Name
|
| |
Age
|
| |
Position
|
|
John Hilburn Davis, IV | | | 49 | | | 首席執行官、董事局主席總裁,董事提名人 | |
Mark T. Lynn | | | 37 | | | Director Nominee | |
Trevor Pettennude | | | 54 | | | Director Nominee | |
Jameeka Green Aaron | | | 41 | | | Director Nominee | |
Huong “Lucy” Doan | | | 53 | | | Director Nominee | |
| |
董事會建議對董事的所有提名人選進行投票。
|
| |
| |
董事會建議投票贊成對公司第六份經修訂和重述的公司註冊證書的修正案,將普通股的法定股數增加到1,000,000,000股,同時將法定股份總數增加到10,000,000股
|
| |
| |
董事會建議投票批准對數字品牌集團,Inc.的修正案。2020年綜合性激勵股票計劃
|
| |
| |
董事會建議投票贊成為符合納斯達克上市規則第5635(D)條的目的,批准美國於2021年10月和11月發行的額外普通股相關可轉換票據,而不實施該等可轉換票據的兑換上限,金額可能相等於或超過緊接該等可轉換票據發行前已發行普通股的20%
|
| |
| |
董事會建議根據納斯達克上市規則第5635(D)條,根據與綠洲資本有限公司的購買協議,投票批准、批准發行超過20%的普通股。
|
| |
| |
董事會建議投票通過公司第六份修訂和重述的公司註冊證書的修正案,以實現公司已發行普通股的反向股票拆分,交換比例由公司董事會決定,在50股1股到150股1股之間
|
| |
| | |
Six Months Ended June 30,
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
Net revenues
|
| | | $ | 9,449,734 | | | | | $ | 13,765,815 | | |
Cost of net revenues
|
| | | | 4,948,290 | | | | | | 8,410,619 | | |
Gross profit
|
| | | | 4,501,444 | | | | | | 5,355,196 | | |
Operating expenses
|
| | | | 4,170,137 | | | | | | 4,301,578 | | |
Operating income
|
| | | | 331,307 | | | | | | 1,053,618 | | |
Other income (expenses)
|
| | | | (36,867) | | | | | | 652,104 | | |
未計提所得税準備的收入
|
| | | | 294,440 | | | | | | 1,705,722 | | |
Provision for income taxes
|
| | | | (800) | | | | | | (800) | | |
Net income
|
| | | $ | 293,640 | | | | | $ | 1,704,922 | | |
| | |
Six Months Ended June 30,
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
經營活動提供的現金淨額: | | | | | | | | | | | | | |
Net income
|
| | | $ | 293,640 | | | | | $ | 1,704,922 | | |
Non-cash adjustments
|
| | | | 27,000 | | | | | | (653,742) | | |
經營性資產和負債變動
|
| | | | (3,916) | | | | | | (59,207) | | |
經營活動提供的現金淨額
|
| | | | 316,724 | | | | | | 991,973 | | |
由投資活動提供(用於)的淨現金
|
| | | | 18,982 | | | | | | (5,000) | | |
融資活動提供(使用)的現金淨額
|
| | | | 272,700 | | | | | | (734,363) | | |
Net change in cash
|
| | | $ | 608,406 | | | | | $ | 252,611 | | |
| | |
Year Ended December 31,
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
Net revenues
|
| | | $ | 22,800,825 | | | | | $ | 19,897,696 | | |
淨收入成本
|
| | | | 13,638,553 | | | | | | 8,525,612 | | |
Gross profit
|
| | | | 9,162,271 | | | | | | 11,372,084 | | |
運營費用
|
| | | | 8,657,442 | | | | | | 7,625,335 | | |
營業收入
|
| | | | 504,829 | | | | | | 3,746,749 | | |
其他收入(費用)
|
| | | | 1,249,881 | | | | | | (45,527) | | |
未計提所得税準備的收入
|
| | | | 1,754,710 | | | | | | 3,701,222 | | |
所得税撥備
|
| | | | 800 | | | | | | 800 | | |
Net income
|
| | | $ | 1,753,911 | | | | | $ | 3,700,422 | | |
| | |
Year Ended December 31,
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
經營活動提供的現金淨額: | | | | | | | | | | | | | |
Net income
|
| | | $ | 1,753,911 | | | | | $ | 3,700,422 | | |
非現金調整
|
| | | $ | (1,255,981) | | | | | $ | 149,618 | | |
經營性資產和負債變動
|
| | | $ | 421,928 | | | | | $ | (1,880,989) | | |
經營活動提供(用於)的現金淨額
|
| | | $ | 919,859 | | | | | $ | 1,969,051 | | |
用於投資活動的現金淨額
|
| | | $ | — | | | | | $ | (11,430) | | |
融資活動提供(使用)的現金淨額
|
| | | $ | (1,236,063) | | | | | $ | (1,429,829) | | |
現金淨變化
|
| | | $ | (316,204) | | | | | $ | 527,792 | | |
| |
董事會建議投票贊成為遵守納斯達克上市規則第5635(A)條的目的而發行普通股作為我們收購Sunnyside,LLC所有未償還會員權益的部分代價
|
| |
| |
董事會建議投票批准DBBMCKENNON,LLC的任命
|
| |
| |
董事會建議表決通過休會提案
|
| |
NAME
|
| |
AGE
|
| |
POSITION
|
|
John Hilburn Davis, IV | | |
49
|
| | 首席執行官、董事局主席總裁,董事提名人 | |
Mark T. Lynn | | |
37
|
| | Director Nominee | |
Trevor Pettennude(1) | | |
54
|
| | Director Nominee | |
Jameeka Green Aaron(1) | | |
41
|
| | Director Nominee | |
Huong “Lucy” Doan(1) | | |
53
|
| | Director Nominee | |
NAME
|
| |
AGE
|
| |
POSITION
|
|
John Hilburn Davis IV | | |
49
|
| | 首席執行官 | |
Laura Dowling | | |
42
|
| | 首席運營官 | |
Reid Yeoman | | |
39
|
| | 首席財務官 | |
姓名和主要職務
|
| |
Fiscal
Year |
| |
Salary(1)
|
| |
Bonus
|
| |
Option
Awards |
| |
All Other
Compensation(2) |
| |
Total
|
| |||||||||||||||
約翰·戴維斯、總裁和首席執行官
|
| |
2021
|
| | | $ | 350,000 | | | | | $ | — | | | | | | 3,704,483 | | | | | $ | 233,184 | | | | | $ | 4,287,667 | | |
| | |
2020
|
| | | $ | 222,500 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 222,500 | | |
首席營銷官勞拉·道林
|
| |
2021
|
| | | $ | 300,000 | | | | | $ | — | | | | | $ | 691,135 | | | | | $ | — | | | | | $ | 991,135 | | |
| | |
2020
|
| | | $ | 258,231 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 258,231 | | |
首席財務官裏德·約曼
|
| |
2021
|
| | | $ | 250,000 | | | | | $ | — | | | | | $ | 176,623 | | | | | $ | — | | | | | $ | 426,623 | | |
| | |
2020
|
| | | $ | 225,000 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 225,000 | | |
Name of Beneficial Owner
|
| |
Number of Shares
Beneficially Owned |
| |
Percentage of
Shares Beneficially Owned |
| ||||||
執行幹事和董事 | | | | | | | | | | | | | |
John “Hil” Davis(1)
|
| | | | 1,713,641 | | | | | | 3.5% | | |
Laura Dowling(2)
|
| | | | 334,667 | | | | | | * | | |
Reid Yeoman(3)
|
| | | | 114,000 | | | | | | * | | |
Mark Lynn(4)
|
| | | | 507,386 | | | | | | 1.0% | | |
Trevor Pettennude(5)
|
| | | | 328,625 | | | | | | * | | |
Jameeka Aaron(6)
|
| | | | 15,000 | | | | | | * | | |
Huong “Lucy” Doan(7)
|
| | | | 20,000 | | | | | | * | | |
所有高管、董事和董事提名人員(7人)(8)
|
| | | | 3,033,319 | | | | | | % | | |
額外5%的股東 | | | | | | | | | | | | | |
Drew Jones(9)
|
| | | | 2,192,771 | | | | | | 4.5% | | |
2736 Routh Street
|
| | | | | | | | | | | | |
Dallas, Texas 75201
|
| | | | | | | | | | | | |
Moise Emquies
|
| | | | 1,046,462 | | | | | | 2.1% | | |
Norwest Venture Partners XI,LP
|
| | | | 664,151 | | | | | | 1.4% | | |
Norwest Venture Partners XII,LP
|
| | | | 664,151 | | | | | | 1.4% | | |
| | |
Page
|
| |||
ARTICLE I DEFINITIONS
|
| | | | D-1 | | |
第二件物品購銷
|
| | | | D-7 | | |
Section 2.01
Purchase and Sale
|
| | | | D-7 | | |
Section 2.02
Purchase Price
|
| | | | D-7 | | |
Section 2.03
Closing
|
| | | | D-8 | | |
Section 2.04
成交時要完成的交易
|
| | | | D-8 | | |
Section 2.05
結賬後周轉資金調整
|
| | | | D-9 | | |
Section 2.06
買方股東同意
|
| | | | D-10 | | |
Section 2.07
Withholding Taxes
|
| | | | D-10 | | |
第三條賣方的陳述和保證
|
| | | | D-11 | | |
Section 3.01
會員權益的所有權
|
| | | | D-11 | | |
Section 3.02
投資説明書
|
| | | | D-11 | | |
Section 3.03
Brokers
|
| | | | D-12 | | |
第四條公司的陳述和保證
|
| | | | D-12 | | |
Section 4.01
公司的組織機構、權限和資質
|
| | | | D-12 | | |
Section 4.02
Capitalization
|
| | | | D-12 | | |
Section 4.03
No Subsidiaries
|
| | | | D-13 | | |
Section 4.04
No Conflicts; Consents
|
| | | | D-13 | | |
Section 4.05
Financial Statements
|
| | | | D-13 | | |
Section 4.06
未披露的負債
|
| | | | D-13 | | |
Section 4.07
缺少某些更改、事件和條件
|
| | | | D-13 | | |
Section 4.08
Material Contracts
|
| | | | D-14 | | |
Section 4.09
資產所有權;不動產
|
| | | | D-15 | | |
Section 4.10
[已保留]
|
| | | | D-15 | | |
Section 4.11
知識產權
|
| | | | D-15 | | |
Section 4.12
Inventory
|
| | | | D-15 | | |
Section 4.13
Accounts Receivable
|
| | | | D-15 | | |
Section 4.14
客户和供應商
|
| | | | D-16 | | |
Section 4.15
Insurance
|
| | | | D-16 | | |
Section 4.16
法律訴訟;政府命令
|
| | | | D-16 | | |
Section 4.17
遵守法律;許可
|
| | | | D-16 | | |
Section 4.18
環境問題
|
| | | | D-17 | | |
Section 4.19
員工福利問題
|
| | | | D-17 | | |
Section 4.20
Employment Matters
|
| | | | D-17 | | |
Section 4.21
Taxes
|
| | | | D-18 | | |
Section 4.22
Books and Records
|
| | | | D-18 | | |
Section 4.23
經紀人和其他顧問
|
| | | | D-18 | | |
Section 4.24
Full Disclosure
|
| | | | D-18 | | |
| | |
Page
|
| |||
第五條買方的陳述和保證
|
| | | | D-18 | | |
Section 5.01
買方的組織機構和權限
|
| | | | D-18 | | |
Section 5.02
No Conflicts; Consents
|
| | | | D-19 | | |
Section 5.03
Investment Purpose
|
| | | | D-19 | | |
Section 5.04
Valid Issuance
|
| | | | D-19 | | |
Section 5.05
Brokers
|
| | | | D-19 | | |
Section 5.06
Legal Proceedings
|
| | | | D-19 | | |
ARTICLE VI COVENANTS
|
| | | | D-19 | | |
Section 6.01
結賬前的業務行為
|
| | | | D-19 | | |
Section 6.02
Access to Information
|
| | | | D-20 | | |
Section 6.03
不得進行其他招標
|
| | | | D-20 | | |
Section 6.04
Notice of Certain Events
|
| | | | D-21 | | |
Section 6.05
商業上合理的努力
|
| | | | D-21 | | |
Section 6.06
Confidentiality
|
| | | | D-21 | | |
Section 6.07
Public Announcements
|
| | | | D-22 | | |
Section 6.08
Books and Records
|
| | | | D-22 | | |
Section 6.09
Further Assurances
|
| | | | D-22 | | |
Section 6.10
Non-Competition
|
| | | | D-22 | | |
第七條結案的條件
|
| | | | D-23 | | |
Section 7.01
各方義務的條件
|
| | | | D-23 | | |
Section 7.02
買方義務的條件
|
| | | | D-24 | | |
Section 7.03
賣方義務的條件
|
| | | | D-25 | | |
第八條賠償
|
| | | | D-25 | | |
Section 8.01
Survival Period
|
| | | | D-25 | | |
Section 8.02
賣方賠償
|
| | | | D-26 | | |
Section 8.03
買方賠償
|
| | | | D-26 | | |
Section 8.04
賠償限制
|
| | | | D-26 | | |
Section 8.05
賠償要求
|
| | | | D-27 | | |
Section 8.06
第三方索賠辯護
|
| | | | D-27 | | |
第九條在關閉前終止
|
| | | | D-28 | | |
Section 9.01
終止協議
|
| | | | D-28 | | |
Section 9.02
終止的效果;存活
|
| | | | D-29 | | |
Section 9.03
反向終止費
|
| | | | D-29 | | |
第十條其他
|
| | | | D-29 | | |
Section 10.01
Expenses
|
| | | | D-29 | | |
Section 10.02
Sellers’ Representative
|
| | | | D-30 | | |
Section 10.03
Headings
|
| | | | D-30 | | |
Section 10.04
Entire Agreement
|
| | | | D-31 | | |
| | |
Page
|
| |||
Section 10.05
Successors and Assigns
|
| | | | D-31 | | |
Section 10.06
Severability
|
| | | | D-31 | | |
Section 10.07
Amendment
|
| | | | D-31 | | |
Section 10.08
Notices
|
| | | | D-31 | | |
Section 10.09
Counterparts
|
| | | | D-31 | | |
Section 10.10
Third-Party Rights
|
| | | | D-32 | | |
Section 10.11
Exhibits and Schedules
|
| | | | D-32 | | |
Section 10.12
Governing Law
|
| | | | D-32 | | |
Section 10.13
Dispute Resolution
|
| | | | D-32 | | |
Section 10.14
WAIVER OF JURY TRIAL
|
| | | | D-32 | | |
Section 10.15
Specific Performance
|
| | | | D-33 | | |
| 致賣方代表: | | |
George Levy
郵箱:Joe@sundryusa.com |
|
| with a copy to: | | |
Morrison & Foerster LLP
425 Market Street San Francisco, California 94105 Facsimile: (415) 276-7514 Email: jliu@mofo.com 注意:Jackie Liu,Esq. |
|
| If to Buyer: | | |
數碼品牌集團公司
1400 Lavaca Street Austin, Texas 78701 Email: hil@dstld.la 注意:首席執行官約翰·希爾本·戴維斯四世 |
|
| with a copy to: | | |
馬納特,菲爾普斯和菲利普斯,有限責任公司
695 Town Center Drive, 14th Floor Costa Mesa, CA 92646 Facsimile: (714) 371-2550 郵箱:tpoletti@manatt.com 注意:Thomas J.Poletti,Esq. |
|
|
Unaudited Balance Sheets
|
| | | | E-3 | | |
|
未經審計的經營報表
|
| | | | E-4 | | |
|
未經審計的會員權益報表
|
| | | | E-5 | | |
|
未經審計的現金流量表
|
| | | | E-6 | | |
|
未經審計財務報表附註
|
| | | | E-7 | | |
| | |
June 30,
2022 |
| |
December 31,
2021 |
| ||||||
ASSETS | | | | | | | | | | | | | |
Current assets: | | | | | | | | | | | | | |
Cash
|
| | | $ | 1,025,641 | | | | | $ | 417,235 | | |
扣除備抵後的應收賬款
|
| | | | 69,773 | | | | | | 124,342 | | |
Due from factor
|
| | | | 552,367 | | | | | | 590,022 | | |
Inventory
|
| | | | 4,999,496 | | | | | | 4,917,128 | | |
預付費用和其他流動資產
|
| | | | 242,982 | | | | | | 219,902 | | |
流動資產總額
|
| | | | 6,890,259 | | | | | | 6,268,628 | | |
Fixed assets, net
|
| | | | 126,102 | | | | | | 161,954 | | |
Deposits
|
| | | | 9,612 | | | | | | 19,742 | | |
Total assets
|
| | | $ | 7,025,973 | | | | | $ | 6,450,324 | | |
負債和會員權益 | | | | | | | | | | | | | |
Current liabilities: | | | | | | | | | | | | | |
應付賬款
|
| | | $ | 1,382,180 | | | | | $ | 1,142,671 | | |
應計負債
|
| | | | 390,774 | | | | | | 773,274 | | |
應付貸款,關聯方
|
| | | | 495,000 | | | | | | — | | |
總負債
|
| | | | 2,267,954 | | | | | | 1,915,945 | | |
承付款和或有事項(注7) | | | | | | | | | | | | | |
Members’ equity
|
| | | | 4,758,019 | | | | | | 4,534,379 | | |
會員權益合計
|
| | | | 4,758,019 | | | | | | 4,534,379 | | |
總負債和會員權益
|
| | | $ | 7,025,973 | | | | | $ | 6,450,324 | | |
| | |
Six Months Ended
June 30, |
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
Net revenues
|
| | | $ | 9,449,734 | | | | | $ | 13,765,815 | | |
銷貨成本
|
| | | | 4,948,290 | | | | | | 8,410,619 | | |
Gross profit
|
| | | | 4,501,444 | | | | | | 5,355,196 | | |
Operating expenses: | | | | | | | | | | | | | |
一般和行政
|
| | | | 1,853,295 | | | | | | 1,551,030 | | |
Distribution
|
| | | | 556,910 | | | | | | 570,665 | | |
銷售和營銷
|
| | | | 1,759,932 | | | | | | 2,179,883 | | |
總運營費用
|
| | | | 4,170,137 | | | | | | 4,301,578 | | |
營業收入
|
| | | | 331,307 | | | | | | 1,053,618 | | |
Other income (expense), net | | | | | | | | | | | | | |
Other income
|
| | | | — | | | | | | 689,171 | | |
利息支出
|
| | | | (36,867) | | | | | | (37,067) | | |
其他收入(費用)合計,淨額
|
| | | | (36,867) | | | | | | 652,104 | | |
所得税撥備
|
| | | | 800 | | | | | | 800 | | |
Net income
|
| | | $ | 293,640 | | | | | $ | 1,704,922 | | |
| | |
Members’
Equity |
| |||
Balances at December 31, 2020
|
| | | $ | 4,630,468 | | |
分發
|
| | | | (1,180,000) | | |
Net income
|
| | | | 1,704,922 | | |
Balances at June 30, 2021
|
| | | $ | 5,155,390 | | |
Balances at December 31, 2021
|
| | | $ | 4,534,379 | | |
分發
|
| | | | (70,000) | | |
Net income
|
| | | | 293,640 | | |
Balances at June 30, 2022
|
| | | $ | 4,758,019 | | |
| | |
Six Months Ended
June 30, |
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
經營活動現金流: | | | | | | | | | | | | | |
Net income
|
| | | $ | 293,640 | | | | | $ | 1,704,922 | | |
將淨收益與經營活動提供的現金淨額進行調整:
|
| | | | | | | | | | | | |
折舊和攤銷
|
| | | | 27,000 | | | | | | 28,800 | | |
Bad debt
|
| | | | — | | | | | | 6,629 | | |
其他收入 - 購買力平價寬恕
|
| | | | — | | | | | | (689,171) | | |
經營性資產和負債的變化:
|
| | | | | | | | | | | | |
應收賬款
|
| | | | 54,569 | | | | | | (260,403) | | |
Due from factor
|
| | | | 189,953 | | | | | | 448,791 | | |
Inventory
|
| | | | (82,367) | | | | | | 854,796 | | |
預付費用和其他流動資產
|
| | | | (23,080) | | | | | | 6,673 | | |
應付賬款
|
| | | | 239,509 | | | | | | (453,122) | | |
應計負債
|
| | | | (382,500) | | | | | | (655,942) | | |
經營活動提供的現金淨額
|
| | | | 316,724 | | | | | | 991,973 | | |
投資活動現金流: | | | | | | | | | | | | | |
購置物業和設備
|
| | | | — | | | | | | (5,000) | | |
出售財產和設備所得收益
|
| | | | 8,852 | | | | | | — | | |
Deposits
|
| | | | 10,130 | | | | | | — | | |
投資活動提供(用於)的現金淨額
|
| | | | 18,982 | | | | | | (5,000) | | |
融資活動的現金流: | | | | | | | | | | | | | |
應付貸款收益
|
| | | | — | | | | | | 630,637 | | |
應付貸款收益,關聯方
|
| | | | 995,000 | | | | | | — | | |
償還應付貸款,關聯方
|
| | | | (500,000) | | | | | | — | | |
要素預付款(還款),淨額
|
| | | | (152,300) | | | | | | (185,000) | | |
分發
|
| | | | (70,000) | | | | | | (1,180,000) | | |
融資活動提供(使用)的現金淨額
|
| | | | 272,700 | | | | | | (734,363) | | |
現金和現金等價物淨變化
|
| | | | 608,406 | | | | | | 252,611 | | |
期初現金
|
| | | | 417,235 | | | | | | 733,440 | | |
期末現金
|
| | | $ | 1,025,641 | | | | | $ | 986,051 | | |
現金流量信息補充披露: | | | | | | | | | | | | | |
繳納所得税的現金
|
| | | $ | 800 | | | | | $ | 800 | | |
支付利息的現金
|
| | | $ | 36,867 | | | | | $ | 37,067 | | |
| | |
June 30,
2022 |
| |
December 31,
2021 |
| ||||||
未付應收賬款 | | | | | | | | | | | | | |
無追索權
|
| | | $ | 1,696,907 | | | | | $ | 1,886,591 | | |
With recourse
|
| | | | — | | | | | | 11,000 | | |
| | | | | 1,696,907 | | | | | | 1,897,591 | | |
Advances
|
| | | | (1,057,000) | | | | | | (1,209,300) | | |
信用到期客户
|
| | | | (87,540) | | | | | | (98,269) | | |
Due from factor
|
| | | $ | 552,367 | | | | | $ | 590,022 | | |
| | |
June 30,
2022 |
| |
December 31,
2021 |
| ||||||
Raw materials
|
| | | $ | 1,775,982 | | | | | $ | 1,746,722 | | |
正在進行的工作
|
| | | | 1,984,240 | | | | | | 1,951,549 | | |
Finished goods
|
| | | | 1,239,274 | | | | | | 1,218,857 | | |
Inventory
|
| | | $ | 4,999,496 | | | | | $ | 4,917,128 | | |
| | |
June 30,
2022 |
| |
December 31,
2021 |
| ||||||
租賃改善和展廳
|
| | | $ | 198,658 | | | | | $ | 198,658 | | |
傢俱和設備
|
| | | | 174,006 | | | | | | 183,005 | | |
Automobiles
|
| | | | 34,220 | | | | | | 34,072 | | |
| | | | | 406,883 | | | | | | 415,735 | | |
減去:累計折舊和攤銷
|
| | | | (280,781) | | | | | | (253,781) | | |
Fixed assets, net
|
| | | $ | 126,102 | | | | | $ | 161,954 | | |
|
獨立審計師報告 - 數據庫
|
| | | | F-3 | | |
|
獨立審計師報告 - Armanino,有限責任公司
|
| | | | F-5 | | |
|
Balance Sheets
|
| | | | F-6 | | |
|
Statements of Operations
|
| | | | F-7 | | |
|
Statements of Members’ Equity
|
| | | | F-8 | | |
|
Statements of Cash Flows
|
| | | | F-9 | | |
|
財務報表附註
|
| | | | F-10 | | |
| | |
December 31,
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
ASSETS | | | | | | | | | | | | | |
Current assets:
|
| | | $ | 417,235 | | | | | $ | 733,440 | | |
Cash
|
| | | | | | | | | | | | |
扣除備抵後的應收賬款
|
| | | | 124,342 | | | | | | 179,057 | | |
Due from factor
|
| | | | 590,022 | | | | | | 1,086,405 | | |
Inventory
|
| | | | 4,917,128 | | | | | | 5,747,826 | | |
預付費用和其他流動資產
|
| | | | 219,901 | | | | | | 102,125 | | |
Total current assets
|
| | | | 6,268,628 | | | | | | 7,848,853 | | |
Fixed assets, net
|
| | | | 161,954 | | | | | | 215,805 | | |
Deposits
|
| | | | 19,742 | | | | | | 19,742 | | |
Total assets
|
| | | $ | 6,450,324 | | | | | $ | 8,084,400 | | |
負債和會員權益 | | | | | | | | | | | | | |
流動負債: | | | | | | | | | | | | | |
Accounts payable
|
| | | $ | 1,142,671 | | | | | $ | 1,400,793 | | |
Accrued liabilities
|
| | | | 773,274 | | | | | | 1,213,968 | | |
Loan payable, current
|
| | | | — | | | | | | 308,151 | | |
流動負債總額
|
| | | | 1,915,945 | | | | | | 2,922,912 | | |
應付貸款,扣除當期部分
|
| | | | — | | | | | | 531,020 | | |
Total liabilities
|
| | | | 1,915,945 | | | | | | 3,453,932 | | |
承付款和或有事項(注7) | | | | | | | | | | | | | |
Members’ equity
|
| | | | 4,534,379 | | | | | | 4,630,468 | | |
Total members’ equity
|
| | | | 4,534,379 | | | | | | 4,630,468 | | |
總負債和成員權益
|
| | | $ | 6,450,324 | | | | | $ | 8,084,400 | | |
| | |
Year Ended December 31,
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
Net revenues
|
| | | $ | 22,800,825 | | | | | $ | 19,897,696 | | |
Cost of goods sold
|
| | | | 13,638,553 | | | | | | 8,525,612 | | |
Gross profit
|
| | | | 9,162,272 | | | | | | 11,372,084 | | |
Operating expenses: | | | | | | | | | | | | | |
一般和行政
|
| | | | 3,201,811 | | | | | | 2,823,334 | | |
Distribution
|
| | | | 1,080,964 | | | | | | 1,011,431 | | |
Sales and marketing
|
| | | | 4,374,667 | | | | | | 3,790,570 | | |
總運營費用
|
| | | | 8,657,442 | | | | | | 7,625,335 | | |
Income from operations
|
| | | | 504,830 | | | | | | 3,746,749 | | |
其他收入(費用)、淨其他收入
|
| | | | 1,319,899 | | | | | | 10,010 | | |
Interest expense
|
| | | | (70,018) | | | | | | (55,537) | | |
其他收入(費用)合計,淨額
|
| | | | 1,249,881 | | | | | | (45,527) | | |
所得税撥備
|
| | | | 800 | | | | | | 800 | | |
Net income
|
| | | $ | 1,753,911 | | | | | $ | 3,700,422 | | |
| | |
Members’
Equity |
| |||
Balances at December 31, 2019
|
| | | $ | 2,900,046 | | |
Distributions
|
| | | | (1,970,000) | | |
Net income
|
| | | | 3,700,422 | | |
Balances at December 31, 2020
|
| | | | 4,630,468 | | |
Distributions
|
| | | | (1,850,000) | | |
Net income
|
| | | | 1,753,911 | | |
Balances at December 31, 2021
|
| | | $ | 4,534,379 | | |
| | |
Year Ended December 31,
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
經營活動現金流: | | | | | | | | | | | | | |
Net income
|
| | | $ | 1,753,911 | | | | | $ | 3,700,422 | | |
將淨收益與經營活動提供的現金淨額進行調整:
|
| | | | | | | | | | | | |
折舊及攤銷
|
| | | | 53,851 | | | | | | 58,423 | | |
Bad debt
|
| | | | 9,976 | | | | | | 91,195 | | |
Other income – PPP forgiveness
|
| | | | (1,319,808) | | | | | | — | | |
經營性資產和負債變動:
|
| | | | | | | | | | | | |
Accounts receivable
|
| | | | 44,740 | | | | | | (144,902) | | |
Due from factor
|
| | | | 363,083 | | | | | | (131,137) | | |
Inventory
|
| | | | 830,698 | | | | | | (2,100,608) | | |
Due from related party
|
| | | | — | | | | | | 92,318 | | |
預付費用和其他流動資產
|
| | | | (117,777) | | | | | | 56,145 | | |
Accounts payable
|
| | | | (258,122) | | | | | | 7,866 | | |
Accrued liabilities
|
| | | | (440,694) | | | | | | 339,329 | | |
經營活動提供的現金淨額
|
| | | | 919,858 | | | | | | 1,969,051 | | |
投資活動現金流: | | | | | | | | | | | | | |
購置物業和設備
|
| | | | — | | | | | | (11,430) | | |
投資活動中使用的淨現金
|
| | | | — | | | | | | (11,430) | | |
融資活動的現金流: | | | | | | | | | | | | | |
應付貸款收益
|
| | | | 480,637 | | | | | | 839,171 | | |
要素預付款(還款),淨額
|
| | | | 133,300 | | | | | | (299,000) | | |
Distributions
|
| | | | (1,850,000) | | | | | | (1,970,000) | | |
用於融資活動的現金淨額
|
| | | | (1,236,063) | | | | | | (1,429,829) | | |
現金和現金等價物淨變化
|
| | | | (316,205) | | | | | | 527,792 | | |
年初的現金和現金等價物
|
| | | | 733,440 | | | | | | 205,648 | | |
年終現金和現金等價物
|
| | | $ | 417,235 | | | | | $ | 733,440 | | |
現金流量信息補充披露: | | | | | | | | | | | | | |
繳納所得税的現金
|
| | | $ | 800 | | | | | $ | 800 | | |
Cash paid for interest
|
| | | $ | 70,018 | | | | | $ | 55,537 | | |
| | |
December 31,
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
未付應收賬款 | | | | | | | | | | | | | |
Without recourse
|
| | | $ | 1,886,591 | | | | | $ | 2,129,451 | | |
With recourse
|
| | | | 11,000 | | | | | | 43,948 | | |
| | | | | 1,897,591 | | | | | | 2,173,399 | | |
Advances
|
| | | | (1,209,300) | | | | | | (1,076,000) | | |
Credits due customers
|
| | | | (98,269) | | | | | | (10,994) | | |
Due from factor
|
| | | $ | 590,022 | | | | | $ | 1,086,405 | | |
| | |
December 31,
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
Raw materials
|
| | | $ | 1,746,722 | | | | | $ | 2,273,060 | | |
Work in progress
|
| | | | 1,951,549 | | | | | | 2,231,811 | | |
Finished goods
|
| | | | 1,218,857 | | | | | | 1,242,955 | | |
Inventory
|
| | | $ | 4,917,128 | | | | | $ | 5,747,826 | | |
| | |
December 31,
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
租賃改善和展廳
|
| | | $ | 198,658 | | | | | $ | 198,658 | | |
傢俱和設備
|
| | | | 183,005 | | | | | | 183,005 | | |
Automobiles
|
| | | | 34,072 | | | | | | 34,072 | | |
| | | | | 415,735 | | | | | | 415,735 | | |
減去:累計折舊和攤銷
|
| | | | (253,781) | | | | | | (199,930) | | |
Fixed assets, net
|
| | | $ | 161,954 | | | | | $ | 215,805 | | |
|
2022
|
| | | $ | 15,516 | | |
| | | | | $ | 15,516 | | |
| | |
DBG
|
| |
Sundry
|
| |
Total
|
| |
Pro Forma
Adjustments |
| |
Pro Forma
Combined |
| |||||||||||||||
Net revenues
|
| | | $ | 7,171,411 | | | | | $ | 9,449,734 | | | | | $ | 16,621,145 | | | | | $ | — | | | | | $ | 16,621,145 | | |
Cost of net revenues
|
| | | | 3,526,833 | | | | | | 4,948,290 | | | | | | 8,475,123 | | | | | | — | | | | | | 8,475,123 | | |
Gross profit
|
| | | | 3,644,578 | | | | | | 4,501,444 | | | | | | 8,146,022 | | | | | | — | | | | | | 8,146,022 | | |
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
一般和行政
|
| | | | 9,601,467 | | | | | | 1,853,295 | | | | | | 11,454,762 | | | | | | 2,408,227 | | | | | | 13,862,989 | | |
Sales and marketing
|
| | | | 2,745,863 | | | | | | 556,910 | | | | | | 3,302,773 | | | | | | — | | | | | | 3,302,773 | | |
Distribution
|
| | | | 424,773 | | | | | | 1,759,932 | | | | | | 2,184,705 | | | | | | — | | | | | | 2,184,705 | | |
或有公允價值變動
consideration |
| | | | 7,121,240 | | | | | | — | | | | | | 7,121,240 | | | | | | — | | | | | | 7,121,240 | | |
Total operating expenses
|
| | | | 19,893,343 | | | | | | 4,170,137 | | | | | | 24,063,480 | | | | | | 2,408,227 | | | | | | 26,471,707 | | |
Loss from operations
|
| | | | (16,248,765) | | | | | | 331,307 | | | | | | (15,917,458) | | | | | | (2,408,227) | | | | | | (18,325,685) | | |
Other income (expense): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest expense
|
| | | | (3,771,476) | | | | | | (36,867) | | | | | | (3,808,343) | | | | | | — | | | | | | (3,808,343) | | |
其他營業外收入(費用)
|
| | | | 2,653,375 | | | | | | — | | | | | | 2,653,375 | | | | | | — | | | | | | 2,653,375 | | |
其他收入(費用)合計,淨額
|
| | | | (1,118,101) | | | | | | (36,867) | | | | | | (1,154,968) | | | | | | — | | | | | | (1,154,968) | | |
所得税優惠(規定)
|
| | | | — | | | | | | (800) | | | | | | (800) | | | | | | — | | | | | | (800) | | |
Net income (loss)
|
| | | $ | (17,366,866) | | | | | $ | 293,640 | | | | | $ | (17,073,226) | | | | | $ | (2,408,227) | | | | | $ | (19,481,453) | | |
| | |
DBG
|
| |
H&J
|
| |
Stateside
|
| |
Sundry
|
| |
Total
|
| |
Pro Forma
Adjustments |
| | | | | | | |
Pro Forma
Combined |
| |||||||||||||||||||||
Net revenues
|
| | | $ | 7,584,859 | | | | | $ | 980,261 | | | | | $ | 3,269,481 | | | | | $ | 22,800,825 | | | | | $ | 34,635,426 | | | | | $ | — | | | | | | | | | | | $ | 34,635,426 | | |
Cost of net revenues
|
| | | | 4,689,200 | | | | | | 350,004 | | | | | | 1,194,693 | | | | | | 13,638,553 | | | | | | 19,872,450 | | | | | | — | | | | | | | | | | | | 19,872,450 | | |
Gross profit
|
| | | | 2,895,659 | | | | | | 630,257 | | | | | | 2,074,788 | | | | | | 9,162,271 | | | | | | 14,762,976 | | | | | | — | | | | | | | | | | | | 14,762,976 | | |
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
一般和行政
|
| | | | 17,779,903 | | | | | | 410,891 | | | | | | 1,147,168 | | | | | | 3,201,811 | | | | | | 22,539,773 | | | | | | 6,197,028 | | | | | | (a) | | | | | | 28,736,800 | | |
Sales and marketing
|
| | | | 3,810,583 | | | | | | 349,338 | | | | | | 514,742 | | | | | | 4,374,667 | | | | | | 9,049,330 | | | | | | — | | | | | | | | | | | | 9,049,330 | | |
Distribution
|
| | | | 489,371 | | | | | | — | | | | | | 115,286 | | | | | | 1,080,964 | | | | | | 1,685,621 | | | | | | — | | | | | | | | | | | | 1,685,621 | | |
無形資產減值準備
|
| | | | 3,400,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | 3,400,000 | | | | | | — | | | | | | | | | | | | 3,400,000 | | |
或有對價的公允價值變動
|
| | | | 8,764,460 | | | | | | — | | | | | | — | | | | | | — | | | | | | 8,764,460 | | | | | | — | | | | | | | | | | | | 8,764,460 | | |
Total operating expenses
|
| | | | 34,244,317 | | | | | | 760,229 | | | | | | 1,777,195 | | | | | | 8,657,442 | | | | | | 45,439,184 | | | | | | 6,197,028 | | | | | | | | | | | | 51,636,212 | | |
Loss from operations
|
| | | | (31,348,658) | | | | | | (129,972) | | | | | | 297,593 | | | | | | 504,829 | | | | | | (30,676,207) | | | | | | (6,197,028) | | | | | | | | | | | | (36,873,235) | | |
Other income (expense): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest expense
|
| | | | (3,663,921) | | | | | | (33,668) | | | | | | — | | | | | | (70,018) | | | | | | (3,767,607) | | | | | | (1,344,000 ) | | | | | | (b) | | | | | | (5,111,607) | | |
其他營業外收入(費用)
|
| | | | 1,554,502 | | | | | | — | | | | | | (12,494) | | | | | | 1,319,899 | | | | | | 2,861,907 | | | | | | (1,319,899) | | | | | | (c) | | | | | | 1,542,008 | | |
其他收入(費用)合計,淨額
|
| | | | (2,109,419) | | | | | | (33,668) | | | | | | (12,494) | | | | | | 1,249,881 | | | | | | (905,699) | | | | | | (2,663,899) | | | | | | | | | | | | (3,569,598) | | |
所得税優惠(規定)
|
| | | | 1,100,120 | | | | | | — | | | | | | — | | | | | | (800) | | | | | | 1,099,320 | | | | | | — | | | | | | | | | | | | 1,099,320 | | |
Net income (loss)
|
| | | $ | (32,357,957) | | | | | $ | (163,640) | | | | | $ | 285,099 | | | | | $ | 1,753,911 | | | | | $ | (30,482,587) | | | | | $ | (8,860,927) | | | | | | | | | | | $ | (39,343,514) | | |
| | |
DBG
|
| |
Sundry
|
| |
Total
|
| |
Pro Forma
Adjustments |
| | | | |
Pro Forma
Combined |
| | |||||||||||||||||
ASSETS | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
Current assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
Cash and cash equivalents
|
| | | $ | 802,724 | | | | | $ | 1,025,641 | | | | | $ | 1,828,365 | | | | | $ | — | | | | | | | | $ | 1,828,365 | | | | ||
Accounts receivable, net
|
| | | | 190,056 | | | | | | 69,773 | | | | | | 259,829 | | | | | | — | | | | | | | | | 259,829 | | | | ||
Due from factor, net
|
| | | | 929,989 | | | | | | 552,367 | | | | | | 1,482,356 | | | | | | — | | | | | | | | | 1,482,356 | | | | ||
Inventory
|
| | | | 2,883,613 | | | | | | 4,999,496 | | | | | | 7,883,109 | | | | | | — | | | | | | | | | 7,883,109 | | | | ||
預付費用和其他流動資產
|
| | | | 813,681 | | | | | | 242,982 | | | | | | 1,056,663 | | | | | | — | | | | | | | | | 1,056,663 | | | | ||
Total current assets
|
| | | | 5,620,063 | | | | | | 6,890,259 | | | | | | 12,510,322 | | | | | | — | | | | | | | | | 12,510,322 | | | | ||
Deferred offering costs
|
| | | | 367,696 | | | | | | — | | | | | | 367,696 | | | | | | — | | | | | | | | | 367,696 | | | | ||
財產、設備和軟件,淨額
|
| | | | 65,235 | | | | | | 126,102 | | | | | | 191,337 | | | | | | — | | | | | | | | | 191,337 | | | | ||
Goodwill
|
| | | | 18,264,822 | | | | | | — | | | | | | 18,264,822 | | | | | | 3,379,691 | | | |
(b)
|
| | | | 21,644,513 | | | | ||
Intangible assets, net
|
| | | | 11,765,688 | | | | | | — | | | | | | 11,765,688 | | | | | | 21,454,063 | | | |
(a), (b)
|
| | | | 33,219,751 | | | | ||
Deposits
|
| | | | 137,794 | | | | | | 9,612 | | | | | | 147,406 | | | | | | — | | | | | | | | | 147,406 | | | | ||
Right of use asset
|
| | | | 201,681 | | | | | | | | | | | | 201,681 | | | | | | | | | | | | | | | 201,681 | | | | ||
Total assets
|
| | | $ | 36,422,979 | | | | | $ | 7,025,973 | | | | | $ | 43,448,952 | | | | | $ | 24,833,754 | | | | | | | | $ | 68,282,706 | | | | ||
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
負債和股東虧損
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
Current liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
Accounts payable
|
| | | $ | 7,003,333 | | | | | $ | 1,382,180 | | | | | $ | 8,385,512 | | | | | $ | — | | | | | | | | $ | 8,385,512 | | | | ||
應計費用和其他負債
|
| | | | 3,698,717 | | | | | | 390,774 | | | | | | 4,089,491 | | | | | | — | | | | | | | | | 4,089,491 | | | | ||
Deferred revenue
|
| | | | 221,363 | | | | | | — | | | | | | 221,363 | | | | | | — | | | | | | | | | 221,363 | | | | ||
Due to related parties
|
| | | | 250,598 | | | | | | 495,000 | | | | | | 745,598 | | | | | | — | | | | | | | | | 745,598 | | | | ||
或有對價負債
|
| | | | 19,300,716 | | | | | | — | | | | | | 19,300,716 | | | | | | — | | | | | | | | | 19,300,716 | | | | ||
Convertible notes, current
|
| | | | 100,000 | | | | | | — | | | | | | 100,000 | | | | | | — | | | | | | | | | 100,000 | | | | ||
Accrued interest payable
|
| | | | 1,801,303 | | | | | | — | | | | | | 1,801,303 | | | | | | — | | | | | | | | | 1,801,303 | | | | ||
Note payable – related party
|
| | | | 154,489 | | | | | | — | | | | | | 154,489 | | | | | | — | | | | | | | | | 154,489 | | | | ||
Venture debt, net of discount
|
| | | | 6,251,755 | | | | | | — | | | | | | 6,251,755 | | | | | | — | | | | | | | | | 6,251,755 | | | | ||
Loan payable, current
|
| | | | 1,489,335 | | | | | | — | | | | | | 1,489,335 | | | | | | — | | | | | | | | | 1,489,335 | | | | ||
應付本票,當期
|
| | | | 3,500,000 | | | | | | — | | | | | | 3,500,000 | | | | | | — | | | | | | | | | 3,500,000 | | | | ||
使用權責任,當期部分
|
| | | | 201,681 | | | | | | | | | | | | 201,681 | | | | | | — | | | | | | | | | 201,681 | | | | | |
Total current liabilities
|
| | | | 43,973,290 | | | | | | 2,267,954 | | | | | | 46,241,244 | | | | | | — | | | | | | | | | 46,241,244 | | | | ||
可轉換應付票據,淨額
|
| | | | 5,986,068 | | | | | | — | | | | | | 5,986,068 | | | | | | — | | | | | | | | | 5,986,068 | | | | ||
Loan payable
|
| | | | 298,900 | | | | | | — | | | | | | 298,900 | | | | | | — | | | | | | | | | 298,900 | | | | ||
Derivative liability
|
| | | | 1,044,939 | | | | | | — | | | | | | 1,044,939 | | | | | | — | | | | | | | | | 1,044,939 | | | | ||
Warrant liability
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | — | | | | ||
Right of use liability
|
| | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | | | | — | | | | | |
Total liabilities
|
| | | | 51,303,197 | | | | | | 2,267,954 | | | | | | 53,571,151 | | | | | | — | | | | | | | | | 53,571,151 | | | | ||
股東權益(虧損): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
Common stock
|
| | | | 5,287 | | | | | | — | | | | | | 5,287 | | | | | | — | | | | | | | | | 5,287 | | | | ||
Additional paid-in capital
|
| | | | 68,185,315 | | | | | | — | | | | | | 68,185,315 | | | | | | 32,000,000 | | | |
(b)
|
| | | | 100,185,315 | | | | ||
Members’ equity
|
| | | | — | | | | | | 4,758,019 | | | | | | 4,758,019 | | | | | | (4,758,019) | | | |
(b)
|
| | | | — | | | | ||
Accumulated deficit
|
| | | | (83,070,820) | | | | | | — | | | | | | (83,070,820) | | | | | | (2,408,227) | | | | | | | | | (85,479,047) | | | | ||
股東權益合計(虧損)
|
| | | | (14,880,218) | | | | | | 4,758,019 | | | | | | (10,122,199) | | | | | | 24,833,754 | | | | | | | | | 14,711,555 | | | | ||
總負債和股東權益(赤字)
|
| | | $ | 36,422,979 | | | | | $ | 7,025,973 | | | | | $ | 43,448,952 | | | | | $ | 24,833,754 | | | | | | | | $ | 68,282,706 | | | |
| Cash | | | | $ | 12,000,000 | | |
|
Common stock
|
| | | | 20,000,000 | | |
|
採購價格考慮因素
|
| | | $ | 32,000,000 | | |
|
Assets acquired
|
| | | $ | 7,025,973 | | |
|
Goodwill
|
| | | | 3,379,691 | | |
|
Intangible assets
|
| | | | 23,862,290 | | |
|
Liabilities assumed
|
| | | | (2,267,954) | | |
|
採購價格考慮因素
|
| | | $ | 32,000,000 | | |