| | |
Page
|
| |||
ABOUT THIS PROSPECTUS
|
| | | | ii | | |
FREQUENTLY USED TERMS
|
| | | | iv | | |
MARKET INDUSTRY AND DATA
|
| | | | viii | | |
有关前瞻性陈述的警示说明
|
| | | | ix | | |
PROSPECTUS SUMMARY
|
| | | | 1 | | |
THE OFFERING
|
| | | | 8 | | |
市场价格、股票代码和股息信息
|
| | | | 11 | | |
RISK FACTORS
|
| | | | 12 | | |
USE OF PROCEEDS
|
| | | | 50 | | |
未经审计的备考简明合并财务信息
|
| | | | 51 | | |
管理层对正品品牌财务状况和经营结果的讨论和分析
|
| | | | 64 | | |
BUSINESS
|
| | | | 76 | | |
MANAGEMENT
|
| | | | 81 | | |
高管薪酬
|
| | | | 88 | | |
某些关系和关联方交易
|
| | | | 93 | | |
证券的实益所有权
|
| | | | 95 | | |
SELLING HOLDERS
|
| | | | 97 | | |
证券说明
|
| | | | 118 | | |
证券法对转售证券的限制
|
| | | | 131 | | |
重要的美国联邦收入给非美国持有者带来的后果
|
| | | | 133 | | |
PLAN OF DISTRIBUTION
|
| | | | 137 | | |
LEGAL MATTERS
|
| | | | 141 | | |
EXPERTS
|
| | | | 141 | | |
您可以在哪里找到更多信息
|
| | | | 141 | | |
合并财务报表索引
|
| | | | F-1 | | |
| | |
Outstanding
|
| |||||||||
| | |
Shares
|
| |
%
|
| ||||||
展期股权 - 公司股东(A)(B)
|
| | |
|
140,926,990
|
| | | |
|
76.63%
|
| |
BRCC Fund Shares
|
| | | | 532,750 | | | | | | 0.29% | | |
SilverBox公共(公共)共享
|
| | | | 7,629,317 | | | | | | 4.15% | | |
远期买入股份
|
| | | | 10,000,000 | | | | | | 5.44% | | |
第三方私募(PIPE)
|
| | | | 10,000,000 | | | | | | 5.44% | | |
Sponsor Shares(c)
|
| | | | 4,812,243 | | | | | | 2.61% | | |
Backstop Shares
|
| | | | 10,000,000 | | | | | | 5.44% | | |
Closing Merger Shares
|
| | | | 183,901,300 | | | | | | 100.00% | | |
| | |
Historical
|
| |
Pro Forma
|
| ||||||||||||||||||||||||
| | |
Authentic
Brands (As of December 31, 2021) |
| |
SilverBox
(As of December 31, 2021) |
| |
Pro Forma
Adjustments |
| | | | | | | |
Pro Forma
Combined (As of December 31, 2021) |
| ||||||||||||
ASSETS | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Current Assets
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
现金和现金等价物
|
| | | $ | 18,334 | | | | | $ | 414 | | | | | $ | 345,072 | | | | |
|
A
|
| | | | $ | 149,998 | | |
| | | | | | | | | | | | | | | | | (12,075) | | | | |
|
B
|
| | | | | | | |
| | | | | | | | | | | | | | | | | 200,000 | | | | |
|
C
|
| | | | | | | |
| | | | | | | | | | | | | | | | | (162,546) | | | | |
|
D
|
| | | | | | | |
| | | | | | | | | | | | | | | | | (13,900) | | | | |
|
E
|
| | | | | | | |
| | | | | | | | | | | | | | | | | (24,599) | | | | |
|
F
|
| | | | | | | |
| | | | | | | | | | | | | | | | | (23,996) | | | | |
|
H
|
| | | | | | | |
| | | | | | | | | | | | | | | | | (8,000) | | | | |
|
J
|
| | | | | | | |
| | | | | | | | | | | | | | | | | 100,000 | | | | |
|
L
|
| | | | | | | |
| | | | | | | | | | | | | | | | | (268,706) | | | | |
|
G
|
| | | | | | | |
Accounts receivable, net
|
| | | | 7,442 | | | | | | — | | | | | | — | | | | | | | | | | | | 7,442 | | |
Inventories, net
|
| | | | 20,872 | | | | | | — | | | | | | — | | | | | | | | | | | | 20,872 | | |
Due from sponsor
|
| | | | — | | | | | | 2 | | | | | | — | | | | | | | | | | | | 2 | | |
Prepaid expenses
|
| | | | 6,377 | | | | | | 377 | | | | | | — | | | | | | | | | | | | 6,754 | | |
Other receivable
|
| | | | — | | | | | | 16 | | | | | | — | | | | | | | | | | | | 16 | | |
Total current assets
|
| | | | 53,025 | | | | | | 809 | | | | | | 131,250 | | | | | | | | | | | | 185,084 | | |
财产、厂房和设备,净额
|
| | | | 31,114 | | | | | | — | | | | | | — | | | | | | | | | | | | 31,114 | | |
Intangible assets
|
| | | | 167 | | | | | | — | | | | | | — | | | | | | | | | | | | 167 | | |
信托账户中持有的现金和有价证券
|
| | | | — | | | | | | 345,072 | | | | | | (345,072) | | | | |
|
A
|
| | | | | — | | |
Other assets
|
| | | | 2,776 | | | | | | — | | | | | | — | | | | | | | | | | | | 2,776 | | |
Total assets
|
| | | $ | 87,082 | | | | | $ | 345,881 | | | | | $ | (213,822) | | | | | | | | | | | $ | 219,141 | | |
负债、可转换优先股和股东权益(亏损)
|
| | | | | | |||||||||||||||||||||||||
Current Liabilities
|
| | | | | | |||||||||||||||||||||||||
Accounts payable
|
| | | $ | 17,387 | | | | | $ | 2,839 | | | | | | — | | | | | | | | | | | $ | 20,226 | | |
应计负债/费用
|
| | | | 22,233 | | | | | | — | | | | | | — | | | | | | | | | | | | 22,233 | | |
Deferred revenue
|
| | | | 7,334 | | | | | | — | | | | | | — | | | | | | | | | | | | 7,334 | | |
长期债务的当前到期日,净额
|
| | | | 11,979 | | | | | | — | | | | | | — | | | | | | | | | | | | 11,979 | | |
资本租赁债务的当前到期日
|
| | | | 85 | | | | | | — | | | | | | — | | | | | | | | | | | | 85 | | |
Taxes payable
|
| | | | — | | | | | | 200 | | | | | | — | | | | | | | | | | | | 200 | | |
流动负债总额
|
| | | | 59,018 | | | | | | 3,039 | | | | | | — | | | | | | | | | | | | 62,057 | | |
Long-term debt, net
|
| | | | 22,712 | | | | | | — | | | | | | (8,000) | | | | |
|
J
|
| | | | | 14,712 | | |
资本租赁债务,扣除当期债务
maturities |
| | | | 228 | | | | | | — | | | | | | — | | | | | | | | | | | | 228 | | |
其他非流动负债
|
| | | | 334 | | | | | | — | | | | | | — | | | | | | | | | | | | 334 | | |
Earn-Out Liability
|
| | | | — | | | | | | — | | | | | | 181,772 | | | | |
|
O
|
| | | | | 181,772 | | |
延期保荐人股份责任
|
| | | | — | | | | | | — | | | | | | 10,272 | | | | |
|
P
|
| | | | | 10,272 | | |
| | |
Historical
|
| |
Pro Forma
|
| ||||||||||||||||||||||||
| | |
Authentic
Brands (As of December 31, 2021) |
| |
SilverBox
(As of December 31, 2021) |
| |
Pro Forma
Adjustments |
| | | | | | | |
Pro Forma
Combined (As of December 31, 2021) |
| ||||||||||||
Warrant Liability
|
| | | | — | | | | | | 24,915 | | | | | | — | | | | | | | | | | | | 24,915 | | |
延期承销商折扣
|
| | | | — | | | | | | 12,075 | | | | | | (12,075) | | | | |
|
B
|
| | | | | — | | |
Total liabilities
|
| | | $ | 82,292 | | | | | $ | 40,029 | | | | | $ | 171,969 | | | | | | | | | | | $ | 294,290 | | |
承付款和或有事项 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
A系列优先股,发行成本更低
|
| | | | 154,281 | | | | | | — | | | | | | (154,281) | | | | |
|
D
|
| | | | | — | | |
可能赎回的A类普通股,按赎回价值分别为34,500,000股和0股。
|
| | | | — | | | | | | 345,000 | | | | | | (268,707) | | | | |
|
G
|
| | | | | — | | |
| | | | | | | | | | | | | | | | | (76,293) | | | | |
|
G
|
| | | | | | | |
Stockholders’ Equity | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Members’ deficit
|
| | | | (149,491) | | | | | | — | | | | | | 149,491 | | | | |
|
M
|
| | | | | — | | |
BRC Inc.A类普通股,面值0.0001美元
|
| | | | — | | | | | | — | | | | | | 8 | | | | |
|
G
|
| | | | | 43 | | |
| | | | | | | | | | | | | | | | | 20 | | | | |
|
N
|
| | | | | | | |
| | | | | | | | | | | | | | | | | 10 | | | | |
|
L
|
| | | | | | | |
| | | | | | | | | | | | | | | | | 5 | | | | |
|
Q
|
| | | | | | | |
SilverBox B类普通股,面值0.0001美元;
|
| | | | — | | | | | | 1 | | | | | | (1) | | | | |
|
Q
|
| | | | | — | | |
BRC Inc.B类普通股,投票权和非经济类,面值0.0001美元
|
| | | | — | | | | | | — | | | | | | 14 | | | | |
|
R
|
| | | | | 14 | | |
SilverBox - C类普通股,面值0.0001美元;授权股份3000万股;
|
| | | | — | | | | | | — | | | | | | 20 | | | | |
|
C
|
| | | | | — | | |
| | | | | | | | | | | | | | | | | (20) | | | | |
|
N
|
| | | | | | | |
新增实收资本
|
| | | | — | | | | | | — | | | | | | 199,980 | | | | |
|
C
|
| | | | | 140,527 | | |
| | | | | | | | | | | | | | | | | (13,900) | | | | |
|
E
|
| | | | | | | |
| | | | | | | | | | | | | | | | | (24,209) | | | | |
|
F
|
| | | | | | | |
| | | | | | | | | | | | | | | | | 76,286 | | | | |
|
G
|
| | | | | | | |
| | | | | | | | | | | | | | | | | (23,996) | | | | |
|
H
|
| | | | | | | |
| | | | | | | | | | | | | | | | | (39,149) | | | | |
|
I
|
| | | | | | | |
| | | | | | | | | | | | | | | | | 57,587 | | | | |
|
K
|
| | | | | | | |
| | | | | | | | | | | | | | | | | 99,990 | | | | |
|
L
|
| | | | | | | |
| | | | | | | | | | | | | | | | | (181,772) | | | | |
|
O
|
| | | | | | | |
| | | | | | | | | | | | | | | | | (10,272) | | | | |
|
P
|
| | | | | | | |
| | | | | | | | | | | | | | | | | (4) | | | | |
|
Q
|
| | | | | | | |
| | | | | | | | | | | | | | | | | (14) | | | | |
|
R
|
| | | | | | | |
Accumulated deficit
|
| | | | — | | | | | | (39,149) | | | | | | (8,265) | | | | |
|
D
|
| | | | | (158,146) | | |
| | | | | | | | | | | | | | | | | (390) | | | | |
|
F
|
| | | | | | | |
| | | | | | | | | | | | | | | | | 39,149 | | | | |
|
I
|
| | | | | | | |
| | | | | | | | | | | | | | | | | (149,491) | | | | |
|
M
|
| | | | | | | |
非控股权益
|
| | | | — | | | | | | — | | | | | | (57,587) | | | | |
|
K
|
| | | | | (57,587) | | |
股东权益合计(亏损)
|
| | | | (149,491) | | | | | | (39,148) | | | | | | 113,490 | | | | | | | | | | | | (75,149) | | |
总负债、可转换优先股、权证和股东权益
|
| | | $ | 87,082 | | | | | $ | 345,881 | | | | | $ | (213,822) | | | | | | | | | | | $ | 219,141 | | |
|
| | |
Historical
|
| |
Pro Forma
|
| ||||||||||||||||||||||||
| | |
Authentic
Brands (For the year ended December 31, 2021) |
| |
SilverBox
(For the year ended December 31, 2021) |
| |
Pro Forma
Adjustments |
| | | | | | | |
Pro Forma
Combined (For the year ended December 31, 2021) |
| ||||||||||||
Revenue | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Revenue, net
|
| | | $ | 233,101 | | | | | $ | — | | | | | $ | — | | | | | | | | | | | $ | 233,101 | | |
Cost of goods sold
|
| | | | 143,414 | | | | | | — | | | | | | — | | | | | | | | | | | | 143,414 | | |
Gross Profit
|
| | | | 89,687 | | | | | | — | | | | | | — | | | | | | | | | | | | 89,687 | | |
运营成本和费用 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
营销和广告
|
| | | | 36,358 | | | | | | — | | | | | | — | | | | | | | | | | | | 36,358 | | |
工资、工资和福利
|
| | | | 38,746 | | | | | | — | | | | | | — | | | | | | | | | | | | 38,746 | | |
一般和行政
|
| | | | 26,162 | | | | | | — | | | | | | — | | | | | | | | | | | | 26,162 | | |
组建和其他费用
|
| | | | — | | | | | | 4,252 | | | | | | — | | | | | | | | | | | | 4,252 | | |
总运营成本和费用
|
| | | | 101,266 | | | | | | 4,252 | | | | | | — | | | | | | | | | | | | 105,518 | | |
Operating loss
|
| | | | (11,579) | | | | | | (4,252) | | | | | | — | | | | | | | | | | | | (15,831) | | |
营业外收入(费用): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest expense
|
| | | | (2,033) | | | | | | — | | | | | | 154 | | | | |
|
CC
|
| | | | | (1,879) | | |
权证公允价值变动的未实现收益
|
| | | | — | | | | | | (2,732) | | | | | | — | | | | | | | | | | | | (2,732) | | |
分配给认股权证负债的交易成本
|
| | | | — | | | | | | (821) | | | | | | — | | | | | | | | | | | | (821) | | |
Other expense
|
| | | | (55) | | | | | | — | | | | | | — | | | | | | | | | | | | (55) | | |
Interest income
|
| | | | — | | | | | | 72 | | | | | | (72) | | | | |
|
AA
|
| | | | | — | | |
Income/(loss) before taxes
|
| | | | (13,667) | | | | | | (7,733) | | | | | | 82 | | | | | | | | | | | | (21,318) | | |
Income tax expense
|
| | | | (178) | | | | | | — | | | | | | — | | | | | | | | | | | | (178) | | |
Net income / (loss)
|
| | | | (13,845) | | | | | | (7,733) | | | | | | 82 | | | | | | | | | | | | (21,496) | | |
非控股权益应占净亏损
|
| | | | — | | | | | | — | | | | | | (16,472) | | | | |
|
DD
|
| | | | | (16,472) | | |
普通股股东的净收益(亏损)
|
| | | $ | (13,845) | | | | | $ | (7,733) | | | | | $ | 16,554 | | | | | | | | | | | $ | (5,024) | | |
加权平均流通股 - 基本股和稀释股
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 41,815,810 | | |
每股净收益 - 基本和稀释后收益
|
| | | | | | | | | | | | | | | | | | | | | | | | | | |
$
|
(0.12)
|
| |
| | |
Historical
|
| |
Pro Forma
|
| ||||||||||||||||||||||||
| | |
Authentic
Brands (For the year ended December 31, 2020) |
| |
SilverBox
(For the year ended December 31, 2020) |
| |
Pro Forma
Adjustments |
| | | | | | | |
Pro Forma
Combined (For the year ended December 31, 2020) |
| ||||||||||||
Revenue, net
|
| | | $ | 163,909 | | | | | | — | | | | | | — | | | | | | | | | | | $ | 163,909 | | |
Cost of goods sold
|
| | | | 94,500 | | | | | | — | | | | | | — | | | | | | | | | | | | 94,500 | | |
Gross Profit
|
| | | | 69,409 | | | | | | — | | | | | | — | | | | | | | | | | | | 69,409 | | |
运营成本和费用 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
营销和广告
|
| | | | 25,513 | | | | | | — | | | | | | — | | | | | | | | | | | | 25,513 | | |
工资、工资和福利
|
| | | | 24,194 | | | | | | — | | | | | | — | | | | | | | | | | | | 24,194 | | |
一般和行政
|
| | | | 13,922 | | | | | | — | | | | | | 2,543 | | | | |
|
BB
|
| | | | | 16,855 | | |
| | | | | | | | | | | | | | | | | 390 | | | | |
|
EE
|
| | | | | | | |
组建和运营成本
|
| | | | — | | | | | | 4 | | | | | | — | | | | | | | | | | | | 4 | | |
总运营成本和费用
|
| | | | 63,629 | | | | | | 4 | | | | | | 2,933 | | | | | | | | | | | | 66,566 | | |
Operating Income (loss)
|
| | | | 5,780 | | | | | | (4) | | | | | | (2,933) | | | | | | | | | | | | 2,843 | | |
营业外收入(费用): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
利息和财务费用(费用)/收入,净额
|
| | | | (1,047) | | | | | | — | | | | |
|
—
|
| | | | | | | | | | | (1,047) | | |
Other
|
| | | | (227) | | | | | | — | | | | | | — | | | | | | | | | | | | (227) | | |
Income/(loss) before taxes
|
| | | | 4,506 | | | | | | (4) | | | | | | (2,933) | | | | | | | | | | | | 1,569 | | |
所得税费用优惠
|
| | | | (185) | | | | | | — | | | | | | — | | | | | | | | | | | | (185) | | |
Net income / (loss)
|
| | | | 4,321 | | | | | | (4) | | | | | | (2,933) | | | | | | | | | | | | 1,384 | | |
可归因于非控股权益的净收入
|
| | | | — | | | | | | — | | | | | | 1,061 | | | | |
|
DD
|
| | | | | 1,061 | | |
普通股股东净收益(亏损)
|
| | | $ | 4,321 | | | | | $ | (4) | | | | | $ | (3,994) | | | | | | | | | | | $ | 323 | | |
加权平均流通股 - 基本股和稀释股
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 41,815,810 | | |
每股净收益 - 基本和稀释后收益
|
| | | | | | | | | | | | | | | | | | | | | | | | | | |
$
|
0.01
|
| |
|
Sources
|
| |
Uses
|
| ||||||||||||
|
Cash in Trust
|
| | | $ | 76.3 | | | |
Cash to Balance Sheet
|
| | | $ | 150.0 | | |
|
远期购房投资
|
| | | | 100.0 | | | |
偿还债务和优先股
redemption |
| | | | 161.3 | | |
|
PIPE Investment
|
| | | | 100.0 | | | |
向正宗品牌持股人兑现
|
| | | | 24.0 | | |
|
Backstop
|
| | | | 100.0 | | | |
Rollover equity
|
| | | | 1,409.3 | | |
|
Rollover Equity
|
| | | | 1,409.3 | | | |
延期承销佣金和交易费用
|
| | | | 51.0 | | |
|
Sponsor Shares
|
| | | | 48.1 | | | |
Sponsor Shares
|
| | | | 48.1 | | |
|
BRCC Fund Shares
|
| | | | 5.3 | | | |
BRCC Fund Shares
|
| | | | 5.3 | | |
|
资产负债表中可用现金
|
| | | | 10.0 | | | | | | | | | | | |
|
Total Sources
|
| | | $ | 1,849.0 | | | |
Total Uses
|
| | | $ | 1,849.0 | | |
|
PIPE投资和远购投资发行的股份
|
| | | | 20,000,000 | | |
|
发行时每股价格
|
| | | $ | 10.00 | | |
|
已发行的管道股票和远期购买股票的总价值
|
| | | $ | 200,000,000 | | |
|
Common Stock Par Value
|
| | | | 0.0001 | | |
|
Common Stock Par Value
|
| | | | 20,000 | | |
|
APIC
|
| | | | 199,980,000 | | |
|
Total
|
| | | $ | 200,000,000 | | |
|
Total shares redeemed
|
| | | | 26,870,683 | | |
|
Redemption value of $10.00/share
|
| | | $ | 10.00 | | |
|
赎回股份总价值
|
| | | $ | 268,706,830 | | |
|
可赎回的股票总价值
|
| | | | 345,000,000 | | |
|
未赎回股份总值
|
| | | | 76,293,170 | | |
|
Common Stock Par Value
|
| | | | 0.0001 | | |
|
Common Stock
|
| | | | 7,629 | | |
|
APIC
|
| | | | 76,285,541 | | |
|
Total
|
| | | $ | 76,293,170 | | |
(in millions)
|
| | |||||
Aggregate cash raised
|
| | | $ | 386.3 | | |
SilverBox和正品品牌交易费用
|
| | | | (51.0) | | |
偿还债务和优先股赎回
|
| | | | (161.3) | | |
正品品牌最低留存现金金额
|
| | | | (150.0) | | |
可用于赎回现有股权单位的现金
|
| | | $ | 24.0 | | |
| | |
股东赎回
|
| |||||||||
| | |
Outstanding
Shares |
| |
Outstanding
Shares (%) |
| ||||||
BRC Inc.持有的公用单位(控股权)
|
| | | | 42,974,310 | | | | | | 23.37% | | |
现有股东(非控股权益)持有的公共单位
|
| | | | 140,926,990 | | | | | | 76.63% | | |
Total
|
| | | | 183,901,300 | | | | | | 100.00% | | |
|
Total Equity
|
| | | $ | (75,149) | | |
|
Total Non-Controlling Interest – (76.63%)
|
| | | | (57,587) | | |
|
总控股权 - 股权
|
| | | | (17,562) | | |
|
发行后盾股份
|
| | | | 10,000,000 | | |
|
发行时每股价格
|
| | | $ | 10.00 | | |
|
已发行股票总价值
|
| | | | 100,000,000 | | |
|
Common Stock Par Value
|
| | | | 0.0001 | | |
|
Common Stock
|
| | | | 10,000 | | |
|
APIC
|
| | | | 99,990,000 | | |
|
Total
|
| | | $ | 100,000,000 | | |
|
股东股份展期
|
| | | | 140,926,990 | | |
|
Par Value
|
| | | $ | 0.0001 | | |
|
展期股权总价值
|
| | | $ | 14,093 | | |
|
Common Stock
|
| | | | 14,093 | | |
|
APIC
|
| | | $ | (14,093) | | |
| | |
Redemption Scenario
|
| |||||||||
| | |
Outstanding
Shares |
| |
Outstanding
Shares (%) |
| ||||||
BRC Inc.持有的公用单位(控股权)
|
| | | | 42,974,310 | | | | | | 23.37% | | |
现有股东(非控股权益)持有的公共单位
|
| | | | 140,926,990 | | | | | | 76.63% | | |
Total
|
| | | | 183,901,300 | | | | | | 100.00% | | |
|
Pro Forma Net Loss
|
| | | $ | (21,496) | | |
|
Total Non-Controlling Interest (76.63%)
|
| | | | (16,472) | | |
|
总控股权益
|
| | | $ | (5,024) | | |
|
Pro Forma Net Loss
|
| | | $ | 1,384 | | |
|
Total Non-Controlling Interest (76.63%)
|
| | | | 1,061 | | |
|
总控股权益
|
| | | $ | 323 | | |
(千美元,每股除外)
|
| |
Year Ended
Ended December 31, 2021 |
| |
Year Ended
December 31, 2020 |
| ||||||
普通股股东持续经营的预计净收益(亏损)可归因于 - 基本和稀释(1)
|
| | | $ | (5,024) | | | | | $ | 323 | | |
基本和稀释后加权平均流通股 - A类股东(2)(3)
|
| | | | 41,815,810 | | | | | | 41,815,810 | | |
每股持续运营净亏损 - A类 - 基本版和稀释版
|
| | | $ | (0.12) | | | | | $ | 0.01 | | |
| | |
Fiscal Year December 31,
($ in thousands) |
| |||||||||||||||
| | |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
Revenue, net
|
| | | $ | 233,101 | | | | | $ | 163,909 | | | | | $ | 82,128 | | |
Cost of goods sold
|
| | | | 143,414 | | | | | | 94,500 | | | | | | 46,423 | | |
Gross profit
|
| | | | 89,687 | | | | | | 69,409 | | | | | | 35,705 | | |
运营费用 | | | | | | | | | | | | | | | | | | | |
营销和广告
|
| | | | 36,358 | | | | | | 25,513 | | | | | | 13,349 | | |
工资、工资和福利
|
| | | | 38,746 | | | | | | 24,194 | | | | | | 13,129 | | |
一般和行政
|
| | | | 26,162 | | | | | | 13,922 | | | | | | 9,343 | | |
| | |
Fiscal Year December 31,
($ in thousands) |
| |||||||||||||||
| | |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
总运营费用
|
| | | | 101,266 | | | | | | 63,629 | | | | | | 35,821 | | |
运营收入(亏损)
|
| | | | (11,579) | | | | | | 5,780 | | | | | | (116) | | |
Other income (expense) | | | | | | | | | | | | | | | | | | | |
Interest expense
|
| | | | (2,033) | | | | | | (1,047) | | | | | | (733) | | |
Other income (expense), net
|
| | | | (55) | | | | | | (227) | | | | | | 91 | | |
Total other expense, net
|
| | | | (2,088) | | | | | | (1,274) | | | | | | (642) | | |
所得税前收益(亏损)
|
| | | | (13,667) | | | | | | 4,506 | | | | | | (758) | | |
国家所得税支出
|
| | | | 178 | | | | | | 185 | | | | | | 14 | | |
Net income (loss)
|
| | | $ | (13,845) | | | | | $ | 4,321 | | | | | $ | (772) | | |
|
| | |
Fiscal Year December 31,
($ in thousands) |
| | | | | | | |||||||||||||||
| | |
2021
|
| |
2020
|
| |
Change
|
| |
%
|
| ||||||||||||
Revenue, net
|
| | | $ | 233,101 | | | | | $ | 163,909 | | | | | $ | 69,192 | | | | | | 42% | | |
Cost of goods sold
|
| | | | 143,414 | | | | | | 94,500 | | | | | | 48,914 | | | | | | 52% | | |
Gross profit
|
| | | | 89,687 | | | | | | 69,409 | | | | | | 20,278 | | | | | | 29% | | |
毛利率(毛利润占收入的百分比,净额)
|
| | | | 38.5% | | | | | | 42.3% | | | | | | | | | | | | | | |
总运营费用
|
| | | | 101,266 | | | | | | 63,629 | | | | | | 37,637 | | | | | | 59% | | |
Interest expense
|
| | | | (2,033) | | | | | | (1,047) | | | | | | 986 | | | | | | 94% | | |
| | |
Fiscal Year December 31,
($ in thousands) |
| | | | | | | |||||||||||||||
| | |
2020
|
| |
2019
|
| |
Change
|
| |
%
|
| ||||||||||||
Revenue, net
|
| | | $ | 163,909 | | | | | $ | 82,128 | | | | | $ | 81,781 | | | | | | 100% | | |
Cost of goods sold
|
| | | | 94,500 | | | | | | 46,423 | | | | | | 48,077 | | | | | | 104% | | |
Gross profit
|
| | | | 69,409 | | | | | | 35,705 | | | | | | 33,704 | | | | | | 94% | | |
毛利率(毛利润占收入的百分比,净额)
|
| | | | 42.3% | | | | | | 43.5% | | | | | | | | | | | | | | |
总运营费用
|
| | | | 63,629 | | | | | | 35,821 | | | | | | 27,808 | | | | | | 78% | | |
Interest expense
|
| | | | (1,047) | | | | | | (733) | | | | | | 314 | | | | | | 43% | | |
| | |
Fiscal Year December 31,
|
| |||||||||||||||
| | |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
现金流提供方(使用于): | | | | | | | | | | | | | | | | | | | |
Operating activities
|
| | | $ | (7,691) | | | | | $ | 11,546 | | | | | $ | 4,144 | | |
Investing activities
|
| | | $ | (19,287) | | | | | $ | (9,760) | | | | | $ | (1,106) | | |
Financing activities
|
| | | $ | 9,680 | | | | | $ | 28,811 | | | | | $ | (2,166) | | |
#
|
| |
Property Location
|
| |
Approximate Size
|
| |
Function
|
| |
Owned/Leased
|
| |||
1
|
| |
Salt Lake City, UT
|
| | | | 30,295 | | | |
总部、公司和制造部门
|
| |
Owned
|
|
2
|
| |
San Antonio, TX
|
| | | | 33,980 | | | | Corporate | | |
Owned
|
|
3
|
| |
Manchester, TN
|
| | | | 65,000 | | | | 企业和制造业 | | |
Owned
|
|
Name
|
| |
Age
|
| |
Position(s) Held
|
|
Evan Hafer
|
| |
44
|
| | 首席执行官兼董事长 | |
Mat Best
|
| |
35
|
| | 首席品牌官 | |
Tom Davin
|
| |
64
|
| | 董事联席首席执行官 | |
Greg Iverson
|
| |
46
|
| | 首席财务官 | |
Toby Johnson
|
| |
45
|
| | 首席运营官 | |
Andrew McCormick
|
| |
37
|
| | 总法律顾问兼公司秘书 | |
Katy Dickson
|
| |
56
|
| | Director | |
George Muñoz
|
| |
70
|
| | Director | |
Roland Smith
|
| |
67
|
| | Director | |
Steven Taslitz
|
| |
62
|
| | Director | |
Glenn Welling
|
| |
51
|
| | Director | |
Name
|
| |
Principal Position
|
|
Evan Hafer
|
| | 首席执行官 | |
Tom Davin
|
| | 联席首席执行官 | |
Toby Johnson
|
| | 首席运营官 | |
Andrew McCormick
|
| | 总法律顾问兼秘书 | |
姓名和主要职务
|
| |
Year
|
| |
Salary
($) |
| |
Bonus(1)
($) |
| |
Option
Awards(2) ($) |
| |
All Other
Compensation(3) ($) |
| |
Total
($) |
| ||||||||||||||||||
Evan Hafer,
首席执行官 |
| | | | 2021 | | | | | $ | 340,000 | | | | | | — | | | | | | — | | | | | $ | 28,382 | | | | | $ | 368,382 | | |
| | | 2020 | | | | | $ | 340,000 | | | | | $ | 566,352 | | | | | | — | | | | | $ | 28,382 | | | | | $ | 934,734 | | | ||
Tom Davin,
联席首席执行官 |
| | | | 2021 | | | | | $ | 315,000 | | | | | | — | | | | | | — | | | | | $ | 31,342 | | | | | $ | 346,342 | | |
| | | 2020 | | | | | $ | 315,000 | | | | | $ | 472,500 | | | | | | — | | | | | $ | 31,342 | | | | | $ | 818,842 | | | ||
Toby Johnson,
Chief Operating Officer(4) |
| | | | 2021 | | | | | $ | 140,000 | | | | | $ | 212,000 | | | | | $ | 2,153,100 | | | | | $ | 107,579 | | | | | $ | 2,612,679 | | |
Andrew McCormick,
总法律顾问兼秘书(5) |
| | | | 2021 | | | | | $ | 75,000 | | | | | | — | | | | | $ | 430,620 | | | | | $ | 3,197 | | | | | $ | 508,817 | | |
| | |
401(k) Match
|
| |
Benefits(a)
|
| |
Relocation
Benefit(b) |
| |||||||||
Evan Hafer
|
| | | $ | 11,600 | | | | | $ | 16,782 | | | | | | — | | |
Tom Davin
|
| | | $ | 11,600 | | | | | $ | 19,742 | | | | | | — | | |
Toby Johnson
|
| | | | — | | | | | $ | 21,470 | | | | | $ | 86,019 | | |
Andrew McCormick
|
| | | $ | 1,868 | | | | | $ | 1,329 | | | | | | — | | |
| | |
Option Awards(1)
|
| |||||||||||||||||||||
Name
|
| |
Number of
Securities Underlying Unexercised Options (#) Exercisable(1) |
| |
Number of
Securities Underlying Unexercised Options (#) Unexercisable |
| |
Option
Exercise Price(7) () |
| |
Option
Expiration Date(7) |
| ||||||||||||
Evan Hafer
|
| | | | 40,000 | | | | | | — | | | | | | 不适用 | | | | | | 不适用 | | |
Tom Davin
|
| | | | 1,972 | | | | | | 157(2) | | | | | | 不适用 | | | | | | 不适用 | | |
| | | | | 32,772 | | | | | | 12,500(3) | | | | | | 不适用 | | | | | | 不适用 | | |
Toby Johnson
|
| | | | 75(4) | | | | | | — | | | | | | 不适用 | | | | | | 不适用 | | |
| | | | | — | | | | | | 10,000(5) | | | | | | 不适用 | | | | | | 不适用 | | |
Andrew McCormick
|
| | | | — | | | | | | 2,000(6) | | | | | | 不适用 | | | | | | 不适用 | | |
Name
|
| |
Fees Earned or
Paid in Cash |
| |
Options(1)
|
| |
Total
|
| |||||||||
Katy Dickson
|
| | | $ | 52,000 | | | | | $ | 64,593 | | | | | $ | 116,593 | | |
George Muñoz
|
| | | $ | 49,000 | | | | | $ | 64,593 | | | | | $ | 113,593 | | |
Steven Taslitz
|
| | | $ | 16,500 | | | | | $ | 64,593 | | | | | $ | 81,093 | | |
Toby Johnson(2)
|
| | | $ | 30,000 | | | | | | — | | | | | $ | 30,000 | | |
| | |
受益所有权表
|
| |||||||||||||||
受益人姓名和地址
|
| |
Class A Common
Stock |
| |
Class B Common
Stock |
| |
% of Total
Voting Power |
| |||||||||
Evan Hafer(1)
|
| | | | 19,440,759 | | | | | | 117,093,074 | | | | | | 67.64% | | |
Tom Davin(2)
|
| | | | — | | | | | | 8,662,072 | | | | | | 4.29% | | |
Toby Johnson(3)
|
| | | | — | | | | | | 134,116 | | | | | | 0.07% | | |
Andrew McCormick(3)
|
| | | | — | | | | | | 24,724 | | | | | | 0.01% | | |
Katy Dickson(3)
|
| | | | — | | | | | | 116,649 | | | | | | 0.06% | | |
George Munoz(3)
|
| | | | — | | | | | | 200,339 | | | | | | 0.10% | | |
Roland Smith
|
| | | | — | | | | | | — | | | | | | — | | |
Steven Taslitz(4)
|
| | | | — | | | | | | 1,681,126 | | | | | | 0.83% | | |
Glenn Welling(5)
|
| | | | 11,225,000 | | | | | | — | | | | | | 5.56% | | |
EKNRH Holdings LLC(6)
|
| | | | — | | | | | | 34,238,297 | | | | | | 16.96% | | |
Mathew Best
|
| | | | — | | | | | | 29,024,889 | | | | | | 14.38% | | |
John Miller(7)
|
| | | | — | | | | | | 14,169,374 | | | | | | 7.02% | | |
Marianne Hellauer(8)
|
| | | | — | | | | | | 26,509,989 | | | | | | 13.13% | | |
由Engage Capital管理的基金和账户(5)
|
| | | | 11,125,000 | | | | | | — | | | | | | 5.51% | | |
企业合并后的所有董事和高级管理人员(11人)
|
| | | | 19,540,759 | | | | | | 126,389,672 | | | | | | 72.30% | | |
| | |
受益证券
Owned Prior to This Offering |
| |
Securities to be Sold in
This Offering |
| |
之后实益拥有的证券
This Offering |
| |||||||||||||||||||||||||||||||||||||||
Name of Selling Holders
|
| |
Shares of
Class A Common Stock(1) |
| |
Warrants(2)
|
| |
Shares of
Class A Common Stock(1) |
| |
Warrants(2)
|
| |
Shares of
Class A Common Stock(1) |
| |
%
|
| |
Warrants(2)
|
| |
%
|
| ||||||||||||||||||||||||
Augusta Trust U/A/D 3/30/2013(3)
|
| | | | 10,294,304 | | | | | | — | | | | | | 10,294,304 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Coffee Cup LLC(3)
|
| | | | 956,883 | | | | | | — | | | | | | 956,883 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Rellim Investment Company LLC(3)
|
| | | | 3,492,407 | | | | | | — | | | | | | 3,492,407 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Steven Taslitz(4)
|
| | | | 3,724 | | | | | | — | | | | | | 3,724 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Noelle E. Taslitz Gift Trust U/A/D 5/19/2020(4)
|
| | | | 1,686,203 | | | | | | — | | | | | | 1,686,203 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Kiley T. Anderson(5)
|
| | | | 407,275 | | | | | | — | | | | | | 407,275 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Casey Taslitz(6)
|
| | | | 401,891 | | | | | | — | | | | | | 401,891 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Chandler Taslitz(7)
|
| | | | 424,509 | | | | | | — | | | | | | 424,509 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
GI Decaf Trust UAD 2/3/2016(8)
|
| | | | 13,324,424 | | | | | | — | | | | | | 13,324,424 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Southern 798 Trust UAD 2/3/2016(8)
|
| | | | 6,662,211 | | | | | | — | | | | | | 6,662,211 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Tavaura Holdings Trust UAD 2/3/2016(8)
|
| | | | 6,662,211 | | | | | | — | | | | | | 6,662,211 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Merrick M. Elfman(9)
|
| | | | 3,251,573 | | | | | | — | | | | | | 3,251,573 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Daniel Elfman(10)
|
| | | | 143,532 | | | | | | — | | | | | | 143,532 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Thomas E. Davin(11)
|
| | | | 7,394,756 | | | | | | — | | | | | | 7,394,756 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Tower 5 Capital LLC(11)
|
| | | | 1,311,950 | | | | | | — | | | | | | 1,311,950 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
MDP Children Trust(12)
|
| | | | 360,426 | | | | | | — | | | | | | 360,426 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
有限责任公司特许权发展集团(13)
|
| | | | 603,828 | | | | | | — | | | | | | 603,828 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Michael Gershenzon(14)
|
| | | | 819,600 | | | | | | — | | | | | | 819,600 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Michael Brown(15)
|
| | | | 119,610 | | | | | | — | | | | | | 119,610 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Michael Drai(16)
|
| | | | 286,755 | | | | | | — | | | | | | 286,755 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
James L. Chiapetta(17)
|
| | | | 76,134 | | | | | | — | | | | | | 76,134 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
EPPY Family Holdings, LLC(18)
|
| | | | 946,914 | | | | | | — | | | | | | 946,914 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
EF Investco Holdings, LLC(19)
|
| | | | 757,531 | | | | | | — | | | | | | 757,531 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Bruce Goldman(20)
|
| | | | 757,531 | | | | | | — | | | | | | 757,531 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Robert Polston(21)
|
| | | | 120,142 | | | | | | — | | | | | | 120,142 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Stefan Weitz(22)
|
| | | | 669,910 | | | | | | — | | | | | | 669,910 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
EKNRH Holdings LLC(23)
|
| | | | 34,417,374 | | | | | | — | | | | | | 34,417,374 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Mathew Best(24)
|
| | | | 29,176,726 | | | | | | — | | | | | | 29,176,726 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Jarred Taylor(25)
|
| | | | 3,679,336 | | | | | | — | | | | | | 3,679,336 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Richard Ryan(26)
|
| | | | 7,228,520 | | | | | | — | | | | | | 7,228,520 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Sage Enterprises, LLC(27)
|
| | | | 6,612,821 | | | | | | — | | | | | | 6,612,821 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Bass Pro, LLC(28)
|
| | | | 8,013,710 | | | | | | — | | | | | | 8,013,710 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Fayez Sarofim(29)
|
| | | | 1,696,030 | | | | | | — | | | | | | 1,696,030 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Fayez Sarofim & Co.(29)
|
| | | | 1,696,029 | | | | | | — | | | | | | 1,696,029 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Charles E. Sheedy(30)
|
| | | | 332,544 | | | | | | — | | | | | | 332,544 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
M. Cohn Investments Ltd.(31)
|
| | | | 419,423 | | | | | | — | | | | | | 394,423 | | | | | | — | | | | | | 25,000 | | | | | | * | | | | | | — | | | | | | — | | |
Christopher B. Sarofim(32)
|
| | | | 66,509 | | | | | | — | | | | | | 66,509 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Nicholas J. Zdeblick(33)
|
| | | | 53,207 | | | | | | — | | | | | | 53,207 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Raye G. White(34)
|
| | | | 39,906 | | | | | | — | | | | | | 39,906 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
M2G2 Investments LLC(35)
|
| | | | 825,442 | | | | | | — | | | | | | 825,442 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
TPO-Java LLC(36)
|
| | | | 945,266 | | | | | | — | | | | | | 945,266 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
DNS-Iced Coffee, LLC(37)
|
| | | | 495,266 | | | | | | — | | | | | | 495,266 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | |
受益证券
Owned Prior to This Offering |
| |
Securities to be Sold in
This Offering |
| |
之后实益拥有的证券
This Offering |
| |||||||||||||||||||||||||||||||||||||||
Name of Selling Holders
|
| |
Shares of
Class A Common Stock(1) |
| |
Warrants(2)
|
| |
Shares of
Class A Common Stock(1) |
| |
Warrants(2)
|
| |
Shares of
Class A Common Stock(1) |
| |
%
|
| |
Warrants(2)
|
| |
%
|
| ||||||||||||||||||||||||
H/A私募股权管理(38)
|
| | | | 330,176 | | | | | | — | | | | | | 330,176 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
路易丝·科尔特齐家族资源信托基金(39)
|
| | | | 697,158 | | | | | | — | | | | | | 697,158 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
ACP PE, LLC(40)
|
| | | | 78,418 | | | | | | — | | | | | | 78,418 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
ACP Legacy PE, LLC(40)
|
| | | | 78,418 | | | | | | — | | | | | | 78,418 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
AGP BRC LLC(41)
|
| | | | 365,325 | | | | | | — | | | | | | 365,325 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Scott Harvey(42)
|
| | | | 198,054 | | | | | | — | | | | | | 198,054 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
格雷戈里·J·艾弗森和莱斯利·K·艾弗森2010年可撤销信托基金(43)
|
| | | | 1,467,535 | | | | | | — | | | | | | 1,467,535 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Toby Johnson(44)
|
| | | | 134,662 | | | | | | — | | | | | | 134,662 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Kathryn Dickson(45)
|
| | | | 117,235 | | | | | | — | | | | | | 117,235 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
George Munoz(46)
|
| | | | 201,348 | | | | | | — | | | | | | 201,348 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Charles Waldron(47)
|
| | | | 168,385 | | | | | | — | | | | | | 167,383 | | | | | | — | | | | | | 1,002 | | | | | | * | | | | | | — | | | | | | — | | |
Logan Stark(48)
|
| | | | 739,157 | | | | | | — | | | | | | 739,157 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Scott Bollinger(49)
|
| | | | 285,394 | | | | | | — | | | | | | 285,394 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Robert Modarelli(50)
|
| | | | 204,798 | | | | | | — | | | | | | 204,798 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Robert Baker(51)
|
| | | | 507,493 | | | | | | — | | | | | | 507,493 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Sandy Garner(52)
|
| | | | 487,942 | | | | | | — | | | | | | 487,942 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Molly Schweickert(53)
|
| | | | 506,086 | | | | | | — | | | | | | 506,086 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Kim Ellis(54)
|
| | | | 24,823 | | | | | | — | | | | | | 24,823 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Andrew McCormick(55)
|
| | | | 24,823 | | | | | | — | | | | | | 24,823 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Daniel Kaepernik(56)
|
| | | | 266,756 | | | | | | — | | | | | | 266,756 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
托雷尔社会资本Riesgo,S.A.(57)
|
| | | | 1,160,022 | | | | | | — | | | | | | 1,160,022 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
SilverBox聘请赞助商LLC(58)
|
| | | | 12,320,160 | | | | | | 6,266,667 | | | | | | 12,320,160 | | | | | | 6,266,667 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
The BRCC Fund(59)
|
| | | | 532,750 | | | | | | — | | | | | | 532,750 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Baylor University(60)
|
| | | | 1,000,000 | | | | | | — | | | | | | 1,000,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
CAFCO BRC, LLC(61)
|
| | | | 2,000,000 | | | | | | — | | | | | | 2,000,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
由Engage Capital管理的资金和账户,
LLC(62) |
| | | | 11,125,000 | | | | | | — | | | | | | 11,125,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Spring Creek Capital, LLC(63)
|
| | | | 3,050,000 | | | | | | 50,000 | | | | | | 3,000,000 | | | | | | — | | | | | | 50,000 | | | | | | * | | | | | | 50,000 | | | | | | * | | |
LBIC Ventures, LLC(64)
|
| | | | 500,000 | | | | | | — | | | | | | 500,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Austral Capital SIL, S.A.(65)
|
| | | | 1,900,000 | | | | | | — | | | | | | 1,900,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Levit家庭可撤销信托基金(66)
|
| | | | 400,000 | | | | | | — | | | | | | 400,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
SPECTRUM Resources Corporation(67)
|
| | | | 200,000 | | | | | | — | | | | | | 200,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Wellscroft Investments,LLC(68)
|
| | | | 50,000 | | | | | | — | | | | | | 50,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Rajneesh Vig(69)
|
| | | | 150,000 | | | | | | — | | | | | | 150,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Gadbois Family Trust(70)
|
| | | | 150,000 | | | | | | — | | | | | | 150,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | | |
可撤销的生活信托约翰·G·威林克和海伦·L·威林克家族信托基金(71)
|
| | | | 50,000 | | | | | | — | | | | | | 50,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Andrew Jung(72)
|
| | | | 60,000 | | | | | | — | | | | | | 60,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Arklow Holdings LLC(73)
|
| | | | 100,000 | | | | | | — | | | | | | 100,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Berman-Hunnius家族可撤销信托基金(74)
|
| | | | 5,000 | | | | | | — | | | | | | 5,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
布莱克·扎卡里亚斯(75岁)
|
| | | | 100,000 | | | | | | — | | | | | | 100,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | |
受益证券
Owned Prior to This Offering |
| |
Securities to be Sold in
This Offering |
| |
之后实益拥有的证券
This Offering |
| |||||||||||||||||||||||||||||||||||||||
Name of Selling Holders
|
| |
Shares of
Class A Common Stock(1) |
| |
Warrants(2)
|
| |
Shares of
Class A Common Stock(1) |
| |
Warrants(2)
|
| |
Shares of
Class A Common Stock(1) |
| |
%
|
| |
Warrants(2)
|
| |
%
|
| ||||||||||||||||||||||||
Blue Beach LP(76)
|
| | | | 20,000 | | | | | | — | | | | | | 20,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
布伦丹·斯普林斯塔布(77岁)
|
| | | | 40,000 | | | | | | — | | | | | | 40,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Bryon Myers(78)
|
| | | | 70,000 | | | | | | — | | | | | | 70,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Carl G. Paulsen III(79)
|
| | | | 80,000 | | | | | | — | | | | | | 80,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Chandra Keyes(80)
|
| | | | 10,000 | | | | | | — | | | | | | 10,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Chautauqua IIA,LLC(81)
|
| | | | 150,000 | | | | | | — | | | | | | 150,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Chautauqua IIB,LLC(82)
|
| | | | 150,000 | | | | | | — | | | | | | 150,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
克里斯托弗·拜尔·赫特里克(83岁)
|
| | | | 120,000 | | | | | | — | | | | | | 120,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
克里斯托弗·科普斯(84岁)
|
| | | | 20,000 | | | | | | — | | | | | | 20,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
David Bronte(85)
|
| | | | 5,000 | | | | | | — | | | | | | 5,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
大卫·约翰·卡奇展期信托基金(86)
|
| | | | 100,000 | | | | | | — | | | | | | 100,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
大卫·E·德马斯特和黛博拉·I·德马斯特可撤销信托基金(87)
|
| | | | 25,000 | | | | | | — | | | | | | 25,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Diana L. Marroquin(88)
|
| | | | 6,000 | | | | | | — | | | | | | 6,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
德鲁·弗雷德斯个人信托基金(89)
|
| | | | 100,000 | | | | | | — | | | | | | 100,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
艾米丽·马罗昆(90岁)
|
| | | | 5,000 | | | | | | — | | | | | | 5,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
埃里克·菲利普·韦斯(91岁)
|
| | | | 10,000 | | | | | | — | | | | | | 10,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
GAYLE A. FIELD IRREVOCABLE
TRUST(92) |
| | | | 100,000 | | | | | | — | | | | | | 100,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
乔治·彼得森(93岁)
|
| | | | 3,000 | | | | | | — | | | | | | 3,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Gloria S. Lord(94)
|
| | | | 2,000 | | | | | | — | | | | | | 2,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
希尔加德控股有限责任公司(95)
|
| | | | 20,000 | | | | | | — | | | | | | 20,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Jacbert LLC(96)
|
| | | | 20,000 | | | | | | — | | | | | | 20,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
约瑟夫和杰西卡·罗根生前信托基金(97)
|
| | | | 200,000 | | | | | | — | | | | | | 200,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Joseph Reece(98)
|
| | | | 100,000 | | | | | | — | | | | | | 100,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
肯尼斯·约瑟夫·斯普林菲尔德(99岁)
|
| | | | 10,000 | | | | | | — | | | | | | 10,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Kenneth Kempf(100)
|
| | | | 120,000 | | | | | | — | | | | | | 120,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
凯文·克鲁奇菲尔德(101)
|
| | | | 50,000 | | | | | | — | | | | | | 50,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
KMAM投资有限责任公司(102)
|
| | | | 100,000 | | | | | | — | | | | | | 100,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Kurtis J. Binder(103)
|
| | | | 40,000 | | | | | | — | | | | | | 40,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Mark J. Beck(104)
|
| | | | 50,000 | | | | | | — | | | | | | 50,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
马修·布赫斯鲍姆(105)
|
| | | | 130,000 | | | | | | — | | | | | | 130,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
马修·利希滕贝格生前信托基金(106)
|
| | | | 40,000 | | | | | | — | | | | | | 40,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
迈耶社区财产信托基金(107)
|
| | | | 100,000 | | | | | | — | | | | | | 100,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
迈克尔·F·哈伯科恩(108)
|
| | | | 15,000 | | | | | | — | | | | | | 15,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Michael Ishayik(109)
|
| | | | 100,000 | | | | | | — | | | | | | 100,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Michael Lorenzo(110)
|
| | | | 35,000 | | | | | | — | | | | | | 35,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
加拉格尔家族信托基金日期:3/19/08(111)
|
| | | | 70,000 | | | | | | — | | | | | | 70,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Michael Wargotz(112)
|
| | | | 25,000 | | | | | | — | | | | | | 25,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
米切尔和琳达·乔琳·朱丽丝1995信托基金(113)
|
| | | | 20,000 | | | | | | — | | | | | | 20,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Nyack Holdings LLC(114)
|
| | | | 100,000 | | | | | | — | | | | | | 100,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
One Eight Partners,LLC(115)
|
| | | | 150,000 | | | | | | — | | | | | | 150,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | |
受益证券
Owned Prior to This Offering |
| |
Securities to be Sold in
This Offering |
| |
之后实益拥有的证券
This Offering |
| |||||||||||||||||||||||||||||||||||||||
Name of Selling Holders
|
| |
Shares of
Class A Common Stock(1) |
| |
Warrants(2)
|
| |
Shares of
Class A Common Stock(1) |
| |
Warrants(2)
|
| |
Shares of
Class A Common Stock(1) |
| |
%
|
| |
Warrants(2)
|
| |
%
|
| ||||||||||||||||||||||||
帕特里克·凯勒·罗伊(116)
|
| | | | 20,000 | | | | | | — | | | | | | 20,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
彼得·理查德·韦林(117)
|
| | | | 8,000 | | | | | | — | | | | | | 8,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Praneet K. Kandula(118)
|
| | | | 6,000 | | | | | | — | | | | | | 6,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Rand Holdings, LLC(119)
|
| | | | 60,000 | | | | | | — | | | | | | 60,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
理查德·迪恩·霍利斯(120)
|
| | | | 100,000 | | | | | | — | | | | | | 100,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Richard T. Gray(121)
|
| | | | 40,000 | | | | | | — | | | | | | 40,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
RJS Ventures, LLC(122)
|
| | | | 100,000 | | | | | | — | | | | | | 100,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Robert Lord(123)
|
| | | | 8,000 | | | | | | — | | | | | | 8,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
SA Investors, LLC(124)
|
| | | | 20,000 | | | | | | — | | | | | | 20,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Sawyer Lord(125)
|
| | | | 2,000 | | | | | | — | | | | | | 2,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Scott Cohen(126)
|
| | | | 25,000 | | | | | | — | | | | | | 25,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Sonenlight与XIII GP接洽(127)
|
| | | | 300,000 | | | | | | — | | | | | | 300,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
史蒂芬和希瑟·卡登纳西家族信托基金(128)
|
| | | | 105,000 | | | | | | — | | | | | | 105,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Suzanne L. Welling(129)
|
| | | | 45,000 | | | | | | — | | | | | | 45,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
The Bruss Company LLC(130)
|
| | | | 5,000 | | | | | | — | | | | | | 5,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
克里斯托弗·杨和海伦·杨家族
Trust(131) |
| | | | 150,000 | | | | | | — | | | | | | 150,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
The JEM Trust(132)
|
| | | | 20,000 | | | | | | — | | | | | | 20,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Thomas Flannery(133)
|
| | | | 5,000 | | | | | | — | | | | | | 5,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
沃纳家族信托基金(134)
|
| | | | 60,000 | | | | | | — | | | | | | 60,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
托德和凯西·莱姆金信托协议(135)
|
| | | | 100,000 | | | | | | — | | | | | | 100,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Travis A. Pastrana(136)
|
| | | | 150,000 | | | | | | — | | | | | | 150,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Vernon Vaughn(137)
|
| | | | 20,000 | | | | | | — | | | | | | 20,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
VAV 2005 Trust(138)
|
| | | | 100,000 | | | | | | — | | | | | | 100,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
威林家族信托基金(139)
|
| | | | 100,000 | | | | | | — | | | | | | 100,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Yochun Katie Lee(140)
|
| | | | 5,000 | | | | | | — | | | | | | 5,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Yuanha Tang(141)
|
| | | | 5,000 | | | | | | — | | | | | | 5,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
David V. Demarest(142)
|
| | | | 15,000 | | | | | | — | | | | | | 15,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
额外的卖家(143个)(28个卖家
holders) |
| | | | 441,044 | | | | | | — | | | | | | 441,044 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Redemption Date
(period to expiration of warrants) |
| |
A类普通股的公允市值
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
| |
11.00
|
| |
12.00
|
| |
13.00
|
| |
14.00
|
| |
15.00
|
| |
16.00
|
| |
17.00
|
| |
>18.00
|
| |||||||||||||||||||||||||||||
60 months
|
| | | | 0.261 | | | | | | 0.281 | | | | | | 0.297 | | | | | | 0.311 | | | | | | 0.324 | | | | | | 0.337 | | | | | | 0.348 | | | | | | 0.358 | | | | | | 0.361 | | |
57 months
|
| | | | 0.257 | | | | | | 0.277 | | | | | | 0.294 | | | | | | 0.310 | | | | | | 0.324 | | | | | | 0.337 | | | | | | 0.348 | | | | | | 0.358 | | | | | | 0.361 | | |
54 months
|
| | | | 0.252 | | | | | | 0.272 | | | | | | 0.291 | | | | | | 0.307 | | | | | | 0.322 | | | | | | 0.335 | | | | | | 0.347 | | | | | | 0.357 | | | | | | 0.361 | | |
51 months
|
| | | | 0.246 | | | | | | 0.268 | | | | | | 0.287 | | | | | | 0.304 | | | | | | 0.320 | | | | | | 0.333 | | | | | | 0.346 | | | | | | 0.357 | | | | | | 0.361 | | |
48 months
|
| | | | 0.241 | | | | | | 0.263 | | | | | | 0.283 | | | | | | 0.301 | | | | | | 0.317 | | | | | | 0.332 | | | | | | 0.344 | | | | | | 0.356 | | | | | | 0.361 | | |
45 months
|
| | | | 0.235 | | | | | | 0.258 | | | | | | 0.279 | | | | | | 0.298 | | | | | | 0.315 | | | | | | 0.330 | | | | | | 0.343 | | | | | | 0.356 | | | | | | 0.361 | | |
42 months
|
| | | | 0.228 | | | | | | 0.252 | | | | | | 0.274 | | | | | | 0.294 | | | | | | 0.312 | | | | | | 0.328 | | | | | | 0.342 | | | | | | 0.355 | | | | | | 0.361 | | |
39 months
|
| | | | 0.221 | | | | | | 0.246 | | | | | | 0.269 | | | | | | 0.290 | | | | | | 0.309 | | | | | | 0.325 | | | | | | 0.340 | | | | | | 0.354 | | | | | | 0.361 | | |
36 months
|
| | | | 0.213 | | | | | | 0.239 | | | | | | 0.263 | | | | | | 0.285 | | | | | | 0.305 | | | | | | 0.323 | | | | | | 0.339 | | | | | | 0.353 | | | | | | 0.361 | | |
33 months
|
| | | | 0.205 | | | | | | 0.232 | | | | | | 0.257 | | | | | | 0.280 | | | | | | 0.301 | | | | | | 0.320 | | | | | | 0.337 | | | | | | 0.352 | | | | | | 0.361 | | |
30 months
|
| | | | 0.196 | | | | | | 0.224 | | | | | | 0.250 | | | | | | 0.274 | | | | | | 0.297 | | | | | | 0.316 | | | | | | 0.335 | | | | | | 0.351 | | | | | | 0.361 | | |
27 months
|
| | | | 0.185 | | | | | | 0.214 | | | | | | 0.242 | | | | | | 0.268 | | | | | | 0.291 | | | | | | 0.313 | | | | | | 0.332 | | | | | | 0.350 | | | | | | 0.361 | | |
24 months
|
| | | | 0.173 | | | | | | 0.204 | | | | | | 0.233 | | | | | | 0.260 | | | | | | 0.285 | | | | | | 0.308 | | | | | | 0.329 | | | | | | 0.348 | | | | | | 0.361 | | |
21 months
|
| | | | 0.161 | | | | | | 0.193 | | | | | | 0.223 | | | | | | 0.252 | | | | | | 0.279 | | | | | | 0.304 | | | | | | 0.326 | | | | | | 0.347 | | | | | | 0.361 | | |
18 months
|
| | | | 0.146 | | | | | | 0.179 | | | | | | 0.211 | | | | | | 0.242 | | | | | | 0.271 | | | | | | 0.298 | | | | | | 0.322 | | | | | | 0.345 | | | | | | 0.361 | | |
15 months
|
| | | | 0.130 | | | | | | 0.164 | | | | | | 0.197 | | | | | | 0.230 | | | | | | 0.262 | | | | | | 0.291 | | | | | | 0.317 | | | | | | 0.342 | | | | | | 0.361 | | |
12 months
|
| | | | 0.111 | | | | | | 0.146 | | | | | | 0.181 | | | | | | 0.216 | | | | | | 0.250 | | | | | | 0.282 | | | | | | 0.312 | | | | | | 0.339 | | | | | | 0.361 | | |
9 months
|
| | | | 0.090 | | | | | | 0.125 | | | | | | 0.162 | | | | | | 0.199 | | | | | | 0.237 | | | | | | 0.272 | | | | | | 0.305 | | | | | | 0.336 | | | | | | 0.361 | | |
6 months
|
| | | | 0.065 | | | | | | 0.099 | | | | | | 0.137 | | | | | | 0.178 | | | | | | 0.219 | | | | | | 0.259 | | | | | | 0.296 | | | | | | 0.331 | | | | | | 0.361 | | |
3 months
|
| | | | 0.034 | | | | | | 0.065 | | | | | | 0.104 | | | | | | 0.150 | | | | | | 0.197 | | | | | | 0.243 | | | | | | 0.286 | | | | | | 0.326 | | | | | | 0.361 | | |
0 months
|
| | | | — | | | | | | — | | | | | | 0.042 | | | | | | 0.115 | | | | | | 0.179 | | | | | | 0.233 | | | | | | 0.281 | | | | | | 0.323 | | | | | | 0.361 | | |
| | |
Page No.
|
| |||
SilverBox与第一合并公司接洽 | | | | | | | |
SilverBox截至2021年12月31日的经审计财务报表与合并公司I和
2020年和截至2021年12月31日的年度以及2020年12月3日(开始) through December 31, 2020 |
| | | | | | |
独立注册会计师事务所报告(PCAOB ID:688)
|
| | | | F-2 | | |
Balance Sheet
|
| | | | F-3 | | |
运营说明书
|
| | | | F-4 | | |
股东(亏损)/股权变动表
|
| | | | F-5 | | |
Statement of Cash Flows
|
| | | | F-6 | | |
财务报表附注
|
| | | | F-7 | | |
正宗品牌有限责任公司 | | | | | | | |
经审计的正品品牌有限责任公司截至2021年12月31日的合并财务报表和
2020年和截至2021年12月31日的三个年度 |
| | | | | | |
独立注册会计师事务所报告(PCAOB ID:42和
PCAOB ID: 243) |
| | | | F-22 | | |
合并资产负债表
|
| | | | F-24 | | |
合并业务报表
|
| | | | F-25 | | |
会员赤字合并报表
|
| | | | F-26 | | |
现金流量表合并报表
|
| | | | F-27 | | |
合并财务报表附注
|
| | | | F-28 | | |
| | |
December 31,
2021 |
| |
December 31,
2020 |
| ||||||
Assets | | | | | | | | | | | | | |
Current Assets: | | | | | | | | | | | | | |
Cash
|
| | | $ | 413,805 | | | | | $ | 200,000 | | |
Prepaid expenses
|
| | | | 377,488 | | | | | | — | | |
Other receivable
|
| | | | 15,750 | | | | | | — | | |
Due from sponsor
|
| | | | 2,125 | | | | | | — | | |
Total current assets
|
| | | | 809,168 | | | | | | 200,000 | | |
延期发售成本
|
| | | | — | | | | | | 45,000 | | |
信托账户中持有的投资
|
| | | | 345,072,450 | | | | | | — | | |
Total Assets
|
| | | $ | 345,881,618 | | | | | $ | 245,000 | | |
负债和股东(赤字)/股权 | | | | | | | | | | | | | |
流动负债: | | | | | | | | | | | | | |
应付账款和应计费用
|
| | | $ | 2,839,570 | | | | | $ | — | | |
应计产品成本和费用
|
| | | | — | | | | | | 48,543 | | |
Promissory note – related party
|
| | | | — | | | | | | 175,000 | | |
Taxes payable
|
| | | | 200,000 | | | | | | — | | |
流动负债总额
|
| | | | 3,039,570 | | | | | | 223,543 | | |
Warrant liability
|
| | | | 24,915,490 | | | | | | — | | |
延期承销商折扣
|
| | | | 12,075,000 | | | | | | — | | |
Total liabilities
|
| | | | 40,030,060 | | | | | | 223,543 | | |
承付款和或有事项(附注6) | | | | | | | | | | | | | |
可能赎回的A类普通股,按赎回价值分别为34,500,000股和0股。
|
| | | | 345,000,000 | | | | | | — | | |
股东(赤字)/股权: | | | | | | | | | | | | | |
优先股,面值0.0001美元;授权1,000,000股;未发行和未发行
|
| | | | — | | | | | | — | | |
2021年12月31日和2020年12月31日,A类普通股,面值0.0001美元;授权100,000,000股;已发行和流通的0股和0股(不包括34,500,000股和0股可能赎回的股票)
|
| | | | — | | | | | | — | | |
B类普通股,面值0.0001美元;授权发行1,000万股;已发行和已发行股票8,625,000股
|
| | | | 863 | | | | | | 863 | | |
新增实收资本
|
| | | | — | | | | | | 24,137 | | |
Accumulated deficit
|
| | | | (39,149,305) | | | | | | (3,543) | | |
总股东(赤字)/权益
|
| | | | (39,148,442) | | | | | | 21,457 | | |
负债和股东(赤字)/权益合计
|
| | | $ | 345,881,618 | | | | | $ | 245,000 | | |
| | |
For the year
ended December 31, 2021 |
| |
For the period from
December 3,2020 (inception) through December 31, 2020 |
| ||||||
组建和运营成本
|
| | | $ | 4,252,208 | | | | | $ | 3,543 | | |
Loss from operations
|
| | | | (4,252,208) | | | | | | (3,543) | | |
Other income/(expense) | | | | | | | | | | | | | |
认股权证公允价值变动的未实现亏损
|
| | | | (2,732,584) | | | | | | — | | |
分配给认股权证负债的交易成本
|
| | | | (820,691) | | | | | | — | | |
Interest income
|
| | | | 72,450 | | | | | | — | | |
其他收入/(支出)合计
|
| | | | (3,480,825) | | | | | | — | | |
Net loss
|
| | | $ | (7,733,033) | | | | | $ | (3,543) | | |
基本和稀释后的加权平均流通股、可能赎回的A类普通股
|
| | | | 28,828,767 | | | | | | — | | |
每股基本和稀释后净亏损,A类普通股,可能需要赎回
|
| | | $ | (0.21) | | | | | $ | — | | |
基本和稀释后的加权平均流通股 - B类不可赎回普通股
|
| | |
|
8,440,068
|
| | | |
|
7,500,000
|
| |
每股基本和稀释后净亏损,B类普通股
|
| | | $ | (0.21) | | | | | $ | — | | |
| | |
Class A Common Stock
|
| |
Class B Common Stock
|
| |
Additional
Paid-in Capital |
| |
Accumulated
Deficit |
| |
Total
Stockholders’ (Deficit)/Equity |
| |||||||||||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||
截至2020年12月3日(开始)的余额
|
| | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
向保荐人发行的B类普通股
|
| | | | — | | | | | | — | | | | | | 8,625,000 | | | | | | 863 | | | | | | 24,137 | | | | | | — | | | | | | 25,000 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (3,543) | | | | | | (3,543) | | |
Balance as of December 31, 2020
|
| | | | — | | | | | $ | — | | | | | | 8,625,000 | | | | | $ | 863 | | | | | $ | 24,137 | | | | | $ | (3,543) | | | | | $ | 21,457 | | |
收到的现金超出公允价值
个私募认股权证 |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,570,109 | | | | | | — | | | | | | 1,570,109 | | |
A类普通股增加到A类普通股赎回金额
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,594,246) | | | | | | (31,412,729) | | | | | | (33,006,975) | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (7,733,033) | | | | | | (7,733,033) | | |
Balance as of December 31, 2021
|
| | | | — | | | | | $ | — | | | | | | 8,625,000 | | | | | $ | 863 | | | | | $ | — | | | | | $ | (39,149,305) | | | | | $ | (39,148,442) | | |
| | |
For the year
ended December 31, 2021 |
| |
For the period from
December 3, 2020 (inception) through December 31, 2020 |
| ||||||
经营活动现金流: | | | | | | | | | | | | | |
Net loss
|
| | | $ | (7,733,033) | | | | | $ | (3,543) | | |
将净亏损与经营活动中使用的现金净额进行调整:
|
| | | | | | | | | | | | |
信托账户中的投资赚取利息
|
| | | | (72,450) | | | | | | — | | |
认股权证公允价值变动的未实现亏损
|
| | | | 2,732,584 | | | | | | — | | |
分配给认股权证负债的交易成本
|
| | | | 820,691 | | | | | | — | | |
经营性资产和负债变动: | | | | | | | | | | | | | |
Prepaid assets
|
| | | | (377,488) | | | | | | — | | |
Taxes payable
|
| | | | 200,000 | | | | | | — | | |
Other receivable
|
| | | | (15,750) | | | | | | — | | |
Due from Sponsor
|
| | | | (2,125) | | | | | | — | | |
应付账款和应计费用
|
| | | | 2,836,027 | | | | | | 3,543 | | |
经营活动中使用的净现金
|
| | | | (1,611,544) | | | | | | — | | |
投资活动现金流: | | | | | | | | | | | | | |
信托账户中持有的投资
|
| | | | (345,000,000) | | | | | | — | | |
投资活动中使用的净现金
|
| | | | (345,000,000) | | | | | | — | | |
融资活动的现金流: | | | | | | | | | | | | | |
向保荐人出售B类普通股所得收益
|
| | | | — | | | | | | 25,000 | | |
向关联方发行本票所得款项
|
| | | | — | | | | | | 175,000 | | |
出售单位的收益,扣除发售成本后的收益
|
| | | | 344,500,349 | | | | | | — | | |
私募认股权证发行收益
|
| | | | 9,400,000 | | | | | | — | | |
向关联方支付本票
|
| | | | (175,000) | | | | | | — | | |
承保折扣支付
|
| | | | (6,900,000) | | | | | | — | | |
融资活动提供的现金净额
|
| | | | 346,825,349 | | | | | | 200,000 | | |
Net change in cash
|
| | | | 213,805 | | | | | | 200,000 | | |
期初现金
|
| | | | 200,000 | | | | | | — | | |
Cash, end of the period
|
| | | $ | 413,805 | | | | | $ | 200,000 | | |
补充披露非现金融资活动: | | | | | | | | | | | | | |
可能赎回的A类普通股初始分类
|
| | | $ | 345,000,000 | | | | | $ | — | | |
递延承销商应付折扣计入额外实收资本
|
| | | $ | 12,075,000 | | | | | $ | — | | |
应计延期发售成本
|
| | | $ | — | | | | | $ | 45,000 | | |
| | |
For the year ended
December 31, 2021 |
| |
For the period from
December 3,2020 (inception) through December 31, 2020 |
| ||||||
| | |
Class A
|
| |
Class B
|
| |
Class A
|
| |
Class B
|
|
每股基本和摊薄净亏损 | | | | | | | | | | | | | |
Numerator: | | | | | | | | | | | | | |
Allocation of net loss
|
| |
$(5,954,435)
|
| |
$(1,778,598)
|
| |
$—
|
| |
$(3,543)
|
|
Denominator | | | | | | | | | | | | | |
加权平均流通股
|
| |
28,828,767
|
| |
8,440,068
|
| |
—
|
| |
7,500,000
|
|
每股基本和摊薄净亏损
|
| |
$(0.21)
|
| |
$(0.21)
|
| |
$—
|
| |
$—
|
|
| | |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |||||||||
Assets: | | | | | | | | | | | | | | | | | | | |
信托账户中持有的投资 - 美国国库券
|
| | | $ | 345,072,450 | | | | | $ | — | | | | | $ | — | | |
Liabilities: | | | | | | | | | | | | | | | | | | | |
私募认股权证
|
| | | | — | | | | | | — | | | | | | 8,813,190 | | |
Public Warrants
|
| | | | 16,102,300 | | | | | | — | | | | | | — | | |
Input
|
| |
March 2, 2021
(Initial Measurement) |
| |
December 31,
2021 |
| ||||||
Risk-free interest rate
|
| | | | 1.01% | | | | | | 1.37% | | |
Expected term (years)
|
| | | | 6.46 | | | | | | 6.25 | | |
Stock price
|
| | | $ | 9.584 | | | | | $ | 10.150 | | |
完成业务合并的概率
|
| | | | 80% | | | | | | 95% | | |
Expected volatility
|
| | | | 24.2% | | | | | | 16.2% | | |
Exercise price
|
| | | $ | 11.50 | | | | | $ | 11.50 | | |
|
Fair Value at December 31, 2020
|
| | | $ | — | | |
|
Fair value at issuance March 2 2021
|
| | | | 22,182,906 | | |
|
公共认股权证重新分类为1级(1)
|
| | | | (8,855,000) | | |
|
Change in fair value
|
| | | | (4,514,716) | | |
|
Fair Value at December 31, 2021
|
| | | $ | 8,813,190 | | |
| | |
December 31,2021
|
| |||
Deferred tax asset | | | | | | | |
组织成本/启动费用
|
| | | $ | 259,120 | | |
与合并相关的资本化成本
|
| | |
|
—
|
| |
联邦净营业亏损
|
| | | | 26,786 | | |
Total deferred tax asset
|
| | | | 285,906 | | |
Valuation allowance
|
| | | | (285,906) | | |
扣除免税额后的递延纳税资产
|
| | | $ | — | | |
| | |
December 31,2021
|
| |||
Federal | | | | | | | |
Current
|
| | | $ | — | | |
Deferred
|
| | | | 285,906 | | |
State | | | | | | | |
Current
|
| | | | — | | |
Deferred
|
| | | | — | | |
估值免税额变动
|
| | | | (285,906) | | |
Income tax provision
|
| | | $ | — | | |
|
法定联邦所得税税率
|
| | | | 21.0% | | |
|
州税,扣除联邦税收优惠后的净额
|
| | | | —% | | |
|
权证负债公允价值变动
|
| | | | (7.4)% | | |
|
保修交易成本
|
| | | | (2.2)% | | |
|
业务合并费用
|
| | | | (7.7)% | | |
|
估值免税额变动
|
| | | | (3.7)% | | |
|
Income tax provision
|
| | | | —% | | |
| | |
December 31
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
Assets | | | | | | | | | | | | | |
Current assets: | | | | | | | | | | | | | |
现金和现金等价物
|
| | | $ | 18,334 | | | | | $ | 35,232 | | |
Accounts receivable, net
|
| | | | 7,442 | | | | | | 3,629 | | |
Inventories
|
| | | | 20,872 | | | | | | 16,041 | | |
预付费用和其他流动资产
|
| | | | 6,377 | | | | | | 2,186 | | |
Total current assets
|
| | | | 53,025 | | | | | | 57,088 | | |
财产和设备,净额
|
| | | | 31,114 | | | | | | 14,714 | | |
可识别的无形资产,净额
|
| | | | 167 | | | | | | 191 | | |
Restricted cash
|
| | | | — | | | | | | 400 | | |
Other
|
| | | | 2,776 | | | | | | 149 | | |
Total assets
|
| | | $ | 87,082 | | | | | $ | 72,542 | | |
负债和成员赤字 | | | | | | | | | | | | | |
流动负债: | | | | | | | | | | | | | |
Accounts payable
|
| | | $ | 17,387 | | | | | $ | 11,527 | | |
Accrued liabilities
|
| | | | 22,233 | | | | | | 16,063 | | |
递延收入和礼品卡负债
|
| | | | 7,334 | | | | | | 4,615 | | |
长期债务的当前到期日,净额
|
| | | | 11,979 | | | | | | 866 | | |
资本租赁债务的当前到期日
|
| | | | 85 | | | | | | 469 | | |
流动负债总额
|
| | | | 59,018 | | | | | | 33,540 | | |
非流动负债: | | | | | | | | | | | | | |
Long-term debt, net
|
| | | | 22,712 | | | | | | 12,170 | | |
资本租赁债务,扣除当前到期日的净额
|
| | | | 228 | | | | | | 727 | | |
其他非流动负债
|
| | | | 334 | | | | | | — | | |
非流动负债合计
|
| | | | 23,274 | | | | | | 12,897 | | |
Total liabilities
|
| | | | 82,292 | | | | | | 46,437 | | |
承付款和或有事项(附注8) | | | | | | | | | | | | | |
A系列优先股,减去发行成本(截至2021年12月31日、2021年12月31日和2020年12月31日,分别授权、发行和未偿还的单位分别为151,406和150,000个)
|
| | | | 154,281 | | | | | | 128,983 | | |
会员亏损(18,769个A类单位和73,890个B类单位授权,发放
and outstanding as of December 31, 2021 and 2020) |
| | | | (149,491) | | | | | | (102,878) | | |
总负债、A系列优先股和成员赤字
|
| | | $ | 87,082 | | | | | $ | 72,542 | | |
| | |
Year Ended December 31
|
| |||||||||||||||
| | |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
Revenue, net
|
| | | $ | 233,101 | | | | | $ | 163,909 | | | | | $ | 82,128 | | |
Cost of goods sold
|
| | | | 143,414 | | | | | | 94,500 | | | | | | 46,423 | | |
Gross profit
|
| | | | 89,687 | | | | | | 69,409 | | | | | | 35,705 | | |
运营费用 | | | | | | | | | | | | | | | | | | | |
营销和广告
|
| | | | 36,358 | | | | | | 25,513 | | | | | | 13,349 | | |
工资、工资和福利
|
| | | | 38,746 | | | | | | 24,194 | | | | | | 13,129 | | |
一般和行政
|
| | | | 26,162 | | | | | | 13,922 | | | | | | 9,343 | | |
总运营费用
|
| | | | 101,266 | | | | | | 63,629 | | | | | | 35,821 | | |
运营收入(亏损)
|
| | | | (11,579) | | | | | | 5,780 | | | | | | (116) | | |
Other income (expense): | | | | | | | | | | | | | | | | | | | |
Interest expense
|
| | | | (2,033) | | | | | | (1,047) | | | | | | (733) | | |
Other income (expense), net
|
| | | | (55) | | | | | | (227) | | | | | | 91 | | |
Total other expense, net
|
| | | | (2,088) | | | | | | (1,274) | | | | | | (642) | | |
所得税前收益(亏损)
|
| | | | (13,667) | | | | | | 4,506 | | | | | | (758) | | |
State income tax expense
|
| | | | 178 | | | | | | 185 | | | | | | 14 | | |
Net income (loss)
|
| | | $ | (13,845) | | | | | $ | 4,321 | | | | | $ | (772) | | |
| | |
Members’
Interest |
| |
Accumulated
Deficit |
| |
Total
|
| |||||||||
Balance at January 1, 2019
|
| | | $ | 10,881 | | | | | $ | (9,700) | | | | | $ | 1,181 | | |
股权薪酬
|
| | | | 143 | | | | | | — | | | | | | 143 | | |
偿还会员应收票据
|
| | | | 199 | | | | | | — | | | | | | 199 | | |
回购会员单位
|
| | | | (2,000) | | | | | | — | | | | | | (2,000) | | |
Net loss
|
| | | | — | | | | | | (772) | | | | | | (772) | | |
Balance at December 31, 2019
|
| | | $ | 9,223 | | | | | $ | (10,472) | | | | | $ | (1,249) | | |
股权薪酬
|
| | | | 1,929 | | | | | | — | | | | | | 1,929 | | |
非员工股权薪酬
|
| | | | 1,384 | | | | | | — | | | | | | 1,384 | | |
会员单位发行,扣除发行成本559美元
|
| | | | 16,551 | | | | | | — | | | | | | 16,551 | | |
A系列优先折扣摊销
|
| | | | (870) | | | | | | — | | | | | | (870) | | |
偿还会员应收票据
|
| | | | 56 | | | | | | — | | | | | | 56 | | |
回购会员单位
|
| | | | (125,000) | | | | | | — | | | | | | (125,000) | | |
Net income
|
| | | | — | | | | | | 4,321 | | | | | | 4,321 | | |
Balance at December 31, 2020
|
| | | $ | (96,727) | | | | | $ | (6,151) | | | | | $ | (102,878) | | |
股权薪酬
|
| | | | 3,204 | | | | | | — | | | | | | 3,204 | | |
非员工股权薪酬
|
| | | | 1,492 | | | | | | — | | | | | | 1,492 | | |
A系列优先折扣摊销和股权分配
|
| | | | (34,511) | | | | | | — | | | | | | (34,511) | | |
成员单位回购
|
| | | | (2,953) | | | | | | — | | | | | | (2,953) | | |
Net loss
|
| | | | — | | | | | | (13,845) | | | | | | (13,845) | | |
Balance at December 31, 2021
|
| | | $ | (129,495) | | | | | $ | (19,996) | | | | | $ | (149,491) | | |
| | |
Year Ended December 31
|
| |||||||||||||||
| | |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
经营活动 | | | | | | | | | | | | | | | | | | | |
Net income (loss)
|
| | | $ | (13,845) | | | | | $ | 4,321 | | | | | $ | (772) | | |
将净收益(亏损)与经营活动中使用的现金净额进行调整: | | | | | | | | | | | | | | | | | | | |
折旧及摊销
|
| | | | 2,895 | | | | | | 1,375 | | | | | | 933 | | |
股权薪酬
|
| | | | 3,204 | | | | | | 1,929 | | | | | | 143 | | |
非员工股权薪酬
|
| | | | 1,492 | | | | | | 1,384 | | | | | | — | | |
债务发行成本摊销
|
| | | | 358 | | | | | | 133 | | | | | | 314 | | |
债务清偿损失
|
| | | | 726 | | | | | | — | | | | | | — | | |
Bad debt expense (recovery)
|
| | | | (51) | | | | | | 195 | | | | | | (37) | | |
权益法投资亏损
|
| | | | — | | | | | | 52 | | | | | | 80 | | |
处置/出售财产和设备的损失
|
| | | | 70 | | | | | | — | | | | | | 4 | | |
经营性资产和负债变动:
|
| | | | | | | | | | | | | | | | | | |
Accounts receivable, net
|
| | | | (3,761) | | | | | | (2,956) | | | | | | (243) | | |
Inventories
|
| | | | (4,831) | | | | | | (10,897) | | | | | | 289 | | |
预付费用和其他资产
|
| | | | (5,283) | | | | | | (1,054) | | | | | | (692) | | |
Accounts payable
|
| | | | 4,646 | | | | | | 7,032 | | | | | | 986 | | |
Accrued liabilities
|
| | | | 3,659 | | | | | | 6,425 | | | | | | 3,082 | | |
Accrued sales tax
|
| | | | (23) | | | | | | 292 | | | | | | 120 | | |
递延收入和礼品卡负债
|
| | | | 2,719 | | | | | | 3,315 | | | | | | 593 | | |
Other liabilities
|
| | | | 334 | | | | | | — | | | | | | (656) | | |
经营活动提供(使用)的现金净额
|
| | | | (7,691) | | | | | | 11,546 | | | | | | 4,144 | | |
投资活动 | | | | | | | | | | | | | | | | | | | |
购置房产和设备
|
| | | $ | (19,287) | | | | | $ | (9,760) | | | | | $ | (1,043) | | |
购买资产时支付的现金
|
| | | | — | | | | | | — | | | | | | (63) | | |
投资活动中使用的净现金
|
| | | | (19,287) | | | | | | (9,760) | | | | | | (1,106) | | |
融资活动 | | | | | | | | | | | | | | | | | | | |
发行长期债务的收益,扣除为债务发行成本支付的现金338美元、591美元和
$59 in 2021, 2020 and 2019, respectively |
| | | $ | 38,402 | | | | | $ | 16,436 | | | | | $ | 2,699 | | |
偿还长期债务
|
| | | | (20,058) | | | | | | (7,333) | | | | | | (4,670) | | |
资本租赁债务的偿还和受限现金
|
| | | | (1,663) | | | | | | (451) | | | | | | (396) | | |
发行A系列优先股,扣除为发行成本支付的现金4,897美元
|
| | | | — | | | | | | 145,103 | | | | | | — | | |
A系列优先股息的支付
|
| | | | (7,001) | | | | | | — | | | | | | — | | |
成员单位回购
|
| | | | — | | | | | | (125,000) | | | | | | — | | |
偿还会员应收票据
|
| | | | — | | | | | | 56 | | | | | | 201 | | |
融资活动提供的(用于)的现金净额
|
| | | | 9,680 | | | | | | 28,811 | | | | | | (2,166) | | |
现金、现金等价物和限制性现金净增(减)
|
| | | | (17,298) | | | | | | 30,597 | | | | | | 872 | | |
期初现金、现金等价物和受限现金
|
| | | | 35,632 | | | | | | 5,035 | | | | | | 4,163 | | |
期末现金、现金等价物和受限现金
|
| | | $ | 18,334 | | | | | $ | 35,632 | | | | | $ | 5,035 | | |
非现金经营活动 | | | | | | | | | | | | | | | | | | | |
Accrued other assets
|
| | | $ | 750 | | | | | $ | — | | | | | $ | — | | |
递延交易成本
|
| | | | 1,214 | | | | | | — | | | | | | — | | |
非现金投融资活动 | | | | | | | | | | | | | | | | | | | |
发行A系列优先股股息
|
| | | $ | 1,406 | | | | | $ | — | | | | | $ | — | | |
财产和设备的股权投资
|
| | | | — | | | | | | — | | | | | | 107 | | |
应计A系列优先股分配及相关折价摊销
|
| | | | 27,510 | | | | | | 870 | | | | | | — | | |
为回购成员单位签发票据和其他应付款项
|
| | | | — | | | | | | — | | | | | | 2,000 | | |
通过信贷和资本租赁融资的资本支出
|
| | | | — | | | | | | 6,430 | | | | | | 77 | | |
应计资本支出
|
| | | | 803 | | | | | | 140 | | | | | | 183 | | |
补充现金流信息 | | | | | | | | | | | | | | | | | | | |
缴纳州所得税的现金
|
| | | $ | 147 | | | | | $ | 114 | | | | | $ | 14 | | |
Cash paid for interest
|
| | | $ | 719 | | | | | $ | 1,007 | | | | | $ | 332 | | |
|
January 1, 2020
|
| | | $ | 1,300 | | |
|
Sales of gift cards
|
| | | | 512 | | |
|
Redemption of gift cards
|
| | | | (319) | | |
|
递延收入增加
|
| | | | 3,383 | | |
|
收入确认减少
|
| | | | (1,107) | | |
|
获得忠诚度计划积分
|
| | | | 891 | | |
|
兑换的忠诚度计划积分
|
| | | | (45) | | |
|
December 31, 2020
|
| | | $ | 4,615 | | |
|
Sales of gift cards
|
| | | | 838 | | |
|
Redemption of gift cards
|
| | | | (458) | | |
|
递延收入增加
|
| | | | 3,750 | | |
|
收入确认减少
|
| | | | (3,507) | | |
|
获得忠诚度计划积分
|
| | | | 3,194 | | |
|
忠诚度计划积分兑换/过期和中断
|
| | | | (1,098) | | |
|
December 31, 2021
|
| | | $ | 7,334 | | |
| | |
December 31
|
| |||||||||||||||
| | |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
Direct to Consumer
|
| | | $ | 165,299 | | | | | $ | 137,724 | | | | | $ | 73,590 | | |
Wholesale
|
| | | | 55,761 | | | | | | 23,351 | | | | | | 7,717 | | |
Outpost
|
| | | | 12,041 | | | | | | 2,834 | | | | | | 821 | | |
Total net sales
|
| | | $ | 233,101 | | | | | $ | 163,909 | | | | | $ | 82,128 | | |
| | |
December 31,
2021 |
| |
December 31,
2020 |
| ||||||
Cash
|
| | | $ | 17,329 | | | | | $ | 34,207 | | |
持有现金的信用卡中转交易收益
accounts |
| | | | 1,005 | | | | | | 1,025 | | |
Restricted cash
|
| | | | — | | | | | | 400 | | |
现金和现金等价物及受限现金合计
|
| | | $ | 18,334 | | | | | $ | 35,632 | | |
| | |
Estimated
Useful Lives |
|
Land
|
| |
—
|
|
建筑和租赁改进
|
| |
5 – 39 years
|
|
计算机设备和软件
|
| |
3 years
|
|
机械设备
|
| |
5 – 15 years
|
|
Vehicles
|
| |
5 years
|
|
|
2022
|
| | | $ | 1,000 | | |
|
2023
|
| | | $ | 1,000 | | |
|
2024
|
| | | $ | 1,000 | | |
|
2025
|
| | | $ | 500 | | |
|
Total
|
| | | $ | 3,500 | | |
| | |
December 31
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
Coffee: | | | | | | | | | | | | | |
Unroasted
|
| | | $ | 2,578 | | | | | $ | 2,054 | | |
Finished Goods
|
| | | | 6,681 | | | | | | 6,091 | | |
Ready-to-Drink
|
| | | | 3,727 | | | | | | 2,672 | | |
服装和其他商品
|
| | | | 7,886 | | | | | | 5,224 | | |
Inventories
|
| | | $ | 20,872 | | | | | $ | 16,041 | | |
| | |
December 31
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
Land
|
| | | $ | 2,196 | | | | | $ | 2,086 | | |
房屋和租赁改进
|
| | | | 11,273 | | | | | | 5,291 | | |
计算机设备和软件
|
| | | | 3,474 | | | | | | 1,944 | | |
机械设备
|
| | | | 8,323 | | | | | | 4,808 | | |
Vehicles
|
| | | | 1,057 | | | | | | 721 | | |
Furniture and Fixtures
|
| | | | 961 | | | | | | 714 | | |
施工中
|
| | | | 9,236 | | | | | | 1,953 | | |
| | | | | 36,520 | | | | | | 17,517 | | |
减去:累计折旧和摊销
|
| | | | (5,406) | | | | | | (2,803) | | |
财产和设备,净额
|
| | | $ | 31,114 | | | | | $ | 14,714 | | |
| | |
December 31
|
| |||||||||||||||
| | |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
Cost of goods sold
|
| | | $ | 773 | | | | | $ | 586 | | | | | $ | 417 | | |
一般和行政
|
| | | | 2,073 | | | | | | 764 | | | | | | 494 | | |
折旧费用合计
|
| | | $ | 2,846 | | | | | $ | 1,350 | | | | | $ | 911 | | |
| | |
December 31
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
应计薪酬和福利
|
| | | $ | 2,799 | | | | | $ | 5,159 | | |
Accrued marketing
|
| | | | 3,323 | | | | | | 4,304 | | |
应计A系列优先股分配
|
| | | | 2,650 | | | | | | 438 | | |
Accrued freight
|
| | | | 1,912 | | | | | | 1,394 | | |
Accrued sales taxes
|
| | | | 1,364 | | | | | | 1,387 | | |
信用卡负债
|
| | | | 4,759 | | | | | | 1,340 | | |
Other accrued expenses
|
| | | | 5,426 | | | | | | 2,041 | | |
Total
|
| | | $ | 22,233 | | | | | $ | 16,063 | | |
| | |
December 31
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
Mortgages
|
| | | $ | 7,380 | | | | | $ | 5,423 | | |
设备融资贷款
|
| | | | 5,067 | | | | | | 1,007 | | |
Retail facility
|
| | | | 1,904 | | | | | | — | | |
贷款和担保协议
|
| | | | — | | | | | | 6,500 | | |
Credit facility
|
| | | | 8,000 | | | | | | — | | |
Promissory note
|
| | | | 10,000 | | | | | | — | | |
Notes payable
|
| | | | 2,779 | | | | | | 565 | | |
Total principal
|
| | | | 35,130 | | | | | | 13,495 | | |
Less debt issuance costs
|
| | | | (439) | | | | | | (459) | | |
Long-term debt, net
|
| | | $ | 34,691 | | | | | $ | 13,036 | | |
Current maturities: | | | | | | | | | | | | | |
本金当前到期日
|
| | | | 12,273 | | | | | | 1,030 | | |
债券发行成本中当前部分较少
|
| | | | (294) | | | | | | (164) | | |
长期债务的当前到期日,净额
|
| | | | 11,979 | | | | | | 866 | | |
Long-term debt: | | | | | | | | | | | | | |
Non-current principal
|
| | | | 22,857 | | | | | | 12,465 | | |
债券发行成本的非当期部分
|
| | | | (145) | | | | | | (295) | | |
Long-term debt, net
|
| | | $ | 22,712 | | | | | $ | 12,170 | | |
Year ending December 31:
|
| | | | | | |
2022
|
| | | $ | 12,273 | | |
2023
|
| | | | 10,309 | | |
2024
|
| | | | 2,065 | | |
2025
|
| | | | 6,320 | | |
2026
|
| | | | 2,577 | | |
Thereafter
|
| | | | 1,586 | | |
| | | | $ | 35,130 | | |
| | |
Operating
|
| |||
Year ending December 31: | | | | | | | |
2022
|
| | | $ | 2,966 | | |
2023
|
| | | | 3,233 | | |
2024
|
| | | | 3,381 | | |
2025
|
| | | | 3,323 | | |
2026
|
| | | | 3,358 | | |
最低租金总额
|
| | | $ | 16,261 | | |
| | |
Capital
|
| |||
Year ending December 31: | | | | | | | |
2022
|
| | | $ | 106 | | |
2023
|
| | | | 95 | | |
2024
|
| | | | 102 | | |
2025
|
| | | | 50 | | |
2026
|
| | | | 4 | | |
最低租金总额
|
| | | $ | 357 | | |
减去:代表利息的金额
|
| | | | 44 | | |
最低租赁净付款现值
|
| | | | 313 | | |
Less: current portion
|
| | | | 85 | | |
资本租赁债务,扣除当前到期日的净额
|
| | | $ | 228 | | |
| | |
December 31
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
Vehicles
|
| | | $ | 433 | | | | | $ | 481 | | |
机械设备
|
| | | | — | | | | | | 1,732 | | |
| | | | | 433 | | | | | | 2,213 | | |
减去:累计摊销
|
| | | | 186 | | | | | | 801 | | |
Total
|
| | | $ | 247 | | | | | $ | 1,412 | | |
| | |
Class A
Common Units |
| |
Class B
Common Units |
| |
Total
|
| |||||||||
Outstanding, January 1, 2019
|
| | | | 20,000 | | | | | | 94,286 | | | | | | 114,286 | | |
Repurchased
|
| | | | — | | | | | | (5,714) | | | | | | (5,714) | | |
Outstanding, December 31, 2019
|
| | | | 20,000 | | | | | | 88,572 | | | | | | 108,572 | | |
Issued
|
| | |
|
—
|
| | | |
|
8,855
|
| | | |
|
8,855
|
| |
Repurchased
|
| | |
|
(1,231)
|
| | | |
|
(23,537)
|
| | | |
|
(24,768)
|
| |
Outstanding, December 31, 2020 and 2021
|
| | |
|
18,769
|
| | | |
|
73,890
|
| | | |
|
92,659
|
| |
|
Expected dividend
|
| |
—
|
|
|
Expected volatility
|
| |
60% to 85%
|
|
|
Risk-free interest rate
|
| |
0.13% to 2.53%
|
|
|
奖励的预期年限(年)
|
| |
1 to 5 years
|
|
|
授权日业绩和市场门槛
|
| |
$35,000 to $1,000,000
|
|
| | |
Incentive
Units |
| |
Weighted
Average Grant Date Fair Value |
| |
Total
Value |
| |||||||||
截至2019年1月1日授予和未完成
|
| | | | 108,500 | | | | | $ | 49.89 | | | | | $ | 5,413 | | |
Granted
|
| | | | 50,000 | | | | | | 5.13 | | | | | | 257 | | |
Forfeited
|
| | | | (16,000) | | | | | | 15.04 | | | | | | (241) | | |
截至2019年12月31日授予和未完成
|
| | | | 142,500 | | | | | $ | 38.10 | | | | | $ | 5,429 | | |
Granted
|
| | | | 49,119 | | | | | | 95.27 | | | | | | 4,680 | | |
Forfeited
|
| | | | (10,000) | | | | | | 15.40 | | | | | | (154) | | |
Repurchased
|
| | | | (7,116) | | | | | | 447.15 | | | | | | (3,182) | | |
在2020年12月31日授予和未完成
|
| | | | 174,503 | | | | | $ | 38.82 | | | | | $ | 6,773 | | |
Granted
|
| | | | 18,400 | | | | | $ | 215.31 | | | | | $ | 3,962 | | |
Forfeited
|
| | | | (10,709) | | | | | $ | 100.66 | | | | | $ | (1,078) | | |
Repurchased
|
| | | | (6,202) | | | | | $ | 476.06 | | | | | $ | (2,953) | | |
于2021年12月31日授予并未完成
|
| | | | 175,992 | | | | | $ | 38.09 | | | | | $ | 6,704 | | |
Vested at December 31, 2021
|
| | | | 129,972 | | | | | $ | 56.41 | | | | | $ | 7,332 | | |