負債
|
| | | | 10,527,910 | | | | | | — | | | | | | 10,527,910 | | | | | | — | | | | | | | | | 10,527,910 | | |
可轉換票據,流通
|
| | | | 100,000 | | | | | | — | | | | | | 100,000 | | | | | | — | | | | | | | | | 100,000 | | |
應計應付利息
|
| | | | 855,729 | | | | | | — | | | | | | 855,729 | | | | | | 1,407,600 | | | |
(b)
|
| | | | 2,263,329 | | |
Note payable – related party
|
| | | | 299,489 | | | | | | — | | | | | | 299,489 | | | | | | — | | | | | | | | | 299,489 | | |
Venture debt, current
|
| | | | 300,000 | | | | | | — | | | | | | 300,000 | | | | | | — | | | | | | | | | 300,000 | | |
Loan payable, current
|
| | | | 1,796,000 | | | | | | 776,982 | | | | | | 2,572,982 | | | | | | — | | | | | | | | | 2,572,982 | | |
應付本票,當期
|
| | | | 655,000 | | | | | | — | | | | | | 655,000 | | | | | | — | | | | | | | | | 655,000 | | |
流動負債總額
|
| | | | 23,669,092 | | | | | | 2,063,357 | | | | | | 25,732,449 | | | | | | 1,407,600 | | | | | | | | | 27,140,049 | | |
Convertible notes
|
| | | | 2,793,385 | | | | | | — | | | | | | 2,793,385 | | | | | | 3,675,000 | | | |
(d)
|
| | | | 6,468,385 | | |
Loan payable
|
| | | | 1,677,213 | | | | | | — | | | | | | 1,677,213 | | | | | | — | | | | | | | | | 1,677,213 | | |
Promissory note payable
|
| | | | 2,845,000 | | | | | | — | | | | | | 2,845,000 | | | | | | 16,800,000 | | | |
(d)
|
| | | | 19,645,000 | | |
風險債務,扣除貼現後的淨額
|
| | | | 5,701,755 | | | | | | — | | | | | | 5,701,755 | | | | | | — | | | | | | | | | 5,701,755 | | |
Derivative liability
|
| | | | 2,486,843 | | | | | | — | | | | | | 2,486,843 | | | | | | — | | | | | | | | | 2,486,843 | | |
Warrant liability
|
| | | | 28,195 | | | | | | — | | | | | | 28,195 | | | | | | — | | | | | | | | | 28,195 | | |
Total liabilities
|
| | | | 39,201,483 | | | | | | 2,063,357 | | | | | | 41,264,840 | | | | | | 21,882,600 | | | | | | | | | 63,147,440 | | |
Stockholders’ equity: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Common stock
|
| | | | 1,263 | | | | | | — | | | | | | 1,263 | | | | | | — | | | | | | | | | 1,263 | | |
額外實收資本
|
| | | | 57,467,015 | | | | | | — | | | | | | 57,467,015 | | | | | | 30,500,000 | | | |
(c), (d)
|
| | | | 87,967,015 | | |
Members’ equity
|
| | | | — | | | | | | 5,518,973 | | | | | | 5,518,973 | | | | | | (5,518,973) | | | |
(c)
|
| | | | — | | |
Accumulated deficit
|
| | | | (56,005,477) | | | | | | — | | | | | | (56,005,477) | | | | | | (5,019,940) | | | | | | | | | (61,025,417) | | |
Total stockholders’ equity
|
| | | | 1,462,801 | | | | | | 5,518,973 | | | | | | 6,981,774 | | | | | | 19,961,087 | | | | | | | | | 26,942,861 | | |
總負債和股東權益
|
| | | $ | 40,664,284 | | | | | $ | 7,582,330 | | | | | $ | 48,246,614 | | | | | $ | 41,843,687 | | | | | | | | $ | 90,090,301 | | |
|
Series B preferred stock
|
| | | $ | 11,000,000 | | |
|
Promissory note payable
|
| | | | 4,500,000 | | |
|
購買價格考慮因素
|
| | | $ | 15,500,000 | | |
| | |
Preliminary
Purchase Price Allocation |
| |||
Assets acquired
|
| | | $ | 4,705,086 | | |
Goodwill
|
| | | | 6,479,218 | | |
Intangible assets
|
| | | | 8,600,000 | | |
Liabilities assumed
|
| | | | (4,284,304) | | |
購買價格考慮因素
|
| | | $ | 15,500,000 | | |
|
Common stock
|
| | | $ | 9,100,000 | | |
|
購買價格考慮因素
|
| | | $ | 9,100,000 | | |
| | |
Preliminary
Purchase Price Allocation |
| |||
Assets acquired
|
| | | $ | 362,607 | | |
Goodwill
|
| | | | 2,995,407 | | |
Intangible assets
|
| | | | 6,888,620 | | |
Liabilities assumed
|
| | | | (1,146,634) | | |
購買價格考慮因素
|
| | | $ | 9,100,000 | | |
|
Cash
|
| | | $ | 5,000,000 | | |
|
Common stock
|
| | | | 3,403,196 | | |
|
購買價格考慮因素
|
| | | $ | 8,403,196 | | |
|
Assets acquired
|
| | | $ | 1,277,286 | | |
|
Goodwill
|
| | | | 1,610,265 | | |
|
Intangible assets
|
| | | | 5,939,140 | | |
|
Liabilities assumed
|
| | | | (423,495) | | |
|
購買價格考慮因素
|
| | | $ | 8,403,196 | | |
|
Cash
|
| | | $ | 16,800,000 | | |
|
Promissory note payable
|
| | | | 16,800,000 | | |
|
Common stock
|
| | | | 7,500,000 | | |
|
購買價格考慮因素
|
| | | $ | 41,100,000 | | |
|
Assets acquired
|
| | | $ | 7,582,330 | | |
|
Goodwill
|
| | | | 11,718,737 | | |
|
Intangible assets
|
| | | | 23,862,290 | | |
|
Liabilities assumed
|
| | | | (2,063,357) | | |
|
購買價格考慮因素
|
| | | $ | 41,100,000 | | |
| | |
Nine Months Ended
September 30, |
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
Net revenues
|
| | | $ | 3,575,214 | | | | | $ | 4,475,507 | | |
Cost of net revenues
|
| | | | 2,179,023 | | | | | | 3,884,864 | | |
Gross profit
|
| | | | 1,396,191 | | | | | | 590,643 | | |
Operating expenses
|
| | | | 22,500,331 | | | | | | 7,458,722 | | |
Operating loss
|
| | | | (21,104,140) | | | | | | (6,868,079) | | |
Other expenses
|
| | | | (2,655,460) | | | | | | (1,207,244) | | |
扣除所得税準備前的虧損
|
| | | | (23,759,600) | | | | | | (8,075,323) | | |
所得税撥備
|
| | | | 1,100,120 | | | | | | (13,657) | | |
Net loss
|
| | | $ | (22,659,480) | | | | | $ | (8,088,980) | | |
| | |
Nine Months
Ended September 30, |
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
經營活動提供的現金淨額: | | | | | | | | | | | | | |
Net loss
|
| | | $ | (22,659,480) | | | | | $ | (8,088,980) | | |
Non-cash adjustments
|
| | | $ | 12,279,846 | | | | | $ | 2,160,584 | | |
經營性資產和負債變動
|
| | | $ | (1,096,380) | | | | | $ | 4,778,788 | | |
用於經營活動的現金淨額
|
| | | $ | (11,476,014) | | | | | $ | (1,149,609) | | |
用於投資活動的現金淨額
|
| | | $ | (5,523,982) | | | | | $ | (70,642) | | |
融資活動提供的現金淨額
|
| | | $ | 16,678,537 | | | | | $ | 1,461,841 | | |
Net change in cash
|
| | | $ | (321,459) | | | | | $ | 241,590 | | |
| | |
Year Ended
December 31, |
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
Net revenues
|
| | | $ | 5,239,437 | | | | | $ | 3,034,216 | | |
Cost of net revenues
|
| | | | 4,685,755 | | | | | | 1,626,505 | | |
Gross profit
|
| | | | 553,682 | | | | | | 1,407,711 | | |
Operating expenses
|
| | | | 9,701,572 | | | | | | 6,255,180 | | |
Operating loss
|
| | | | (9,147,890) | | | | | | (4,847,469) | | |
Other expenses
|
| | | | (1,566,764) | | | | | | (805,704) | | |
扣除所得税準備前的虧損
|
| | | | (10,714,654) | | | | | | (5,653,173) | | |
所得税撥備
|
| | | | 13,641 | | | | | | 800 | | |
Net loss
|
| | | $ | (10,728,295) | | | | | $ | (5,653,973) | | |
| | |
Year Ended
December 31, |
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
經營活動提供的現金淨額: | | | | | | | | | | | | | |
Net loss
|
| | | $ | (10,728,295) | | | | | $ | (5,653,973) | | |
Non-cash adjustments
|
| | | $ | 2,413,918 | | | | | $ | 371,324 | | |
經營性資產和負債變動
|
| | | $ | 6,252,790 | | | | | $ | 1,413,284 | | |
用於經營活動的現金淨額
|
| | | $ | (2,061,587) | | | | | $ | (3,869,365) | | |
用於投資活動的現金淨額
|
| | | $ | 204,884 | | | | | $ | 6,642 | | |
融資活動提供的現金淨額
|
| | | $ | 2,392,220 | | | | | $ | 3,318,711 | | |
Net change in cash
|
| | | $ | 535,517 | | | | | $ | (544,012) | | |
| | |
December 31,
|
| |||||||||
Statement of Operations
|
| |
2019
|
| |
2018
|
| ||||||
Net revenue
|
| | | $ | 27,099,718 | | | | | $ | 29,037,497 | | |
Cost of net revenue
|
| | | $ | 12,663,514 | | | | | $ | 13,451,654 | | |
Gross profit
|
| | | $ | 14,436,204 | | | | | $ | 15,585,843 | | |
Operating expenses
|
| | | $ | 19,060,108 | | | | | $ | 17,756,807 | | |
Operating income
|
| | | $ | (4,623,904) | | | | | $ | (2,170,964) | | |
Other expense
|
| | | $ | (153,078) | | | | | $ | (531,599) | | |
扣除所得税準備前的虧損
|
| | | $ | (4,776,982) | | | | | $ | (2,702,563) | | |
所得税撥備
|
| | | $ | (14,890) | | | | | $ | (13,390) | | |
Net loss
|
| | | $ | (4,791,872) | | | | | $ | (2,715,953) | | |
| | |
December 31,
|
| |||||||||
| | |
2019
|
| |
2018
|
| ||||||
經營活動中使用的現金淨額: | | | | | | | | | | | | | |
Net loss
|
| | | $ | (4,791,872) | | | | | $ | (2,715,953) | | |
Non-cash adjustments
|
| | | $ | 636,401 | | | | | $ | 469,318 | | |
經營性資產和負債變動
|
| | | $ | 2,269,173 | | | | | $ | 1,622,885 | | |
用於經營活動的現金淨額
|
| | | $ | (1,886,298) | | | | | $ | (623,750) | | |
用於投資活動的現金淨額
|
| | | $ | (557,328) | | | | | $ | (185,970) | | |
融資活動提供的現金淨額
|
| | | $ | 1,840,039 | | | | | $ | 349,514 | | |
Net change in cash
|
| | | $ | (603,587) | | | | | $ | (460,206) | | |
| | |
Nine Months Ended
September 30, |
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
Net revenues
|
| | | $ | 2,033,387 | | | | | $ | 1,936,967 | | |
Cost of net revenues
|
| | | | 798,942 | | | | | | 659,566 | | |
Gross profit
|
| | | | 1,234,445 | | | | | | 1,277,401 | | |
Operating expenses
|
| | | | 1,640,849 | | | | | | 1,420,297 | | |
Operating loss
|
| | | | (406,404) | | | | | | (142,896) | | |
Other income (expense)
|
| | | | 189,903 | | | | | | (64,565) | | |
扣除所得税準備前的虧損
|
| | | | (216,501) | | | | | | (207,461) | | |
所得税撥備
|
| | | | — | | | | | | — | | |
Net loss
|
| | | $ | (216,501) | | | | | $ | (207,461) | | |
| | |
Nine Months Ended
September 30, |
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
經營活動提供的現金淨額: | | | | | | | | | | | | | |
Net loss
|
| | | $ | (216,501) | | | | | $ | (207,461) | | |
Non-cash adjustments
|
| | | $ | 112,047 | | | | | $ | 30,917 | | |
經營性資產和負債變動
|
| | | $ | (221,332) | | | | | $ | (204,156) | | |
用於經營活動的現金淨額
|
| | | $ | (325,786) | | | | | $ | (380,700) | | |
用於投資活動的現金淨額
|
| | | $ | — | | | | | $ | (60,671) | | |
融資活動提供的現金淨額
|
| | | $ | 290,593 | | | | | $ | 401,946 | | |
Net change in cash
|
| | | $ | (35,193) | | | | | $ | (39,425) | | |
| | |
Year Ended
December 31, |
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
Net revenues
|
| | | $ | 2,542,721 | | | | | $ | 3,325,761 | | |
Cost of net revenues
|
| | | | 897,873 | | | | | | 1,202,819 | | |
Gross profit
|
| | | | 1,644,848 | | | | | | 2,122,943 | | |
Operating expenses
|
| | | | 2,207,521 | | | | | | 2,295,379 | | |
Operating loss
|
| | | | (562,673) | | | | | | (172,437) | | |
Other expenses
|
| | | | 143,228 | | | | | | (3,955) | | |
扣除所得税準備前的虧損
|
| | | | (419,446) | | | | | | (176,391) | | |
所得税撥備
|
| | | | — | | | | | | — | | |
Net loss
|
| | | $ | (419,446) | | | | | $ | (176,391) | | |
| | |
Year Ended
December 31, |
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
經營活動提供的現金淨額: | | | | | | | | | | | | | |
Net Loss
|
| | | $ | (419,446) | | | | | $ | (176,391) | | |
Non-cash adjustments
|
| | | $ | (33,742) | | | | | $ | 82,422 | | |
經營性資產和負債變動
|
| | | $ | 61,146 | | | | | $ | 115,377 | | |
用於經營活動的現金淨額
|
| | | $ | (392,042) | | | | | $ | 21,407 | | |
用於投資活動的現金淨額
|
| | | $ | (65,750) | | | | | $ | (254,437) | | |
融資活動提供的現金淨額
|
| | | $ | 490,598 | | | | | $ | 237,002 | | |
Net change in cash
|
| | | $ | 32,806 | | | | | $ | 3,972 | | |
| | |
Nine Months Ended
September 30, |
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
Net revenues
|
| | | $ | 3,797,529 | | | | | $ | 2,525,845 | | |
Cost of net revenues
|
| | | | 1,278,388 | | | | | | 1,326,287 | | |
Gross profit
|
| | | | 2,519,141 | | | | | | 1,199,558 | | |
Operating expenses
|
| | | | 2,147,674 | | | | | | 1,552,490 | | |
Operating income (loss)
|
| | | | 371,467 | | | | | | (352,932) | | |
Other income (expense)
|
| | | | (12,494) | | | | | | 261,035 | | |
未計提所得税準備的收入(虧損)
|
| | | | 358,973 | | | | | | (91,897) | | |
Net income (loss)
|
| | | $ | 358,973 | | | | | $ | (91,897) | | |
| | |
Nine Months Ended
September 30, |
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
經營活動提供的現金淨額: | | | | | | | | | | | | | |
Net income (loss)
|
| | | $ | 358,973 | | | | | $ | (91,896) | | |
Non-cash adjustments
|
| | | $ | 17,839 | | | | | $ | 41,406 | | |
經營性資產和負債變動
|
| | | $ | (232,929) | | | | | $ | (471,933) | | |
經營活動提供(用於)的現金淨額
|
| | | $ | 143,883 | | | | | $ | (522,423) | | |
用於投資活動的現金淨額
|
| | | $ | — | | | | | $ | (6,200) | | |
用於融資活動的現金淨額
|
| | | $ | (327,905) | | | | | $ | 919,128 | | |
Net change in cash
|
| | | $ | (184,022) | | | | | $ | 390,505 | | |
| | |
Year Ended
December 31, |
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
Net revenues
|
| | | $ | 3,187,512 | | | | | $ | 5,913,987 | | |
Cost of net revenues
|
| | | | 1,485,726 | | | | | | 2,687,902 | | |
Gross profit
|
| | | | 1,701,786 | | | | | | 3,226,085 | | |
Operating expenses
|
| | | | 2,186,362 | | | | | | 3,244,856 | | |
Operating loss
|
| | | | (484,576) | | | | | | (18,771) | | |
Other income
|
| | | | 261,035 | | | | | | — | | |
扣除所得税準備前的虧損
|
| | | | (223,541) | | | | | | (18,771) | | |
所得税撥備
|
| | | | 800 | | | | | | — | | |
Net loss
|
| | | $ | (224,341) | | | | | $ | (18,771) | | |
| | |
Year Ended
December 31, |
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
經營活動提供的現金淨額: | | | | | | | | | | | | | |
Net loss
|
| | | $ | (224,341) | | | | | $ | (18,771) | | |
Non-cash adjustments
|
| | | $ | (196,014) | | | | | $ | 75,449 | | |
經營性資產和負債變動
|
| | | $ | (32,141) | | | | | $ | (603,288) | | |
用於經營活動的現金淨額
|
| | | $ | (452,496) | | | | | $ | (546,610) | | |
用於投資活動的現金淨額
|
| | | $ | (9,594) | | | | | $ | (97,472) | | |
融資活動提供的現金淨額
|
| | | $ | 615,803 | | | | | $ | 691,966 | | |
Net change in cash
|
| | | $ | 153,713 | | | | | $ | 47,884 | | |
| | |
Nine Months Ended
September 30, |
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
Net revenues
|
| | | $ | 18,152,631 | | | | | $ | 13,167,231 | | |
Cost of net revenues
|
| | | | 9,805,068 | | | | | | 5,475,768 | | |
Gross profit
|
| | | | 8,347,563 | | | | | | 7,691,463 | | |
Operating expenses
|
| | | | 6,367,448 | | | | | | 5,310,662 | | |
Operating income
|
| | | | 1,980,115 | | | | | | 2,380,801 | | |
Other income (expense)
|
| | | | 689,189 | | | | | | 10,000 | | |
未計提所得税準備的收入
|
| | | | 2,669,304 | | | | | | 2,390,801 | | |
所得税撥備
|
| | | | 800 | | | | | | 800 | | |
Net income
|
| | | $ | 2,668,504 | | | | | $ | 2,390,001 | | |
| | |
Nine Months Ended
September 30, |
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
經營活動提供的現金淨額: | | | | | | | | | | | | | |
Net income
|
| | | $ | 2,668,504 | | | | | $ | 2,390,001 | | |
Non-cash adjustments
|
| | | $ | 50,268 | | | | | $ | 108,868 | | |
經營性資產和負債變動
|
| | | $ | (1,183,223) | | | | | $ | (1,669,929) | | |
用於經營活動的現金淨額
|
| | | $ | 1,535,550 | | | | | $ | 828,940 | | |
用於投資活動的現金淨額
|
| | | $ | (5,000) | | | | | $ | (11,795) | | |
融資活動提供的現金淨額
|
| | | $ | (1,842,189) | | | | | $ | (310,829) | | |
Net change in cash
|
| | | $ | (311,638) | | | | | $ | 506,316 | | |
| | |
Year Ended
December 31, |
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
Net revenues
|
| | | $ | 19,897,696 | | | | | $ | 22,421,703 | | |
Cost of net revenues
|
| | | | 8,525,612 | | | | | | 12,047,221 | | |
Gross profit
|
| | | | 11,372,084 | | | | | | 10,374,482 | | |
Operating expenses
|
| | | | 7,625,335 | | | | | | 8,470,662 | | |
Operating income
|
| | | | 3,746,749 | | | | | | 1,903,820 | | |
Other income (expense)
|
| | | | (45,527) | | | | | | (231,187) | | |
未計提所得税準備的收入
|
| | | | 3,701,222 | | | | | | 1,672,633 | | |
所得税撥備
|
| | | | 800 | | | | | | 800 | | |
Net income
|
| | | $ | 3,700,422 | | | | | $ | 1,671,833 | | |
| | |
Year Ended
December 31, |
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
經營活動提供的現金淨額: | | | | | | | | | | | | | |
Net income
|
| | | $ | 3,700,422 | | | | | $ | 1,671,833 | | |
Non-cash adjustments
|
| | | $ | 149,618 | | | | | $ | 51,201 | | |
經營性資產和負債變動
|
| | | $ | (1,880,989) | | | | | $ | (372,686) | | |
用於經營活動的現金淨額
|
| | | $ | 1,969,051 | | | | | $ | 1,350,348 | | |
用於投資活動的現金淨額
|
| | | $ | (11,430) | | | | | $ | (217,514) | | |
融資活動提供的現金淨額
|
| | | $ | (1,429,829) | | | | | $ | (994,502) | | |
Net change in cash
|
| | | $ | 527,792 | | | | | $ | 138,332 | | |
| | |
Nine Months Ended
September 30, |
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
Net revenues
|
| | | $ | 25,977,588 | | | | | $ | 24,125,373 | | |
Cost of net revenues
|
| | | | 13,528,788 | | | | | | 12,366,722 | | |
Gross profit
|
| | | | 12,448,800 | | | | | | 11,758,651 | | |
Operating expenses
|
| | | | 36,040,270 | | | | | | 23,129,297 | | |
Operating loss
|
| | | | (23,591,470) | | | | | | (11,370,646) | | |
Other expenses
|
| | | | (4,504,221) | | | | | | (3,260,095) | | |
扣除所得税準備前的虧損
|
| | | | (28,095,692) | | | | | | (14,630,740) | | |
所得税優惠(撥備)
|
| | | | 1,099,320 | | | | | | (13,657) | | |
Net loss
|
| | | $ | (26,996,372) | | | | | $ | (14,644,397) | | |
| | |
Nine Months Ended
September 30, |
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
經營活動提供的現金淨額: | | | | | | | | | | | | | |
Net loss
|
| | | $ | (26,996,372) | | | | | $ | (14,644,397) | | |
Non-cash adjustments
|
| | | $ | 19,712,323 | | | | | $ | 10,264,437 | | |
經營性資產和負債變動
|
| | | $ | (2,512,532) | | | | | $ | 2,735,652 | | |
用於經營活動的現金淨額
|
| | | $ | (9,796,581) | | | | | $ | (1,644,308) | | |
用於投資活動的現金淨額
|
| | | $ | (22,328,981) | | | | | $ | (21,888,637) | | |
融資活動提供的現金淨額
|
| | | $ | 41,183,443 | | | | | $ | 34,245,140 | | |
Net change in cash
|
| | | $ | 9,057,881 | | | | | $ | 10,712,195 | | |
| | |
Year Ended
December 31, |
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
Net revenues
|
| | | $ | 32,887,189 | | | | | $ | 61,795,386 | | |
Cost of net revenues
|
| | | | 16,615,204 | | | | | | 30,227,961 | | |
Gross profit
|
| | | | 16,271,986 | | | | | | 31,567,425 | | |
Operating expenses
|
| | | | 30,928,047 | | | | | | 47,321,283 | | |
Operating loss
|
| | | | (14,656,061) | | | | | | (15,753,859) | | |
Other expenses
|
| | | | (4,698,414) | | | | | | (4,172,491) | | |
扣除所得税準備前的虧損
|
| | | | (19,354,475) | | | | | | (19,926,349) | | |
所得税撥備
|
| | | | 15,241 | | | | | | 16,490 | | |
Net loss
|
| | | $ | (19,369,716) | | | | | $ | (19,942,839) | | |
| | |
Year Ended
December 31, |
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
經營活動提供的現金淨額: | | | | | | | | | | | | | |
Net loss
|
| | | $ | (19,369,716) | | | | | $ | (19,942,839) | | |
Non-cash adjustments
|
| | | $ | 8,691,505 | | | | | $ | 5,040,411 | | |
經營性資產和負債變動
|
| | | $ | 5,039,533 | | | | | $ | 5,084,895 | | |
用於經營活動的現金淨額
|
| | | $ | (5,638,679) | | | | | $ | (9,817,534) | | |
用於投資活動的現金淨額
|
| | | $ | (21,681,889) | | | | | $ | (22,702,595) | | |
融資活動提供的現金淨額
|
| | | $ | 37,918,792 | | | | | $ | 41,437,717 | | |
Net change in cash
|
| | | $ | 10,598,224 | | | | | $ | 8,917,589 | | |
Location
|
| |
Type
|
| |
Square
Footage (approximate) |
| |
Lease
Expiration |
| ||||||
Vernon, California
|
| |
企業倉庫和配送中心
|
| | | | 42,206 | | | | | | 2023 | | |
Los Angeles, California
|
| | Showroom | | | | | 2,000 | | | | |
|
(1)
|
| |
Austin, Texas
|
| | 臨時公司總部 | | | | | 500 | | | | |
|
(2)
|
| |
Dallas, Texas
|
| | 辦公空間和陳列室 | | | | | 2,860 | | | | | | 2022 | | |
Houston, Texas
|
| | Showroom | | | | | 1,117 | | | | |
|
(3)
|
| |
New Orleans, Louisiana
|
| | Showroom | | | | | 1,015 | | | | |
|
(4)
|
| |
Name
|
| |
Age
|
| |
Position
|
|
行政人員及董事 | | | | | | | |
John “Hil” Davis
|
| | 49 | | | 總裁、首席執行官和董事 | |
Laura Dowling
|
| | 42 | | | 首席營銷官 | |
Reid Yeoman
|
| | 39 | | | 首席財務官 | |
Mark T. Lynn
|
| | 37 | | | Director | |
Trevor Pettennude
|
| | 54 | | | Director | |
Jameeka Aaron
|
| | 41 | | | Director | |
Huong “Lucy” Doan
|
| | 53 | | | Director | |
名稱和主要職位
|
| |
Fiscal
Year |
| |
Salary
|
| |
Bonus
|
| |
Option
Awards |
| |
All Other
Compensation |
| |
Total
|
| ||||||||||||||||||
John “Hil” Davis
|
| | | | 2021 | | | | | $ | 350,000 | | | | | $ | — | | | | | | 2,958,441 | | | | | $ | — | | | | | $ | 3,308,441 | | |
總裁兼首席執行官
Officer |
| | | | 2020 | | | | | $ | 222,500 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 222,500 | | |
Laura Dowling
|
| | | | 2021 | | | | | $ | 300,000 | | | | | $ | — | | | | | $ | 551,948 | | | | | $ | — | | | | | $ | 851,948 | | |
Chief Marketing Officer
|
| | | | 2020 | | | | | $ | 258,231 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 258,231 | | |
Reid Yeoman
|
| | | | 2021 | | | | | $ | 250,000 | | | | | $ | — | | | | | $ | 176,623 | | | | | $ | — | | | | | $ | 426,623 | | |
Chief Financial Officer
|
| | | | 2020 | | | | | $ | 225,000 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 225,000 | | |
Name of Beneficial Owner
|
| |
Number of
Shares Beneficially Owned |
| |
Percentage of
Shares Outstanding |
| |
Number of
Shares Beneficially Owned |
| |
Percentage of
Shares Outstanding |
| ||||||||||||
行政人員及董事 | | | | | | | | | | | | | | | | | | | | | | | | | |
John “Hil” Davis(1)
|
| | | | 1,713,641 | | | | | | 18.8% | | | | | | 1,713,641 | | | | | | % | | |
Laura Dowling(2)
|
| | | | 334,667 | | | | | | 4.3% | | | | | | 334,667 | | | | | | % | | |
Reid Yeoman(3)
|
| | | | 114,000 | | | | | | 1.5% | | | | | | 114,000 | | | | | | % | | |
Mark Lynn(4)
|
| | | | 507,386 | | | | | | 6.5% | | | | | | 507,386 | | | | | | % | | |
Trevor Pettennude(5)
|
| | | | 328,625 | | | | | | 4.3% | | | | | | 328,625 | | | | | | % | | |
Jameeka Aaron(6)
|
| | | | 15,000 | | | | | | * | | | | | | 15,000 | | | | | | * | | |
Name of Beneficial Owner
|
| |
Number of
Shares Beneficially Owned |
| |
Percentage of
Shares Outstanding |
| |
Number of
Shares Beneficially Owned |
| |
Percentage of
Shares Outstanding |
| ||||||||||||
Huong “Lucy” Doan(7)
|
| | | | 20,000 | | | | | | * | | | | | | 20,000 | | | | | | * | | |
所有高管、董事和董事提名人(7人)(8)
|
| | | | 3,013,319 | | | | | | 23.6% | | | | | | 3,013,319 | | | | | | % | | |
額外5%的股東 | | | | | | | | | | | | | | | | | | | | | | | | | |
Drew Jones(9)
|
| | | | 1,820,000 | | | | | | 14.3% | | | | | | 1,820,000 | | | | | | % | | |
2736 Routh Street
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Dallas, Texas 75201
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Moise Emquies
|
| | | | 963,847 | | | | | | 7.6% | | | | | | 963,847 | | | | | | % | | |
Norwest Venture Partners XI,LP
|
| | | | 796,981 | | | | | | 6.2% | | | | | | 796,981 | | | | | | % | | |
Norwest Venture Partners XII,LP
|
| | | | 796,981 | | | | | | 6.2% | | | | | | 796,981 | | | | | | % | | |
Underwriter
|
| |
Number of
Shares of common stock and warrants |
|
Roth Capital Partners, LLC
|
| | | |
Total
|
| | | |
| | |
Per Share
and Warrant |
| |
Total
Without Exercise of Over- Allotment Option |
| |
Total With
Exercise of Over- Allotment Option |
| |||||||||
Public offering price
|
| | | $ | | | | | $ | | | | | $ | | | |||
承保折扣和佣金
|
| | | $ | | | | | $ | | | | | $ | | | |||
扣除費用前的收益,支付給DBG
|
| | | $ | | | | | $ | | | | | $ | | | |
| | |
Page
|
| |||
獨立註冊會計師事務所報告
|
| | | | F-2 | | |
截至2020年12月31日和2019年12月31日以及2020年和2019年12月31日終了年度的合併財務報表:
|
| | | | | | |
合併資產負債表
|
| | | | F-3 | | |
合併業務報表
|
| | | | F-5 | | |
合併股東虧損表
|
| | | | F-6 | | |
合併現金流量表
|
| | | | F-7 | | |
合併財務報表附註
|
| | | | F-8 – F-31 | | |
| /s/ dbbmckennon | | | | |
| | |
December 31,
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
ASSETS | | | | | | | | | | | | | |
Current assets: | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 575,986 | | | | | $ | 40,469 | | |
Accounts receivable, net
|
| | | | 35,532 | | | | | | — | | |
Due from factor, net
|
| | | | 210,033 | | | | | | — | | |
Inventory
|
| | | | 1,163,279 | | | | | | 1,061,969 | | |
Prepaid expenses
|
| | | | 23,826 | | | | | | 63,516 | | |
Total current assets
|
| | | | 2,008,656 | | | | | | 1,165,954 | | |
Deferred offering costs
|
| | | | 214,647 | | | | | | | | |
財產、設備和軟件,淨額
|
| | | | 62,313 | | | | | | 72,593 | | |
Goodwill
|
| | | | 6,479,218 | | | | | | — | | |
Intangible assets, net
|
| | | | 7,494,667 | | | | | | — | | |
Deposits
|
| | | | 92,668 | | | | | | 43,510 | | |
Total assets
|
| | | $ | 16,352,169 | | | | | $ | 1,282,057 | | |
負債和股東赤字 | | | | | | | | | | | | | |
Current liabilities: | | | | | | | | | | | | | |
Accounts payable
|
| | | $ | 5,668,703 | | | | | $ | 1,597,770 | | |
應計費用和其他負債
|
| | | | 1,245,646 | | | | | | 1,121,317 | | |
Deferred revenue
|
| | | | 1,667 | | | | | | 15,231 | | |
Due to related parties
|
| | | | 441,453 | | | | | | 263,427 | | |
可轉換票據,流通
|
| | | | 700,000 | | | | | | — | | |
應計應付利息
|
| | | | 737,039 | | | | | | 129,982 | | |
Note payable – related party
|
| | | | 137,856 | | | | | | 115,000 | | |
風險債務,扣除貼現後的淨額
|
| | | | 5,854,326 | | | | | | 4,382,549 | | |
Loan payable, current
|
| | | | 992,000 | | | | | | — | | |
Promissory note payable
|
| | | | 4,500,000 | | | | | | — | | |
流動負債總額
|
| | | | 20,278,690 | | | | | | 7,625,276 | | |
Convertible notes
|
| | | | 1,215,815 | | | | | | 799,280 | | |
Loan payable
|
| | | | 709,044 | | | | | | — | | |
Warrant liability
|
| | | | 6,265 | | | | | | 7,700 | | |
Total liabilities
|
| | | | 22,209,814 | | | | | | 8,432,256 | | |
承付款和或有事項(附註13) | | | | | | | | | | | | | |
Stockholders’ deficit: | | | | | | | | | | | | | |
系列種子可轉換優先股,面值0.0001美元,授權20,714,518股,於2020年12月31日和2019年12月31日發行和發行20,714,518股。可轉換為一股普通股。截至2020年12月31日和2019年(1)的清算優先權為5,633,855美元
|
| | | | 2,071 | | | | | | 2,071 | | |
| | |
December 31,
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
A系列可轉換優先股,0.0001美元面值,14,481,413股授權股票,5,654,072股已發行和流通股,均於2020年12月31日和2019年12月31日發行和發行。可轉換為一股普通股。截至2020年12月31日和2019年(1)的清算優先權為2,713,955美元
|
| | | | 565 | | | | | | 565 | | |
A-2系列可轉換優先股,面值0.0001美元,授權股份20,000,000股,已發行和流通股5,932,742股,分別於2020年12月31日和2019年12月31日發行和發行。可轉換為一股普通股。截至2020年12月31日和2019年(1)的清算優先權為2,966,371美元
|
| | | | 593 | | | | | | 593 | | |
Series A-3 convertible preferred stock, $0.0001 par, 18,867,925 shares
已發行及流通股分別為9,032,330股及8,223,036股 2020年12月31日和2019年12月31日。可兑換成一股 common stock. Liquidation preference of $4,787,135 and $4,358,209 as of December 31, 2020 and 2019, respectively(1) |
| | | | 904 | | | | | | 823 | | |
系列CF可轉換優先股,面值0.0001美元,授權2,000,000股,分別於2020年12月31日和2019年12月31日發行和發行836,331股和126,641股。
|
| | | | | | | | | | | | |
可轉換為一股普通股。清算優先權:
$434,890 and $65,863 as of December 31, 2020 and 2019, respectively(1) |
| | | | 83 | | | | | | 12 | | |
B系列可轉換優先股,面值0.0001美元,授權20,754,717股,20,754,717股,於2020年12月31日和2019年12月31日沒有發行和發行股票。
|
| | | | | | | | | | | | |
可轉換為一股普通股。截至2020年12月31日和2019年12月31日的清算優先權分別為11,000,000美元和0美元,(1)
|
| | | | 2,075 | | | | | | — | | |
未指定優先股,面值0.0001美元,授權936,144股,0
截至2020年12月31日和2019年12月31日,發行和發行的股票為0股, respectively |
| | | | | | | | | | | | |
普通股,0.0001美元面值,200,000,000股授權股票,664,167股和664,167股已發行和已發行股票,截至2020年12月31日和2019年(1)
|
| | | | 66 | | | | | | 66 | | |
額外實收資本
|
| | | | 27,481,995 | | | | | | 15,486,050 | | |
應收認購款
|
| | | | — | | | | | | (22,677) | | |
Accumulated deficit
|
| | | | (33,345,997) | | | | | | (22,617,702) | | |
股東總虧損額
|
| | | | (5,857,645) | | | | | | (7,150,199) | | |
總負債和股東赤字
|
| | | $ | 16,352,169 | | | | | $ | 1,282,057 | | |
|
| | |
December 31,
Years Ended |
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
Net revenues
|
| | | $ | 5,239,437 | | | | | $ | 3,034,216 | | |
Cost of net revenues
|
| | | | 4,685,755 | | | | | | 1,626,505 | | |
Gross profit
|
| | | | 553,682 | | | | | | 1,407,711 | | |
Operating expenses: | | | | | | | | | | | | | |
一般和行政
|
| | | | 7,149,210 | | | | | | 4,584,010 | | |
Sales and marketing
|
| | | | 576,469 | | | | | | 869,285 | | |
Distribution
|
| | | | 342,466 | | | | | | 801,885 | | |
財產和設備處置損失
|
| | | | 848,927 | | | | | | — | | |
無形資產減值準備
|
| | | | 784,500 | | | | | | — | | |
總運營費用
|
| | | | 9,701,572 | | | | | | 6,255,180 | | |
Loss from operations
|
| | | | (9,147,890) | | | | | | (4,847,469) | | |
Other income (expense): | | | | | | | | | | | | | |
Interest expense
|
| | | | (1,599,518) | | | | | | (772,592) | | |
其他營業外收入(費用)
|
| | | | 32,754 | | | | | | (33,112) | | |
其他收入(費用)合計,淨額
|
| | | | (1,566,764) | | | | | | (805,704) | | |
所得税撥備
|
| | | | 13,641 | | | | | | 800 | | |
Net loss
|
| | | $ | (10,728,295) | | | | | $ | (5,653,973) | | |
加權平均既有普通股已發行流通股 - 基本和稀釋(1)
|
| | | | 664,167 | | | | | | 664,167 | | |
普通股每股淨虧損 - 基本股和攤薄股
|
| | | $ | (16.15) | | | | | $ | (8.51) | | |
| | |
Series Seed
Preferred Stock |
| |
Series A
Preferred Stock |
| |
Series A-2
Preferred Stock |
| |
Series A-3
Preferred Stock |
| |
Series CF
Preferred Stock |
| |
Series B
Preferred Stock |
| |
Common
Stock |
| |
Additional
Paid-in Capital |
| |
Subscription
Receivable |
| |
Accumulated
Deficit |
| |
Total
Stockholders’ Deficit |
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
Shares(1)
|
| |
Amount
|
| |
Shares(1)
|
| |
Amount
|
| |
Shares(1)
|
| |
Amount
|
| |
Shares(1)
|
| |
Amount
|
| |
Shares(1)
|
| |
Amount
|
| |
Shares(1)
|
| |
Amount
|
| |
Shares(1)
|
| |
Amount
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Balances at December 31,
2018 |
| | | | 20,714,518 | | | | | $ | 2,071 | | | | | | 5,650,903 | | | | | $ | 565 | | | | | | 5,932,742 | | | | | $ | 593 | | | | | | 3,447,608 | | | | | $ | 345 | | | | | | 124,204 | | | | | $ | 12 | | | | | | — | | | | | $ | — | | | | | | 664,167 | | | | | $ | 66 | | | | | $ | 13,242,183 | | | | | $ | (8,283) | | | | | $ | (16,963,729) | | | | | $ | (3,726,177) | | |
Stock-based
compensation Issuance of Series CF preferred stock |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 172,491 | | | | | | — | | | | | | — | | | | | | 172,491 | | |
在以前的發行中向持有人發行的股份
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,437 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 8,283 | | | | | | — | | | | | | 8,283 | | |
發行A-3系列優先股
|
| | | | — | | | | | | — | | | | | | 3,169 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Offering costs
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 4,775,428 | | | | | | 478 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,530,499 | | | | | | (22,677) | | | | | | — | | | | | | 2,508,300 | | |
權證發行的公允價值 - 風險債務。
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (509,051) | | | | | | — | | | | | | — | | | | | | (509,051) | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 49,928 | | | | | | — | | | | | | — | | | | | | 49,928 | | |
Balances at December 31,
2019 |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (5,653,973) | | | | | | (5,653,973) | | |
| | | | | 20,714,518 | | | | | $ | 2,071 | | | | | | 5,654,072 | | | | | $ | 565 | | | | | | 5,932,742 | | | | | $ | 593 | | | | | | 8,223,036 | | | | | $ | 823 | | | | | | 126,641 | | | | | $ | 12 | | | | | | — | | | | | $ | — | | | | | | 664,167 | | | | | $ | 66 | | | | | $ | 15,486,050 | | | | | $ | (22,677) | | | | | $ | (22,617,702) | | | | | $ | (7,150,199) | | |
Stock-based
compensation Issuance of Series CF preferred stock |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 144,775 | | | | | | — | | | | | | — | | | | | | 144,775 | | |
發行A-3系列優先股。
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 709,690 | | | | | | 71 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 309,679 | | | | | | — | | | | | | — | | | | | | 309,750 | | |
發行B系列優先股
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 809,294 | | | | | | 81 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 428,845 | | | | | | 22,677 | | | | | | — | | | | | | 451,603 | | |
Offering costs
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 20,754,717 | | | | | | 2,075 | | | | | | — | | | | | | — | | | | | | 10,997,925 | | | | | | — | | | | | | — | | | | | | 11,000,000 | | |
權證發行的公允價值 - 風險債務。
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (69,470) | | | | | | — | | | | | | — | | | | | | (69,470) | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 184,191 | | | | | | — | | | | | | — | | | | | | 184,191 | | |
Balances at December 31,
2020 |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (10,728,295) | | | | | | (10,728,295) | | |
| | | | | 20,714,518 | | | | | $ | 2,071 | | | | | | 5,654,072 | | | | | $ | 565 | | | | | | 5,932,742 | | | | | $ | 593 | | | | | | 9,032,330 | | | | | $ | 904 | | | | | | 836,331 | | | | | $ | 83 | | | | | | 20,754,717 | | | | | $ | 2,075 | | | | | | 664,167 | | | | | $ | 66 | | | | | $ | 27,481,995 | | | | | $ | — | | | | | $ | (33,345,997) | | | | | $ | (5,857,645) | | |
| | |
Year Ended
December 31, |
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
經營活動的現金流: | | | | | | | | | | | | | |
Net loss
|
| | | $ | (10,728,295) | | | | | $ | (5,653,973) | | |
對淨虧損與經營活動中使用的現金淨額進行的調整:
|
| | | | | | | | | | | | |
折舊及攤銷
|
| | | | 603,857 | | | | | | 48,885 | | |
攤銷貸款貼現和費用
|
| | | | 241,878 | | | | | | 149,948 | | |
基於股票的薪酬
|
| | | | 144,775 | | | | | | 172,491 | | |
認股權證負債的公允價值變動
|
| | | | (2,353) | | | | | | — | | |
無形資產減值準備
|
| | | | 784,500 | | | | | | — | | |
財產和設備處置損失
|
| | | | 848,927 | | | | | | — | | |
Change in credit reserve
|
| | | | (207,666) | | | | | | — | | |
經營性資產和負債變動情況:
|
| | | | | | | | | | | | |
Accounts receivable, net
|
| | | | 1,947 | | | | | | — | | |
Due from factor, net
|
| | | | 1,616,939 | | | | | | — | | |
Inventory
|
| | | | 3,202,350 | | | | | | 146,673 | | |
Other current assets
|
| | | | 168,589 | | | | | | 114,898 | | |
Accounts payable
|
| | | | 673,263 | | | | | | 610,216 | | |
應計費用和其他負債
|
| | | | (591,028) | | | | | | 602,384 | | |
Deferred revenue
|
| | | | (13,564) | | | | | | (259,728) | | |
應計薪酬 - 關聯方
|
| | | | 178,026 | | | | | | 68,859 | | |
Accrued interest
|
| | | | 1,016,268 | | | | | | 129,982 | | |
用於經營活動的現金淨額
|
| | | | (2,061,587) | | | | | | (3,869,365) | | |
投資活動產生的現金流: | | | | | | | | | | | | | |
在企業合併中獲得的現金
|
| | | | 106,913 | | | | | | — | | |
購置財產和設備
|
| | | | (864) | | | | | | (7,848) | | |
Deposits
|
| | | | 98,835 | | | | | | 14,490 | | |
投資活動提供的現金淨額
|
| | | | 204,884 | | | | | | 6,642 | | |
融資活動的現金流: | | | | | | | | | | | | | |
收益(償還) - 關聯方預付款,淨額
|
| | | | 22,856 | | | | | | (105,812) | | |
Repayments to factor
|
| | | | (1,931,369) | | | | | | — | | |
風險投資債務收益
|
| | | | 1,050,000 | | | | | | 508,249 | | |
應付貸款收益
|
| | | | 1,701,044 | | | | | | — | | |
可轉換應付票據的收益
|
| | | | 1,250,308 | | | | | | 799,280 | | |
出售A-3系列優先股所得款項
|
| | | | 428,926 | | | | | | 2,508,300 | | |
A-3系列優先股的應收認購款項
|
| | | | 22,677 | | | | | | — | | |
出售CF系列優先股所得款項(扣除費用)
|
| | | | 309,750 | | | | | | 8,283 | | |
Offering costs
|
| | | | (461,972) | | | | | | (399,589) | | |
融資活動提供的現金淨額
|
| | | | 2,392,220 | | | | | | 3,318,711 | | |
現金及現金等價物淨增(減)
|
| | | | 535,517 | | | | | | (544,012) | | |
年初現金及現金等價物
|
| | | | 40,469 | | | | | | 584,481 | | |
年終現金及現金等價物
|
| | | $ | 575,986 | | | | | $ | 40,469 | | |
補充披露現金流量信息: | | | | | | | | | | | | | |
Cash paid for income taxes
|
| | | $ | — | | | | | $ | — | | |
Cash paid for interest
|
| | | $ | 264,177 | | | | | $ | 90,000 | | |
補充披露非現金投資和融資活動: | | | | | | | | | | | | | |
發行認股權證以支付要約費用
|
| | | $ | 918 | | | | | $ | 6,600 | | |
通過風險債務發行的認股權證
|
| | | $ | 184,191 | | | | | $ | 49,928 | | |
為換取應計利息豁免而發行的風險債務
|
| | | $ | 409,211 | | | | | $ | — | | |
在購置款中發行應付本票
|
| | | $ | 4,500,000 | | | | | $ | — | | |
在收購中發行B系列優先股
|
| | | $ | 11,000,000 | | | | | $ | — | | |
| | |
Warrant Liability
|
| |||
Oustanding as of December 31, 2018
|
| | | $ | — | | |
Warrants granted
|
| | | | 7,700 | | |
Oustanding as of December 31, 2019
|
| | | | 7,700 | | |
Warrants granted
|
| | | | 918 | | |
Change in fair value
|
| | | | (2,353) | | |
Oustanding as of December 31, 2020
|
| | | $ | 6,265 | | |
| | |
December 31,
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
Computer equipment
|
| | | $ | 57,810 | | | | | $ | 57,004 | | |
Furniture and fixtures
|
| | | | 207,140 | | | | | | 70,108 | | |
Leasehold improvements
|
| | | | 69,274 | | | | | | 40,351 | | |
| | | | | 334,224 | | | | | | 167,463 | | |
累計折舊
|
| | | | (334,224) | | | | | | (97,703) | | |
Property and equipment, net
|
| | | $ | — | | | | | $ | 69,760 | | |
Software
|
| | | $ | 278,405 | | | | | $ | 56,450 | | |
累計攤銷
|
| | | | (216,092) | | | | | | (53,617) | | |
Software, net
|
| | | $ | 62,313 | | | | | $ | 2,833 | | |
|
Customer relationships
|
| |
3 years
|
|
| | |
December 31,
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
系列種子優先股(可轉換為普通股)
|
| | | | 20,714,518 | | | | | | 20,714,518 | | |
A系列優先股(可轉換為普通股)
|
| | | | 5,654,072 | | | | | | 5,654,072 | | |
A-2系列優先股(可轉換為普通股)
|
| | | | 5,932,742 | | | | | | 5,932,742 | | |
系列CF優先股(可轉換為普通股)
|
| | | | 836,331 | | | | | | 126,641 | | |
A-3系列優先股(可轉換為普通股)
|
| | | | 9,032,330 | | | | | | 8,223,036 | | |
B系列優先股(可轉換為普通股)
|
| | | | 20,754,717 | | | | | | — | | |
Common stock warrants
|
| | | | 914,539 | | | | | | 417,962 | | |
優先股權證
|
| | | | 806,903 | | | | | | 806,903 | | |
Stock options
|
| | | | 1,163,103 | | | | | | 1,084,215 | | |
潛在稀釋股份總數
|
| | | | 65,809,254 | | | | | | 42,960,089 | | |
|
Series B preferred stock
|
| | | $ | 11,000,000 | | |
|
Promissory note payable
|
| | | | 4,500,000 | | |
|
購買價格考慮因素
|
| | | $ | 15,500,000 | | |
| | |
Purchase Price
Allocation |
| |||
Cash and cash equivalents
|
| | | $ | 106,913 | | |
Accounts receivable
|
| | | | 37,479 | | |
Due from/(to) factor
|
| | | | (312,063) | | |
Inventory
|
| | | | 3,303,660 | | |
Prepaid expenses
|
| | | | 165,856 | | |
Deposits
|
| | | | 187,493 | | |
財產、設備和軟件
|
| | | | 1,215,748 | | |
| | |
Purchase Price
Allocation |
| |||
Goodwill
|
| | | | 6,479,218 | | |
Intangible assets (Note 6)
|
| | | | 8,600,000 | | |
Accounts payable
|
| | | | (3,397,547) | | |
應計費用和其他負債
|
| | | | (886,757) | | |
購買價格考慮因素
|
| | | $ | 15,500,000 | | |
|
| | |
Year Ended December 31,
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
Net revenues
|
| | | $ | 7,259,260 | | | | | $ | 30,133,934 | | |
Net loss
|
| | | $ | (12,786,695) | | | | | $ | (11,868,423) | | |
Net loss per common share
|
| | | $ | (19.25) | | | | | $ | (17.87) | | |
| | |
December 31,
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
未付應收賬款:
|
| | | | | | | | | | | | |
Without recourse
|
| | | $ | 151,158 | | | | | $ | — | | |
With recourse
|
| | | | 42,945 | | | | | | — | | |
Advances
|
| | | | 56,246 | | | | | | — | | |
Credits due customers
|
| | | | (40,316) | | | | | | — | | |
| | | | $ | 210,033 | | | | | $ | — | | |
| | |
Gross
Amount |
| |
Accumulated
Amortization |
| |
Carrying
Value |
| |||||||||
Amortized: | | | | | | | | | | | | | | | | | | | |
Customer relationships
|
| | | $ | 1,100,000 | | | | | $ | (320,833) | | | | | $ | 779,167 | | |
| | | | | 1,100,000 | | | | | | (320,833) | | | | | | 779,167 | | |
Indefinite-lived: | | | | | | | | | | | | | | | | | | | |
Brand name
|
| | | | 6,715,500 | | | | | | — | | | | | | 6,715,500 | | |
| | | | $ | 7,815,500 | | | | | $ | (320,833) | | | | | $ | 7,494,667 | | |
| Year Ending December 31, | | | | | | | |
|
2021
|
| | | | 366,667 | | |
|
2022
|
| | | | 366,667 | | |
|
2023
|
| | | | 45,833 | | |
| | | | | $ | 779,167 | | |
| | |
December 31,
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
Accrued expenses
|
| | | $ | 92,074 | | | | | $ | 188,341 | | |
Reserve for returns
|
| | | | 5,229 | | | | | | 100,000 | | |
與薪資相關的負債
|
| | | | 843,704 | | | | | | 412,155 | | |
Sales tax liability
|
| | | | 196,410 | | | | | | 156,707 | | |
Other liabilities
|
| | | | 108,230 | | | | | | 264,114 | | |
| | | | $ | 1,245,646 | | | | | $ | 1,121,317 | | |
| | |
Year Ended December 31,
|
| |||
| | |
2020
|
| |
2019
|
|
Risk Free Interest Rate
|
| |
0.59 – 1.59%
|
| |
1.47 – 2.49%
|
|
Expected Dividend Yield
|
| |
0.00%
|
| |
0.00%
|
|
Expected Volatility
|
| |
58.0 – 100%
|
| |
58.0 – 100%
|
|
Expected Life (years)
|
| |
10.00
|
| |
5.00
|
|
| | |
Common
Stock Warrants |
| |
Weighted
Average Exercise Price |
| ||||||
Outstanding – December 31, 2018
|
| | | | 268,656 | | | | | $ | 2.50 | | |
Granted
|
| | | | 149,946 | | | | | | 3.28 | | |
Exercised
|
| | | | — | | | | | | — | | |
Forfeited
|
| | | | (640) | | | | | | — | | |
Outstanding – December 31, 2019
|
| | | | 417,962 | | | | | $ | 2.81 | | |
Granted
|
| | | | 496,577 | | | | | | 2.53 | | |
Exercised
|
| | | | — | | | | | | — | | |
Forfeited
|
| | | | — | | | | | | — | | |
Outstanding – December 31, 2020
|
| | | | 914,539 | | | | | $ | 2.66 | | |
Exercisable at December 31, 2020
|
| | | | 914,539 | | | | | $ | 2.66 | | |
| | |
2019
|
| |||
Risk Free Interest Rate
|
| | | | 2.49% | | |
Expected Dividend Yield
|
| | | | 0.00% | | |
Expected Volatility
|
| | | | 58.00% | | |
Expected Life (years)
|
| | | | 5.00 | | |
| | |
Preferred
Stock Warrants |
| |
Weighted
Average Exercise Price |
| ||||||
Outstanding – December 31, 2018
|
| | | | 545,473 | | | | | $ | 0.47 | | |
Granted
|
| | | | 261,430 | | | | | | 0.53 | | |
Exercised
|
| | | | — | | | | | | — | | |
Forfeited
|
| | | | — | | | | | | — | | |
Outstanding – December 31, 2019
|
| | | | 806,903 | | | | | $ | 0.49 | | |
Exercised
|
| | | | — | | | | | | — | | |
Forfeited
|
| | | | — | | | | | | — | | |
Outstanding – December 31, 2020
|
| | | | 806,903 | | | | | $ | 0.49 | | |
Exercisable at December 31, 2020
|
| | | | 806,903 | | | | | $ | 0.49 | | |
| | |
Options
|
| |
Weighted
Average Exercise Price |
| ||||||
Outstanding – December 31, 2018
|
| | | | 1,136,091 | | | | | $ | 2.34 | | |
Granted
|
| | | | 168,525 | | | | | | 3.28 | | |
Exercised
|
| | | | — | | | | | | — | | |
Forfeited
|
| | | | (220,401) | | | | | | — | | |
Outstanding – December 31, 2019
|
| | | | 1,084,215 | | | | | $ | 2.50 | | |
Granted
|
| | | | 91,688 | | | | | | 0.94 | | |
Exercised
|
| | | | — | | | | | | — | | |
Forfeited
|
| | | | (12,800) | | | | | | 3.28 | | |
Outstanding – December 31, 2020
|
| | | | 1,163,103 | | | | | $ | 2.34 | | |
Exercisable at December 31, 2020
|
| | | | 880,955 | | | | | $ | 2.34 | | |
期間授予的期權的加權平均授予日期公允價值
|
| | | | | | | | | $ | 0.500 | | |
未償還期權到期前的加權平均久期(年)
at December 31, 2020 |
| | | | | | | | | | 6.02 | | |
| | |
Year Ended December 31,
|
| |||
| | |
2020
|
| |
2019
|
|
Risk Free Interest Rate
|
| |
0.42% – 0.51%
|
| |
1.59% – 2.55%
|
|
Expected Dividend Yield
|
| |
0%
|
| |
0%
|
|
Expected Volatility
|
| |
58%
|
| |
58%
|
|
Expected Life (years)
|
| |
6.25
|
| |
6.25
|
|
已授予股票期權的加權平均公允價值
|
| |
$0.50
|
| |
$0.26
|
|
| | |
December 31,
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
Deferred tax assets: | | | | | | | | | | | | | |
淨營業虧損結轉
|
| | | $ | 9,134,447 | | | | | $ | 6,060,102 | | |
基於股票的薪酬
|
| | | | 40,467 | | | | | | 36,829 | | |
遞延税項負債: | | | | | | | | | | | | | |
折舊時間差異
|
| | | | (5,103) | | | | | | (5,103) | | |
Other
|
| | | | (41,198) | | | | | | (44,711) | | |
Valuation allowance
|
| | | | (9,128,614) | | | | | | (6,047,117) | | |
Net deferred tax assets
|
| | | $ | — | | | | | $ | — | | |
| | |
Pages
|
| |||
獨立審計師報告
|
| | | | F-33 | | |
Balance Sheets
|
| | | | F-36 | | |
營運説明書
|
| | | | F-37 | | |
會員虧損表
|
| | | | F-38 | | |
Statements of Cash Flows
|
| | | | F-39 | | |
財務報表附註
|
| | | | F-40 | | |
| | |
2019
|
| |
2018
|
| ||||||
Assets | | | | | | | | | | | | | |
Current assets:
|
| | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 358,726 | | | | | $ | 962,313 | | |
Due from factor, net
|
| | | | — | | | | | | 1,312,743 | | |
Accounts receivable, net of allowance of $155,973 and $257,140
|
| | | | 261,190 | | | | | | 456,510 | | |
Inventory
|
| | | | 3,038,185 | | | | | | 3,643,298 | | |
預付資產和其他流動資產
|
| | | | 178,888 | | | | | | 236,746 | | |
Total current assets
|
| | | | 3,836,989 | | | | | | 6,611,610 | | |
Property and equipment, net
|
| | | | 1,265,152 | | | | | | 1,242,158 | | |
Other assets
|
| | | | 151,049 | | | | | | 240,919 | | |
Total assets
|
| | | $ | 5,253,190 | | | | | $ | 8,094,687 | | |
負債和成員權益(赤字) | | | | | | | | | | | | | |
Current liabilities: | | | | | | | | | | | | | |
Accounts payable
|
| | | $ | 3,462,200 | | | | | $ | 2,593,733 | | |
Due to factor, net
|
| | | | 101,251 | | | | | | — | | |
Accrued liabilities
|
| | | | 595,611 | | | | | | 545,176 | | |
流動負債總額
|
| | | | 4,159,062 | | | | | | 3,138,909 | | |
Deferred rent
|
| | | | 264,683 | | | | | | 184,461 | | |
應付票據 - 關聯方成員
|
| | | | 850,000 | | | | | | — | | |
Total liabilities
|
| | | | 5,273,745 | | | | | | 3,323,370 | | |
Members’ equity (deficit)
|
| | | | (20,555) | | | | | | 4,771,317 | | |
負債總額和成員權益(赤字)
|
| | | $ | 5,253,190 | | | | | $ | 8,094,687 | | |
| | |
2019
|
| |
2018
|
| ||||||
Net sales
|
| | | $ | 27,099,718 | | | | | $ | 29,037,497 | | |
Cost of sales
|
| | | | 12,663,514 | | | | | | 13,451,654 | | |
Gross profit
|
| | | | 14,436,204 | | | | | | 15,585,843 | | |
Operating expenses: | | | | | | | | | | | | | |
設計、銷售和發貨
|
| | | | 4,535,276 | | | | | | 4,702,589 | | |
一般和行政
|
| | | | 14,524,832 | | | | | | 13,054,218 | | |
總運營費用
|
| | | | 19,060,108 | | | | | | 17,756,807 | | |
Loss from operations
|
| | | | (4,623,904) | | | | | | (2,170,964) | | |
Other expense: | | | | | | | | | | | | | |
財產和設備處置損失
|
| | | | 49,558 | | | | | | 506,280 | | |
Interest expense, net
|
| | | | 103,520 | | | | | | 25,319 | | |
Total other expense
|
| | | | 153,078 | | | | | | 531,599 | | |
扣除所得税準備前的虧損
|
| | | | (4,776,982) | | | | | | (2,702,563) | | |
Income tax expense
|
| | | | 14,890 | | | | | | 13,390 | | |
Net Loss
|
| | | $ | (4,791,872) | | | | | $ | (2,715,953) | | |
| | |
Members’
Equity (Deficit) |
| |||
December 31, 2017
|
| | | $ | 7,783,328 | | |
Distributions
|
| | | | (296,058) | | |
Net loss
|
| | | | (2,715,953) | | |
December 31, 2018
|
| | | | 4,771,317 | | |
Net loss
|
| | | | (4,791,872) | | |
December 31, 2019
|
| | | $ | (20,555) | | |
| | |
2019
|
| |
2018
|
| ||||||
| | |
(restated)
|
| | | | | | | |||
經營活動的現金流: | | | | | | | | | | | | | |
Net loss
|
| | | $ | (4,791,872) | | | | | $ | (2,715,953) | | |
對淨虧損與經營活動中使用的現金淨額進行的調整:
|
| | | | | | | | | | | | |
Depreciation
|
| | | | 484,776 | | | | | | 358,526 | | |
未清償信貸準備金減少
|
| | | | 102,067 | | | | | | (395,488) | | |
財產和設備的銷售損失
|
| | | | 49,558 | | | | | | 506,280 | | |
經營性資產和負債變動情況:
|
| | | | | | | | | | | | |
Factor receivable
|
| | | | 321,888 | | | | | | 1,143,896 | | |
Accounts receivable
|
| | | | 195,320 | | | | | | (81,099) | | |
Inventory
|
| | | | 605,113 | | | | | | (171,393) | | |
預付費用和其他流動資產
|
| | | | 57,858 | | | | | | 212,700 | | |
Other assets
|
| | | | 89,870 | | | | | | (9,500) | | |
Accounts payable
|
| | | | 868,467 | | | | | | 685,642 | | |
Accrued liabilities
|
| | | | 50,435 | | | | | | (17,460) | | |
Deferred rent
|
| | | | 80,222 | | | | | | (139,901) | | |
用於經營活動的現金淨額
|
| | | | (1,886,298) | | | | | | (623,750) | | |
投資活動產生的現金流量: | | | | | | | | | | | | | |
購置財產和設備
|
| | | | (557,328) | | | | | | (185,970) | | |
用於經營活動的現金淨額
|
| | | | (557,328) | | | | | | (185,970) | | |
融資活動產生的現金流量: | | | | | | | | | | | | | |
分發給成員
|
| | | | — | | | | | | (296,058) | | |
收益 - 應付票據 - 關聯方成員
|
| | | | 850,000 | | | | | | — | | |
Advances from Factor
|
| | | | 990,039 | | | | | | 645,572 | | |
融資活動提供的現金淨額
|
| | | | 1,840,039 | | | | | | 349,514 | | |
現金和現金等價物減少
|
| | | | (603,587) | | | | | | (460,206) | | |
現金和現金等價物,年初
|
| | | | 962,313 | | | | | | 1,422,519 | | |
現金和現金等價物,年終
|
| | | $ | 358,726 | | | | | $ | 962,313 | | |
現金流量信息的補充披露:
|
| | | | | | | | | | | | |
Cash paid for interest
|
| | | $ | 91,887 | | | | | $ | 35,127 | | |
Cash paid for income taxes
|
| | | $ | 14,890 | | | | | $ | 13,390 | | |
截至12月31日,由於/自因數包括以下內容:
|
| |
2019
|
| |
2018
|
| ||||||
未付應收賬款: | | | | | | | | | | | | | |
Without recourse
|
| | | $ | 2,058,298 | | | | | $ | 2,339,588 | | |
With recourse
|
| | | | 5,001 | | | | | | 45,599 | | |
Advances
|
| | | | (1,891,348) | | | | | | (901,309) | | |
Credits due customers
|
| | | | (273,202) | | | | | | (171,135) | | |
| | | | $ | (101,251) | | | | | $ | 1,312,743 | | |
截至12月31日,庫存包括以下內容:
|
| |
2019
|
| |
2018
|
| ||||||
Finished goods
|
| | | $ | 2,327,882 | | | | | $ | 2,766,476 | | |
Work-in process
|
| | | | 193,873 | | | | | | 351,246 | | |
Raw materials
|
| | | | 516,430 | | | | | | 525,576 | | |
| | | | $ | 3,038,185 | | | | | $ | 3,643,298 | | |
截至12月31日,財產和設備包括:
|
| |
2019
|
| |
2018
|
| ||||||
Machinery and equipment
|
| | | $ | 265,618 | | | | | $ | 312,846 | | |
Furniture and fixtures
|
| | | | 1,064,698 | | | | | | 962,218 | | |
Leasehold improvements
|
| | | | 1,307,976 | | | | | | 986,392 | | |
| | | | | 2,638,292 | | | | | | 2,261,456 | | |
減去累計折舊和攤銷
|
| | | | (1,373,140) | | | | | | (1,019,298) | | |
| | | | $ | 1,265,152 | | | | | $ | 1,242,158 | | |
|
2020
|
| | | $ | 809,939 | | |
|
2021
|
| | | | 795,067 | | |
|
2022
|
| | | | 821,630 | | |
|
2023
|
| | | | 456,202 | | |
|
2024
|
| | | | 394,241 | | |
|
Thereafter
|
| | | | 1,238,998 | | |
| | | | | $ | 4,516,077 | | |
|
獨立審計師報告
|
| | | | F-48 | | |
|
Balance Sheets
|
| | | | F-49 | | |
|
營運説明書
|
| | | | F-50 | | |
|
會員虧損表
|
| | | | F-51 | | |
|
Statements of Cash Flows
|
| | | | F-52 | | |
|
財務報表附註
|
| | | | F-53 | | |
| | |
December 31,
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
ASSETS | | | | | | | | | | | | | |
Current assets: | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 51,315 | | | | | $ | 18,509 | | |
Accounts receivable, net
|
| | | | 38,689 | | | | | | 31,995 | | |
Inventory
|
| | | | 73,690 | | | | | | 42,643 | | |
Other current assets
|
| | | | 54,423 | | | | | | 129,162 | | |
Total current assets
|
| | | | 218,117 | | | | | | 222,309 | | |
Fixed assets, net
|
| | | | 138,040 | | | | | | 221,686 | | |
Intangible assets, net
|
| | | | 2,034 | | | | | | 2,206 | | |
Other assets
|
| | | | 4,416 | | | | | | 15,004 | | |
Total assets
|
| | | $ | 362,607 | | | | | $ | 461,205 | | |
負債和成員赤字 | | | | | | | | | | | | | |
Current liabilities: | | | | | | | | | | | | | |
Accounts payable
|
| | | $ | 187,516 | | | | | $ | 119,068 | | |
Accrued liabilities
|
| | | | 31,771 | | | | | | 21,297 | | |
其他流動負債
|
| | | | 68,335 | | | | | | 66,437 | | |
應付票據,本期部分
|
| | | | 60,941 | | | | | | 147,562 | | |
應付關聯方票據,本期部分
|
| | | | — | | | | | | 75,000 | | |
Deferred rent
|
| | | | 19,432 | | | | | | 23,161 | | |
Deferred revenue
|
| | | | 264,802 | | | | | | 286,255 | | |
流動負債總額
|
| | | | 632,797 | | | | | | 738,780 | | |
應付關聯方票據,扣除當期部分
|
| | | | 635,000 | | | | | | 425,000 | | |
應付票據,扣除當期部分
|
| | | | 276,754 | | | | | | 49,441 | | |
Total liabilities
|
| | | | 1,544,551 | | | | | | 1,213,221 | | |
承付款和或有事項(附註8) | | | | | | | | | | | | | |
Members’ deficit: | | | | | | | | | | | | | |
A類成員單位,面值0.00001美元,授權100個;未償還100個
at both December 31, 2020 and 2019 |
| | | | — | | | | | | — | | |
B類成員單位,面值0.00001美元,授權100個;截至2020年12月31日和2019年12月31日,分別有87個和100個未償還
|
| | | | — | | | | | | — | | |
額外實收資本
|
| | | | 102,083 | | | | | | 112,565 | | |
Accumulated deficit
|
| | | | (1,284,027) | | | | | | (864,581) | | |
Total members’ deficit
|
| | | | (1,181,944) | | | | | | (752,016) | | |
負債總額和成員赤字
|
| | | $ | 362,607 | | | | | $ | 461,205 | | |
| | |
Year Ended December 31,
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
Revenues
|
| | | $ | 2,542,721 | | | | | $ | 3,325,762 | | |
Cost of goods sold
|
| | | | 897,873 | | | | | | 1,202,819 | | |
Gross profit
|
| | | | 1,644,848 | | | | | | 2,122,943 | | |
Operating expenses: | | | | | | | | | | | | | |
一般和行政
|
| | | | 1,044,397 | | | | | | 717,901 | | |
Sales and marketing
|
| | | | 1,163,124 | | | | | | 1,577,478 | | |
總運營費用
|
| | | | 2,207,521 | | | | | | 2,295,379 | | |
Loss from operations
|
| | | | (562,673) | | | | | | (172,436) | | |
Other income (expense): | | | | | | | | | | | | | |
Interest expense
|
| | | | (92,270) | | | | | | (53,955) | | |
Gain on forgiveness of debt
|
| | | | 225,388 | | | | | | — | | |
Other income
|
| | | | 10,109 | | | | | | 50,000 | | |
其他收入(費用)合計,淨額
|
| | | | 143,227 | | | | | | (3,955) | | |
所得税撥備
|
| | | | — | | | | | | — | | |
Net loss
|
| | | $ | (419,446) | | | | | $ | (176,391) | | |
| | |
Class A
Members’ Units |
| |
Class B
Members’ Units |
| |
Additional
Paid-in Capital |
| |
Accumulated
Deficit |
| |
Total
Members’ Deficit |
| |||||||||||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||
Balances at December 31,
2018 |
| | | | 100 | | | | | $ | — | | | | | | 100 | | | | | $ | — | | | | | $ | 112,565 | | | | | $ | (688,190) | | | | | $ | (575,625) | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (176,391) | | | | | | (176,391) | | |
Balances at December 31,
2019 |
| | | | 100 | | | | | $ | — | | | | | | 100 | | | | | $ | — | | | | | $ | 112,565 | | | | | $ | (864,581) | | | | | $ | (752,016) | | |
Contributions
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 771 | | | | | | — | | | | | | 771 | | |
Repurchase of members’
units |
| | | | — | | | | | | — | | | | | | (13) | | | | | | — | | | | | | (11,253) | | | | | | — | | | | | | (11,253) | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (419,446) | | | | | | (419,446) | | |
Balances at December 31,
2020 |
| | | | 100 | | | | | $ | — | | | | | | 87 | | | | | $ | — | | | | | $ | 102,083 | | | | | $ | (1,284,027) | | | | | $ | (1,181,944) | | |
| | |
Year Ended December 31,
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
經營活動的現金流: | | | | | | | | | | | | | |
Net loss
|
| | | $ | (419,446) | | | | | $ | (176,391) | | |
對淨虧損與經營活動中使用的現金淨額進行的調整: | | | | | | | | | | | | | |
折舊及攤銷
|
| | | | 149,568 | | | | | | 82,422 | | |
對應付票據的寬恕收益
|
| | | | (225,388) | | | | | | — | | |
Bad debt expense
|
| | | | 42,078 | | | | | | — | | |
經營性資產和負債變動情況:
|
| | | | | | | | | | | | |
Accounts receivable, net
|
| | | | (48,772) | | | | | | 968 | | |
Inventory
|
| | | | (31,047) | | | | | | (17,577) | | |
Deposits
|
| | | | — | | | | | | (5,438) | | |
Other assets
|
| | | | 85,327 | | | | | | (66,659) | | |
Accounts payable
|
| | | | 68,448 | | | | | | 79,266 | | |
應計費用和其他流動負債
|
| | | | 12,372 | | | | | | (12,130) | | |
Deferrent rent
|
| | | | (3,729) | | | | | | 12,784 | | |
Deferred revenue
|
| | | | (21,453) | | | | | | 124,162 | | |
經營活動提供(用於)的現金淨額
|
| | | | (392,042) | | | | | | 21,407 | | |
投資活動產生的現金流: | | | | | | | | | | | | | |
購買財產、設備和無形資產
|
| | | | (65,750) | | | | | | (254,437) | | |
用於投資活動的現金淨額
|
| | | | (65,750) | | | | | | (254,437) | | |
融資活動的現金流: | | | | | | | | | | | | | |
應付關聯方票據收益
|
| | | | 210,000 | | | | | | 200,000 | | |
應付票據收益
|
| | | | 382,600 | | | | | | 200,000 | | |
按信用額度支付本金
|
| | | | — | | | | | | (160,000) | | |
來自信貸額度的收益
|
| | | | 125,000 | | | | | | — | | |
應付票據本金償還
|
| | | | (141,520) | | | | | | — | | |
應付關聯方票據本金付款
|
| | | | (75,000) | | | | | | (2,998) | | |
Member contributions
|
| | | | 771 | | | | | | — | | |
Repurchase of members’ units
|
| | | | (11,253) | | | | | | — | | |
融資活動提供的現金淨額
|
| | | | 490,598 | | | | | | 237,002 | | |
現金及現金等價物淨增加情況
|
| | | | 32,806 | | | | | | 3,972 | | |
年初現金及現金等價物
|
| | | | 18,509 | | | | | | 14,537 | | |
年終現金及現金等價物
|
| | | $ | 51,315 | | | | | $ | 18,509 | | |
補充披露現金流量信息: | | | | | | | | | | | | | |
Cash paid for income taxes
|
| | | $ | — | | | | | $ | — | | |
Cash paid for interest
|
| | | $ | 82,270 | | | | | $ | 53,955 | | |
非現金投資和融資活動: | | | | | | | | | | | | | |
將信用額度轉換為應付票據
|
| | | $ | 125,000 | | | | | | — | | |
| | |
December 31,
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
租賃裝修和展廳
|
| | | $ | 375,677 | | | | | $ | 309,928 | | |
累計攤銷
|
| | | | (237,637) | | | | | | (88,242) | | |
Fixed Assets, net
|
| | | $ | 138,040 | | | | | $ | 221,686 | | |
| | |
December 31,
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
應付銀行票據,本金於2020年11月27日到期,利息為最優惠利率1.75%(截至2019年12月31日為4.75%)
|
| | | $ | — | | | | | $ | 123,917 | | |
應付銀行票據,本金2025年12月到期,利息為5.526%
|
| | | | 125,000 | | | | | | — | | |
應付給多數股東的票據,本金於2020年12月31日或之前到期,按月浮動付款,利息為8.5%。。。。。。。。。。。。。。。。。。。。。。。。。。。
|
| | | | — | | | | | | 75,000 | | |
Note payable to a bank, monthly installments of $2,279 through November 26, 2022, bearing interest at 5.85% . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
|
| | | | 55,483 | | | | | | 73,086 | | |
PPP and EIDL Loans (see below for terms) . . . . . . . . . . . . . . . . . . . . . . . . . . . .
|
| | | | 157,212 | | | | | | — | | |
應付給公司多數股東擁有的公司的票據,於2022年7月10日或之前到期,利息為12%。。。。。。。。。。。。。。。。。。。。。。。。
|
| | | | 635,000 | | | | | | 425,000 | | |
| | | | $ | 972,695 | | | | | $ | 697,003 | | |
Year Ending December 31,
|
| | | | | | |
2021
|
| | | $ | 60,941 | | |
2022
|
| | | | 686,007 | | |
2023
|
| | | | 28,119 | | |
2024
|
| | | | 29,654 | | |
2025
|
| | | | 31,171 | | |
Thereafter
|
| | | | 136,803 | | |
| | | | | 972,695 | | |
減去:應付票據的當期部分
|
| | | | (60,941) | | |
Notes payable, long-term
|
| | | $ | 911,754 | | |
|
2021
|
| | | $ | 95,617 | | |
|
2022
|
| | | | 42,996 | | |
| | | | | $ | 138,613 | | |
| 簡明合併財務報表 - 未經審計 | | | | | | | |
|
截至2021年9月30日和2020年12月31日的簡明綜合資產負債表
|
| | | | F-60 | | |
|
截至2021年9月30日和2020年9月30日的三個月和九個月的簡明綜合業務報表
|
| | | | F-61 | | |
|
截至2021年9月30日和2020年9月30日的三個月和九個月股東權益簡明合併報表
|
| | | | F-62 | | |
|
截至2021年9月30日的9個月簡明合併現金流量表
and 2020 |
| | | | F-63 | | |
|
簡明合併財務報表附註
|
| | | | F-64 | | |
| | |
September 30,
2021 |
| |
December 31,
2020 |
| ||||||
ASSETS | | | | | | | | | | | | | |
Current assets: | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 254,527 | | | | | $ | 575,986 | | |
Accounts receivable, net
|
| | | | 272,264 | | | | | | 35,532 | | |
Due from factor, net
|
| | | | 1,094,309 | | | | | | 210,033 | | |
Inventory
|
| | | | 2,327,542 | | | | | | 1,163,279 | | |
預付費用和其他流動資產
|
| | | | 1,525,818 | | | | | | 23,826 | | |
Total current assets
|
| | | | 5,474,460 | | | | | | 2,008,656 | | |
Deferred offering costs
|
| | | | 367,696 | | | | | | 214,647 | | |
財產、設備和軟件,淨額
|
| | | | 97,862 | | | | | | 62,313 | | |
Goodwill
|
| | | | 17,771,031 | | | | | | 6,479,218 | | |
Intangible assets, net
|
| | | | 16,779,126 | | | | | | 7,494,667 | | |
Deposits
|
| | | | 174,109 | | | | | | 92,668 | | |
Total assets
|
| | | $ | 40,664,284 | | | | | $ | 16,352,169 | | |
負債和股東權益(赤字) | | | | | | | | | | | | | |
Current liabilities: | | | | | | | | | | | | | |
Accounts payable
|
| | | $ | 6,855,352 | | | | | $ | 5,668,703 | | |
應計費用和其他負債
|
| | | | 1,853,954 | | | | | | 1,245,646 | | |
Deferred revenue
|
| | | | 193,023 | | | | | | 1,667 | | |
Due to related parties
|
| | | | 232,635 | | | | | | 441,453 | | |
或有對價負債
|
| | | | 10,527,910 | | | | | | — | | |
可轉換票據,流通
|
| | | | 100,000 | | | | | | 700,000 | | |
應計應付利息
|
| | | | 855,729 | | | | | | 737,039 | | |
Note payable – related party
|
| | | | 299,489 | | | | | | 137,856 | | |
Venture debt, current
|
| | | | 300,000 | | | | | | 5,854,326 | | |
Loan payable, current
|
| | | | 1,796,000 | | | | | | 992,000 | | |
應付本票,當期
|
| | | | 655,000 | | | | | | 4,500,000 | | |
流動負債總額
|
| | | | 23,669,092 | | | | | | 20,278,690 | | |
可轉換應付票據,淨額
|
| | | | 2,793,385 | | | | | | 1,215,815 | | |
Loan payable
|
| | | | 1,677,213 | | | | | | 709,044 | | |
Promissory note payable
|
| | | | 2,845,000 | | | | | | — | | |
風險債務,扣除貼現後的淨額
|
| | | | 5,701,755 | | | | | | — | | |
Derivative liability
|
| | | | 2,486,843 | | | | | | — | | |
Warrant liability
|
| | | | 28,195 | | | | | | 6,265 | | |
Total liabilities
|
| | | | 39,201,483 | | | | | | 22,209,814 | | |
承付款和或有事項(附註12)股東權益(虧損): | | | | | | | | | | | | | |
系列種子可轉換優先股,面值0.0001美元,無股份和20,714,518股,分別於2021年9月30日和2020年12月31日授權、發行和發行
|
| | | | — | | | | | | 2,071 | | |
A系列可轉換優先股,面值0.0001美元,無股份和14,481,413股授權股份,無股份和5,654,072股已發行和流通股,分別於2021年9月30日和2020年12月31日發行和發行
|
| | | | — | | | | | | 565 | | |
A-2系列可轉換優先股,面值0.0001美元,無股份和2000萬股授權股份,無股份和5932,742股分別於2021年9月30日和2020年12月31日發行和發行
|
| | | | — | | | | | | 593 | | |
A-3系列可轉換優先股,面值0.0001美元,無股份和18,867,925股授權股份,無股份和9,032,330股分別於2021年9月30日和2020年12月31日發行和發行
|
| | | | — | | | | | | 904 | | |
系列CF可轉換優先股,面值0.0001美元,無股份和2,000,000股授權股份,無
2021年9月30日和2020年12月31日發行和發行的股票和836,331股, respectively |
| | | | — | | | | | | 83 | | |
B系列可轉換優先股,面值0.0001美元,無股份和20,714,517股授權股份,無股份和20,714,517股分別於2021年9月30日和2020年12月31日發行和發行
|
| | | | — | | | | | | 2,075 | | |
未指定優先股,面值0.0001美元,1000,000,000股,936,144股,0股
截至2021年9月30日和2020年12月31日已發行和未償還 |
| | | | — | | | | | | — | | |
Common stock, $0.0001 par, 200,000,000 and 110,000,000 shares authorized, 12,627,488 and 664,167
截至2021年9月30日和2020年12月31日的已發行和已發行股票 |
| | | | 1,263 | | | | | | 66 | | |
額外實收資本
|
| | | | 57,467,015 | | | | | | 27,481,995 | | |
Accumulated deficit
|
| | | | (56,005,477) | | | | | | (33,345,997) | | |
股東權益合計(虧損)
|
| | | | 1,462,801 | | | | | | (5,857,645) | | |
總負債和股東權益(赤字)
|
| | | $ | 40,664,284 | | | | | $ | 16,352,169 | | |
| | |
Three Months Ended September 30,
|
| |
Nine Months Ended September 30,
|
| ||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
2021
|
| |
2020
|
| ||||||||||||
Net revenues
|
| | | $ | 2,163,280 | | | | | $ | 1,234,805 | | | | | $ | 3,575,214 | | | | | $ | 4,475,507 | | |
Cost of net revenues
|
| | | | 954,137 | | | | | | 1,729,709 | | | | | | 2,179,023 | | | | | | 3,884,864 | | |
Gross profit (loss)
|
| | | | 1,209,143 | | | | | | (494,904) | | | | | | 1,396,191 | | | | | | 590,643 | | |
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | |
一般和行政
|
| | | | 3,720,863 | | | | | | 1,356,653 | | | | | | 12,820,841 | | | | | | 5,258,084 | | |
Sales and marketing
|
| | | | 1,307,219 | | | | | | 101,081 | | | | | | 2,401,322 | | | | | | 543,327 | | |
Distribution
|
| | | | 105,332 | | | | | | 65,681 | | | | | | 238,774 | | | | | | 279,362 | | |
財產和設備處置損失
|
| | | | — | | | | | | 593,449 | | | | | | — | | | | | | 593,449 | | |
無形資產減值準備
|
| | | | — | | | | | | 784,500 | | | | | | — | | | | | | 784,500 | | |
或有對價的公允價值變動
|
| | | | 3,988,493 | | | | | | — | | | | | | 7,039,394 | | | | | | — | | |
總運營費用
|
| | | | 9,121,907 | | | | | | 2,901,364 | | | | | | 22,500,331 | | | | | | 7,458,722 | | |
Loss from operations
|
| | | | (7,912,764) | | | | | | (3,396,268) | | | | | | (21,104,140) | | | | | | (6,868,079) | | |
Other income (expense): | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest expense
|
| | | | (447,842) | | | | | | (550,505) | | | | | | (2,020,806) | | | | | | (1,239,437) | | |
其他營業外收入(費用)
|
| | | | (577,441) | | | | | | 32,193 | | | | | | (634,654) | | | | | | 32,193 | | |
其他收入(費用)合計,淨額
|
| | | | (1,025,283) | | | | | | (518,312) | | | | | | (2,655,460) | | | | | | (1,207,244) | | |
所得税優惠(規定)
|
| | | | — | | | | | | (276) | | | | | | 1,100,120 | | | | | | (13,657) | | |
Net loss
|
| | | $ | (8,938,047) | | | | | $ | (3,914,856) | | | | | $ | (22,659,480) | | | | | $ | (8,088,980) | | |
加權平均已發行普通股 - 基本和稀釋
|
| | | | 11,786,592 | | | | | | 664,167 | | | | | | 6,002,669 | | | | | | 664,167 | | |
每股普通股淨虧損 - 基本和稀釋後。
|
| | | $ | (0.76) | | | | | $ | (5.89) | | | | | $ | (3.77) | | | | | $ | (12.18) | | |
| | |
Series Seed
Preferred Stock |
| |
Series A
Preferred Stock |
| |
Series A-2
Preferred Stock |
| |
Series A-3
Preferred Stock |
| |
Series CF
Preferred Stock |
| |
Series B
Preferred Stock |
| |
Common Stock
|
| |
Additional
Paid-in Capital |
| |
Stockholders’
Receivable |
| |
Subscription
Accumulated Deficit |
| |
Total
Equity (Deficit) |
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Balances at December 31, 2019
|
| | | | 20,714,518 | | | | | $ | 2,071 | | | | | | 5,654,072 | | | | | $ | 565 | | | | | | 5,932,742 | | | | | $ | 593 | | | | | | 8,223,036 | | | | | $ | 823 | | | | | | 126,641 | | | | | $ | 12 | | | | | | — | | | | | $ | — | | | | | | 664,167 | | | | | $ | 66 | | | | | $ | 15,486,050 | | | | | $ | (22,677) | | | | | $ | (22,617,702) | | | | | $ | (7,150,199) | | |
基於股票的薪酬
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 49,932 | | | | | | — | | | | | | — | | | | | | 49,932 | | |
發行A-3系列優先股換取現金
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 809,294 | | | | | | 81 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 428,845 | | | | | | (117,614) | | | | | | — | | | | | | 311,312 | | |
發行B系列優先股
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 20,754,717 | | | | | | 2,075 | | | | | | — | | | | | | — | | | | | | 10,997,925 | | | | | | — | | | | | | — | | | | | | 11,000,000 | | |
Offering costs
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (31,690) | | | | | | — | | | | | | — | | | | | | (31,690) | | |
權證發行的公允價值 - 風險債務
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 58,421 | | | | | | — | | | | | | — | | | | | | 58,421 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,906,527) | | | | | | (1,906,527) | | |
Balances at March 31, 2020
|
| | | | 20,714,518 | | | | | $ | 2,071 | | | | | | 5,654,072 | | | | | $ | 565 | | | | | | 5,932,742 | | | | | $ | 593 | | | | | | 9,032,330 | | | | | $ | 904 | | | | | | 126,641 | | | | | $ | 12 | | | | | | 20,754,717 | | | | | $ | 2,075 | | | | | | 664,167 | | | | | $ | 66 | | | | | $ | 26,989,483 | | | | | $ | (140,291) | | | | | $ | (24,524,229) | | | | | $ | 2,331,249 | | |
基於股票的薪酬
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 49,932 | | | | | | — | | | | | | — | | | | | | 49,932 | | |
發行現金 的CF系列優先股。
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 709,690 | | | | | | 71 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 286,447 | | | | | | — | | | | | | — | | | | | | 286,518 | | |
發行A-3系列優先股換取現金
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 126,837 | | | | | | — | | | | | | 126,837 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (2,267,597) | | | | | | (2,267,597) | | |
Balances at June 30, 2020
|
| | | | 20,714,518 | | | | | $ | 2,071 | | | | | | 5,654,072 | | | | | $ | 565 | | | | | | 5,932,742 | | | | | $ | 593 | | | | | | 9,032,330 | | | | | $ | 904 | | | | | | 836,331 | | | | | $ | 83 | | | | | | 20,754,717 | | | | | $ | 2,075 | | | | | | 664,167 | | | | | $ | 66 | | | | | $ | 27,325,862 | | | | | $ | (13,454) | | | | | $ | (26,791,826) | | | | | $ | 526,939 | | |
基於股票的薪酬
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 5,779 | | | | | | — | | | | | | — | | | | | | 5,779 | | |
權證發行的公允價值 - 風險債務
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 81,151 | | | | | | — | | | | | | — | | | | | | 81,151 | | |
Offering costs
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (28,756) | | | | | | — | | | | | | — | | | | | | (28,756) | | |
Net loss.
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (3,914,856) | | | | | | (3,914,856) | | |
Balances at September 30, 2020
|
| | | | 20,714,518 | | | | | $ | 2,071 | | | | | | 5,654,072 | | | | | $ | 565 | | | | | | 5,932,742 | | | | | $ | 593 | | | | | | 9,032,330 | | | | | $ | 904 | | | | | | 836,331 | | | | | $ | 83 | | | | | | 20,754,717 | | | | | $ | 2,075 | | | | | | 664,167 | | | | | $ | 66 | | | | | $ | 27,384,036 | | | | | $ | (13,454) | | | | | $ | (30,706,682) | | | | | $ | (3,329,743) | | |
Balances at December 31, 2020
|
| | | | 20,714,518 | | | | | $ | 2,071 | | | | | | 5,654,072 | | | | | $ | 565 | | | | | | 5,932,742 | | | | | $ | 593 | | | | | | 9,032,330 | | | | | $ | 904 | | | | | | 836,331 | | | | | $ | 83 | | | | | | 20,754,717 | | | | | $ | 2,075 | | | | | | 664,167 | | | | | $ | 66 | | | | | $ | 27,481,995 | | | | | $ | — | | | | | $ | (33,345,997) | | | | | $ | (5,857,645) | | |
基於股票的薪酬
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 36,976 | | | | | | — | | | | | | — | | | | | | 36,976 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (3,023,935) | | | | | | (3,023,935) | | |
Balances at March 31, 2021
|
| | | | 20,714,518 | | | | | $ | 2,071 | | | | | | 5,654,072 | | | | | $ | 565 | | | | | | 5,932,742 | | | | | $ | 593 | | | | | | 9,032,330 | | | | | $ | 904 | | | | | | 836,331 | | | | | $ | 83 | | | | | | 20,754,717 | | | | | $ | 2,075 | | | | | | 664,167 | | | | | $ | 66 | | | | | $ | 27,518,971 | | | | | $ | — | | | | | $ | (36,369,932) | | | | | $ | (8,844,604) | | |
將優先股轉換為普通股
|
| | | | (20,714,518) | | | | | | (2,071) | | | | | | (5,654,072) | | | | | | (565) | | | | | | (5,932,742) | | | | | | (593) | | | | | | (9,032,330) | | | | | | (904) | | | | | | (836,331) | | | | | | (83) | | | | | | (20,754,717) | | | | | | (2,075) | | | | | | 4,027,181 | | | | | | 403 | | | | | | 5,888 | | | | | | — | | | | | | — | | | | | | — | | |
公開發行普通股
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,409,639 | | | | | | 241 | | | | | | 9,999,761 | | | | | | — | | | | | | — | | | | | | 10,000,002 | | |
Offering costs
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (2,116,957) | | | | | | — | | | | | | — | | | | | | (2,116,957) | | |
行使超額配售選擇權,扣除發售成本
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 361,445 | | | | | | 36 | | | | | | 1,364,961 | | | | | | — | | | | | | — | | | | | | 1,364,997 | | |
將債務轉換為普通股。
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,135,153 | | | | | | 114 | | | | | | 2,680,175 | | | | | | — | | | | | | — | | | | | | 2,680,289 | | |
將關聯方票據和應付款項轉換為普通股
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 152,357 | | | | | | 15 | | | | | | 257,500 | | | | | | — | | | | | | — | | | | | | 257,515 | | |
因以下事項而發行的普通股及認股權證
note |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 20,000 | | | | | | 2 | | | | | | 73,956 | | | | | | — | | | | | | — | | | | | | 73,958 | | |
與企業合併相關發行的普通股
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,192,771 | | | | | | 219 | | | | | | 8,025,323 | | | | | | — | | | | | | — | | | | | | 8,025,542 | | |
Exercise of warrants
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 31,881 | | | | | | 3 | | | | | | 145,693 | | | | | | — | | | | | | — | | | | | | 145,696 | | |
根據諮詢協議發行的普通股
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 50,000 | | | | | | 5 | | | | | | 182,995 | | | | | | — | | | | | | — | | | | | | 183,000 | | |
基於股票的薪酬
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 3,801,553 | | | | | | — | | | | | | — | | | | | | 3,801,553 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (10,697,498) | | | | | | (10,697,498) | | |
Balances at June 30, 2021
|
| | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | | 11,044,594 | | | | | $ | 1,104 | | | | | $ | 51,939,819 | | | | | $ | — | | | | | $ | (47,067,430) | | | | | $ | 4,873,493 | | |
根據以下權益額度發行普通股
credit |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 126,356 | | | | | | 13 | | | | | | 367,683 | | | | | | — | | | | | | — | | | | | | 367,696 | | |
與企業合併相關發行的普通股
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,101,538 | | | | | | 110 | | | | | | 3,403,086 | | | | | | — | | | | | | — | | | | | | 3,403,196 | | |
Exercise of warrants
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 355,000 | | | | | | 36 | | | | | | 1,622,314 | | | | | | — | | | | | | — | | | | | | 1,622,350 | | |
基於股票的薪酬
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 134,113 | | | | | | — | | | | | | — | | | | | | 134,113 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (8,938,047) | | | | | | (8,938,047) | | |
Balances at September 30, 2021
|
| | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | | 12,627,488 | | | | | $ | 1,263 | | | | | $ | 57,467,015 | | | | | $ | — | | | | | $ | (56,005,477) | | | | | $ | 1,462,801 | | |
| | |
Nine Months Ended September 30,
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
經營活動的現金流: | | | | | | | | | | | | | |
Net loss
|
| | | $ | (22,659,480) | | | | | $ | (8,088,980) | | |
對淨虧損與經營活動中使用的現金淨額進行的調整: | | | | | | | | | | | | | |
折舊及攤銷
|
| | | | 652,732 | | | | | | 716,568 | | |
攤銷貸款貼現和費用。
|
| | | | 682,956 | | | | | | 144,974 | | |
基於股票的薪酬
|
| | | | 4,155,641 | | | | | | 105,643 | | |
與債務融資有關的費用。
|
| | | | 132,609 | | | | | | — | | |
權證負債的公允價值變動。
|
| | | | 21,930 | | | | | | (1,792) | | |
衍生負債的公允價值變動
|
| | | | 627,956 | | | | | | — | | |
或有對價的公允價值變動。
|
| | | | 7,039,394 | | | | | | — | | |
遞延所得税優惠。
|
| | | | (1,100,120) | | | | | | — | | |
無形資產減值準備。
|
| | | | — | | | | | | 784,500 | | |
處置財產和設備的損失。
|
| | | | — | | | | | | 593,449 | | |
Change in credit reserve
|
| | | | 66,748 | | | | | | (182,758) | | |
經營性資產和負債變動情況: | | | | | | | | | | | | | |
Accounts receivable, net
|
| | | | (32,582) | | | | | | (74,256) | | |
Due from factor, net
|
| | | | (540,257) | | | | | | 1,334,263 | | |
Inventory
|
| | | | (483,477) | | | | | | 2,578,261 | | |
Prepaid expenses
|
| | | | (1,259,835) | | | | | | (113,566) | | |
Accounts payable
|
| | | | 749,352 | | | | | | 1,161,279 | | |
應計費用和其他負債。
|
| | | | 451,298 | | | | | | (721,062) | | |
Deferred revenue
|
| | | | (78,492) | | | | | | (13,564) | | |
應計薪酬 - 關聯方。
|
| | | | (108,550) | | | | | | (29,302) | | |
Accrued interest
|
| | | | 206,163 | | | | | | 656,734 | | |
用於經營活動的現金淨額
|
| | | | (11,476,014) | | | | | | (1,149,609) | | |
投資活動產生的現金流: | | | | | | | | | | | | | |
根據企業合併獲得的現金(對價)。
|
| | | | (5,442,966) | | | | | | 106,913 | | |
發行關聯方應收賬款。
|
| | | | — | | | | | | (10,000) | | |
購置財產、設備和軟件。
|
| | | | (13,585) | | | | | | (266,390) | | |
Deposits
|
| | | | (67,431) | | | | | | 98,835 | | |
投資活動提供(用於)的現金淨額
|
| | | | (5,523,982) | | | | | | (70,642) | | |
融資活動的現金流: | | | | | | | | | | | | | |
關聯方墊款收益
|
| | | | — | | | | | | 22,856 | | |
Repayments to factor
|
| | | | (39,520) | | | | | | (1,684,703) | | |
Proceeds from venture debt .
|
| | | | — | | | | | | 862,500 | | |
Issuance of loans payable
|
| | | | 2,626,050 | | | | | | 1,701,044 | | |
償還本票和應付貸款
|
| | | | (2,002,731) | | | | | | — | | |
發行可轉換應付票據
|
| | | | 5,078,650 | | | | | | — | | |
首次公開招股所得收益
|
| | | | 10,000,002 | | | | | | — | | |
通過公開發行行使超額配售選擇權,淨額。
|
| | | | 1,364,997 | | | | | | — | | |
Exercise of warrants .
|
| | | | 1,768,046 | | | | | | — | | |
出售A-3系列優先股所得款項
|
| | | | — | | | | | | 355,945 | | |
A-3系列優先股的應收認購款項
|
| | | | — | | | | | | 22,677 | | |
出售CF系列優先股所得款項
|
| | | | — | | | | | | 286,518 | | |
Offering costs
|
| | | | (2,116,957) | | | | | | (104,996) | | |
融資活動提供的現金淨額
|
| | | | 16,678,537 | | | | | | 1,461,841 | | |
現金及現金等價物淨增加情況
|
| | | | (321,459) | | | | | | 241,590 | | |
期初現金及現金等價物
|
| | | | 575,986 | | | | | | 40,469 | | |
期末現金及現金等價物。
|
| | | $ | 254,527 | | | | | $ | 282,059 | | |
補充披露現金流量信息: | | | | | | | | | | | | | |
Cash paid for income taxes .
|
| | | $ | — | | | | | $ | — | | |
Cash paid for interest
|
| | | $ | 460,179 | | | | | $ | — | | |
補充披露非現金投資和融資活動: | | | | | | | | | | | | | |
將優先股轉換為普通股。
|
| | | $ | 6,291 | | | | | $ | — | | |
將關聯方票據和應付款項轉換為普通股
|
| | | $ | 257,515 | | | | | $ | — | | |
將債務轉換為普通股。
|
| | | $ | 2,680,289 | | | | | $ | — | | |
與可轉換票據有關的衍生負債。
|
| | | $ | 1,858,887 | | | | | $ | — | | |
根據股權信用額度發行的康蒙股票。
|
| | | $ | 367,696 | | | | | $ | — | | |
為換取對應計利息的免除而發行的風險債務。
|
| | | $ | — | | | | | $ | 209,211 | | |
發行認股權證以支付要約費用
|
| | | $ | — | | | | | $ | 918 | | |
通過風險債務發行的認股權證。
|
| | | $ | — | | | | | $ | 139,572 | | |
發行在收購中應付的本票。
|
| | | $ | — | | | | | $ | 4,500,000 | | |
在收購中發行B系列優先股。
|
| | | $ | — | | | | | $ | 11,000,000 | | |
A系列優先股的應收認購款項
|
| | | $ | — | | | | | $ | 13,454 | | |
| | |
截至2021年9月30日的公允價值計量使用:
|
| |||||||||||||||||||||
| | |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| ||||||||||||
Liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | |
Warrant liability
|
| | | $ | — | | | | | $ | 28,195 | | | | | $ | — | | | | | $ | 28,195 | | |
或有對價
|
| | | | — | | | | | | — | | | | | | 10,527,910 | | | | | | 10,527,910 | | |
Derivative liability
|
| | | | — | | | | | | — | | | | | | 2,486,843 | | | | | | 2,486,843 | | |
| | | | $ | — | | | | | $ | 28,195 | | | | | $ | 13,014,753 | | | | | $ | 13,042,948 | | |
| | |
截至2020年12月31日的公允價值計量使用:
|
| |||||||||||||||||||||
| | |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| ||||||||||||
Liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | |
Warrant liability
|
| | | $ | — | | | | | $ | — | | | | | $ | 6,265 | | | | | $ | 6,265 | | |
| | | | $ | — | | | | | $ | — | | | | | $ | 6,265 | | | | | $ | 6,265 | | |
| | |
Warrant Liability
|
| |||
Outstanding as of December 31, 2020
|
| | | $ | 6,265 | | |
Change in fair value
|
| | | | 21,930 | | |
Outstanding as of September 30, 2021
|
| | | $ | 28,195 | | |
| | |
Contingent
Consideration Liability |
| |||
Balance as of December 31, 2020
|
| | | $ | — | | |
與收購Harper&Jones有關的初步確認
|
| | | | 3,421,516 | | |
根據諮詢協議提供的股價保證
|
| | | | 67,000 | | |
Change in fair value
|
| | | | 7,039,394 | | |
Outstanding as of September 30, 2021
|
| | | $ | 10,527,910 | | |
| | |
Derivative Liability
|
| |||
Outstanding as of December 31, 2020
|
| | | $ | — | | |
發行可轉換票據的初始公允價值
|
| | | | 1,858,887 | | |
Change in fair value
|
| | | | 627,956 | | |
Outstanding as of September 30, 2021
|
| | | $ | 2,486,843 | | |
|
Customer relationships
|
| |
3years
|
|
| | |
September 30,
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
Convertible notes
|
| | | | 2,240,426 | | | | | | — | | |
系列種子優先股(可轉換為普通股)
|
| | | | — | | | | | | 20,714,518 | | |
A系列優先股(可轉換為普通股)
|
| | | | — | | | | | | 5,654,072 | | |
A-2系列優先股(可轉換為普通股)
|
| | | | — | | | | | | 5,932,742 | | |
系列CF優先股(可轉換為普通股)
|
| | | | — | | | | | | 836,331 | | |
A-3系列優先股(可轉換為普通股)
|
| | | | — | | | | | | 9,032,330 | | |
B系列優先股(可轉換為普通股)
|
| | | | — | | | | | | 20,754,717 | | |
Common stock warrants
|
| | | | 3,591,348 | | | | | | 794,569 | | |
優先股權證
|
| | | | — | | | | | | 806,903 | | |
Stock options
|
| | | | 3,895,103 | | | | | | 1,129,503 | | |
潛在稀釋股份總數
|
| | | | 9,706,877 | | | | | | 65,655,685 | | |
|
Series B preferred stock
|
| | | $ | 11,000,000 | | |
|
Promissory note payable
|
| | | | 4,500,000 | | |
|
購買價格考慮因素
|
| | | $ | 15,500,000 | | |
| | |
Purchase
Price Allocation |
| |||
Cash and cash equivalents
|
| | | $ | 106,913 | | |
Accounts receivable, net
|
| | | | 37,479 | | |
Due (to) from factor, net
|
| | | | (312,063) | | |
Inventory
|
| | | | 3,303,660 | | |
Prepaid expenses
|
| | | | 165,856 | | |
Deposits
|
| | | | 187,493 | | |
財產、設備和軟件,淨額
|
| | | | 1,215,748 | | |
Goodwill
|
| | | | 6,479,218 | | |
Intangible assets
|
| | | | 8,600,000 | | |
Accounts payable
|
| | | | (3,397,547) | | |
應計費用和其他負債
|
| | | | (886,757) | | |
購買價格考慮因素
|
| | | $ | 15,500,000 | | |
|
Cash
|
| | | $ | 500,000 | | |
|
Common stock
|
| | | | 8,025,542 | | |
|
或有對價
|
| | | | 3,421,516 | | |
|
購買價格考慮因素
|
| | | $ | 11,947,058 | | |
| | |
購進價格分配
|
| |||
Cash and cash equivalents
|
| | | $ | 24,335 | | |
Accounts receivable, net
|
| | | | 49,472 | | |
Inventory
|
| | | | 77,159 | | |
Prepaid expenses
|
| | | | 69,715 | | |
Deposits
|
| | | | 4,415 | | |
財產、設備和軟件,淨額
|
| | | | 83,986 | | |
Goodwill
|
| | | | 9,681,548 | | |
Intangible assets
|
| | | | 3,936,030 | | |
Accounts payable
|
| | | | (51,927) | | |
應計費用和其他負債
|
| | | | (107,957) | | |
Deferred revenue
|
| | | | (269,848) | | |
Due to related parties
|
| | | | (1,361) | | |
Loan payable
|
| | | | (148,900) | | |
Note payable – related party
|
| | | | (299,489) | | |
Deferred tax liability
|
| | | | (1,100,120) | | |
購買價格考慮因素
|
| | | $ | 11,947,058 | | |
|
Cash
|
| | | $ | 5,000,000 | | |
|
Common stock
|
| | | | 3,403,196 | | |
|
購買價格考慮因素
|
| | | $ | 8,403,196 | | |
| | |
購進價格分配
|
| |||
Cash and cash equivalents
|
| | | $ | 32,700 | | |
Accounts receivable, net
|
| | | | 154,678 | | |
Due from factor, net
|
| | | | 371,247 | | |
Inventory
|
| | | | 603,626 | | |
Prepaid expenses
|
| | | | 105,442 | | |
Deposits
|
| | | | 9,595 | | |
Goodwill
|
| | | | 1,610,265 | | |
Intangible assets
|
| | | | 5,939,140 | | |
Accounts payable
|
| | | | (374,443) | | |
應計費用和其他負債
|
| | | | (49,053) | | |
購買價格考慮因素
|
| | | $ | 8,403,196 | | |
| | |
Nine Months Ended September 30,
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
Net revenues
|
| | | $ | 7,956,477 | | | | | $ | 11,287,932 | | |
Net loss
|
| | | $ | (22,853,732) | | | | | $ | (10,080,468) | | |
Net loss per common share
|
| | | $ | (3.81) | | | | | $ | (15.18) | | |
| | |
September 30,
2021 |
| |
December 31,
2020 |
| ||||||
未付應收賬款: | | | | | | | | | | | | | |
Without recourse
|
| | | | 1,022,552 | | | | | $ | 151,158 | | |
With recourse
|
| | | | 58,884 | | | | | | 42,945 | | |
Advances
|
| | | | 119,937 | | | | | | 56,246 | | |
Credits due customers
|
| | | | (107,064) | | | | | | (40,316) | | |
| | | | $ | 1,094,309 | | | | | $ | 210,033 | | |
| | |
Gross
Amount |
| |
Accumulated
Amortization |
| |
Carrying
Value |
| |||||||||
Amortized: | | | | | | | | | | | | | | | | | | | |
Customer relationships
|
| | | $ | 6,453,750 | | | | | $ | (911,544) | | | | | $ | 5,542,206 | | |
| | | | | 6,453,750 | | | | | | (911,544) | | | | | | 5,542,206 | | |
Indefinite-lived: | | | | | | | | | | | | | | | | | | | |
Brand name
|
| | | $ | 11,236,920 | | | | | | — | | | | | | 11,236,920 | | |
| | | | $ | 17,690,670 | | | | | $ | (911,544) | | | | | $ | 16,779,126 | | |
| | |
September 30,
2021 |
| |
December 31,
2020 |
| ||||||
Accrued expenses
|
| | | $ | 266,646 | | | | | $ | 92,074 | | |
Reserve for returns
|
| | | | 20,041 | | | | | | 5,229 | | |
與薪資相關的負債
|
| | | | 1,253,639 | | | | | | 843,704 | | |
Sales tax liability
|
| | | | 242,021 | | | | | | 196,410 | | |
Other liabilities
|
| | | | 71,607 | | | | | | 108,229 | | |
| | | | $ | 1,853,954 | | | | | $ | 1,245,646 | | |
| | |
Nine Months Ended
September 30, 2020 |
|
Risk Free Interest Rate
|
| |
1.54 – 1.59%
|
|
Expected Dividend Yield
|
| |
0.00%
|
|
Expected Volatility
|
| |
58.0%
|
|
Expected Life (years)
|
| |
10.00
|
|
| | |
Common
Stock Warrants |
| |
Weighted
Average Exercise Price |
| ||||||
Outstanding – December 31, 2020
|
| | | | 914,539 | | | | | $ | 2.66 | | |
Granted
|
| | | | 3,012,048 | | | | | | 4.58 | | |
首次公開發售時優先股權證的轉換
|
| | | | 51,642 | | | | | | 7.66 | | |
Exercised
|
| | | | (386,881) | | | | | | 4.57 | | |
Forfeited
|
| | | | — | | | | | | — | | |
Outstanding – September 30, 2021
|
| | | | 3,591,348 | | | | | $ | 4.13 | | |
Exercisable at September 30, 2021
|
| | | | 3,470,866 | | | | | $ | 4.10 | | |
| | |
Preferred
Stock Warrants |
| |
Weighted
Average Exercise Price |
| ||||||
Outstanding – December 31, 2020
|
| | | | 806,903 | | | | | $ | 0.49 | | |
首次公開發行時轉換為普通股認股權證
|
| | | | (806,903) | | | | | | 0.49 | | |
Exercised
|
| | | | — | | | | | | — | | |
Forfeited
|
| | | | — | | | | | | — | | |
Outstanding – September 30, 2021
|
| | | | — | | | | | $ | — | | |
Exercisable at September 30, 2021
|
| | | | — | | | | | $ | — | | |
| | |
Options
|
| |
Weighted
Average Exercise Price |
| ||||||
Outstanding – December 31, 2020
|
| | | | 1,163,103 | | | | | $ | 2.34 | | |
Granted
|
| | | | 2,712,000 | | | | | | 4.15 | | |
Exercised
|
| | | | — | | | | | | — | | |
Forfeited
|
| | | | — | | | | | | — | | |
Outstanding – September 30, 2021
|
| | | | 3,875,103 | | | | | $ | 3.62 | | |
Exercisable at September 30, 2021
|
| | | | 3,084,831 | | | | | $ | 3.61 | | |
截至2021年9月30日未償還期權到期的加權平均久期(年)
|
| | | | 8.27 | | | | | | | | |
|
獨立審計師報告
|
| | | | F-92 | | |
|
Balance Sheets
|
| | | | F-93 | | |
|
營運説明書
|
| | | | F-94 | | |
|
會員權益説明書
|
| | | | F-95 | | |
|
Statements of Cash Flows
|
| | | | F-96 | | |
|
財務報表附註
|
| | | | F-97 | | |
| | |
June 30,
2021 |
| |
December 31,
2020 |
| ||||||
| | |
(unaudited)
|
| | | | | | | |||
ASSETS | | | | | | | | | | | | | |
Current assets: | | | | | | | | | | | | | |
Cash . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
|
| | | $ | 241,989 | | | | | $ | 251,381 | | |
Accounts receivable . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
|
| | | | 127,346 | | | | | | 56,926 | | |
Due from factor . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
|
| | | | 199,322 | | | | | | 378,880 | | |
Inventory . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
|
| | | | 517,926 | | | | | | 386,756 | | |
Due from related parties . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
|
| | | | 97,551 | | | | | | 97,472 | | |
Prepaid expenses and other current assets . . . . . . . . . . . . . . . . . . . . . . . . . .
|
| | | | 12,556 | | | | | | 11,036 | | |
Total current assets . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
|
| | | | 1,196,690 | | | | | | 1,182,451 | | |
Fixed assets, net . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
|
| | | | — | | | | | | 17,838 | | |
Deposits . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
|
| | | | 9,594 | | | | | | 9,594 | | |
Total assets . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
|
| | | $ | 1,206,284 | | | | | $ | 1,209,883 | | |
負債和成員權益 | | | | | | | | | | | | | |
Current liabilities: | | | | | | | | | | | | | |
Accounts payable . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
|
| | | $ | 255,071 | | | | | $ | 289,613 | | |
Accrued liabilities . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
|
| | | | 60,051 | | | | | | 23,673 | | |
Loan payable, current . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
|
| | | | 34,838 | | | | | | — | | |
Total current liabilities . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
|
| | | | 349,960 | | | | | | 313,286 | | |
Loan payable, net of current portion . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
|
| | | | 187,257 | | | | | | — | | |
Total liabilities . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
|
| | | | 537,217 | | | | | | 313,286 | | |
承付款和或有事項(附註8) | | | | | | | | | | | | | |
Member’s equity . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
|
| | | | 669,067 | | | | | | 896,597 | | |
Total member’s equity . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
|
| | | | 669,067 | | | | | | 896,597 | | |
Total liabilities and member’s equity . . . . . . . . . . . . . . . . . . . . . . . . . . . .
|
| | | $ | 1,206,284 | | | | | $ | 1,209,883 | | |
| | |
Six Months Ended June 30,
|
| |
Year Ended
December 31, 2020 |
| ||||||||||||
| | |
2021
|
| |
2020
|
| ||||||||||||
| | |
(unaudited)
|
| | | | | | | | | | | | | |||
Net revenues
|
| | | $ | 2,350,362 | | | | | $ | 1,481,167 | | | | | $ | 3,187,512 | | |
Cost of goods sold
|
| | | | 712,320 | | | | | | 564,355 | | | | | | 1,485,726 | | |
Gross profit
|
| | | | 1,638,042 | | | | | | 916,812 | | | | | | 1,701,786 | | |
Operating expenses: | | | | | | | | | | | | | | | | | | | |
一般和行政
|
| | | | 605,427 | | | | | | 659,201 | | | | | | 1,192,241 | | |
Distribution
|
| | | | 86,965 | | | | | | 86,667 | | | | | | 155,483 | | |
Sales and marketing
|
| | | | 609,886 | | | | | | 428,791 | | | | | | 838,638 | | |
總運營費用
|
| | | | 1,302,278 | | | | | | 1,174,659 | | | | | | 2,186,362 | | |
營業收入(虧損)
|
| | | | 335,764 | | | | | | (257,847) | | | | | | (484,577) | | |
其他收入(支出),淨額 | | | | | | | | | | | | | | | | | | | |
Other income
|
| | | | — | | | | | | 10,000 | | | | | | 261,035 | | |
Other expenses
|
| | | | (12,494) | | | | | | — | | | | | | — | | |
其他收入(支出)合計,淨額
|
| | | | (12,494) | | | | | | 10,000 | | | | | | 261,035 | | |
所得税撥備
|
| | | | 800 | | | | | | 800 | | | | | | 800 | | |
Net income (loss)
|
| | | $ | 322,470 | | | | | $ | (248,647) | | | | | $ | (224,341) | | |
| | |
Member’s Equity
|
| |||
Balances at December 31, 2019
|
| | | $ | 1,424,263 | | |
Distributions
|
| | | | (303,325) | | |
Net loss
|
| | | | (224,341) | | |
Balances at December 31, 2020
|
| | | | 896,597 | | |
Distributions
|
| | | | (550,000) | | |
Net income
|
| | | | 322,470 | | |
Balances at June 30, 2021 (unaudited)
|
| | | $ | 669,067 | | |
| | |
Six Months Ended June 30,
|
| |
Year Ended
December 31, 2020 |
| ||||||||||||
| | |
2021
|
| |
2020
|
| ||||||||||||
| | |
(unaudited)
|
| | | | | | | |||||||||
經營活動的現金流: | | | | | | | | | | | | | | | | | | | |
Net income (loss)
|
| | | $ | 322,470 | | | | | $ | (248,647) | | | | | $ | (224,341) | | |
將淨收益(虧損)與經營活動提供(用於)的現金淨額進行調整:
|
| | | | | | | | | | | | | | | | | | |
Gain on forgiveness of debt
|
| | | | — | | | | | | — | | | | | | (251,221) | | |
折舊及攤銷
|
| | | | 17,838 | | | | | | 27,604 | | | | | | 55,207 | | |
Non-cash contributions
|
| | | | — | | | | | | — | | | | | | — | | |
經營性資產和負債變動情況:
|
| | | | | | | | | | | | | | | | | | |
Accounts receivable
|
| | | | (70,420) | | | | | | 105,298 | | | | | | 221,173 | | |
Due from factor
|
| | | | 179,558 | | | | | | (126,392) | | | | | | (322,367) | | |
Inventory
|
| | | | (131,170) | | | | | | — | | | | | | 283,467 | | |
預付費用和其他流動資產
|
| | | | (1,520) | | | | | | 30,749 | | | | | | 26,663 | | |
Accounts payable
|
| | | | (34,542) | | | | | | (381,845) | | | | | | (143,680) | | |
Accrued liabilities
|
| | | | 36,378 | | | | | | 35,360 | | | | | | (97,397) | | |
經營活動提供(用於)的現金淨額
|
| | | | 318,592 | | | | | | (557,873) | | | | | | (452,496) | | |
投資活動產生的現金流: | | | | | | | | | | | | | | | | | | | |
給關聯方的預付款
|
| | | | (79) | | | | | | — | | | | | | — | | |
Deposits
|
| | | | — | | | | | | (6,200) | | | | | | (9,594) | | |
用於投資活動的現金淨額
|
| | | | (79) | | | | | | (6,200) | | | | | | (9,594) | | |
融資活動的現金流: | | | | | | | | | | | | | | | | | | | |
應付貸款收益
|
| | | | 222,095 | | | | | | 251,221 | | | | | | 251,221 | | |
Advances from factor
|
| | | | — | | | | | | 667,907 | | | | | | 667,907 | | |
Distributions
|
| | | | (550,000) | | | | | | — | | | | | | (303,325) | | |
融資活動提供(用於)的現金淨額
|
| | | | (327,905) | | | | | | 919,128 | | | | | | 615,803 | | |
現金和現金等價物淨變化
|
| | | | (9,392) | | | | | | 355,055 | | | | | | 153,713 | | |
期初現金及現金等價物
|
| | | | 251,381 | | | | | | 97,668 | | | | | | 97,668 | | |
期末現金及現金等價物
|
| | | $ | 241,989 | | | | | $ | 452,723 | | | | | $ | 251,381 | | |
補充披露現金流量信息: | | | | | | | | | | | | | | | | | | | |
Cash paid for income taxes
|
| | | $ | 800 | | | | | $ | 800 | | | | | $ | 800 | | |
Cash paid for interest
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | |
| | |
June 30,
2021 |
| |
December 31,
2020 |
| ||||||
| | |
(unaudited)
|
| | | | | | | |||
Raw materials
|
| | | $ | 179,889 | | | | | $ | 85,966 | | |
Work in progress
|
| | | | 245,947 | | | | | | 205,253 | | |
Finished goods
|
| | | | 71,691 | | | | | | 89,131 | | |
Inventory on cosignment
|
| | | | 20,399 | | | | | | 6,407 | | |
Inventory
|
| | | $ | 517,926 | | | | | $ | 386,756 | | |
| | |
June 30,
2021 |
| |
December 31,
2020 |
| ||||||
| | |
(unaudited)
|
| | | | | | | |||
租賃裝修和展廳
|
| | | $ | 196,129 | | | | | $ | 196,129 | | |
Furniture and equipment
|
| | | | 62,909 | | | | | | 62,909 | | |
Automobile
|
| | | | 17,000 | | | | | | 17,000 | | |
| | | | | 276,038 | | | | | | 276,038 | | |
減去:累計折舊和攤銷
|
| | | | (276,038) | | | | | | (258,200) | | |
Fixed assets, net
|
| | | $ | — | | | | | $ | 17,838 | | |
|
2021
|
| | | $ | 67,620 | | |
|
2022
|
| | | | — | | |
| | | | | $ | 67,620 | | |
|
獨立審計師報告
|
| | | | F-105 | | |
|
Balance Sheets
|
| | | | F-106 | | |
|
營運説明書
|
| | | | F-107 | | |
|
會員權益聲明
|
| | | | F-108 | | |
|
Statements of Cash Flows
|
| | | | F-109 | | |
|
財務報表附註
|
| | | | F-110 | | |
| | |
September 30,
2021 |
| |
December 31,
|
| ||||||||||||
| | |
2020
|
| |
2019
|
| ||||||||||||
| | |
(unaudited)
|
| | | | | | | | | | | | | |||
ASSETS | | | | | | | | | | | | | | | | | | | |
Current assets: | | | | | | | | | | | | | | | | | | | |
Cash
|
| | | $ | 421,802 | | | | | $ | 733,440 | | | | | $ | 205,648 | | |
應收賬款,扣除備抵後的淨額
|
| | | | 211,809 | | | | | | 179,057 | | | | | | 125,350 | | |
Due from factor
|
| | | | 639,260 | | | | | | 1,086,405 | | | | | | 656,268 | | |
Inventory
|
| | | | 5,890,454 | | | | | | 5,747,826 | | | | | | 3,647,218 | | |
Due from related parties
|
| | | | — | | | | | | — | | | | | | 92,318 | | |
預付費用和其他流動資產
|
| | | | 221,657 | | | | | | 102,125 | | | | | | 158,270 | | |
Total current assets
|
| | | | 7,384,983 | | | | | | 7,848,853 | | | | | | 4,885,072 | | |
Fixed assets, net
|
| | | | 177,605 | | | | | | 215,805 | | | | | | 262,798 | | |
Deposits
|
| | | | 19,742 | | | | | | 19,742 | | | | | | 19,742 | | |
Total assets
|
| | | $ | 7,582,330 | | | | | $ | 8,084,400 | | | | | $ | 5,167,612 | | |
負債和成員權益 | | | | | | | | | | | | | | | | | | | |
Current liabilities: | | | | | | | | | | | | | | | | | | | |
Accounts payable
|
| | | $ | 701,569 | | | | | $ | 1,400,793 | | | | | $ | 1,392,927 | | |
Accrued liabilities
|
| | | | 584,806 | | | | | | 1,213,968 | | | | | | 874,639 | | |
Loan payable, current
|
| | | | 349,642 | | | | | | 308,151 | | | | | | — | | |
流動負債總額
|
| | | | 1,636,017 | | | | | | 2,922,912 | | | | | | 2,267,566 | | |
應付貸款,扣除當前部分後的淨額
|
| | | | 427,340 | | | | | | 531,020 | | | | | | — | | |
Total liabilities
|
| | | | 2,063,357 | | | | | | 3,453,932 | | | | | | 2,267,566 | | |
承付款和或有事項(附註7) | | | | | | | | | | | | | | | | | | | |
Members’ equity
|
| | | | 5,518,973 | | | | | | 4,630,468 | | | | | | 2,900,046 | | |
Total members’ equity
|
| | | | 5,518,973 | | | | | | 4,630,468 | | | | | | 2,900,046 | | |
總負債和成員權益
|
| | | $ | 7,582,330 | | | | | $ | 8,084,400 | | | | | $ | 5,167,612 | | |
| | |
Nine Months Ended
September 30, |
| |
Year Ended
December 31, |
| ||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
2020
|
| |
2019
|
| ||||||||||||
| | |
(unaudited)
|
| | | | | | | | | | | | | |||||||||
Net revenues
|
| | | $ | 18,152,631 | | | | | $ | 13,167,231 | | | | | $ | 19,897,696 | | | | | $ | 22,421,703 | | |
Cost of goods sold
|
| | | | 9,805,068 | | | | | | 5,475,768 | | | | | | 8,525,612 | | | | | | 12,047,221 | | |
Gross profit
|
| | | | 8,347,563 | | | | | | 7,691,463 | | | | | | 11,372,084 | | | | | | 10,374,482 | | |
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | |
一般和行政
|
| | | | 2,284,091 | | | | | | 1,996,442 | | | | | | 2,823,334 | | | | | | 2,581,043 | | |
Distribution
|
| | | | 861,044 | | | | | | 735,450 | | | | | | 1,011,431 | | | | | | 856,966 | | |
Sales and marketing
|
| | | | 3,171,802 | | | | | | 2,542,155 | | | | | | 3,790,570 | | | | | | 5,032,653 | | |
總運營費用
|
| | | | 6,316,937 | | | | | | 5,274,047 | | | | | | 7,625,335 | | | | | | 8,470,662 | | |
Income from operations
|
| | | | 2,030,626 | | | | | | 2,417,416 | | | | | | 3,746,749 | | | | | | 1,903,820 | | |
Other income (expense), net | | | | | | | | | | | | | | | | | | | | | | | | | |
Other income
|
| | | | 689,189 | | | | | | 10,000 | | | | | | 10,010 | | | | | | — | | |
Interest expense
|
| | | | (50,510) | | | | | | (36,615) | | | | | | (55,537) | | | | | | (231,187) | | |
其他收入(費用)合計,淨額
|
| | | | 638,679 | | | | | | (26,615) | | | | | | (45,527) | | | | | | (231,187) | | |
所得税撥備
|
| | | | 800 | | | | | | 800 | | | | | | 800 | | | | | | 800 | | |
Net income
|
| | | $ | 2,668,505 | | | | | $ | 2,390,001 | | | | | $ | 3,700,422 | | | | | $ | 1,671,833 | | |
| | |
Members’
Equity |
| |||
Balances at December 31, 2018
|
| | | $ | 2,558,213 | | |
分配
|
| | | | (1,330,000) | | |
Net income
|
| | | | 1,671,833 | | |
Balances at December 31, 2019
|
| | | | 2,900,046 | | |
分配
|
| | | | (1,970,000) | | |
Net income
|
| | | | 3,700,422 | | |
Balances at December 31, 2020
|
| | | $ | 4,630,468 | | |
Balances at December 31, 2019
|
| | | $ | 2,900,046 | | |
分配
|
| | | | (1,150,000) | | |
Net income
|
| | | | 2,390,001 | | |
2020年9月30日的餘額(未經審計)
|
| | | $ | 4,140,047 | | |
Balances at December 31, 2020
|
| | | | 4,630,468 | | |
分配
|
| | | | (1,780,000) | | |
Net income
|
| | | | 2,668,505 | | |
2021年9月30日的餘額(未經審計)
|
| | | $ | 5,518,973 | | |
| | |
Nine Months Ended
September 30, |
| |
Year Ended
December 31, |
| ||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
2020
|
| |
2019
|
| ||||||||||||
| | |
(unaudited)
|
| | | | | | | | | | | | | |||||||||
經營活動的現金流: | | | | | | | | | | | | | | | | | | | | | | | | | |
Net income
|
| | | $ | 2,668,505 | | | | | $ | 2,390,001 | | | | | $ | 3,700,422 | | | | | $ | 1,671,833 | | |
將淨收入與經營活動提供的現金淨額進行調整:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
折舊及攤銷
|
| | | | 43,200 | | | | | | 32,003 | | | | | | 58,423 | | | | | | 42,671 | | |
Bad debt
|
| | | | 7,068 | | | | | | 76,865 | | | | | | 91,195 | | | | | | 8,529 | | |
經營性資產和負債變動情況:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Accounts receivable
|
| | | | (39,820) | | | | | | (468,061) | | | | | | (144,902) | | | | | | (176,870) | | |
Due from factor
|
| | | | 447,145 | | | | | | 179,131 | | | | | | (131,137) | | | | | | (359,818) | | |
Inventory
|
| | | | (142,628) | | | | | | (1,411,265) | | | | | | (2,100,608) | | | | | | (782,750) | | |
Due from related party
|
| | | | — | | | | | | 92,318 | | | | | | 92,318 | | | | | | (92,318) | | |
預付費用和其他流動資產
|
| | | | (119,532) | | | | | | 137,169 | | | | | | 56,145 | | | | | | 215,029 | | |
Accounts payable
|
| | | | (699,226) | | | | | | 140,249 | | | | | | 7,866 | | | | | | 391,829 | | |
Accrued liabilities
|
| | | | (629,162) | | | | | | (339,471) | | | | | | 339,329 | | | | | | 432,213 | | |
經營活動提供的淨現金
|
| | | | 1,535,550 | | | | | | 828,940 | | | | | | 1,969,051 | | | | | | 1,350,348 | | |
投資活動產生的現金流: | | | | | | | | | | | | | | | | | | | | | | | | | |
購置財產和設備
|
| | | | (5,000) | | | | | | (11,795) | | | | | | (11,430) | | | | | | (217,514) | | |
用於投資活動的現金淨額
|
| | | | (5,000) | | | | | | (11,795) | | | | | | (11,430) | | | | | | (217,514) | | |
融資活動的現金流: | | | | | | | | | | | | | | | | | | | | | | | | | |
應付貸款的收益(償還)
|
| | | | (62,189) | | | | | | 839,171 | | | | | | 839,171 | | | | | | — | | |
要素預付款(還款),淨額
|
| | | | — | | | | | | — | | | | | | (299,000) | | | | | | 335,498 | | |
Distributions
|
| | | | (1,780,000) | | | | | | (1,150,000) | | | | | | (1,970,000) | | | | | | (1,330,000) | | |
用於融資活動的現金淨額
|
| | | | (1,842,189) | | | | | | (310,829) | | | | | | (1,429,829) | | | | | | (994,502) | | |
現金和現金等價物淨變化
|
| | | | (311,638) | | | | | | 506,316 | | | | | | 527,792 | | | | | | 138,332 | | |
期初現金及現金等價物
|
| | | | 733,440 | | | | | | 205,648 | | | | | | 205,648 | | | | | | 67,316 | | |
期末現金及現金等價物
|
| | | $ | 421,802 | | | | | $ | 711,964 | | | | | $ | 733,440 | | | | | $ | 205,648 | | |
補充披露現金流量信息: | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash paid for income taxes
|
| | | $ | 800 | | | | | $ | 800 | | | | | $ | 800 | | | | | $ | 800 | | |
Cash paid for interest
|
| | | $ | 50,510 | | | | | $ | 36,615 | | | | | $ | 55,537 | | | | | $ | 231,187 | | |
| | |
September 30,
2021 |
| |
December 31,
|
| ||||||||||||
| | |
2020
|
| |
2019
|
| ||||||||||||
| | |
(unaudited)
|
| | | | | | | | | | | | | |||
未付應收賬款 | | | | | | | | | | | | | | | | | | | |
Without recourse
|
| | | $ | 2,126,588 | | | | | $ | 2,129,451 | | | | | $ | 2,123,724 | | |
With recourse
|
| | | | — | | | | | | 43,948 | | | | | | — | | |
| | | | | 2,126,588 | | | | | | 2,173,399 | | | | | | 2,123,724 | | |
Advances
|
| | | | (1,393,832) | | | | | | (1,076,000) | | | | | | (1,375,000) | | |
Credits due customers
|
| | | | (93,495) | | | | | | (10,994) | | | | | | (92,456) | | |
Due from factor
|
| | | $ | 639,260 | | | | | $ | 1,086,405 | | | | | $ | 656,268 | | |
| | |
September 30,
2021 |
| |
December 31,
|
| ||||||||||||
| | |
2020
|
| |
2019
|
| ||||||||||||
| | |
(unaudited)
|
| | | | | | | | | | | | | |||
Raw materials
|
| | | $ | 2,260,311 | | | | | $ | 2,273,060 | | | | | $ | 1,274,210 | | |
Work in progress
|
| | | | 1,174,276 | | | | | | 2,231,811 | | | | | | 1,075,068 | | |
Finished goods
|
| | | | 2,455,867 | | | | | | 1,242,955 | | | | | | 1,297,940 | | |
Inventory
|
| | | $ | 5,890,454 | | | | | $ | 5,747,826 | | | | | $ | 3,647,218 | | |
| | |
September 30,
2021 |
| |
December 31,
|
| ||||||||||||
| | |
2020
|
| |
2019
|
| ||||||||||||
| | |
(unaudited)
|
| | | | | | | | | | | | | |||
租賃裝修和展廳
|
| | | $ | 198,658 | | | | | $ | 198,658 | | | | | $ | 192,758 | | |
Furniture and equipment
|
| | | | 183,005 | | | | | | 183,005 | | | | | | 177,475 | | |
Automobiles
|
| | | | 39,072 | | | | | | 34,072 | | | | | | 34,072 | | |
| | | | | 420,735 | | | | | | 415,735 | | | | | | 404,305 | | |
減去:累計折舊和攤銷
|
| | | | (243,130) | | | | | | (199,930) | | | | | | (141,507) | | |
Fixed assets, net
|
| | | $ | 177,605 | | | | | $ | 215,805 | | | | | $ | 262,798 | | |
|
2021
|
| | | $ | 336,272 | | |
|
2022
|
| | | | 15,516 | | |
| | | | | $ | 351,788 | | |
|
SEC registration fee
|
| | | $ | | | |
|
FINRA filing fee
|
| | | | | | |
|
NasdaqCM listing fee
|
| | | | | | |
|
印刷和雕刻成本
|
| | | | | | |
|
Legal fees and expenses
|
| | | | | | |
|
會計費用和費用
|
| | | | | | |
|
轉讓代理費和註冊費
|
| | | | | | |
|
Miscellaneous expenses
|
| | | | | | |
|
Total
|
| | | | | | |
|
Exhibit
Number |
| |
Description
|
|
|
1.1*
|
| | 承銷協議格式,包括鎖定協議格式 | |
|
2.1*
|
| | D.Jones定製收藏有限公司和Digital Brands Group(前身為Denim.LA,Inc.)於2020年10月14日簽訂的會員權益購買協議 | |
|
2.2*
|
| | D.Jones定製收藏有限公司和Digital Brands Group(前身為Denim.LA,Inc.)於2020年12月31日簽訂的會員權益購買協議第一修正案 | |
|
2.3*
|
| | 2020年2月11日,Bailey 44,LLC,Norwest Venture Partners XI,Norwest Venture Partners XII,LP和Digital Brands Group(前身為Denim.LA,Inc.)與Bailey 44,LLC合併的協議和計劃 | |
|
Exhibit
Number |
| |
Description
|
|
|
2.4*
|
| | D.Jones定製收藏有限公司和Digital Brands Group(前身為Denim)於2021年5月10日簽訂的會員權益購買協議第二修正案La,Inc.) | |
|
2.5*
|
| | 會員權益購買協議,日期為2021年8月30日,由Moise Emquies和Digital Brands Group,Inc.簽署。 | |
|
3.1*
|
| | 註冊人註冊成立證書的修訂和重訂 | |
|
3.2*
|
| | 註冊人註冊證書的修訂和重新註冊 | |
|
3.3*
|
| | 第六次註冊人註冊成立證書的修訂和重新發布 | |
|
3.4*
|
| | 註冊人的附例 | |
|
3.5*
|
| | 註冊人附例的修訂及重訂 | |
|
4.1*
|
| | 普通股股票的格式 | |
|
4.2*
|
| | 委託書代理協議格式,包括委託書格式 | |
|
4.3*
|
| | 承銷商認股權證的格式 | |
|
4.4*
|
| | Form of Lender’s Warrants | |
|
4.5*
|
| | 系列種子優先股購買協議格式 | |
|
4.6*
|
| | 首輪優先股認購協議格式 | |
|
4.7*
|
| | A-2系列優先股認購協議格式 | |
|
4.8*
|
| | A-3系列優先股認購協議格式 | |
|
4.9*
|
| | CF系列優先股購買協議格式 | |
|
4.10*
|
| | 2019年D規則可轉換票據格式 | |
|
4.11*
|
| | 2020年規則D可轉換票據的格式 | |
|
4.12*
|
| | Form of Warrant | |
|
5.1*
|
| | 馬納特、菲爾普斯和菲利普斯律師事務所的觀點 | |
|
10.1*
|
| | 註冊人與其每名董事及高級職員之間的彌償協議格式 | |
|
10.2*
|
| | 與John“Hil”Davis、Laura Dowling和Reid Yeoman各自簽訂的期權協議格式 | |
|
10.3*
|
| | 高級信貸協議第7號修正案,日期為2021年4月1日,BCM3-DSTLD-高級債務,LLC,BCM3-DSTLD-高級債務2,LLC,股東和數字品牌集團(前身為Denim.LA,Inc.) | |
|
10.4*
|
| | 每一位董事被提名人簽訂的董事會協議格式 | |
|
10.5*
|
| | 由Digital Brands Group,Inc.以Target Capital 2,LLC為受益人的原始發行貼現本票,日期為2021年4月8日,總金額為1,000,000美元 | |
|
10.6*
|
| | 截至2021年4月8日,AlChemy Consulting LLC和Digital Brands Group,Inc.之間的諮詢協議。 | |
|
10.7*
|
| | 2013 Stock Plan | |
|
10.8*
|
| | Bocm3-DSTLD-Advanced Debt,LLC,股東和Digital Brands Group(前身為Denim.LA,Inc.)於2017年3月10日達成的高級信貸協議 | |
|
10.9*
|
| | BCM3-DSTLD-高級債務、有限責任公司、股東和數字品牌集團(前身為Denim.LA,Inc.)之間的高級信貸協議修正案1,日期為2017年7月1日 | |
|
10.10*
|
| | 對信貸協議、安全協議和管理的第2號修正案,日期為2018年3月30日,BocM3-DSTLD-高級債務,LLC,股東,BocM3-DSTLD-高級債務2,LLC和Digital Brands Group(前身為Denim.LA,Inc.) | |
|
10.11*
|
| | BocM3-DSTLD-高級債務,LLC,股東,BocM3-DSTLD-高級債務2,有限豁免和高級信貸協議修正案3,截至2018年4月30日 | |
|
Exhibit
Number |
| |
Description
|
|
| | | | LLC和Digital Brands Group(前身為Denim.LA,Inc.) | |
|
10.12*
|
| | 高級信貸協議修正案4,日期為2019年2月28日,BocM3-DSTLD-高級債務,LLC,股東,BocM3-DSTLD-高級債務2,LLC和Digital Brands Group(前身為Denim.LA,Inc.) | |
|
10.13*
|
| | 高級信貸協議和擔保協議第5號修正案,日期為2020年2月7日,在BocM3-DSTLD-高級債務,LLC,股東,BocM3-DSTLD-高級債務2,LLC和Digital Brands Group(前身為Denim.LA,Inc.)之間 | |
|
10.14*
|
| | 高級信貸協議修正案6,日期為2020年9月9日,Bocm3-DSTLD-高級債務,LLC,股東,BocM3-DSTLD-高級債務2,LLC和Digital Brands Group(前身為Denim.LA,Inc.) | |
|
10.15*
|
| | 高級信貸協議第7號修正案,日期為2021年4月1日,BCM3-DSTLD-高級債務,LLC,BCM3-DSTLD-高級債務2,LLC,股東和數字品牌集團(前身為Denim.LA,Inc.) | |
|
10.16*
|
| | 數字品牌集團(正式名稱為Denim.LA,Inc.)之間的本票,日期為2020年4月10日和摩根大通銀行,N.A. | |
|
10.17*
|
| | Digital Brands Group與美國政府下屬的小企業管理局之間的貸款,日期為2020年6月25日 | |
|
10.18*
|
| | JPMorgan Chase Bank,N.A.和Bailey 44,LLC之間日期為2020年4月5日的本票 | |
|
10.19*
|
| | 3926 Magazine Street Properties,LLC和Harper&Jones LLC之間的租賃協議,日期為2018年6月22日 | |
|
10.20*
|
| | Crosby 2100,Ltd.之間的租賃協議和Harper&Jones LLC,日期為2018年4月4日 | |
|
10.21*
|
| | Crosby 2100,Ltd.租賃協議修正案和Harper&Jones LLC,日期為2020年12月23日 | |
|
10.22*
|
| | Pasha&Sina,Inc.與Harper&Jones LLC之間的租賃協議,日期為2019年2月27日 | |
|
10.23*
|
| | 南洛杉磯街850-860號與Bailey 44,LLC之間的租賃協議,日期為2016年4月27日 | |
|
10.24*
|
| | 南洛杉磯街850-860號與Bailey 44,LLC之間的租賃協議,日期為2018年4月16日 | |
|
10.25*
|
| | 第45街有限責任公司、薩姆姐妹有限責任公司和貝利44有限責任公司之間的租賃協議日期為2013年1月17日 | |
|
10.26*
|
| | 修訂第45街有限責任公司、薩姆姐妹有限責任公司和貝利44有限責任公司之間的租賃協議,日期為2018年2月20日 | |
|
10.27*
|
| | 每一位董事被提名人簽訂的董事會協議格式 | |
|
10.28*
|
| | 致Norwest Venture Partners XI,LP和Norwest Venture Partners XII,LP of Bailey 44,LLC的擔保本票 | |
|
10.29*
|
| | 由Digital Brands Group,Inc.以Target Capital 2,LLC為受益人的原始發行貼現本票,日期為2021年4月8日,總金額為1,000,000美元 | |
|
10.30*
|
| | 截至2021年4月8日,AlChemy Consulting LLC和Digital Brands Group,Inc.之間的諮詢協議。 | |
|
10.31*
|
| | 證券購買協議,日期為2021年8月27日,由Digital Brands Group,Inc.和OASIS Capital,LLC之間簽署 | |
|
10.32*
|
| | 高級擔保可轉換本票,日期為2021年8月27日,由Digital Brands Group,Inc.以OASIS Capital,LLC為受益人 | |
|
10.33*
|
| | 股權購買協議,日期為2021年8月27日,由Digital Brands Group,Inc.和OASIS Capital,LLC之間簽署 | |
|
Exhibit
Number |
| |
Description
|
|
|
10.34*
|
| | 修訂和重新簽署的證券購買協議,日期為2021年10月1日,由Digital Brands Group,Inc.,OASIS Capital,LLC和FirstFire Global Opportunities Fund,LLC之間簽署 | |
|
10.35*
|
| | 優先擔保可轉換本票,日期為2021年10月1日,由Digital Brands Group,Inc.以FirstFire Global Opportunities Fund,LLC為受益人 | |
|
10.36*
|
| | 安全協議,日期為2021年8月27日,由Digital Brands Group,Inc.和OASIS Capital,LLC之間簽署 | |
|
10.37*
|
| | 聯合和修訂安全協議,日期為2021年10月1日,由Digital Brands Group,Inc.,OASIS Capital,LLC和FirstFire Global Opportunities Fund,LLC共同簽署和修訂 | |
|
10.38*
|
| | 註冊權利協議,日期為2021年8月27日,由Digital Brands Group,Inc.和OASIS Capital,LLC之間簽署 | |
|
10.39*
|
| | 對註冊權協議的修正案,日期為2021年11月16日,由Digital Brands Group,Inc.、OASIS Capital,LLC和FirstFire Global Opportunities Fund,LLC之間完成 | |
|
10.40*
|
| | 證券購買協議,日期為2021年11月16日,由Digital Brands Group,Inc.、OASIS Capital,LLC和FirstFire Global Opportunities Fund,LLC簽署 | |
|
10.41*
|
| | 優先擔保可轉換本票,日期為2021年11月16日,由Digital Brands Group,Inc.以FirstFire Global Opportunities Fund,LLC為受益人 | |
|
10.42*
|
| | FirstFire Global Opportunities Fund,LLC於2021年11月16日提出的豁免 | |
|
10.43*
|
| | 綠洲資本有限責任公司的豁免,日期為2021年11月16日 | |
|
21.1*
|
| | 註冊人的子公司名單 | |
|
23.1*
|
| | 數字品牌集團公司的同意。 | |
|
23.2*
|
| | 收購Harper&Jones LLC的協議 | |
|
23.3*
|
| | 雙方同意收購Bailey 44,LLC | |
|
23.4*
|
| | Moss Adams LLP對Bailey 44,LLC的同意 | |
|
23.5*
|
| | Armanino LLP同意收購MOSBEST,LLC | |
|
23.6*
|
| | Armanino LLP同意收購Sunnyside,LLC | |
|
23.7*
|
| | 馬納特、菲爾普斯和菲利普斯的同意(載於附件5.1) | |
|
24.1*
|
| | Power of Attorney | |
|
Signature
|
| |
Title
|
| |
Date
|
|
|
/s/ John Hilburn Davis IV
John Hilburn Davis IV
|
| | 總裁兼首席執行官兼董事(首席執行官) | | |
January , 2022
|
|
|
/s/ Reid Yeoman
Reid Yeoman
|
| | 首席財務官(首席財務和會計官) | | |
January , 2022
|
|
|
/s/ Mark T. Lynn
Mark T. Lynn
|
| | Director | | |
January , 2022
|
|
|
/s/ Trevor Pettennude
Trevor Pettennude
|
| | Director | | |
January , 2022
|
|
|
/s/ Jameeka Aaron Green
Jameeka Aaron Green
|
| | Director | | |
January , 2022
|
|
|
/s/ Huong “Lucy” Doan
Huong “Lucy” Doan
|
| | Director | | |
January , 2022
|
|