| | |
Per Share
|
| |
Total
|
| ||||||
Public offering price
|
| | | $ | 0.25 | | | | | $ | 9,347,450 | | |
承保折扣和佣金(1)
|
| | | $ | 0.02 | | | | | $ | 701,059 | | |
未扣除费用的收益给我们
|
| | | $ | 0.23 | | | | | $ | 8,646,391 | | |
|
SUMMARY
|
| | | | 1 | | |
|
作为一家新兴成长型公司和一家规模较小的报告公司的含义
|
| | | | 9 | | |
|
RISK FACTORS
|
| | | | 10 | | |
|
有关前瞻性陈述的告诫披露
|
| | | | 31 | | |
|
INDUSTRY AND MARKET DATA
|
| | | | 33 | | |
|
USE OF PROCEEDS
|
| | | | 34 | | |
|
DIVIDEND POLICY
|
| | | | 35 | | |
|
CAPITALIZATION
|
| | | | 36 | | |
|
DILUTION
|
| | | | 37 | | |
|
选定的财务数据
|
| | | | 38 | | |
|
管理层对财务状况和经营成果的讨论和分析
|
| | | | 39 | | |
|
BUSINESS
|
| | | | 63 | | |
|
MANAGEMENT
|
| | | | 77 | | |
|
高管薪酬
|
| | | | 81 | | |
|
主要股东
|
| | | | 86 | | |
|
股本说明
|
| | | | 88 | | |
|
重要的美国联邦所得税后果
|
| | | | 93 | | |
|
UNDERWRITING
|
| | | | 97 | | |
|
LEGAL MATTERS
|
| | | | 102 | | |
|
EXPERTS
|
| | | | 102 | | |
|
您可以在哪里找到更多信息
|
| | | | 102 | | |
|
FINANCIAL STATEMENTS
|
| | | | F-1 | | |
| | |
Year Ended
December 31, |
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
Net revenues
|
| | | $ | 7,584,859 | | | | | $ | 5,239,437 | | |
Cost of net revenues
|
| | | | 4,689,200 | | | | | | 4,685,755 | | |
Gross profit
|
| | | | 2,895,659 | | | | | | 553,682 | | |
Operating expenses
|
| | | | 34,244,317 | | | | | | 9,701,572 | | |
Operating loss
|
| | | | (31,348,658) | | | | | | (9,147,890) | | |
Other expenses
|
| | | | (2,109,419) | | | | | | (1,566,764) | | |
所得税拨备前亏损
|
| | | | (33,458,077) | | | | | | (10,714,654) | | |
所得税福利(准备金)
|
| | | | 1,100,120 | | | | | | (13,641) | | |
Net loss
|
| | | $ | (32,357,957) | | | | | | (10,728,295) | | |
| | |
As of
December 31, 2021 |
| |||||||||
| | |
Actual
|
| |
As
Adjusted(1) |
| ||||||
Total cash
|
| | | $ | 528,394 | | | | | $ | 8,479,679 | | |
Total current assets
|
| | | | 4,776,334 | | | | | | 12,727,619 | | |
Total assets
|
| | | | 36,485,224 | | | | | | 44,436,509 | | |
流动负债总额,包括长期债务的流动部分
|
| | | | 35,047,266 | | | | | | 35,047,266 | | |
长期债务总额
|
| | | | 8,527,739 | | | | | | 8,527,739 | | |
Total liabilities
|
| | | | 43,575,005 | | | | | | 43,575,005 | | |
股东权益合计(亏损)
|
| | | | (7,089,781) | | | | | | 861,504 | | |
总负债和股东权益(赤字)
|
| | | $ | 36,485,224 | | | | | $ | 44,436,509 | | |
| | |
As of December 31, 2021
|
| |||||||||
| | |
Actual
|
| |
As Adjusted(1)
|
| ||||||
现金和现金等价物
|
| | | $ | 528,394 | | | | | $ | 8,479,679 | | |
债务,包括当期部分
|
| | | $ | 43,575,005 | | | | | | 43,575,005 | | |
Debt | | | | | 18,618,040 | | | | | $ | 18,618,040 | | |
优先股,面值0.0001美元,授权股份10,000,000股,未发行流通股、实际和形式上的股份
|
| | | | — | | | | | | — | | |
Common stock, $0.0001 par value: 200,000,000 shares authorized,
实际发行流通股13,001,690股;实际发行50,391,490股 且调整后未偿还 |
| | | | 1,300 | | | | | | 5,039 | | |
新增实收资本
|
| | | | 58,612,873 | | | | | | 66,560,419 | | |
Accumulated deficit
|
| | | | (65,703,954) | | | | | | (65,703,954) | | |
股东权益合计(亏损)
|
| | | $ | (7,089,781) | | | | | $ | 861,504 | | |
Total capitalization
|
| | | $ | 11,528,259 | | | | | $ | 19,479,544 | | |
|
假设每股公开发行价
|
| | | | | | | | | $ | 0.25 | | |
|
截至2021年12月31日的每股有形账面净值
|
| | | $ | (2.97) | | | | | | | | |
|
此次发售增加了预计有形账面净值
|
| | | $ | 2.36 | | | | | | | | |
|
本次发行后的预计每股有形账面净值
|
| | | | | | | | | $ | (0.61) | | |
|
本次发行中向新投资者摊薄的预计每股有形账面净值
|
| | | | | | | | | $ | 0.86 | | |
| | |
Year Ended December 31,
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
Net revenues
|
| | | $ | 7,584,859 | | | | | $ | 5,239,437 | | |
Cost of net revenues
|
| | | | 4,689,200 | | | | | | 4,685,755 | | |
Gross profit
|
| | | | 2,895,659 | | | | | | 553,682 | | |
Operating expenses
|
| | | | 34,244,317 | | | | | | 9,701,572 | | |
Operating loss
|
| | | | (31,348,658) | | | | | | (9,147,890) | | |
Other expenses
|
| | | | (2,109,419) | | | | | | (1,566,764) | | |
所得税拨备前亏损
|
| | | | (33,458,077) | | | | | | (10,714,654) | | |
所得税福利(准备金)
|
| | | | 1,100,120 | | | | | | (13,641) | | |
Net loss
|
| | | $ | (32,357,957) | | | | | | (10,728,295) | | |
| | |
As of
December 31, 2021 |
| |||
Total cash
|
| | | $ | 528,394 | | |
Total current assets
|
| | | | 4,776,334 | | |
Total assets
|
| | | | 36,485,224 | | |
流动负债总额,包括长期债务的流动部分
|
| | | | 35,047,266 | | |
长期债务总额
|
| | | | 8,527,739 | | |
Total liabilities
|
| | | | 43,575,005 | | |
股东亏损总额
|
| | | | (7,089,781) | | |
总负债和股东权益
|
| | | $ | 36,485,224 | | |
| | |
Year Ended December 31,
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
Net revenues
|
| | | $ | 7,584,859 | | | | | $ | 5,239,437 | | |
Cost of net revenues
|
| | | | 4,689,200 | | | | | | 4,685,755 | | |
Gross profit
|
| | | | 2,895,659 | | | | | | 553,682 | | |
一般和行政
|
| | | | 17,779,903 | | | | | | 7,149,210 | | |
Sales and marketing
|
| | | | 3,810,583 | | | | | | 576,469 | | |
其他运营费用
|
| | | | 12,653,831 | | | | | | 1,975,893 | | |
Operating loss
|
| | | | (31,348,658) | | | | | | (9,147,890) | | |
Other expenses
|
| | | | (2,109,419) | | | | | | (1,566,764) | | |
所得税拨备前亏损
|
| | | | (33,458,077) | | | | | | (10,714,654) | | |
所得税拨备
|
| | | | 1,100,120 | | | | | | (13,641) | | |
Net loss
|
| | | $ | (32,357,957) | | | | | $ | (10,728,295) | | |
| | |
Year Ended
December 31, |
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
经营活动提供的现金净额: | | | | | | | | | | | | | |
Net loss
|
| | | $ | (32,357,957) | | | | | $ | (10,728,295) | | |
Non-cash adjustments
|
| | | $ | 17,758,597 | | | | | $ | 2,413,918 | | |
经营性资产和负债变动
|
| | | $ | 381,001 | | | | | $ | 6,252,790 | | |
经营活动中使用的净现金
|
| | | $ | (14,218,359) | | | | | $ | (2,061,587) | | |
投资活动中使用的净现金
|
| | | $ | (6,011,052) | | | | | $ | 204,884 | | |
融资活动提供的现金净额
|
| | | $ | 20,181,820 | | | | | $ | 2,392,220 | | |
Net change in cash
|
| | | $ | (47,591) | | | | | $ | 535,517 | | |
| | |
Year Ended December 31,
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
Net revenue
|
| | | $ | 2,842,641 | | | | | $ | 2,542,721 | | |
Cost of net revenue
|
| | | | 1,210,709 | | | | | | 897,873 | | |
Gross profit
|
| | | | 1,631,932 | | | | | | 1,644,848 | | |
Operating expenses
|
| | | | 2,392,000 | | | | | | 2,207,521 | | |
Loss from operations
|
| | | | (760,068) | | | | | | (562,673) | | |
Other income
|
| | | | 233,030 | | | | | | 143,227 | | |
所得税拨备前亏损
|
| | | | (527,038) | | | | | | (419,446) | | |
所得税拨备
|
| | | | — | | | | | | — | | |
Net loss
|
| | | $ | (527,038) | | | | | $ | (419,446) | | |
| | |
Year Ended December 31,
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
经营活动提供的现金净额: | | | | | | | | | | | | | |
Net income
|
| | | $ | (527,038) | | | | | $ | (419,446) | | |
Non-cash adjustments
|
| | | $ | (112,047) | | | | | $ | (33,742) | | |
经营性资产和负债变动
|
| | | $ | 399,842 | | | | | $ | 61,146 | | |
经营活动提供(使用)的现金净额
|
| | | $ | (239,244) | | | | | $ | (392,042) | | |
投资活动中使用的净现金
|
| | | $ | — | | | | | $ | (65,750) | | |
融资活动提供(使用)的现金净额
|
| | | $ | 197,926 | | | | | $ | 490,598 | | |
Net change in cash
|
| | | $ | (41,317) | | | | | $ | 32,806 | | |
| | |
Year Ended December 31,
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
Net revenue
|
| | | $ | 4,965,244 | | | | | $ | 3,187,512 | | |
Cost of net revenue
|
| | | | 1,988,501 | | | | | | 1,485,726 | | |
Gross profit
|
| | | | 2,976,743 | | | | | | 1,701,786 | | |
Operating expenses
|
| | | | 2,965,113 | | | | | | 2,186,362 | | |
Operating income (loss)
|
| | | | 11,630 | | | | | | (484,577) | | |
Other income (loss)
|
| | | | (12,494) | | | | | | 261,035 | | |
所得税拨备前亏损
|
| | | | (863) | | | | | | (223,541) | | |
所得税拨备
|
| | | | 800 | | | | | | 800 | | |
Net loss
|
| | | $ | (1,663) | | | | | $ | (224,341) | | |
| | |
Year Ended December 31,
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
经营活动提供的现金净额: | | | | | | | | | | | | | |
Net loss
|
| | | $ | (1,663) | | | | | $ | (224,341) | | |
Non-cash adjustments
|
| | | $ | 17,839 | | | | | $ | (196,014) | | |
经营性资产和负债变动
|
| | | $ | 226,850 | | | | | $ | (32,141) | | |
经营活动提供(使用)的现金净额
|
| | | $ | 243,026 | | | | | $ | (452,496) | | |
投资活动中使用的净现金
|
| | | $ | — | | | | | $ | (9,594) | | |
融资活动提供(使用)的现金净额
|
| | | $ | (327,905) | | | | | $ | 615,803 | | |
Net change in cash
|
| | | $ | (84,879) | | | | | $ | 153,713 | | |
| | |
Year Ended December 31,
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
Net revenues
|
| | | $ | 11,834,601 | | | | | $ | 12,989,493 | | |
Cost of net revenues
|
| | | | 6,233,897 | | | | | | 8,089,592 | | |
Gross profit
|
| | | | 5,600,704 | | | | | | 4,899,902 | | |
Operating expenses
|
| | | | 34,762,316 | | | | | | 18,372,629 | | |
Operating loss
|
| | | | (29,161,612) | | | | | | (13,472,727) | | |
Other expenses
|
| | | | (3,499,580) | | | | | | (1,674,320) | | |
所得税拨备前亏损
|
| | | | (32,661,192) | | | | | | (15,147,047) | | |
所得税拨备
|
| | | | 1,100,120 | | | | | | (14,441) | | |
Net loss
|
| | | | (31,561,072) | | | | | | (15,132,606) | | |
| | |
Year Ended
December 31, |
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
经营活动提供的现金净额: | | | | | | | | | | | | | |
Net loss
|
| | | $ | (31,561,072) | | | | | $ | (15,132,606) | | |
Non-cash adjustments
|
| | | $ | 16,961,712 | | | | | $ | 4,290,785 | | |
经营性资产和负债变动
|
| | | $ | 381,001 | | | | | $ | 6,920,522 | | |
经营活动中使用的净现金
|
| | | $ | (14,218,359) | | | | | $ | (3,921,300) | | |
投资活动中使用的净现金
|
| | | $ | (6,011,052) | | | | | $ | (4,881,889) | | |
融资活动提供的现金净额
|
| | | $ | 20,181,820 | | | | | $ | 8,998,621 | | |
Net change in cash
|
| | | $ | (47,591) | | | | | $ | 195,432 | | |
Location
|
| |
Type
|
| |
Square
Footage (approximate) |
| |
Lease
Expiration |
| ||||||
Vernon, California
|
| |
企业仓库和配送中心
|
| | | | 42,206 | | | | | | 2023 | | |
Los Angeles, California
|
| | Showroom | | | | | 2,000 | | | | | | 2020(1) | | |
Los Angeles, California
|
| | Stateside Office | | | | | 7,700 | | | | | | 2022 | | |
Austin, Texas
|
| | 临时公司总部 | | | | | 500 | | | | | | 2021(2) | | |
Dallas, Texas
|
| | 办公空间和展厅 | | | | | 2,860 | | | | | | 2022 | | |
Houston, Texas
|
| | Showroom | | | | | 1,117 | | | | | | 2021(3) | | |
New Orleans, Louisiana
|
| | Showroom | | | | | 1,015 | | | | | | 2021(4) | | |
Name
|
| |
Age
|
| |
Position
|
|
执行干事和董事 | | | | | | | |
John “Hil” Davis
|
| | 49 | | | 总裁兼首席执行官和董事 | |
Laura Dowling
|
| | 42 | | | 首席营销官 | |
Reid Yeoman
|
| | 39 | | | 首席财务官 | |
Mark T. Lynn
|
| | 37 | | | Director | |
Trevor Pettennude
|
| | 54 | | | Director | |
Jameeka Aaron
|
| | 41 | | | Director | |
Huong “Lucy” Doan
|
| | 53 | | | Director | |
姓名和主要职务
|
| |
Fiscal
Year |
| |
Salary(1)
|
| |
Bonus
|
| |
Option
Awards |
| |
All Other
Compensation(2) |
| |
Total
|
| ||||||||||||||||||
总裁兼首席执行官约翰·戴维斯
|
| | | | 2021 | | | | | $ | 350,000 | | | | | $ | — | | | | | | 3,704,483 | | | | | $ | 233,184 | | | | | $ | 4,287,667 | | |
| | | | | 2020 | | | | | $ | 222,500 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 222,500 | | |
首席营销官劳拉·道林
|
| | | | 2021 | | | | | $ | 300,000 | | | | | $ | — | | | | | $ | 691,135 | | | | | $ | — | | | | | $ | 991,135 | | |
| | | | | 2020 | | | | | $ | 258,231 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 258,231 | | |
首席财务官里德·约曼
Officer |
| | | | 2021 | | | | | $ | 250,000 | | | | | $ | — | | | | | $ | 176,623 | | | | | $ | — | | | | | $ | 426,623 | | |
| | | | | 2020 | | | | | $ | 225,000 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 225,000 | | |
Name of Beneficial Owner
|
| |
Number of
Shares Beneficially Owned Before Offering |
| |
Percentage of
Shares Outstanding Before Offering |
| |
Number of
Shares Beneficially Owned After Offering |
| |
Percentage of
Shares Outstanding After Offering |
| ||||||||||||
执行干事和董事 | | | | | | | | | | | | | | | | | | | | | | | | | |
John “Hil” Davis(1)
|
| | | | 1,713,641 | | | | | | 18.8% | | | | | | 1,713,641 | | | | | | 3.4% | | |
Laura Dowling(2)
|
| | | | 334,667 | | | | | | 4.3% | | | | | | 334,667 | | | | | | * | | |
Reid Yeoman(3)
|
| | | | 114,000 | | | | | | 1.5% | | | | | | 114,000 | | | | | | * | | |
Mark Lynn(4)
|
| | | | 507,386 | | | | | | 6.5% | | | | | | 507,386 | | | | | | 1.0% | | |
Trevor Pettennude(5)
|
| | | | 328,625 | | | | | | 4.3% | | | | | | 328,625 | | | | | | * | | |
Name of Beneficial Owner
|
| |
Number of
Shares Beneficially Owned Before Offering |
| |
Percentage of
Shares Outstanding Before Offering |
| |
Number of
Shares Beneficially Owned After Offering |
| |
Percentage of
Shares Outstanding After Offering |
| ||||||||||||
Jameeka Aaron(6)
|
| | | | 15,000 | | | | | | * | | | | | | 15,000 | | | | | | * | | |
Huong “Lucy” Doan(7)
|
| | | | 20,000 | | | | | | * | | | | | | 20,000 | | | | | | * | | |
所有高管、董事和董事提名人员(7人)(8)
|
| | | | 3,013,319 | | | | | | 23.6% | | | | | | 3,013,319 | | | | | | 6.0% | | |
额外5%的股东 | | | | | | | | | | | | | | | | | | | | | | | | | |
Drew Jones(9)
|
| | | | 2,192,771 | | | | | | 15.8% | | | | | | 2,192,771 | | | | | | 4.4% | | |
2736 Routh Street
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Dallas, Texas 75201
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Moise Emquies
|
| | | | 1,046,462 | | | | | | 7.5% | | | | | | 1,046,462 | | | | | | 2.1% | | |
Norwest Venture Partners XI,LP
|
| | | | 664,151 | | | | | | 4.8% | | | | | | 664,151 | | | | | | 1.3% | | |
Norwest Venture Partners XII,LP
|
| | | | 664,151 | | | | | | 4.8% | | | | | | 664,151 | | | | | | 1.3% | | |
Underwriter
|
| |
Number of
shares of common stock |
| |||
Alexander Capital LP
|
| | | | 18,694,900 | | |
Revere Securities LLC
|
| | | | 18,694,900 | | |
Total
|
| | | | 37,389,800 | | |
| | |
Per Share
|
| |
Total
Without Exercise of Over- Allotment Option |
| |
Total With
Exercise of Over- Allotment Option |
| |||||||||
Public offering price
|
| | | $ | 0.25 | | | | | $ | 9,347,450 | | | | | $ | 10,749,568 | | |
承保折扣和佣金
|
| | | $ | 0.02 | | | | | $ | 701,059 | | | | | $ | 806,218 | | |
扣除费用前给公司的收益
|
| | | $ | 0.23 | | | | | $ | 8,646,391 | | | | | $ | 9,943,350 | | |
|
独立注册会计师事务所报告
(PCAOB ID: 3501) |
| | | | F-2 | | |
|
合并资产负债表
|
| | | | F-3 | | |
|
合并业务报表
|
| | | | F-4 | | |
|
合并股东权益变动表
(DEFICI) |
| | | | F-5 | | |
|
合并现金流量表
|
| | | | F-7 | | |
|
合并财务报表附注
|
| | | | F-8 | | |
| | |
December 31,
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
ASSETS | | | | | | | | | | | | | |
Current assets: | | | | | | | | | | | | | |
现金和现金等价物
|
| | | $ | 528,394 | | | | | $ | 575,986 | | |
Accounts receivable, net
|
| | | | 89,394 | | | | | | 35,532 | | |
Due from factor, net
|
| | | | 985,288 | | | | | | 210,033 | | |
Inventory, net
|
| | | | 2,755,358 | | | | | | 1,163,279 | | |
预付费用和其他流动资产
|
| | | | 417,900 | | | | | | 23,826 | | |
Total current assets
|
| | | | 4,776,334 | | | | | | 2,008,656 | | |
延期发售成本
|
| | | | 367,696 | | | | | | 214,647 | | |
财产、设备和软件,净额
|
| | | | 97,265 | | | | | | 62,313 | | |
Goodwill
|
| | | | 18,264,822 | | | | | | 6,479,218 | | |
Intangible assets, net
|
| | | | 12,841,313 | | | | | | 7,494,667 | | |
Deposits
|
| | | | 137,794 | | | | | | 92,668 | | |
Total assets
|
| | | $ | 36,485,224 | | | | | $ | 16,352,169 | | |
负债和股东亏损 | | | | | | | | | | | | | |
流动负债: | | | | | | | | | | | | | |
Accounts payable
|
| | | $ | 6,562,690 | | | | | $ | 5,668,703 | | |
应计费用和其他负债
|
| | | | 2,237,145 | | | | | | 1,245,646 | | |
Deferred revenue
|
| | | | 276,397 | | | | | | 1,667 | | |
Due to related parties
|
| | | | 277,635 | | | | | | 441,453 | | |
或有对价负债
|
| | | | 12,179,476 | | | | | | — | | |
当前可转换票据
|
| | | | 100,000 | | | | | | 700,000 | | |
应计应付利息
|
| | | | 1,110,679 | | | | | | 737,039 | | |
Note payable – related party
|
| | | | 299,489 | | | | | | 137,856 | | |
风险债务,扣除折扣后的净额
|
| | | | 6,001,755 | | | | | | 5,854,326 | | |
Loan payable, current
|
| | | | 2,502,000 | | | | | | 992,000 | | |
应付本票
|
| | | | 3,500,000 | | | | | | 4,500,000 | | |
流动负债总额
|
| | | | 35,047,266 | | | | | | 20,278,690 | | |
可转换应付票据,净额
|
| | | | 5,501,614 | | | | | | 1,215,815 | | |
Loan payable
|
| | | | 713,182 | | | | | | 709,044 | | |
Derivative liability
|
| | | | 2,294,720 | | | | | | — | | |
Warrant liability
|
| | | | 18,223 | | | | | | 6,265 | | |
Total liabilities
|
| | | | 43,575,005 | | | | | | 22,209,814 | | |
承付款和或有事项(附注12) | | | | | | | | | | | | | |
Stockholders’ deficit: | | | | | | | | | | | | | |
系列种子可转换优先股,面值0.0001美元,无股份,20,714,518股,分别于2021年12月31日、2021年12月31日和2020年12月31日授权、发行和发行
|
| | | | — | | | | | | 2,071 | | |
A系列可转换优先股,面值0.0001美元,无股份和14,481,413股授权股份,无股份和5,654,072股已发行和流通股,分别于2021年12月31日和2020年12月31日
|
| | | | — | | | | | | 565 | | |
A-2系列可转换优先股,面值0.0001美元,无股份和2000万股授权,无股份和5932,742股已发行和流通股分别于2021年12月31日和2020年12月31日
|
| | | | — | | | | | | 593 | | |
A-3系列可转换优先股,面值0.0001美元,无股份和18,867,925股授权股份,无股份和9,032,330股已发行和流通股,分别于2021年12月31日和2020年12月31日
|
| | | | — | | | | | | 904 | | |
系列CF可转换优先股,面值0.0001美元,无股份和2,000,000股授权股份,无股份和836,331股已发行和已发行股票,分别于2021年12月31日和2020年12月31日
|
| | | | — | | | | | | 83 | | |
B系列可转换优先股,面值0.0001美元,无股份,授权20,714,517股,无股份
分别于2021年12月31日和2020年12月31日发行和发行20,714,517股和20,714,517股 |
| | | | — | | | | | | 2,075 | | |
截至2021年12月31日和2020年12月31日,未指定优先股,面值0.0001美元,1000万股和936,144股授权股,0股已发行和已发行股票
|
| | | | — | | | | | | — | | |
截至2021年12月31日和2020年12月31日,普通股,面值0.0001美元,授权股份200,000,000股和110,000,000股,已发行和已发行股份分别为13,001,690股和664,167股
|
| | | | 1,300 | | | | | | 66 | | |
新增实收资本
|
| | | | 58,612,873 | | | | | | 27,481,995 | | |
Accumulated deficit
|
| | | | (65,703,954) | | | | | | (33,345,997) | | |
股东亏损总额
|
| | | | (7,089,781) | | | | | | (5,857,645) | | |
总负债和股东赤字
|
| | | $ | 36,485,224 | | | | | $ | 16,352,169 | | |
| | |
Year Ended December 31,
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
Net revenues
|
| | | $ | 7,584,859 | | | | | $ | 5,239,437 | | |
Cost of net revenues
|
| | | | 4,689,200 | | | | | | 4,685,755 | | |
Gross profit
|
| | | | 2,895,659 | | | | | | 553,682 | | |
Operating expenses: | | | | | | | | | | | | | |
一般和行政
|
| | | | 17,779,903 | | | | | | 7,149,210 | | |
Sales and marketing
|
| | | | 3,810,583 | | | | | | 576,469 | | |
Distribution
|
| | | | 489,371 | | | | | | 342,466 | | |
财产和设备处置损失
|
| | | | — | | | | | | 848,927 | | |
无形资产减值准备
|
| | | | 3,400,000 | | | | | | 784,500 | | |
或有对价的公允价值变动
|
| | | | 8,764,460 | | | | | | — | | |
总运营费用
|
| | | | 34,244,317 | | | | | | 9,701,572 | | |
Loss from operations
|
| | | | (31,348,658) | | | | | | (9,147,890) | | |
Other income (expense): | | | | | | | | | | | | | |
Interest expense
|
| | | | (3,663,921) | | | | | | (1,599,518) | | |
其他营业外收入(费用)
|
| | | | 1,554,502 | | | | | | 32,754 | | |
其他收入(费用)合计,净额
|
| | | | (2,109,419) | | | | | | (1,566,764) | | |
所得税优惠(规定)
|
| | | | 1,100,120 | | | | | | (13,641) | | |
Net loss
|
| | | $ | (32,357,957) | | | | | $ | (10,728,295) | | |
加权平均已发行普通股 - 基本和稀释
|
| | | | 7,689,215 | | | | | | 664,167 | | |
普通股 - 基本股和摊薄后每股净亏损
|
| | | $ | (4.21) | | | | | $ | (16.15) | | |
| | |
Series Seed
Preferred Stock |
| |
Series A
Preferred Stock |
| |
Series A-2
Preferred Stock |
| |
Series A-3
Preferred Stock |
| |
Series CF
Preferred Stock |
| |
Series B
Preferred Stock |
| |
Common Stock
|
| |
Additional
Paid-in Capital |
| |
Subscription
Receivable |
| |
Accumulated
Deficit |
| |
Total
Stockholders’ Deficit |
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Balances at December 31,
2019 |
| | | | 20,714,518 | | | | | $ | 2,071 | | | | | | 5,654,072 | | | | | $ | 565 | | | | | | 5,932,742 | | | | | $ | 593 | | | | | | 8,223,036 | | | | | $ | 823 | | | | | | 126,641 | | | | | $ | 12 | | | | | | — | | | | | $ | — | | | | | | 664,167 | | | | | $ | 66 | | | | | $ | 15,486,050 | | | | | $ | (22,677) | | | | | $ | (22,617,702) | | | | | $ | (7,150,199) | | |
股票薪酬
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 144,775 | | | | | | — | | | | | | — | | | | | | 144,775 | | |
发行CF系列优先股
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 709,690 | | | | | | 71 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 309,679 | | | | | | — | | | | | | — | | | | | | 309,750 | | |
发行A-3系列优先股
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 809,294 | | | | | | 81 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 428,845 | | | | | | 22,677 | | | | | | — | | | | | | 451,603 | | |
发行B系列优先股
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 20,754,717 | | | | | | 2,075 | | | | | | — | | | | | | — | | | | | | 10,997,925 | | | | | | — | | | | | | — | | | | | | 11,000,000 | | |
Offering costs
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (69,470) | | | | | | — | | | | | | — | | | | | | (69,470) | | |
权证发行的公允价值 - 风险债务
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 184,191 | | | | | | — | | | | | | — | | | | | | 184,191 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (10,728,295) | | | | | | (10,728,295) | | |
Balances at December 31,
2020 |
| | | | 20,714,518 | | | | | | 2,071 | | | | | | 5,654,072 | | | | | | 565 | | | | | | 5,932,742 | | | | | | 593 | | | | | | 9,032,330 | | | | | | 904 | | | | | | 836,331 | | | | | | 83 | | | | | | 20,754,717 | | | | | | 2,075 | | | | | | 664,167 | | | | | | 66 | | | | | | 27,481,995 | | | | | | — | | | | | | (33,345,997) | | | | | | (5,857,645) | | |
优先股转换为普通股
|
| | | | (20,714,518) | | | | | | (2,071) | | | | | | (5,654,072) | | | | | | (565) | | | | | | (5,932,742) | | | | | | (593) | | | | | | (9,032,330) | | | | | | (904) | | | | | | (836,331) | | | | | | (83) | | | | | | (20,754,717) | | | | | | (2,075) | | | | | | 4,027,181 | | | | | | 403 | | | | | | 5,888 | | | | | | — | | | | | | — | | | | | | — | | |
公开发行普通股
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,409,639 | | | | | | 241 | | | | | | 9,999,761 | | | | | | — | | | | | | — | | | | | | 10,000,002 | | |
Offering costs
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (2,116,957) | | | | | | — | | | | | | — | | | | | | (2,116,957) | | |
行使超额配售
option, net of offering costs |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 361,445 | | | | | | 36 | | | | | | 1,364,961 | | | | | | — | | | | | | — | | | | | | 1,364,997 | | |
债务转普通股
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,135,153 | | | | | | 114 | | | | | | 2,680,175 | | | | | | — | | | | | | — | | | | | | 2,680,289 | | |
Conversion of related
party notes and payables into common stock |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 152,357 | | | | | | 15 | | | | | | 257,500 | | | | | | — | | | | | | — | | | | | | 257,515 | | |
Common stock issued in
connection with business combination |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 3,294,309 | | | | | | 329 | | | | | | 11,428,409 | | | | | | — | | | | | | — | | | | | | 11,428,738 | | |
Exercise of warrants
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 386,881 | | | | | | 39 | | | | | | 1,768,007 | | | | | | — | | | | | | — | | | | | | 1,768,046 | | |
Common stock issued
pursuant to consulting agreements |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 241,459 | | | | | | 24 | | | | | | 595,476 | | | | | | — | | | | | | — | | | | | | 595,500 | | |
| | |
Series Seed
Preferred Stock |
| |
Series A
Preferred Stock |
| |
Series A-2
Preferred Stock |
| |
Series A-3
Preferred Stock |
| |
Series CF
Preferred Stock |
| |
Series B
Preferred Stock |
| |
Common Stock
|
| |
Additional
Paid-in Capital |
| |
Subscription
Receivable |
| |
Accumulated
Deficit |
| |
Total
Stockholders’ Deficit |
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
根据股权信用额度发行普通股
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 126,356 | | | | | | 13 | | | | | | 367,683 | | | | | | — | | | | | | — | | | | | | 367,696 | | |
与
相关发行的普通股和认股权证
notes |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 130,000 | | | | | | 13 | | | | | | 501,645 | | | | | | — | | | | | | — | | | | | | 501,658 | | |
股票薪酬
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 72,743 | | | | | | 7 | | | | | | 4,278,330 | | | | | | — | | | | | | — | | | | | | 4,278,337 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (32,357,957) | | | | | | (32,357,957) | | |
Balances at December 31,
2021 |
| | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | | 13,001,690 | | | | | $ | 1,300 | | | | | $ | 58,612,873 | | | | | $ | — | | | | | $ | (65,703,954) | | | | | $ | (7,089,781) | | |
|
| | |
Year Ended December 31,
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
经营活动现金流: | | | | | | | | | | | | | |
Net loss
|
| | | $ | (32,357,957) | | | | | $ | (10,728,295) | | |
将净亏损与经营活动中使用的现金净额进行调整: | | | | | | | | | | | | | |
折旧及摊销
|
| | | | 1,220,736 | | | | | | 603,857 | | |
摊销贷款贴现和手续费
|
| | | | 1,382,222 | | | | | | 241,878 | | |
股票薪酬
|
| | | | 4,800,337 | | | | | | 144,775 | | |
与债务融资相关的费用
|
| | | | 560,309 | | | | | | — | | |
权证负债公允价值变动
|
| | | | 11,958 | | | | | | (2,353) | | |
衍生负债公允价值变动
|
| | | | (910,204) | | | | | | — | | |
或有对价的公允价值变动
|
| | | | 8,764,460 | | | | | | — | | |
递延所得税优惠
|
| | | | (1,100,120) | | | | | | — | | |
无形资产减值准备
|
| | | | 3,400,000 | | | | | | 784,500 | | |
获得PPP贷款宽免权
|
| | | | (407,994) | | | | | | — | | |
财产和设备处置损失
|
| | | | — | | | | | | 848,927 | | |
Change in credit reserve
|
| | | | 36,893 | | | | | | (207,666) | | |
经营性资产和负债变动: | | | | | | | | | | | | | |
Accounts receivable, net
|
| | | | 150,288 | | | | | | 1,947 | | |
Due from factor, net
|
| | | | (399,701) | | | | | | 1,616,939 | | |
Inventory
|
| | | | (911,293) | | | | | | 3,202,350 | | |
预付费用和其他流动资产
|
| | | | (151,917) | | | | | | 168,589 | | |
Accounts payable
|
| | | | 456,690 | | | | | | 673,263 | | |
应计费用和其他负债
|
| | | | 834,489 | | | | | | (591,028) | | |
Deferred revenue
|
| | | | 4,882 | | | | | | (13,564) | | |
Due to related parties
|
| | | | (63,550) | | | | | | 178,026 | | |
Accrued interest
|
| | | | 461,113 | | | | | | 1,016,268 | | |
经营活动中使用的净现金
|
| | | | (14,218,359) | | | | | | (2,061,587) | | |
投资活动现金流: | | | | | | | | | | | | | |
根据企业合并获得的现金(对价)
|
| | | | (5,936,757) | | | | | | 106,913 | | |
购置物业、设备和软件
|
| | | | (43,179) | | | | | | (864) | | |
Deposits
|
| | | | (31,117) | | | | | | 98,835 | | |
由投资活动提供(用于)的净现金
|
| | | | (6,011,053) | | | | | | 204,884 | | |
融资活动的现金流: | | | | | | | | | | | | | |
关联方垫款收益
|
| | | | — | | | | | | 22,856 | | |
Repayments to factor
|
| | | | (41,200) | | | | | | (1,931,369) | | |
风险投资债务收益
|
| | | | — | | | | | | 1,050,000 | | |
发放应付贷款
|
| | | | 2,779,910 | | | | | | 1,701,044 | | |
还本票和应付贷款
|
| | | | (2,006,628) | | | | | | — | | |
发行可转换应付票据
|
| | | | 8,433,650 | | | | | | 1,250,308 | | |
首次公开募股的收益
|
| | | | 10,000,002 | | | | | | — | | |
通过公开发行行使超额配售选择权,净额
|
| | | | 1,364,997 | | | | | | — | | |
Exercise of warrants
|
| | | | 1,768,046 | | | | | | — | | |
出售A-3系列优先股所得收益
|
| | | | — | | | | | | 428,926 | | |
A-3系列优先股的应收认购
|
| | | | — | | | | | | 22,677 | | |
出售CF系列优先股所得收益
|
| | | | — | | | | | | 309,750 | | |
Offering costs
|
| | | | (2,116,957) | | | | | | (461,972) | | |
融资活动提供的现金净额
|
| | | | 20,181,820 | | | | | | 2,392,220 | | |
现金和现金等价物净增长
|
| | | | (47,592) | | | | | | 535,517 | | |
年初的现金和现金等价物
|
| | | | 575,986 | | | | | | 40,469 | | |
年终现金和现金等价物
|
| | | $ | 528,394 | | | | | $ | 575,986 | | |
现金流量信息补充披露: | | | | | | | | | | | | | |
缴纳所得税的现金
|
| | | $ | — | | | | | $ | — | | |
Cash paid for interest
|
| | | $ | 902,089 | | | | | $ | — | | |
补充披露非现金投融资活动: | | | | | | | | | | | | | |
优先股转换为普通股
|
| | | $ | 6,291 | | | | | $ | — | | |
关联方票据和应付款转换为普通股
|
| | | $ | 257,515 | | | | | $ | — | | |
债务转普通股
|
| | | $ | 2,680,289 | | | | | $ | — | | |
与可转换票据有关的衍生负债
|
| | | $ | 3,204,924 | | | | | $ | — | | |
根据股权信用额度发行的普通股
|
| | | $ | 367,696 | | | | | $ | — | | |
或有对价转换为普通股
|
| | | $ | 73,500 | | | | | $ | — | | |
为免除应计利息而发行的风险债务
|
| | | $ | — | | | | | $ | 209,211 | | |
发行认股权证支付发行成本
|
| | | $ | — | | | | | $ | 918 | | |
通过风险债务发行的权证
|
| | | $ | — | | | | | $ | 184,191 | | |
在收购中发行应付本票
|
| | | $ | — | | | | | $ | 4,500,000 | | |
收购中发行B系列优先股
|
| | | $ | — | | | | | $ | 11,000,000 | | |
| | |
Fair Value Measurements
as of December 31, 2021 Using: |
| |||||||||||||||||||||
| | |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| ||||||||||||
Liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | |
Warrant liability
|
| | | $ | — | | | | | $ | 18,223 | | | | | $ | — | | | | | $ | 18,223 | | |
或有对价
|
| | | | — | | | | | | — | | | | | | 12,179,476 | | | | | | 12,179,476 | | |
Derivative liability
|
| | | | — | | | | | | — | | | | | | 2,294,720 | | | | | | 2,294,720 | | |
| | | | $ | — | | | | | $ | 18,223 | | | | | $ | 14,474,196 | | | | | $ | 14,492,419 | | |
| | |
Fair Value Measurements
as of December 31, 2020 Using: |
| |||||||||||||||||||||
| | |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| ||||||||||||
Liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | |
Warrant liability
|
| | | $ | — | | | | | $ | — | | | | | $ | 6,265 | | | | | $ | 6,265 | | |
| | | | $ | — | | | | | $ | — | | | | | $ | 6,265 | | | | | $ | 6,265 | | |
| | |
Warrant
Liability |
| |||
Outstanding as of December 31, 2020
|
| | | $ | 6,265 | | |
Change in fair value
|
| | | | 11,958 | | |
Outstanding as of December 31, 2021
|
| | | $ | 18,223 | | |
| | |
Contingent
Consideration Liability |
| |||
Balance as of December 31, 2020
|
| | | $ | — | | |
与收购Harper&Jones有关的初步确认
|
| | | | 3,421,516 | | |
根据咨询协议保证股价
|
| | | | 67,000 | | |
Conversion into shares
|
| | | | (73,500) | | |
Change in fair value
|
| | | | 8,764,460 | | |
Outstanding as of December 31, 2021
|
| | | $ | 12,179,476 | | |
| | |
Derivative
Liability |
| |||
Outstanding as of December 31, 2020
|
| | | $ | — | | |
发行可转换票据的初始公允价值
|
| | | | 3,204,924 | | |
Change in fair value
|
| | | | (910,204) | | |
Outstanding as of December 31, 2021
|
| | | $ | 2,294,720 | | |
|
客户关系
|
| |
3 years
|
|
| | |
December 31,
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
Convertible notes
|
| | | | 4,791,192 | | | | | | — | | |
系列种子优先股(可转换为普通股)
|
| | | | — | | | | | | 20,714,518 | | |
A系列优先股(可转换为普通股)
|
| | | | — | | | | | | 5,654,072 | | |
A-2系列优先股(可转换为普通股)
|
| | | | — | | | | | | 5,932,742 | | |
系列CF优先股(可转换为普通股)
|
| | | | — | | | | | | 836,331 | | |
A-3系列优先股(可转换为普通股)
|
| | | | — | | | | | | 9,032,330 | | |
B系列优先股(可转换为普通股)
|
| | | | — | | | | | | 20,754,717 | | |
Common stock warrants
|
| | | | 3,580,116 | | | | | | 914,539 | | |
优先股权证
|
| | | | — | | | | | | 806,903 | | |
Stock options
|
| | | | 3,895,103 | | | | | | 1,163,103 | | |
潜在稀释股份总数
|
| | | | 12,266,411 | | | | | | 65,809,254 | | |
|
Series B preferred stock
|
| | | $ | 11,000,000 | | |
|
应付本票
|
| | | | 4,500,000 | | |
|
采购价格考虑因素
|
| | | $ | 15,500,000 | | |
| | |
Purchase Price
Allocation |
| |||
| | | |||||
现金和现金等价物
|
| | | $ | 106,913 | | |
Accounts receivable, net
|
| | | | 37,479 | | |
Due (to) from factor, net
|
| | | | (312,063) | | |
Inventory
|
| | | | 3,303,660 | | |
Prepaid expenses
|
| | | | 165,856 | | |
Deposits
|
| | | | 187,493 | | |
财产、设备和软件,净额
|
| | | | 1,215,748 | | |
Goodwill
|
| | | | 6,479,218 | | |
Intangible assets
|
| | | | 8,600,000 | | |
Accounts payable
|
| | | | (3,397,547) | | |
应计费用和其他负债
|
| | | | (886,757) | | |
采购价格考虑因素
|
| | | $ | 15,500,000 | | |
|
Cash
|
| | | $ | 500,000 | | |
|
Common stock
|
| | | | 8,025,542 | | |
|
或有对价
|
| | | | 3,421,516 | | |
|
采购价格考虑因素
|
| | | $ | 11,947,058 | | |
| | |
Purchase Price
Allocation |
| |||
| | | |||||
现金和现金等价物
|
| | | $ | 24,335 | | |
Accounts receivable, net
|
| | | | 49,472 | | |
Inventory
|
| | | | 77,159 | | |
Prepaid expenses
|
| | | | 69,715 | | |
Deposits
|
| | | | 4,416 | | |
财产、设备和软件,净额
|
| | | | 83,986 | | |
Goodwill
|
| | | | 9,681,548 | | |
Intangible assets
|
| | | | 3,936,030 | | |
Accounts payable
|
| | | | (51,927) | | |
应计费用和其他负债
|
| | | | (107,957) | | |
Deferred revenue
|
| | | | (269,848) | | |
Due to related parties
|
| | | | (1,361) | | |
Loan payable
|
| | | | (148,900) | | |
Note payable – related party
|
| | | | (299,489) | | |
Deferred tax liability
|
| | | | (1,100,120) | | |
采购价格考虑因素
|
| | | $ | 11,947,058 | | |
|
Cash
|
| | | $ | 5,000,000 | | |
|
Common stock
|
| | | | 3,403,196 | | |
|
采购价格考虑因素
|
| | | $ | 8,403,196 | | |
| | |
Purchase Price
Allocation |
| |||
现金和现金等价物
|
| | | $ | 32,700 | | |
Accounts receivable, net
|
| | | | 154,678 | | |
Due from factor, net
|
| | | | 371,247 | | |
Inventory
|
| | | | 603,625 | | |
Prepaid expenses
|
| | | | 7,970 | | |
Deposits
|
| | | | 9,595 | | |
Goodwill
|
| | | | 2,104,056 | | |
Intangible assets
|
| | | | 5,939,140 | | |
Accounts payable
|
| | | | (374,443) | | |
应计费用和其他负债
|
| | | | (445,372) | | |
采购价格考虑因素
|
| | | $ | 8,403,196 | | |
| | |
Year Ended December 31,
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
Net revenues
|
| | | $ | 11,834,601 | | | | | $ | 12,989,493 | | |
Net loss
|
| | | $ | (33,259,224) | | | | | $ | (12,761,206) | | |
Net loss per common share
|
| | | $ | (4.33) | | | | | $ | (19.21) | | |
| | |
December 31,
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
未应收账款: | | | | | | | | | | | | | |
Without recourse
|
| | | $ | 579,295 | | | | | $ | 151,158 | | |
With recourse
|
| | | | 361,584 | | | | | | 42,945 | | |
Advances
|
| | | | 121,617 | | | | | | 56,246 | | |
Credits due customers
|
| | | | (77,208) | | | | | | (40,316) | | |
| | | | $ | 985,288 | | | | | $ | 210,033 | | |
| | |
Gross
Amount |
| |
Accumulated
Amortization |
| |
Carrying
Value |
| |||||||||
Amortized: | | | | | | | | | | | | | | | | | | | |
客户关系
|
| | | $ | 6,453,750 | | | | | $ | (1,449,357) | | | | | $ | 5,004,393 | | |
| | | | | 6,453,750 | | | | | | (1,449,357) | | | | | | 5,004,393 | | |
Indefinite-lived: | | | | | | | | | | | | | | | | | | | |
Brand name
|
| | | $ | 7,836,920 | | | | | | — | | | | | | 7,836,920 | | |
| | | | $ | 14,290,670 | | | | | $ | (1,449,357) | | | | | $ | 12,841,313 | | |
Year Ending December 31,
|
| | | | | | |
2022
|
| | | | 2,151,250 | | |
2023
|
| | | | 1,830,417 | | |
2024
|
| | | | 1,022,726 | | |
| | | | $ | 5,004,393 | | |
| | |
December 31,
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
Accrued expenses
|
| | | $ | 213,740 | | | | | $ | 92,074 | | |
Reserve for returns
|
| | | | 33,933 | | | | | | 5,229 | | |
工资相关负债
|
| | | | 1,204,665 | | | | | | 843,704 | | |
Sales tax liability
|
| | | | 268,723 | | | | | | 196,410 | | |
Due to seller
|
| | | | 396,320 | | | | | | — | | |
Other liabilities
|
| | | | 119,764 | | | | | | 108,230 | | |
| | | | $ | 2,237,145 | | | | | $ | 1,245,646 | | |
| | |
Principal
|
| |
Unamortized
Debt Discount |
| |
Convertible Note
Payable, Net |
| |||||||||
Balance, December 31, 2020
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | |
OASIS票据发行,扣除发行成本
|
| | | | 5,265,000 | | | | | | (715,000) | | | | | | 4,550,000 | | |
发行FirstFire FirstFire第一张票据,扣除发行成本
|
| | | | 1,575,000 | | | | | | (315,000) | | | | | | 1,260,000 | | |
发行第二张FirstFire票据,扣除发行成本
|
| | | | 2,625,000 | | | | | | (530,000) | | | | | | 2,095,000 | | |
与票据相关的衍生负债
|
| | | | — | | | | | | (3,204,924) | | | | | | (3,204,924) | | |
债务贴现摊销
|
| | | | — | | | | | | 801,538 | | | | | | 801,538 | | |
Balance, December 31, 2021
|
| | | $ | 9,465,000 | | | | | $ | (3,963,386) | | | | | $ | 5,501,614 | | |
| | |
Year Ended
December 31, 2020 |
|
Risk Free Interest Rate
|
| |
1.54 – 1.59%
|
|
预期股息收益率
|
| |
0.00%
|
|
Expected Volatility
|
| |
58.0 – 100%
|
|
Expected Life (years)
|
| |
5 – 10
|
|
| | |
Common
Stock Warrants |
| |
Weighted
Average Exercise Price |
| ||||||
Outstanding – December 31, 2019
|
| | | | 417,962 | | | | | $ | 2.81 | | |
Granted
|
| | | | 496,577 | | | | | | 2.52 | | |
Exercised
|
| | | | — | | | | | | — | | |
Forfeited
|
| | | | — | | | | | | — | | |
Outstanding – December 31, 2020
|
| | | | 914,539 | | | | | $ | 2.66 | | |
Granted
|
| | | | 3,012,048 | | | | | | 4.58 | | |
首次公开发行时优先股权证的转换
|
| | | | 51,642 | | | | | | 7.66 | | |
Exercised
|
| | | | (386,881) | | | | | | 4.57 | | |
Forfeited
|
| | | | (11,232) | | | | | | 7.66 | | |
Outstanding – December 31, 2021
|
| | | | 3,580,116 | | | | | $ | 4.12 | | |
Exercisable at December 31, 2020
|
| | | | 914,539 | | | | | $ | 2.66 | | |
Exercisable at December 31, 2021
|
| | | | 3,580,116 | | | | | $ | 4.12 | | |
| | |
Preferred
Stock Warrants |
| |
Weighted
Average Exercise Price |
| ||||||
Outstanding – December 31, 2019
|
| | | | 806,903 | | | | | $ | 0.49 | | |
Outstanding – December 31, 2020
|
| | | | 806,903 | | | | | $ | 0.49 | | |
首次公开发行时转换为普通股认股权证
|
| | | | (806,903) | | | | | | 0.49 | | |
Exercised
|
| | | | — | | | | | | — | | |
Forfeited
|
| | | | — | | | | | | — | | |
Outstanding – December 31, 2021
|
| | | | — | | | | | $ | — | | |
Exercisable at December 31, 2021
|
| | | | — | | | | | $ | — | | |
| | |
Options
|
| |
Weighted
Average Exercise Price |
| ||||||
Outstanding – December 31, 2019
|
| | | | 1,084,215 | | | | | $ | 2.50 | | |
Granted
|
| | | | 91,688 | | | | | | 0.94 | | |
Exercised
|
| | | | — | | | | | | — | | |
Forfeited
|
| | | | (12,800) | | | | | $ | 3.28 | | |
Outstanding – December 31, 2020
|
| | | | 1,163,103 | | | | | $ | 2.34 | | |
Granted
|
| | | | 2,732,000 | | | | | | 4.15 | | |
Exercised
|
| | | | — | | | | | | — | | |
Forfeited
|
| | | | — | | | | | | — | | |
Outstanding – December 31, 2021
|
| | | | 3,895,103 | | | | | $ | 3.62 | | |
Exercisable at December 31, 2020
|
| | | | 880,955 | | | | | $ | 2.34 | | |
Exercisable at December 31, 2021
|
| | | | 3,164,624 | | | | | $ | 3.59 | | |
未偿还期权到期前的加权平均期限(年)
at December 31, 2021 |
| | | | 8.00 | | | | | | | | |
| | |
Year Ended December 31,
|
| |||
| | |
2021
|
| |
2020
|
|
Risk Free Interest Rate
|
| |
0.34% – 0.85%
|
| |
0.42% – 0.51%
|
|
预期股息收益率
|
| |
0.00%
|
| |
0.00%
|
|
Expected Volatility
|
| |
58.00%
|
| |
58.00%
|
|
Expected Life (years)
|
| |
5.18
|
| |
6.25
|
|
| | |
December 31,
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
Deferred tax assets: | | | | | | | | | | | | | |
净营业亏损结转
|
| | | $ | 13,108,371 | | | | | $ | 9,134,447 | | |
股票薪酬
|
| | | | — | | | | | | 40,467 | | |
递延纳税义务: | | | | | | | | | | | | | |
折旧时间差异
|
| | | | (5,103) | | | | | | (5,103) | | |
未摊销债务发行成本
|
| | | | — | | | | | | (41,198) | | |
Valuation allowance
|
| | | | (13,103,268) | | | | | | (9,128,614) | | |
Net deferred tax assets
|
| | | $ | — | | | | | $ | — | | |
|
独立审计师报告
|
| | | | F-40 | | |
|
Balance Sheets
|
| | | | F-41 | | |
|
运营报表
|
| | | | F-42 | | |
|
会员赤字声明
|
| | | | F-43 | | |
|
Statements of Cash Flows
|
| | | | F-44 | | |
|
财务报表附注
|
| | | | F-45 | | |
| | |
December 31,
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
ASSETS | | | | | | | | | | | | | |
Current assets: | | | | | | | | | | | | | |
现金和现金等价物
|
| | | $ | 51,315 | | | | | $ | 18,509 | | |
Accounts receivable, net
|
| | | | 38,689 | | | | | | 31,995 | | |
Inventory
|
| | | | 73,690 | | | | | | 42,643 | | |
Other current assets
|
| | | | 54,423 | | | | | | 129,162 | | |
Total current assets
|
| | | | 218,117 | | | | | | 222,309 | | |
Fixed assets, net
|
| | | | 138,040 | | | | | | 221,686 | | |
Intangible assets, net
|
| | | | 2,034 | | | | | | 2,206 | | |
Other assets
|
| | | | 4,416 | | | | | | 15,004 | | |
Total assets
|
| | | $ | 362,607 | | | | | $ | 461,205 | | |
负债和成员赤字 | | | | | | | | | | | | | |
流动负债: | | | | | | | | | | | | | |
Accounts payable
|
| | | $ | 187,516 | | | | | $ | 119,068 | | |
Accrued liabilities
|
| | | | 31,771 | | | | | | 21,297 | | |
其他流动负债
|
| | | | 68,335 | | | | | | 66,437 | | |
应付票据本期部分
|
| | | | 60,941 | | | | | | 147,562 | | |
应付关联方票据本期部分
|
| | | | — | | | | | | 75,000 | | |
Deferred rent
|
| | | | 19,432 | | | | | | 23,161 | | |
Deferred revenue
|
| | | | 264,802 | | | | | | 286,255 | | |
流动负债总额
|
| | | | 632,797 | | | | | | 738,780 | | |
应付关联方票据,扣除当期部分
|
| | | | 635,000 | | | | | | 425,000 | | |
应付票据,扣除当期部分
|
| | | | 276,754 | | | | | | 49,441 | | |
Total liabilities
|
| | | | 1,544,551 | | | | | | 1,213,221 | | |
承付款和或有事项(附注8) | | | | | | | | | | | | | |
Members’ deficit: | | | | | | | | | | | | | |
A类会员单位,面值0.00001美元,授权100个,未偿还100个
at both December 31, 2020 and 2019 |
| | | | — | | | | | | — | | |
B类会员单位,面值0.00001美元,授权100个;截至2020年12月31日和2019年12月31日,分别有87个和100个未偿还单位
|
| | | | — | | | | | | — | | |
新增实收资本
|
| | | | 102,083 | | | | | | 112,565 | | |
Accumulated deficit
|
| | | | (1,284,027) | | | | | | (864,581) | | |
Total members’ deficit
|
| | | | (1,181,944) | | | | | | (752,016) | | |
总负债和成员赤字
|
| | | $ | 362,607 | | | | | $ | 461,205 | | |
| | |
Year Ended December 31,
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
Revenues
|
| | | $ | 2,542,721 | | | | | $ | 3,325,762 | | |
Cost of goods sold
|
| | | | 897,873 | | | | | | 1,202,819 | | |
Gross profit
|
| | | | 1,644,848 | | | | | | 2,122,943 | | |
Operating expenses: | | | | | | | | | | | | | |
一般和行政
|
| | | | 1,044,397 | | | | | | 717,901 | | |
Sales and marketing
|
| | | | 1,163,124 | | | | | | 1,577,478 | | |
总运营费用
|
| | | | 2,207,521 | | | | | | 2,295,379 | | |
Loss from operations
|
| | | | (562,673) | | | | | | (172,436) | | |
Other income (expense): | | | | | | | | | | | | | |
Interest expense
|
| | | | (92,270) | | | | | | (53,955) | | |
债务减免收益
|
| | | | 225,388 | | | | | | — | | |
Other income
|
| | | | 10,109 | | | | | | 50,000 | | |
其他收入(费用)合计,净额
|
| | | | 143,227 | | | | | | (3,955) | | |
所得税拨备
|
| | | | — | | | | | | — | | |
Net loss
|
| | | $ | (419,446) | | | | | $ | (176,391) | | |
| | |
Class A
Members’ Units |
| |
Class B
Members’ Units |
| |
Additional
Paid-in Capital |
| |
Accumulated
Deficit |
| |
Total
Members’ Deficit |
| |||||||||||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||
Balances at December 31,
2018 |
| | | | 100 | | | | | $ | — | | | | | | 100 | | | | | $ | — | | | | | $ | 112,565 | | | | | $ | (688,190) | | | | | $ | (575,625) | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (176,391) | | | | | | (176,391) | | |
Balances at December 31,
2019 |
| | | | 100 | | | | | $ | — | | | | | | 100 | | | | | $ | — | | | | | $ | 112,565 | | | | | $ | (864,581) | | | | | $ | (752,016) | | |
Contributions
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 771 | | | | | | — | | | | | | 771 | | |
Repurchase of members’
units |
| | | | — | | | | | | — | | | | | | (13) | | | | | | — | | | | | | (11,253) | | | | | | — | | | | | | (11,253) | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (419,446) | | | | | | (419,446) | | |
Balances at December 31,
2020 |
| | | | 100 | | | | | $ | — | | | | | | 87 | | | | | $ | — | | | | | $ | 102,083 | | | | | $ | (1,284,027) | | | | | $ | (1,181,944) | | |
| | |
Year Ended December 31,
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
经营活动现金流: | | | | | | | | | | | | | |
Net loss
|
| | | $ | (419,446) | | | | | $ | (176,391) | | |
将净亏损与经营活动中使用的现金净额进行调整: | | | | | | | | | | | | | |
折旧及摊销
|
| | | | 149,568 | | | | | | 82,422 | | |
对应付票据的宽恕收益
|
| | | | (225,388) | | | | | | — | | |
Bad debt expense
|
| | | | 42,078 | | | | | | — | | |
经营性资产和负债变动:
|
| | | | | | | | | | | | |
Accounts receivable, net
|
| | | | (48,772) | | | | | | 968 | | |
Inventory
|
| | | | (31,047) | | | | | | (17,577) | | |
Deposits
|
| | | | — | | | | | | (5,438) | | |
Other assets
|
| | | | 85,327 | | | | | | (66,659) | | |
Accounts payable
|
| | | | 68,448 | | | | | | 79,266 | | |
应计费用和其他流动负债
|
| | | | 12,372 | | | | | | (12,130) | | |
Deferrent rent
|
| | | | (3,729) | | | | | | 12,784 | | |
Deferred revenue
|
| | | | (21,453) | | | | | | 124,162 | | |
经营活动提供(使用)的现金净额
|
| | | | (392,042) | | | | | | 21,407 | | |
投资活动现金流: | | | | | | | | | | | | | |
购置房产、设备和无形资产
|
| | | | (65,750) | | | | | | (254,437) | | |
投资活动中使用的净现金
|
| | | | (65,750) | | | | | | (254,437) | | |
融资活动的现金流: | | | | | | | | | | | | | |
应付关联方票据收益
|
| | | | 210,000 | | | | | | 200,000 | | |
应付票据收益
|
| | | | 382,600 | | | | | | 200,000 | | |
信用额度本金付款
|
| | | | — | | | | | | (160,000) | | |
信用额度收益
|
| | | | 125,000 | | | | | | — | | |
应付票据本金偿还
|
| | | | (141,520) | | | | | | — | | |
应付关联方票据本金付款
|
| | | | (75,000) | | | | | | (2,998) | | |
Member contributions
|
| | | | 771 | | | | | | — | | |
回购会员单位
|
| | | | (11,253) | | | | | | — | | |
融资活动提供的现金净额
|
| | | | 490,598 | | | | | | 237,002 | | |
现金和现金等价物净增长
|
| | | | 32,806 | | | | | | 3,972 | | |
年初的现金和现金等价物
|
| | | | 18,509 | | | | | | 14,537 | | |
年终现金和现金等价物
|
| | | $ | 51,315 | | | | | $ | 18,509 | | |
现金流量信息补充披露: | | | | | | | | | | | | | |
缴纳所得税的现金
|
| | | $ | — | | | | | $ | — | | |
Cash paid for interest
|
| | | $ | 82,270 | | | | | $ | 53,955 | | |
非现金投融资活动: | | | | | | | | | | | | | |
将信用额度转换为应付票据
|
| | | $ | 125,000 | | | | | | — | | |
| | |
December 31,
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
租赁改善和展厅
|
| | | $ | 375,677 | | | | | $ | 309,928 | | |
累计摊销
|
| | | | (237,637) | | | | | | (88,242) | | |
Fixed Assets, net
|
| | | $ | 138,040 | | | | | $ | 221,686 | | |
| | |
December 31,
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
应付银行票据,本金于2020年11月27日到期,利息为最优惠利率1.75%(截至2019年12月31日为4.75%)
|
| | | $ | — | | | | | $ | 123,917 | | |
应付银行票据,本金2025年12月到期,利息5.526%
|
| | | | 125,000 | | | | | | — | | |
应付给多数股东的票据,本金于2020年12月31日或之前到期,按月浮动付款,利息为8.5%。。。。。。。。。。。。。。。。。。。。。。。。。。。
|
| | | | — | | | | | | 75,000 | | |
Note payable to a bank, monthly installments of $2,279 through November 26, 2022, bearing interest at 5.85% . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
|
| | | | 55,483 | | | | | | 73,086 | | |
PPP and EIDL Loans (see below for terms) . . . . . . . . . . . . . . . . . . . . . . . . . . . .
|
| | | | 157,212 | | | | | | — | | |
应付给本公司多数股东拥有的公司的票据,于2022年7月10日或之前到期,利息为12%。。。。。。。。。。。。。。。。。。。。。。。。
|
| | | | 635,000 | | | | | | 425,000 | | |
| | | | $ | 972,695 | | | | | $ | 697,003 | | |
Year Ending December 31,
|
| | | | | | |
2021
|
| | | $ | 60,941 | | |
2022
|
| | | | 686,007 | | |
2023
|
| | | | 28,119 | | |
2024
|
| | | | 29,654 | | |
2025
|
| | | | 31,171 | | |
Thereafter
|
| | | | 136,803 | | |
| | | | | 972,695 | | |
减:应付票据的当期部分
|
| | | | (60,941) | | |
Notes payable, long-term
|
| | | $ | 911,754 | | |
|
2021
|
| | | $ | 95,617 | | |
|
2022
|
| | | | 42,996 | | |
| | | | | $ | 138,613 | | |
|
独立审计师报告
|
| | | | F-53 | | |
|
Balance Sheet
|
| | | | F-54 | | |
|
运营说明书
|
| | | | F-55 | | |
|
会员权益说明书
|
| | | | F-56 | | |
|
Statement of Cash Flows
|
| | | | F-57 | | |
|
财务报表附注
|
| | | | F-58 | | |
| | |
December 31,
2020 |
| |||
ASSETS | | | | | | | |
Current assets: | | | | | | | |
Cash
|
| | | $ | 251,381 | | |
Accounts receivable
|
| | | | 56,926 | | |
Due from factor
|
| | | | 378,880 | | |
Inventory
|
| | | | 386,756 | | |
Due from related parties
|
| | | | 97,472 | | |
预付费用和其他流动资产
|
| | | | 11,036 | | |
Total current assets
|
| | | | 1,182,451 | | |
Fixed assets, net
|
| | | | 17,838 | | |
Deposits
|
| | | | 9,594 | | |
Total assets
|
| | | $ | 1,209,883 | | |
负债和会员权益 | | | | | | | |
流动负债: | | | | | | | |
Accounts payable
|
| | | $ | 289,613 | | |
Accrued liabilities
|
| | | | 23,673 | | |
Loan payable, current
|
| | | | — | | |
流动负债总额
|
| | | | 313,286 | | |
应付贷款,扣除当期部分
|
| | | | — | | |
Total liabilities
|
| | | | 313,286 | | |
承付款和或有事项(附注8) | | | | | | | |
Member’s equity
|
| | | | 896,597 | | |
Total member’s equity
|
| | | | 896,597 | | |
总负债和会员权益
|
| | | $ | 1,209,883 | | |
| | |
Year Ended
December 31, 2020 |
| |||
Net revenues
|
| | | $ | 3,187,512 | | |
Cost of goods sold
|
| | | | 1,485,726 | | |
Gross profit
|
| | | | 1,701,786 | | |
Operating expenses: | | | | | | | |
一般和行政
|
| | | | 1,192,241 | | |
Distribution
|
| | | | 155,483 | | |
Sales and marketing
|
| | | | 838,638 | | |
总运营费用
|
| | | | 2,186,362 | | |
Loss from operations
|
| | | | (484,577) | | |
其他收入(支出),净额 | | | | | | | |
Other income
|
| | | | 261,035 | | |
Other expenses
|
| | | | — | | |
其他收入(支出)合计,净额
|
| | | | 261,035 | | |
所得税拨备
|
| | | | 800 | | |
Net loss
|
| | | $ | (224,341) | | |
| | |
Member’s
Equity |
| |||
Balances at December 31, 2019
|
| | | $ | 1,424,263 | | |
Distributions
|
| | | | (303,325) | | |
Net loss
|
| | | | (224,341) | | |
Balances at December 31, 2020
|
| | | $ | 896,597 | | |
| | |
Year Ended
December 31, 2020 |
| |||
经营活动现金流: | | | | | | | |
Net loss
|
| | | $ | (224,341) | | |
将净亏损与经营活动中使用的现金净额进行调整: | | | | | | | |
债务减免收益
|
| | | | (251,221) | | |
折旧及摊销
|
| | | | 55,207 | | |
Non-cash contributions
|
| | | | — | | |
经营性资产和负债变动:
|
| | | | | | |
Accounts receivable
|
| | | | 221,173 | | |
Due from factor
|
| | | | (322,367) | | |
Inventory
|
| | | | 283,467 | | |
预付费用和其他流动资产
|
| | | | 26,663 | | |
Accounts payable
|
| | | | (143,680) | | |
Accrued liabilities
|
| | | | (97,397) | | |
经营活动中使用的净现金
|
| | | | (452,496) | | |
投资活动现金流: | | | | | | | |
给关联方的预付款
|
| | | | — | | |
Deposits
|
| | | | (9,594) | | |
投资活动中使用的净现金
|
| | | | (9,594) | | |
融资活动的现金流: | | | | | | | |
应付贷款收益
|
| | | | 251,221 | | |
Advances from factor
|
| | | | 667,907 | | |
Distributions
|
| | | | (303,325) | | |
融资活动提供的现金净额
|
| | | | 615,803 | | |
现金和现金等价物净变化
|
| | | | 153,713 | | |
年初的现金和现金等价物
|
| | | | 97,668 | | |
年终现金和现金等价物
|
| | | $ | 251,381 | | |
现金流量信息补充披露: | | | | | | | |
缴纳所得税的现金
|
| | | $ | 800 | | |
Cash paid for interest
|
| | | $ | — | | |
| | |
December 31,
2020 |
| |||
Raw materials
|
| | | $ | 85,966 | | |
Work in progress
|
| | | | 205,253 | | |
Finished goods
|
| | | | 89,131 | | |
寄售库存
|
| | | | 6,407 | | |
Inventory
|
| | | $ | 386,756 | | |
| | |
December 31,
2020 |
| |||
租赁改善和展厅
|
| | | $ | 196,129 | | |
家具和设备
|
| | | | 62,909 | | |
Automobile
|
| | | | 17,000 | | |
| | | | | 276,038 | | |
减去:累计折旧和摊销
|
| | | | (258,200) | | |
Fixed assets, net
|
| | | $ | 17,838 | | |
|
2021
|
| | | $ | 67,620 | | |
|
2022
|
| | | | — | | |
| | | | | $ | 67,620 | | |
|
独立审计师报告 - 数据库
|
| | | | F-66 | | |
| 独立审计师报告 - Armanino,有限责任公司 | | | | | | | |
|
Balance Sheets
|
| | | | F-69 | | |
|
运营报表
|
| | | | F-70 | | |
|
会员权益声明
|
| | | | F-71 | | |
|
Statements of Cash Flows
|
| | | | F-72 | | |
|
财务报表附注
|
| | | | F-73 | | |
| | |
December 31,
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
ASSETS | | | | | | | | | | | | | |
Current assets: | | | | | | | | | | | | | |
Cash
|
| | | $ | 417,235 | | | | | $ | 733,440 | | |
扣除备抵后的应收账款
|
| | | | 124,342 | | | | | | 179,057 | | |
Due from factor
|
| | | | 590,022 | | | | | | 1,086,405 | | |
Inventory
|
| | | | 4,917,128 | | | | | | 5,747,826 | | |
预付费用和其他流动资产
|
| | | | 219,901 | | | | | | 102,125 | | |
Total current assets
|
| | | | 6,268,628 | | | | | | 7,848,853 | | |
Fixed assets, net
|
| | | | 161,954 | | | | | | 215,805 | | |
Deposits
|
| | | | 19,742 | | | | | | 19,742 | | |
Total assets
|
| | | $ | 6,450,324 | | | | | $ | 8,084,400 | | |
负债和会员权益 | | | | | | | | | | | | | |
流动负债: | | | | | | | | | | | | | |
Accounts payable
|
| | | $ | 1,142,671 | | | | | $ | 1,400,793 | | |
Accrued liabilities
|
| | | | 773,274 | | | | | | 1,213,968 | | |
Loan payable, current
|
| | | | — | | | | | | 308,151 | | |
流动负债总额
|
| | | | 1,915,945 | | | | | | 2,922,912 | | |
应付贷款,扣除当期部分
|
| | | | — | | | | | | 531,020 | | |
Total liabilities
|
| | | | 1,915,945 | | | | | | 3,453,932 | | |
承付款和或有事项(注7) | | | | | | | | | | | | | |
Members’ equity
|
| | | | 4,534,379 | | | | | | 4,630,468 | | |
Total members’ equity
|
| | | | 4,534,379 | | | | | | 4,630,468 | | |
总负债和成员权益
|
| | | $ | 6,450,324 | | | | | $ | 8,084,400 | | |
| | |
Year Ended December 31,
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
Net revenues
|
| | | $ | 22,800,825 | | | | | $ | 19,897,696 | | |
Cost of goods sold
|
| | | | 13,638,553 | | | | | | 8,525,612 | | |
Gross profit
|
| | | | 9,162,272 | | | | | | 11,372,084 | | |
Operating expenses: | | | | | | | | | | | | | |
一般和行政
|
| | | | 3,201,811 | | | | | | 2,823,334 | | |
Distribution
|
| | | | 1,080,964 | | | | | | 1,011,431 | | |
Sales and marketing
|
| | | | 4,374,667 | | | | | | 3,790,570 | | |
总运营费用
|
| | | | 8,657,442 | | | | | | 7,625,335 | | |
Income from operations
|
| | | | 504,830 | | | | | | 3,746,749 | | |
其他收入(费用),净额 | | | | | | | | | | | | | |
Other income
|
| | | | 1,319,899 | | | | | | 10,010 | | |
Interest expense
|
| | | | (70,018) | | | | | | (55,537) | | |
其他收入(费用)合计,净额
|
| | | | 1,249,881 | | | | | | (45,527) | | |
所得税拨备
|
| | | | 800 | | | | | | 800 | | |
Net income
|
| | | $ | 1,753,911 | | | | | $ | 3,700,422 | | |
| | |
Members’
Equity |
| |||
Balances at December 31, 2019
|
| | | $ | 2,900,046 | | |
Distributions
|
| | | | (1,970,000) | | |
Net income
|
| | | | 3,700,422 | | |
Balances at December 31, 2020
|
| | | | 4,630,468 | | |
Distributions
|
| | | | (1,850,000) | | |
Net income
|
| | | | 1,753,911 | | |
Balances at December 31, 2021
|
| | | $ | 4,534,379 | | |
| | |
Year Ended December 31,
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
经营活动现金流: | | | | | | | | | | | | | |
Net income
|
| | | $ | 1,753,911 | | | | | $ | 3,700,422 | | |
将净收益与经营活动提供的现金净额进行调整:
|
| | | | | | | | | | | | |
折旧及摊销
|
| | | | 53,851 | | | | | | 58,423 | | |
Bad debt
|
| | | | 9,976 | | | | | | 91,195 | | |
Other income – PPP forgiveness
|
| | | | (1,319,808) | | | | | | — | | |
经营性资产和负债变动:
|
| | | | | | | | | | | | |
Accounts receivable
|
| | | | 44,740 | | | | | | (144,902) | | |
Due from factor
|
| | | | 363,083 | | | | | | (131,137) | | |
Inventory
|
| | | | 830,698 | | | | | | (2,100,608) | | |
Due from related party
|
| | | | — | | | | | | 92,318 | | |
预付费用和其他流动资产
|
| | | | (117,777) | | | | | | 56,145 | | |
Accounts payable
|
| | | | (258,122) | | | | | | 7,866 | | |
Accrued liabilities
|
| | | | (440,694) | | | | | | 339,329 | | |
经营活动提供的现金净额
|
| | | | 919,858 | | | | | | 1,969,051 | | |
投资活动现金流: | | | | | | | | | | | | | |
购置物业和设备
|
| | | | — | | | | | | (11,430) | | |
投资活动中使用的净现金
|
| | | | — | | | | | | (11,430) | | |
融资活动的现金流: | | | | | | | | | | | | | |
应付贷款收益
|
| | | | 480,637 | | | | | | 839,171 | | |
要素预付款(还款),净额
|
| | | | 133,300 | | | | | | (299,000) | | |
Distributions
|
| | | | (1,850,000) | | | | | | (1,970,000) | | |
用于融资活动的现金净额
|
| | | | (1,236,063) | | | | | | (1,429,829) | | |
现金和现金等价物净变化
|
| | | | (316,205) | | | | | | 527,792 | | |
年初的现金和现金等价物
|
| | | | 733,440 | | | | | | 205,648 | | |
年终现金和现金等价物
|
| | | $ | 417,235 | | | | | $ | 733,440 | | |
现金流量信息补充披露: | | | | | | | | | | | | | |
缴纳所得税的现金
|
| | | $ | 800 | | | | | $ | 800 | | |
Cash paid for interest
|
| | | $ | 70,018 | | | | | $ | 55,537 | | |
| | |
December 31,
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
未付应收账款 | | | | | | | | | | | | | |
Without recourse
|
| | | $ | 1,886,591 | | | | | $ | 2,129,451 | | |
With recourse
|
| | | | 11,000 | | | | | | 43,948 | | |
| | | | | 1,897,591 | | | | | | 2,173,399 | | |
Advances
|
| | | | (1,209,300) | | | | | | (1,076,000) | | |
Credits due customers
|
| | | | (98,269) | | | | | | (10,994) | | |
Due from factor
|
| | | $ | 590,022 | | | | | $ | 1,086,405 | | |
| | |
December 31,
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
Raw materials
|
| | | $ | 1,746,722 | | | | | $ | 2,273,060 | | |
Work in progress
|
| | | | 1,951,549 | | | | | | 2,231,811 | | |
Finished goods
|
| | | | 1,218,857 | | | | | | 1,242,955 | | |
Inventory
|
| | | $ | 4,917,128 | | | | | $ | 5,747,826 | | |
| | |
December 31,
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
租赁改善和展厅
|
| | | $ | 198,658 | | | | | $ | 198,658 | | |
家具和设备
|
| | | | 183,005 | | | | | | 183,005 | | |
Automobiles
|
| | | | 34,072 | | | | | | 34,072 | | |
| | | | | 415,735 | | | | | | 415,735 | | |
减去:累计折旧和摊销
|
| | | | (253,781) | | | | | | (199,930) | | |
Fixed assets, net
|
| | | $ | 161,954 | | | | | $ | 215,805 | | |
|
2022
|
| | | $ | 15,516 | | |
| | | | | $ | 15,516 | | |
| | |
DBG
|
| |
H&J
|
| |
Stateside
|
| |
Sundry
|
| |
Total
|
| |
Pro Forma
Adjustments |
| | | | | | | |
Pro Forma
Combined |
| |||||||||||||||||||||
Net revenues
|
| | | $ | 7,584,859 | | | | | $ | 980,261 | | | | | $ | 3,269,481 | | | | | $ | 22,800,825 | | | | | $ | 34,635,426 | | | | | $ | — | | | | | | | | | | | $ | 34,635,426 | | |
Cost of net revenues
|
| | | | 4,689,200 | | | | | | 350,004 | | | | | | 1,194,693 | | | | | | 13,638,553 | | | | | | 19,872,450 | | | | | | — | | | | | | | | | | | | 19,872,450 | | |
Gross profit
|
| | | | 2,895,659 | | | | | | 630,257 | | | | | | 2,074,788 | | | | | | 9,162,271 | | | | | | 14,762,976 | | | | | | — | | | | | | | | | | | | 14,762,976 | | |
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
一般和行政
|
| | | | 17,779,903 | | | | | | 410,891 | | | | | | 1,147,168 | | | | | | 3,201,811 | | | | | | 22,539,773 | | | | | | 6,197,028 | | | | | | (a) | | | | | | 28,736,800 | | |
Sales and marketing
|
| | | | 3,810,583 | | | | | | 349,338 | | | | | | 514,742 | | | | | | 4,374,667 | | | | | | 9,049,330 | | | | | | — | | | | | | | | | | | | 9,049,330 | | |
Distribution
|
| | | | 489,371 | | | | | | — | | | | | | 115,286 | | | | | | 1,080,964 | | | | | | 1,685,621 | | | | | | — | | | | | | | | | | | | 1,685,621 | | |
无形资产减值准备
|
| | | | 3,400,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | | | | | | | | | | | | | | | |
或有对价的公允价值变动
|
| | | | 8,764,460 | | | | | | — | | | | | | — | | | | | | — | | | | | | 8,764,460 | | | | | | — | | | | | | | | | | | | 8,764,460 | | |
总运营费用
|
| | | | 34,244,317 | | | | | | 760,229 | | | | | | 1,777,195 | | | | | | 8,657,442 | | | | | | 42,039,184 | | | | | | 6,197,028 | | | | | | | | | | | | 48,236,212 | | |
Loss from operations
|
| | | | (31,348,658) | | | | | | (129,972) | | | | | | 297,593 | | | | | | 504,830 | | | | | | (27,276,207) | | | | | | (6,197,028) | | | | | | | | | | | | (33,473,235) | | |
Other income (expense):
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest expense
|
| | | | (3,663,921) | | | | | | (33,668) | | | | | | — | | | | | | (70,018) | | | | | | (3,767,607) | | | | | | (1,344,000) | | | | | | (b) | | | | | | (5,111,607) | | |
其他营业外收入(费用)
|
| | | | 1,554,502 | | | | | | — | | | | | | (12,494) | | | | | | 1,319,899 | | | | | | 2,861,907 | | | | | | (1,319,899) | | | | | | (e) | | | | | | 1,542,008 | | |
其他收入(费用)合计,净额
|
| | | | (2,109,419) | | | | | | (33,668) | | | | | | (12,494) | | | | | | 1,249,881 | | | | | | (905,699) | | | | | | (2,663,899) | | | | | | | | | | | | (3,569,598) | | |
所得税优惠(规定)
|
| | | | 1,100,120 | | | | | | — | | | | | | — | | | | | | (800) | | | | | | 1,099,320 | | | | | | — | | | | | | | | | | | | 1,099,320 | | |
Net income (loss)
|
| | | $ | (32,357,957) | | | | | $ | (163,640) | | | | | $ | 285,099 | | | | | $ | 1,753,911 | | | | | $ | (27,082,587) | | | | | $ | (8,860,927) | | | | | | | | | | | $ | (35,943,514) | | |
| | |
DBG
|
| |
Bailey
|
| |
H&J
|
| |
Stateside
|
| |
Sundry
|
| |
Total
|
| |
Pro Forma
Adjustments |
| | | | | | | |
Pro Forma
Combined |
| ||||||||||||||||||||||||
Net revenues
|
| | | $ | 5,239,437 | | | | | $ | 2,019,823 | | | | | $ | 2,542,721 | | | | | $ | 3,187,512 | | | | | $ | 19,897,696 | | | | | $ | 32,887,189 | | | | | $ | — | | | | | | | | | | | $ | 32,887,189 | | |
Cost of net revenues
|
| | | | 4,685,755 | | | | | | 1,020,237 | | | | | | 897,873 | | | | | | 1,485,726 | | | | | | 8,525,612 | | | | | | 16,615,204 | | | | | | — | | | | | | | | | | | | 16,615,204 | | |
Gross profit
|
| | | | 553,682 | | | | | | 999,586 | | | | | | 1,644,848 | | | | | | 1,701,786 | | | | | | 11,372,084 | | | | | | 16,271,986 | | | | | | — | | | | | | | | | | | | 16,271,986 | | |
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
一般和行政
|
| | | | 7,149,210 | | | | | | 1,439,879 | | | | | | 1,044,397 | | | | | | 1,192,241 | | | | | | 2,823,334 | | | | | | 13,649,062 | | | | | | 7,283,720 | | | | | | (a) | | | | | | 20,932,782 | | |
Sales and marketing
|
| | | | 576,469 | | | | | | 483,657 | | | | | | 1,163,124 | | | | | | 838,638 | | | | | | 3,790,570 | | | | | | 6,852,459 | | | | | | — | | | | | | | | | | | | 6,852,459 | | |
Distribution
|
| | | | 342,466 | | | | | | — | | | | | | — | | | | | | 155,483 | | | | | | 1,011,431 | | | | | | 1,509,380 | | | | | | — | | | | | | | | | | | | 1,509,380 | | |
财产和设备处置损失
|
| | | | 848,927 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 848,927 | | | | | | — | | | | | | | | | | | | 848,927 | | |
无形资产减值准备
|
| | | | 784,500 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 784,500 | | | | | | — | | | | | | | | | | | | 784,500 | | |
总运营费用
|
| | | | 9,701,572 | | | | | | 1,923,536 | | | | | | 2,207,521 | | | | | | 2,186,362 | | | | | | 7,625,335 | | | | | | 23,644,327 | | | | | | 7,283,720 | | | | | | | | | | | | 30,928,047 | | |
Loss from operations
|
| | | | (9,147,890) | | | | | | (923,950) | | | | | | (562,673) | | | | | | (484,577) | | | | | | 3,746,749 | | | | | | (7,372,341) | | | | | | (7,283,720) | | | | | | | | | | | | (14,656,061) | | |
Other income (expense): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest expense
|
| | | | (1,599,518) | | | | | | (25,396) | | | | | | (92,270) | | | | | | — | | | | | | (55,537) | | | | | | (1,772,721) | | | | | | (1,344,000) | | | | | | (b) | | | | | | (3,116,721) | | |
债务减免收益
|
| | | | — | | | | | | — | | | | | | 225,388 | | | | | | 261,035 | | | | | | — | | | | | | 486,423 | | | | | | (486,423) | | | | | | (d) | | | | | | — | | |
其他营业外收入(费用)
|
| | | | 32,754 | | | | | | — | | | | | | 10,110 | | | | | | — | | | | | | 10,010 | | | | | | 52,874 | | | | | | — | | | | | | | | | | | | 52,874 | | |
其他收入(费用)合计,净额
|
| | | | (1,566,764) | | | | | | (25,396) | | | | | | 143,228 | | | | | | 261,035 | | | | | | (45,527) | | | | | | (1,233,424) | | | | | | (1,830,423) | | | | | | | | | | | | (3,063,847) | | |
所得税拨备
|
| | | | (13,641) | | | | | | — | | | | | | — | | | | | | (800) | | | | | | (800) | | | | | | (15,241) | | | | | | — | | | | | | | | | | | | (15,241) | | |
Net income (loss)
|
| | | $ | (10,728,295) | | | | | $ | (949,346) | | | | | $ | (419,446) | | | | | $ | (224,341) | | | | | $ | 3,700,422 | | | | | $ | (8,590,524) | | | | | $ | (9,114,143) | | | | | | | | | | | $ | (17,704,668) | | |
| | |
DBG
|
| |
Sundry
|
| |
Total
|
| |
Pro Forma
Adjustments |
| | | | |
Pro Forma
Combined |
| |||||||||||||||
ASSETS | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Current assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
现金和现金等价物
|
| | | $ | 528,394 | | | | | $ | 417,235 | | | | | $ | 945,629 | | | | | $ | — | | | |
(d)
|
| | | $ | 945,629 | | |
Accounts receivable, net
|
| | | | 89,394 | | | | | | 124,342 | | | | | | 213,736 | | | | | | — | | | | | | | | | 213,736 | | |
Due from factor, net
|
| | | | 985,288 | | | | | | 590,022 | | | | | | 1,575,310 | | | | | | — | | | | | | | | | 1,575,310 | | |
Inventory
|
| | | | 2,755,358 | | | | | | 4,917,128 | | | | | | 7,672,486 | | | | | | — | | | | | | | | | 7,672,486 | | |
预付费用和其他流动资产
|
| | | | 417,900 | | | | | | 219,902 | | | | | | 637,802 | | | | | | — | | | | | | | | | 637,802 | | |
Total current assets
|
| | | | 4,776,334 | | | | | | 6,268,628 | | | | | | 11,044,962 | | | | | | — | | | | | | | | | 11,044,962 | | |
延期发售成本
|
| | | | 367,696 | | | | | | — | | | | | | 367,696 | | | | | | — | | | | | | | | | 367,696 | | |
财产、设备和软件,净额
|
| | | | 97,265 | | | | | | 161,954 | | | | | | 259,219 | | | | | | — | | | | | | | | | 259,219 | | |
Goodwill
|
| | | | 18,264,822 | | | | | | — | | | | | | 18,264,822 | | | | | | 12,703,331 | | | |
(c)
|
| | | | 30,968,153 | | |
Intangible assets, net
|
| | | | 12,841,313 | | | | | | — | | | | | | 12,841,313 | | | | | | 19,045,837 | | | |
(a), (c)
|
| | | | 31,887,150 | | |
Deposits
|
| | | | 137,794 | | | | | | 19,742 | | | | | | 157,536 | | | | | | — | | | | | | | | | 157,536 | | |
Total assets
|
| | | $ | 36,485,224 | | | | | $ | 6,450,324 | | | | | $ | 42,935,548 | | | | | $ | 31,749,168 | | | | | | | | $ | 74,684,716 | | |
负债和股东亏损
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
流动负债: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Accounts payable
|
| | | $ | 6,562,690 | | | | | $ | 1,142,671 | | | | | $ | 7,705,361 | | | | | $ | — | | | | | | | | $ | 7,705,361 | | |
应计费用和其他负债
|
| | | | 2,237,145 | | | | | | 773,274 | | | | | | 3,010,419 | | | | | | — | | | | | | | | | 3,010,419 | | |
Deferred revenue
|
| | | | 276,397 | | | | | | — | | | | | | 276,397 | | | | | | — | | | | | | | | | 276,397 | | |
Due to related parties
|
| | | | 277,635 | | | | | | — | | | | | | 277,635 | | | | | | — | | | | | | | | | 277,635 | | |
或有对价负债
|
| | | | 12,179,476 | | | | | | — | | | | | | 12,179,476 | | | | | | — | | | | | | | | | 12,179,476 | | |
当前可转换票据
|
| | | | 100,000 | | | | | | — | | | | | | 100,000 | | | | | | — | | | | | | | | | 100,000 | | |
应计应付利息
|
| | | | 1,110,679 | | | | | | — | | | | | | 1,110,679 | | | | | | 1,344,000 | | | |
(b)
|
| | | | 2,454,679 | | |
Note payable – related party
|
| | | | 299,489 | | | | | | — | | | | | | 299,489 | | | | | | — | | | | | | | | | 299,489 | | |
风险债务,扣除折扣后的净额
|
| | | | 6,001,755 | | | | | | — | | | | | | 6,001,755 | | | | | | — | | | | | | | | | 6,001,755 | | |
Loan payable, current
|
| | | | 2,502,000 | | | | | | — | | | | | | 2,502,000 | | | | | | — | | | | | | | | | 2,502,000 | | |
应付本票,当期
|
| | | | 3,500,000 | | | | | | — | | | | | | 3,500,000 | | | | | | — | | | | | | | | | 3,500,000 | | |
流动负债总额
|
| | | | 35,047,266 | | | | | | 1,915,945 | | | | | | 36,963,211 | | | | | | 1,344,000 | | | | | | | | | 38,307,211 | | |
可转换应付票据,净额
|
| | | | 5,501,614 | | | | | | — | | | | | | 5,501,614 | | | | | | — | | | | | | | | | 5,501,614 | | |
Loan payable
|
| | | | 713,182 | | | | | | — | | | | | | 713,182 | | | | | | 16,800,000 | | | |
(d)
|
| | | | 17,513,182 | | |
Derivative liability
|
| | | | 2,294,720 | | | | | | — | | | | | | 2,294,720 | | | | | | — | | | | | | | | | 2,294,720 | | |
Warrant liability
|
| | | | 18,223 | | | | | | — | | | | | | 18,223 | | | | | | — | | | | | | | | | 18,223 | | |
Total liabilities
|
| | | | 43,575,005 | | | | | | 1,915,945 | | | | | | 45,490,950 | | | | | | 18,144,000 | | | | | | | | | 63,634,950 | | |
Stockholders’ equity: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Common stock
|
| | | | 1,300 | | | | | | — | | | | | | 1,300 | | | | | | — | | | | | | | | | 1,300 | | |
新增实收资本
|
| | | | 58,612,873 | | | | | | — | | | | | | 58,612,873 | | | | | | 24,300,000 | | | |
(c), (d)
|
| | | | 82,912,873 | | |
Members’ equity
|
| | | | — | | | | | | 4,534,379 | | | | | | 4,534,379 | | | | | | (4,534,379) | | | |
(c)
|
| | | | — | | |
Accumulated deficit
|
| | | | (65,703,954) | | | | | | — | | | | | | (65,703,954) | | | | | | (6,160,453) | | | | | | | | | (71,864,407) | | |
股东权益总额
|
| | | | (7,089,781) | | | | | | 4,534,379 | | | | | | (2,555,402) | | | | | | 13,605,168 | | | | | | | | | 11,049,766 | | |
总负债和股东权益
|
| | | $ | 36,485,224 | | | | | $ | 6,450,324 | | | | | $ | 42,935,548 | | | | | $ | 31,749,168 | | | | | | | | $ | 74,684,716 | | |
|
Series B preferred stock
|
| | | $ | 11,000,000 | | |
|
应付本票
|
| | | | 4,500,000 | | |
|
采购价格考虑因素
|
| | | $ | 15,500,000 | | |
| | |
Preliminary
Purchase Price Allocation |
| |||
Assets acquired
|
| | | $ | 4,705,086 | | |
Goodwill
|
| | | | 6,479,218 | | |
Intangible assets
|
| | | | 8,600,000 | | |
Liabilities assumed
|
| | | | (4,284,304) | | |
采购价格考虑因素
|
| | | $ | 15,500,000 | | |
|
Common stock
|
| | | $ | 9,100,000 | | |
|
采购价格考虑因素
|
| | | $ | 9,100,000 | | |
| | |
Preliminary
Purchase Price Allocation |
| |||
Assets acquired
|
| | | $ | 362,607 | | |
Goodwill
|
| | | | 2,995,407 | | |
Intangible assets
|
| | | | 6,888,620 | | |
Liabilities assumed
|
| | | | (1,146,634) | | |
采购价格考虑因素
|
| | | $ | 9,100,000 | | |
|
Cash
|
| | | $ | 5,000,000 | | |
|
Common stock
|
| | | | 3,403,196 | | |
|
采购价格考虑因素
|
| | | $ | 8,403,196 | | |
|
Assets acquired
|
| | | $ | 1,179,815 | | |
|
Goodwill
|
| | | | 2,104,056 | | |
|
Intangible assets
|
| | | | 5,939,140 | | |
|
Liabilities assumed
|
| | | | (819,815) | | |
|
采购价格考虑因素
|
| | | $ | 8,403,196 | | |
|
Cash
|
| | | $ | 16,800,000 | | |
|
应付本票
|
| | | | 16,800,000 | | |
|
Common stock
|
| | | | 7,500,000 | | |
|
采购价格考虑因素
|
| | | $ | 41,100,000 | | |
|
Assets acquired
|
| | | $ | 6,450,324 | | |
|
Goodwill
|
| | | | 12,703,331 | | |
|
Intangible assets
|
| | | | 23,862,290 | | |
|
Liabilities assumed
|
| | | | (1,915,945) | | |
|
采购价格考虑因素
|
| | | $ | 41,100,000 | | |