|
Delaware
|
| |
5699
|
| |
46-1942864
|
|
|
(州或其他管辖范围
成立公司或组织) |
| |
(主要标准工业
分类代码号) |
| |
(I.R.S. Employer
识别码) |
|
|
Large accelerated filer ☐
|
| |
Accelerated filer ☐
|
| |
Non-accelerated filer
|
| |
较小的报告公司
|
|
| | | | | | | | | |
新兴成长型公司
|
|
| | |
Page
|
| |||
Prospectus Summary
|
| | | | 1 | | |
Risk Factors
|
| | | | 6 | | |
有关前瞻性陈述的特别说明
|
| | | | 24 | | |
Use of Proceeds
|
| | | | 25 | | |
Dividend Policy
|
| | | | 26 | | |
普通股和相关股东事项的市场价格和股息
|
| | | | 27 | | |
选定的财务数据
|
| | | | 28 | | |
未经审计的预计合并财务信息
|
| | | | 29 | | |
管理层对财务状况和经营成果的讨论和分析
|
| | | | 35 | | |
业务描述
|
| | | | 46 | | |
Legal Proceedings
|
| | | | 0 | | |
董事和高管
|
| | | | 56 | | |
高管薪酬
|
| | | | 60 | | |
某些关系和相关交易以及董事独立性
|
| | | | 65 | | |
某些受益所有者和管理层的安全所有权
|
| | | | 67 | | |
股本说明
|
| | | | 69 | | |
Selling Stockholders
|
| | | | 84 | | |
Plan of Distribution
|
| | | | 86 | | |
Legal Matters
|
| | | | 88 | | |
Experts
|
| | | | 88 | | |
您可以在哪里找到更多信息
|
| | | | 88 | | |
Financial Statements
|
| | | | F-1 | | |
普通股季度结束
|
| |
High
|
| |
Low
|
| ||||||
September 30, 2022
|
| | | $ | 22.79 | | | | | $ | 8.29 | | |
December 31, 2022
|
| | | $ | 12.98 | | | | | $ | 3.21 | | |
March 31, 2023 (through January 23, 2023)
|
| | | $ | 4.27 | | | | | $ | 2.38 | | |
截至本季度的A类认股权证
|
| |
High
|
| |
Low
|
| ||||||
September 30, 2022
|
| | | $ | 29.00 | | | | | $ | 3.00 | | |
December 31, 2022
|
| | | $ | 17.00 | | | | | $ | 0.71 | | |
March 31, 2023 (through January 23, 2023)
|
| | | $ | 2.24 | | | | | $ | 1.76 | | |
| | |
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 | | |
| | |
DBG
|
| |
Sundry
|
| |
Total
|
| |
Pro Forma
Adjustments |
| | | | |
Pro Forma
Combined |
| |||||||||||||||
Net revenues
|
| | | $ | 10,595,933 | | | | | $ | 11,868,420 | | | | | $ | 22,464,353 | | | | | $ | — | | | | | | | | $ | 22,464,353 | | |
Cost of net revenues
|
| | | | 5,298,011 | | | | | | 7,230,186 | | | | | | 12,528,197 | | | | | | — | | | | | | | | | 12,528,197 | | |
Gross profit
|
| | | | 5,297,922 | | | | | | 4,638,234 | | | | | | 9,936,156 | | | | | | — | | | | | | | | | 9,936,156 | | |
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
一般和行政
|
| | | | 13,226,308 | | | | | | 2,682,642 | | | | | | 15,908,950 | | | | | | 602,057 | | | |
(a)
|
| | | | 16,511,007 | | |
Sales and marketing
|
| | | | 3,971,280 | | | | | | 2,260,763 | | | | | | 6,232,043 | | | | | | — | | | | | | | | | 6,232,043 | | |
Distribution
|
| | | | 522,510 | | | | | | 731,545 | | | | | | 1,254,055 | | | | | | — | | | | | | | | | 1,254,055 | | |
或有对价的公允价值变动
|
| | | | 6,418,355 | | | | | | — | | | | | | 6,418,355 | | | | | | — | | | | | | | | | 6,418,355 | | |
总运营费用
|
| | | | 24,138,453 | | | | | | 5,674,950 | | | | | | 29,813,403 | | | | | | 602,057 | | | | | | | | | 30,415,460 | | |
Loss from operations
|
| | | | (18,840,531) | | | | | | (1,036,716) | | | | | | (19,877,247) | | | | | | (602,057) | | | | | | | | | (20,479,304) | | |
Other income (expense): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest expense
|
| | | | (6,050,492) | | | | | | (43,876) | | | | | | (6,094,368) | | | | | | (110,000) | | | |
(c)
|
| | | | (6,204,368) | | |
其他营业外收入(费用)
|
| | | | 2,629,685 | | | | | | — | | | | | | 2,629,685 | | | | | | — | | | | | | | | | 2,629,685 | | |
其他收入(费用)合计,净额
|
| | | | (3,420,807) | | | | | | (43,876) | | | | | | (3,464,683) | | | | | | (110,000) | | | | | | | | | (3,574,683) | | |
所得税优惠(规定)
|
| | | | — | | | | | | (800) | | | | | | (800) | | | | | | — | | | | | | | | | (800) | | |
Net income (loss)
|
| | | $ | (22,261,338) | | | | | $ | (1,081,392) | | | | | $ | (23,342,730) | | | | | $ | (712,057) | | | | | | | | $ | (24,054,787) | | |
| | |
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 | | | | | | — | | | | | | — | | | | | | — | | | | | | 3,400,000 | | | | | | — | | | | | | | | | 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 | | | | | | 45,439,184 | | | | | | 6,197,028 | | | | | | | | | 51,636,212 | | |
Loss from operations
|
| | | | (31,348,658) | | | | | | (129,972) | | | | | | 297,593 | | | | | | 504,829 | | | | | | (30,676,207) | | | | | | (6,197,028) | | | | | | | | | (36,873,235) | | |
Other income (expense): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest expense
|
| | | | (3,663,921) | | | | | | (33,668) | | | | | | — | | | | | | (70,018) | | | | | | (3,767,607) | | | | | | (1,344,000) | | | |
(b)
|
| | | | (5,111,607) | | |
其他营业外收入(费用)
|
| | | | 1,554,502 | | | | | | — | | | | | | (12,494) | | | | | | 1,319,899 | | | | | | 2,861,907 | | | | | | (1,319,899) | | | |
(c)
|
| | | | 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 | | | | | $ | (30,482,587) | | | | | $ | (8,860,927) | | | | | | | | $ | (39,343,514) | | |
| | |
DBG
|
| |
Sundry
|
| |
Total
|
| |
Pro Forma
Adjustments |
| | | | |
Pro Forma
Combined |
| |||||||||||||||
ASSETS | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Current assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
现金和现金等价物
|
| | | $ | 195,399 | | | | | $ | 762,607 | | | | | $ | 958,006 | | | | | $ | — | | | | | | | | $ | 958,006 | | |
Accounts receivable, net
|
| | | | 378,455 | | | | | | 238,779 | | | | | | 617,234 | | | | | | — | | | | | | | | | 617,234 | | |
Due from factor, net
|
| | | | 638,781 | | | | | | 416,226 | | | | | | 1,055,007 | | | | | | — | | | | | | | | | 1,055,007 | | |
Inventory
|
| | | | 2,655,352 | | | | | | 4,003,153 | | | | | | 6,658,505 | | | | | | — | | | | | | | | | 6,658,505 | | |
预付费用和其他流动资产
|
| | | | 940,334 | | | | | | 170,602 | | | | | | 1,110,936 | | | | | | — | | | | | | | | | 1,110,936 | | |
Total current assets
|
| | | | 4,808,321 | | | | | | 5,591,367 | | | | | | 10,399,688 | | | | | | — | | | | | | | | | 10,399,688 | | |
延期发售成本
|
| | | | 367,696 | | | | | | — | | | | | | 367,696 | | | | | | — | | | | | | | | | 367,696 | | |
财产、设备和软件,净额
|
| | | | 46,454 | | | | | | 112,602 | | | | | | 159,056 | | | | | | — | | | | | | | | | 159,056 | | |
Goodwill
|
| | | | 18,264,822 | | | | | | — | | | | | | 18,264,822 | | | | | | 254,689 | | | |
(b)
|
| | | | 18,519,511 | | |
Intangible assets, net
|
| | | | 11,227,876 | | | | | | — | | | | | | 11,227,876 | | | | | | 9,760,267 | | | |
(a), (b)
|
| | | | 20,988,143 | | |
Deposits
|
| | | | 137,794 | | | | | | 9,612 | | | | | | 147,406 | | | | | | — | | | | | | | | | 147,406 | | |
Right of use asset
|
| | | | 152,387 | | | | | | | | | | | | 152,387 | | | | | | | | | | | | | | | 152,387 | | |
Total assets
|
| | | $ | 35,005,350 | | | | | $ | 5,713,581 | | | | | $ | 40,718,931 | | | | | $ | 10,014,956 | | | | | | | | $ | 50,733,887 | | |
负债和股东亏损 | | |||||||||||||||||||||||||||||||||
流动负债: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Accounts payable
|
| | | $ | 6,945,633 | | | | | $ | 1,345,197 | | | | | $ | 8,290,830 | | | | | $ | — | | | | | | | | $ | 8,290,830 | | |
应计费用和其他负债
|
| | | | 3,952,366 | | | | | | 490,396 | | | | | | 4,442,762 | | | | | | — | | | | | | | | | 4,442,762 | | |
Deferred revenue
|
| | | | 396,374 | | | | | | — | | | | | | 396,374 | | | | | | — | | | | | | | | | 396,374 | | |
Due to related parties
|
| | | | 209,943 | | | | | | 495,000 | | | | | | 704,943 | | | | | | — | | | | | | | | | 704,943 | | |
或有对价负债
|
| | | | 18,597,831 | | | | | | — | | | | | | 18,597,831 | | | | | | — | | | | | | | | | 18,597,831 | | |
当前可转换票据
|
| | | | 8,075,872 | | | | | | — | | | | | | 8,075,872 | | | | | | — | | | | | | | | | 8,075,872 | | |
应计应付利息
|
| | | | 2,103,161 | | | | | | — | | | | | | 2,103,161 | | | | | | — | | | | | | | | | 2,103,161 | | |
Note payable — related party
|
| | | | 179,489 | | | | | | — | | | | | | 179,489 | | | | | | — | | | | | | | | | 179,489 | | |
Loan payable, current
|
| | | | 1,426,885 | | | | | | — | | | | | | 1,426,885 | | | | | | — | | | | | | | | | 1,426,885 | | |
应付本票,当期
|
| | | | 3,500,000 | | | | | | — | | | | | | 3,500,000 | | | | | | — | | | | | | | | | 3,500,000 | | |
使用权责任,当期部分
|
| | | | 152,387 | | | | | | | | | | | | 152,387 | | | | | | — | | | | | | | | | 152,387 | | |
流动负债总额
|
| | | | 45,539,941 | | | | | | 2,330,593 | | | | | | 47,870,535 | | | | | | — | | | | | | | | | 47,870,535 | | |
Loan payable
|
| | | | 298,900 | | | | | | — | | | | | | 298,900 | | | | | | 5,500,000 | | | |
(b)
|
| | | | 5,798,900 | | |
Derivative liability
|
| | | | 1,690,807 | | | | | | — | | | | | | 1,690,807 | | | | | | — | | | | | | | | | 1,690,807 | | |
Total liabilities
|
| | | | 47,529,648 | | | | | | 2,330,593 | | | | | | 49,860,242 | | | | | | 5,500,000 | | | | | | | | | 55,360,242 | | |
股东权益(亏损): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Preferred stock
|
| | | | 1 | | | | | | — | | | | | | 1 | | | | | | — | | | | | | | | | 1 | | |
Common stock
|
| | | | 53 | | | | | | — | | | | | | 53 | | | | | | — | | | | | | | | | 53 | | |
新增实收资本
|
| | | | 75,440,940 | | | | | | — | | | | | | 75,440,940 | | | | | | 8,500,000 | | | |
(b)
|
| | | | 83,940,940 | | |
Members’ equity
|
| | | | — | | | | | | 3,382,987 | | | | | | 3,382,987 | | | | | | (3,382,987) | | | |
(b)
|
| | | | — | | |
Accumulated deficit
|
| | | | (87,965,292) | | | | | | — | | | | | | (87,965,292) | | | | | | (602,057) | | | | | | | | | (88,567,349) | | |
股东权益合计(亏损)
|
| | | | (12,524,298) | | | | | | 3,382,987 | | | | | | (9,141,310) | | | | | | 4,514,956 | | | | | | | | | (4,626,354) | | |
总负债和股东权益(赤字)
|
| | | $ | 35,005,350 | | | | | $ | 5,713,581 | | | | | $ | 40,718,931 | | | | | $ | 10,014,956 | | | | | | | | $ | 50,733,887 | | |
|
Cash
|
| | | $ | 7,500,000 | | |
|
应付本票
|
| | | | 5,500,000 | | |
|
Common stock
|
| | | | 1,000,000 | | |
|
采购价格考虑因素
|
| | | $ | 14,000,000 | | |
|
Assets acquired
|
| | | $ | 5,713,581 | | |
|
Goodwill
|
| | | | 254,689 | | |
|
Intangible assets
|
| | | | 10,362,323 | | |
|
Liabilities assumed
|
| | | | (2,330,593) | | |
|
采购价格考虑因素
|
| | | $ | 14,000,000 | | |
| | |
Three Months Ended
September 30, |
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
Net revenues
|
| | | $ | 3,424,522 | | | | | $ | 2,163,280 | | |
Cost of net revenues
|
| | | | 1,771,178 | | | | | | 954,137 | | |
Gross profit
|
| | | | 1,653,344 | | | | | | 1,209,143 | | |
一般和行政
|
| | | | 3,624,841 | | | | | | 3,720,863 | | |
Sales and marketing
|
| | | | 1,225,417 | | | | | | 1,307,219 | | |
其他运营费用
|
| | | | (605,148) | | | | | | 4,093,825 | | |
Operating loss
|
| | | | (2,591,766) | | | | | | (7,912,764) | | |
Other expenses
|
| | | | (2,302,706) | | | | | | (1,025,283) | | |
所得税拨备前亏损
|
| | | | (4,894,472) | | | | | | (8,938,047) | | |
所得税拨备
|
| | | | — | | | | | | — | | |
Net loss
|
| | | $ | (4,894,472) | | | | | $ | (8,938,047) | | |
| | |
Nine Months Ended
September 30, |
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
Net revenues
|
| | | $ | 10,595,933 | | | | | $ | 3,575,214 | | |
Cost of net revenues
|
| | | | 5,298,011 | | | | | | 2,179,023 | | |
Gross profit
|
| | | | 5,297,922 | | | | | | 1,396,191 | | |
一般和行政
|
| | | | 13,226,308 | | | | | | 12,820,841 | | |
Sales and marketing
|
| | | | 3,971,280 | | | | | | 2,401,322 | | |
其他运营费用
|
| | | | 6,940,865 | | | | | | 7,278,168 | | |
Operating loss
|
| | | | (18,840,531) | | | | | | (21,104,140) | | |
Other expenses
|
| | | | (3,420,807) | | | | | | (2,655,460) | | |
所得税拨备前亏损
|
| | | | (22,261,338) | | | | | | (23,759,600) | | |
所得税拨备
|
| | | | — | | | | | | 1,100,120 | | |
Net loss
|
| | | $ | (22,261,338) | | | | | $ | (22,659,480) | | |
| | |
Nine Months Ended
September 30, |
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
经营活动提供的现金净额: | | | | | | | | | | | | | |
Net loss
|
| | | $ | (22,261,338) | | | | | $ | (22,659,480) | | |
Non-cash adjustments
|
| | | $ | 10,638,677 | | | | | $ | 12,279,846 | | |
经营性资产和负债变动
|
| | | $ | 2,932,803 | | | | | $ | (1,096,379) | | |
经营活动中使用的净现金
|
| | | $ | (8,689,857) | | | | | $ | (11,476,014) | | |
投资活动中使用的净现金
|
| | | $ | (5,533) | | | | | $ | (5,523,982) | | |
融资活动提供的现金净额
|
| | | $ | 8,362,395 | | | | | $ | 16,678,537 | | |
Net change in cash
|
| | | $ | (332,995) | | | | | $ | (321,459) | | |
| | |
Nine Months Ended
September 30, |
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
Net revenues
|
| | | $ | 11,868,420 | | | | | $ | 18,151,326 | | |
Cost of net revenues
|
| | | | 7,230,186 | | | | | | 10,890,796 | | |
Gross profit
|
| | | | 4,638,234 | | | | | | 7,260,530 | | |
Operating expenses
|
| | | | 5,674,950 | | | | | | 6,319,131 | | |
Operating income (loss)
|
| | | | (1,036,716) | | | | | | 941,399 | | |
| | |
Nine Months Ended
September 30, |
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
Other income (expenses)
|
| | | | (43,876) | | | | | | 638,661 | | |
扣除所得税准备前的收入(亏损)
|
| | | | (1,080,592) | | | | | | 1,580,060 | | |
所得税拨备
|
| | | | (800) | | | | | | (800) | | |
Net income (loss)
|
| | | $ | (1,081,392) | | | | | $ | 1,579,260 | | |
| | |
Nine Months Ended
September 30, |
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
经营活动提供的现金净额: | | | | | | | | | | | | | |
Net income (loss)
|
| | | $ | (1,081,392) | | | | | $ | 1,579,260 | | |
Non-cash adjustments
|
| | | | 40,500 | | | | | | (638,903) | | |
经营性资产和负债变动
|
| | | | 1,949,582 | | | | | | 90,770 | | |
经营活动提供的现金净额
|
| | | | 908,690 | | | | | | 1,031,127 | | |
由投资活动提供(用于)的净现金
|
| | | | 18,982 | | | | | | (5,000) | | |
用于融资活动的现金净额
|
| | | | (582,300) | | | | | | (1,334,363) | | |
Net change in cash
|
| | | $ | 345,372 | | | | | $ | (308,236) | | |
| | |
Year Ended
December 31, |
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
Net revenues
|
| | | $ | 22,800,825 | | | | | $ | 19,897,696 | | |
Cost of net revenues
|
| | | | 13,638,553 | | | | | | 8,525,612 | | |
Gross profit
|
| | | | 9,162,271 | | | | | | 11,372,084 | | |
Operating expenses
|
| | | | 8,657,442 | | | | | | 7,625,335 | | |
Operating income
|
| | | | 504,829 | | | | | | 3,746,749 | | |
Other income (expense)
|
| | | | 1,249,881 | | | | | | (45,527) | | |
未计提所得税准备的收入
|
| | | | 1,754,710 | | | | | | 3,701,222 | | |
所得税拨备
|
| | | | 800 | | | | | | 800 | | |
Net income
|
| | | $ | 1,753,911 | | | | | $ | 3,700,422 | | |
| | |
Year Ended
December 31, |
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
经营活动提供的现金净额: | | | | | | | | | | | | | |
Net income
|
| | | $ | 1,753,911 | | | | | $ | 3,700,422 | | |
Non-cash adjustments
|
| | | $ | (1,255,981) | | | | | $ | 149,618 | | |
经营性资产和负债变动
|
| | | $ | 421,928 | | | | | $ | (1,880,989) | | |
经营活动提供(使用)的现金净额
|
| | | $ | 919,859 | | | | | $ | 1,969,051 | | |
投资活动中使用的净现金
|
| | | $ | — | | | | | $ | (11,430) | | |
融资活动提供(使用)的现金净额
|
| | | $ | (1,236,063) | | | | | $ | (1,429,829) | | |
Net change in cash
|
| | | $ | (316,204) | | | | | $ | 527,792 | | |
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) | | |
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 | | | | | | 2024 | | |
New Orleans, Louisiana
|
| | Showroom | | | | | 1,015 | | | | | | 2024 | | |
Name
|
| |
Age
|
| |
Position
|
|
执行干事和董事 | | | | | | | |
John Hilburn Davis IV
|
| |
50
|
| | 总裁和首席执行官 | |
Laura Dowling
|
| |
43
|
| | 首席营销官 | |
Reid Yeoman
|
| |
40
|
| | 首席财务官 | |
Mark T. Lynn
|
| |
38
|
| | Director | |
Trevor Pettennude
|
| |
55
|
| | Director | |
Jameeka Aaron
|
| |
42
|
| | Director | |
Huong “Lucy” Doan
|
| |
53
|
| | Director | |
姓名和主要职务
|
| |
Fiscal
Year |
| |
Salary
|
| |
Bonus
|
| |
Option
Awards |
| |
Stock
Awards(1) |
| |
Total
|
| ||||||||||||||||||
John “Hil” Davis
总裁和首席执行官 |
| | | | 2022 | | | | | $ | 350,000 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
| | | 2021 | | | | | $ | 350,000 | | | | | $ | — | | | | | $ | 3,704,483 | | | | | $ | 233,184 | | | | | $ | 4,287,667 | | | ||
Laura Dowling
首席营销官 |
| | | | 2022 | | | | | $ | 300,000 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
| | | 2021 | | | | | $ | 300,000 | | | | | $ | — | | | | | $ | 691,135 | | | | | $ | — | | | | | $ | 991,135 | | | ||
Reid Yeoman
首席财务官 |
| | | | 2022 | | | | | $ | 250,000 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
| | | 2021 | | | | | $ | 250,000 | | | | | $ | — | | | | | $ | 221,163 | | | | | $ | — | | | | | $ | 471,163 | | |
Option Awards
|
| | | | | | | |
Stock Awards
|
| |||||||||||||||||||||||||||||||||||||||||||||
Name
|
| |
Number of
Securities Underlying Unexercised Options(#) Exercisable |
| |
Number of
Securities Underlying Unexercised Options(#) Unexercisable |
| |
Equity
Incentive Plan Awards: Number of Securities Underlying Unexercised Unearned Options (#) |
| |
Option Exercise
Price ($) |
| |
Option
Expiration Date |
| |
Number of
Shares or Units of Stock That Have Not Vested (#) |
| |
Market
Value of Shares or Units of Stock That Have Not Vested |
| |
Equity
Incentive Plan Awards: Number of Unearned Shares, Units or Other Rights That Have Not Vested |
| |
Equity
Incentive Plan Awards: Market or Payout Value of Unearned Shares, Units or Other Rights That Have Not Vested |
| |||||||||||||||||||||||||||
John “Hil” Davis
|
| | | | 21,440 | | | | | | 18,909 | | | | | | 2,531 | | | | | $ | 421.88 | | | | | | 5月23日 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Laura Dowling
|
| | | | 4,640 | | | | | | 3,968 | | | | | | 672 | | | | | $ | 408.94 | | | | | | 5月23日 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Reid Yeoman
|
| | | | 1,760 | | | | | | 1,354 | | | | | | 406 | | | | | $ | 396.31 | | | | | | 5月23日 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
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)
|
| | | | 17,136 | | | | | | * | | | | | | 17,136 | | | | | | * | | |
Laura Dowling(2)
|
| | | | 3,347 | | | | | | * | | | | | | 3,347 | | | | | | * | | |
Reid Yeoman(3)
|
| | | | 1,140 | | | | | | * | | | | | | 1,140 | | | | | | * | | |
Mark Lynn(4)
|
| | | | 5,074 | | | | | | * | | | | | | 5,074 | | | | | | * | | |
Trevor Pettennude(5)
|
| | | | 3,286 | | | | | | * | | | | | | 3,286 | | | | | | * | | |
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)
|
| | | | 150 | | | | | | * | | | | | | 150 | | | | | | * | | |
Huong “Lucy” Doan(7)
|
| | | | 200 | | | | | | * | | | | | | 200 | | | | | | * | | |
所有高管、董事和董事提名人选
a group (7 persons)(8) |
| | | | 30,333 | | | | | | * | | | | | | 30,333 | | | | | | * | | |
销售股东名称
|
| |
Number of
Shares of Common Stock Beneficially Owned Prior to Offering |
| |
Maximum Number
of Shares of Common Stock Beneficially Owned to be Sold Pursuant to this Prospectus |
| |
Number of
Shares of Common Stock Beneficially Owned After the Maximum Offered Shares are Sold |
| |
%
|
| ||||||||||||
停战资本主基金有限公司(1)
|
| | | | —(2) | | | | | | —(2) | | | | | | —(2) | | | | | | —(2) | | |
Noam Rubinstein(3)
|
| | | | 73,127 | | | | | | 30,172 | | | | | | 42,955 | | | | | | 0.738% | | |
Michael Vasinkevich(3)
|
| | | | 148,866 | | | | | | 61,423 | | | | | | 87,443 | | | | | | 1.483% | | |
Charles Worthman(3)
|
| | | | 2,322 | | | | | | 958 | | | | | | 1,364 | | | | | | 0.024% | | |
Craig Schwabe(3)
|
| | | | 7,835 | | | | | | 3,233 | | | | | | 4,602 | | | | | | 0.080% | | |
|
独立注册会计师事务所报告(PCAOB ID:3501)
|
| | | | F-3 | | |
|
合并资产负债表
|
| | | | F-4 | | |
|
合并业务报表
|
| | | | F-5 | | |
|
合并股东权益变动表
(DEFICIT) |
| | | | F-6 | | |
|
合并现金流量表
|
| | | | F-7 | | |
|
合并财务报表附注
|
| | | | F-9 | | |
|
精简合并资产负债表(未经审计)
|
| | | | F-38 | | |
|
精简合并经营报表(未经审计)
|
| | | | F-39 | | |
|
股东权益简明合并报表(亏损)(未经审计)
|
| | | | F-40 | | |
|
简明合并现金流量表(未经审计)
|
| | | | F-42 | | |
|
精简合并财务报表附注
|
| | | | F-43 | | |
|
未经审计的资产负债表
|
| | | | F-56 | | |
|
未经审计的经营报表
|
| | | | F-57 | | |
|
未经审计的会员权益报表
|
| | | | F-58 | | |
|
未经审计的现金流量表
|
| | | | F-59 | | |
|
未经审计财务报表附注
|
| | | | F-60 | | |
|
独立审计师报告
|
| | | | F-67 | | |
|
BALANCE SHEETS
|
| | | | F-68 | | |
|
运营报表
|
| | | | F-69 | | |
|
会员赤字声明
|
| | | | F-70 | | |
|
STATEMENTS OF CASH FLOWS
|
| | | | F-71 | | |
|
财务报表附注
|
| | | | F-72 | | |
|
独立审计师报告 - DBBMCKENNON
|
| | | | F-79 | | |
|
独立审计师报告 - Armanino,有限责任公司
|
| | | | F-81 | | |
|
BALANCE SHEETS
|
| | | | F-82 | | |
|
运营报表
|
| | | | F-83 | | |
|
会员权益说明书
|
| | | | F-84 | | |
|
STATEMENTS OF CASH FLOWS
|
| | | | F-85 | | |
|
财务报表附注
|
| | | | F-86 | | |
|
独立审计师报告
|
| | | | F-94 | | |
|
BALANCE SHEET
|
| | | | F-95 | | |
|
操作说明书
|
| | | | F-96 | | |
|
会员权益说明书
|
| | | | F-97 | | |
|
STATEMENT OF CASH FLOWS
|
| | | | F-98 | | |
|
财务报表附注
|
| | | | F-99 | | |
| | |
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
分别于2021年12月31日、2021年12月31日和2020年12月31日发行和未偿还 |
| | | | — | | | | | | 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,无股份和授权200,000,000股,无股份和836,331股
分别于2021年12月31日、2021年12月31日和2020年12月31日发行和未偿还 |
| | | | — | | | | | | 83 | | |
B系列可转换优先股,面值0.0001美元,无股份和20,714,517股授权股份,无股份和20,714,517股已发行和流通股分别于2021年12月31日和2020年12月31日
|
| | | | — | | | | | | 2,075 | | |
非指定优先股,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
as of both December 31, 2021 and 2020 |
| | | | — | | | | | | — | | |
截至2021年12月31日和2020年12月31日,普通股面值为0.0001美元,授权股数为2亿股和1.1亿股,已发行和流通股分别为130,017股和6,642股
|
| | | | 13 | | | | | | 1 | | |
新增实收资本
|
| | | | 58,614,160 | | | | | | 27,482,060 | | |
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
|
| | | | 76,289 | | | | | | 6,642 | | |
普通股 - 基本股和摊薄后每股净亏损
|
| | | $ | (420.82) | | | | | $ | (1,615.30) | | |
| | |
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 | | | | | | — | | | | | $ | — | | | | | | 6,642 | | | | | $ | 1 | | | | | $ | 15,486,115 | | | | | $ | (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
stock |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 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 | | | | | | 6,642 | | | | | | 1 | | | | | | 27,482,060 | | | | | | — | | | | | | (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) | | | | | | 40,272 | | | | | | 4 | | | | | | 6,287 | | | | | | — | | | | | | — | | | | | | — | | |
公开发行普通股
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 24,096 | | | | | | 2 | | | | | | 10,000,000 | | | | | | — | | | | | | — | | | | | | 10,000,002 | | |
Offering costs
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (2,116,957) | | | | | | — | | | | | | — | | | | | | (2,116,957) | | |
行使超额配售选择权,净额
of offering costs |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 3,614 | | | | | | — | | | | | | 1,364,997 | | | | | | — | | | | | | — | | | | | | 1,364,997 | | |
债务转普通股
stock |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 11,352 | | | | | | 1 | | | | | | 2,680,288 | | | | | | — | | | | | | — | | | | | | 2,680,289 | | |
关联方票据折算和
payables into common stock |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,524 | | | | | | — | | | | | | 257,515 | | | | | | — | | | | | | — | | | | | | 257,515 | | |
与企业合并相关发行的普通股
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 32,943 | | | | | | 3 | | | | | | 11,428,735 | | | | | | — | | | | | | — | | | | | | 11,428,738 | | |
Exercise of warrants
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 3,869 | | | | | | — | | | | | | 1,768,046 | | | | | | — | | | | | | — | | | | | | 1,768,046 | | |
根据咨询协议发行的普通股
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,415 | | | | | | — | | | | | | 595,500 | | | | | | — | | | | | | — | | | | | | 595,500 | | |
根据
的股权额度发行普通股
credit |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,264 | | | | | | — | | | | | | 367,696 | | | | | | — | | | | | | — | | | | | | 367,696 | | |
在
发行的普通股和认股权证
connection with notes |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,300 | | | | | | — | | | | | | 501,658 | | | | | | — | | | | | | — | | | | | | 501,658 | | |
股票薪酬
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 727 | | | | | | — | | | | | | 4,278,337 | | | | | | — | | | | | | — | | | | | | 4,278,337 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (32,357,957) | | | | | | (32,357,957) | | |
Balances at December 31, 2021
|
| | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | | 130,018 | | | | | $ | 13 | | | | | $ | 58,614,160 | | | | | $ | — | | | | | $ | (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 | | |
| | |
Year Ended December 31,
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
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 | | |
| | |
截至
的公允价值计量
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 | | |
| | |
截至
的公允价值计量
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
|
| | | | 497,912 | | | | | | — | | |
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
|
| | | | 35,801 | | | | | | 9,145 | | |
| | |
December 31,
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
优先股权证
|
| | | | — | | | | | | 806,903 | | |
Stock options
|
| | | | 38,951 | | | | | | 11,631 | | |
潜在稀释股份总数
|
| | | | 122,664 | | | | | | 63,752,389 | | |
|
|
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
|
| | | $ | (433.00) | | | | | $ | (1,921.00) | | |
| | |
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 FirstFirst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
|
| | | | 4,180 | | | | | $ | 281 | | |
Granted
|
| | | | 4,966 | | | | | | 252 | | |
Exercised
|
| | | | — | | | | | | — | | |
Forfeited
|
| | | | — | | | | | | — | | |
Outstanding – December 31, 2020
|
| | | | 9,146 | | | | | $ | 266 | | |
| | |
Common
Stock Warrants |
| |
Weighted
Average Exercise Price |
| ||||||
Granted
|
| | | | 30,120 | | | | | | 458 | | |
首次公开发行时优先股权证的转换
|
| | | | 516 | | | | | | 766 | | |
Exercised
|
| | | | (3,869) | | | | | | 457 | | |
Forfeited
|
| | | | (112) | | | | | | 766 | | |
Outstanding – December 31, 2021
|
| | | | 35,801 | | | | | $ | 412 | | |
Exercisable at December 31, 2020
|
| | | | 9,146 | | | | | $ | 266 | | |
Exercisable at December 31, 2021
|
| | | | 35,801 | | | | | $ | 412 | | |
|
| | |
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
|
| | | | 10,842 | | | | | $ | 250 | | |
Granted
|
| | | | 917 | | | | | | 94 | | |
Exercised
|
| | | | — | | | | | | — | | |
Forfeited
|
| | | | (128) | | | | | $ | 328 | | |
Outstanding – December 31, 2020
|
| | | | 11,631 | | | | | $ | 234 | | |
Granted
|
| | | | 27,320 | | | | | | 415 | | |
Exercised
|
| | | | — | | | | | | — | | |
Forfeited
|
| | | | — | | | | | | — | | |
Outstanding – December 31, 2021
|
| | | | 38,951 | | | | | $ | 362 | | |
Exercisable at December 31, 2020
|
| | | | 8,810 | | | | | $ | 234 | | |
Exercisable at December 31, 2021
|
| | | | 31,646 | | | | | $ | 359 | | |
未偿还期权到期前的加权平均期限(年)
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) | | |
| | |
December 31,
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
Net deferred tax assets
|
| | | $ | — | | | | | $ | — | | |
|
| | |
September 30,
2022 |
| |
December 31,
2021 |
| ||||||
ASSETS | | | | | | | | | | | | | |
Current assets: | | | | | | | | | | | | | |
现金和现金等价物
|
| | | $ | 195,399 | | | | | $ | 528,394 | | |
Accounts receivable, net
|
| | | | 378,455 | | | | | | 89,394 | | |
Due from factor, net
|
| | | | 638,781 | | | | | | 985,288 | | |
Inventory
|
| | | | 2,655,352 | | | | | | 2,755,358 | | |
预付费用和其他流动资产
|
| | | | 940,334 | | | | | | 417,900 | | |
Total current assets
|
| | | | 4,808,321 | | | | | | 4,776,334 | | |
延期发售成本
|
| | | | 367,696 | | | | | | 367,696 | | |
财产、设备和软件,净额
|
| | | | 46,454 | | | | | | 97,265 | | |
Goodwill
|
| | | | 18,264,822 | | | | | | 18,264,822 | | |
Intangible assets, net
|
| | | | 11,227,876 | | | | | | 12,841,313 | | |
Deposits
|
| | | | 137,794 | | | | | | 137,794 | | |
Right of use asset
|
| | | | 152,387 | | | | | | — | | |
Total assets
|
| | | $ | 35,005,350 | | | | | $ | 36,485,224 | | |
负债和股东权益(赤字) | | | | | | | | | | | | | |
流动负债: | | | | | | | | | | | | | |
Accounts payable
|
| | | $ | 6,945,633 | | | | | $ | 6,562,690 | | |
应计费用和其他负债
|
| | | | 3,952,366 | | | | | | 2,237,145 | | |
Deferred revenue
|
| | | | 396,374 | | | | | | 276,397 | | |
Due to related parties
|
| | | | 209,943 | | | | | | 277,635 | | |
或有对价负债
|
| | | | 18,597,831 | | | | | | 12,179,476 | | |
可转换应付票据,净额
|
| | | | 8,075,872 | | | | | | 100,000 | | |
应计应付利息
|
| | | | 2,103,161 | | | | | | 1,110,679 | | |
Note payable – related party
|
| | | | 179,489 | | | | | | 299,489 | | |
风险债务,扣除折扣后的净额
|
| | | | — | | | | | | 6,001,755 | | |
Loan payable, current
|
| | | | 1,426,885 | | | | | | 2,502,000 | | |
应付本票
|
| | | | 3,500,000 | | | | | | 3,500,000 | | |
使用权责任,当期部分
|
| | | | 152,387 | | | | | | — | | |
流动负债总额
|
| | | | 45,539,941 | | | | | | 35,047,266 | | |
可转换应付票据,净额
|
| | | | — | | | | | | 5,501,614 | | |
Loan payable
|
| | | | 298,900 | | | | | | 713,182 | | |
Derivative liability
|
| | | | 1,690,807 | | | | | | 2,294,720 | | |
Warrant liability
|
| | | | — | | | | | | 18,223 | | |
Total liabilities
|
| | | | 47,529,648 | | | | | | 43,575,005 | | |
承付款和或有事项(注11) | | | | | | | | | | | | | |
股东权益(亏损): | | | | | | | | | | | | | |
非指定优先股,面值0.0001美元,授权9,993,199股,截至2022年9月30日发行和发行0股,授权10,000,000股,截至2021年12月31日0股已发行和已发行
|
| | | | — | | | | | | — | | |
A系列优先股,面值0.0001美元,1股授权、已发行和
截至2022年9月30日未清偿,截至 未授权或未清偿 December 31, 2021 |
| | | | — | | | | | | — | | |
A系列可转换优先股,面值0.0001美元,指定6,800股,截至2022年9月30日已发行和已发行6,300股,截至2021年12月31日未获授权或已发行
|
| | | | 1 | | | | | | — | | |
截至2022年9月30日和2021年12月31日,普通股,面值0.0001美元,授权1,000,000,000股,已发行和已发行股票分别为529,492股和528,742股
|
| | | | 53 | | | | | | 13 | | |
新增实收资本
|
| | | | 75,440,940 | | | | | | 58,614,160 | | |
Accumulated deficit
|
| | | | (87,965,292) | | | | | | (65,703,954) | | |
股东权益合计(亏损)
|
| | | | (12,524,298) | | | | | | (7,089,781) | | |
总负债和股东权益(赤字)
|
| | | $ | 35,005,350 | | | | | $ | 36,485,224 | | |
| | |
Three Months Ended
September 30, |
| |
Nine Months Ended
September 30, |
| ||||||||||||||||||
| | |
2022
|
| |
2021
|
| |
2022
|
| |
2021
|
| ||||||||||||
Net revenues
|
| | | | 3,424,522 | | | | | | 2,163,280 | | | | | $ | 10,595,933 | | | | | $ | 3,575,214 | | |
Cost of net revenues
|
| | | | 1,771,178 | | | | | | 954,137 | | | | | | 5,298,011 | | | | | | 2,179,023 | | |
Gross profit (loss)
|
| | | | 1,653,344 | | | | | | 1,209,143 | | | | | | 5,297,922 | | | | | | 1,396,191 | | |
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | |
一般和行政
|
| | | | 3,624,841 | | | | | | 3,720,863 | | | | | | 13,226,308 | | | | | | 12,820,841 | | |
Sales and marketing
|
| | | | 1,225,417 | | | | | | 1,307,219 | | | | | | 3,971,280 | | | | | | 2,401,322 | | |
Distribution
|
| | | | 97,737 | | | | | | 105,332 | | | | | | 522,510 | | | | | | 238,774 | | |
或有对价的公允价值变动
|
| | | | (702,885) | | | | | | 3,988,493 | | | | | | 6,418,355 | | | | | | 7,039,394 | | |
总运营费用
|
| | | | 4,245,110 | | | | | | 9,121,907 | | | | | | 24,138,453 | | | | | | 22,500,331 | | |
Loss from operations
|
| | | | (2,591,766) | | | | | | (7,912,764) | | | | | | (18,840,531) | | | | | | (21,104,140) | | |
Other income (expense): | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest expense
|
| | | | (2,279,016) | | | | | | (447,842) | | | | | | (6,050,492) | | | | | | (2,020,806) | | |
其他营业外收入(费用)
|
| | | | (23,690) | | | | | | (577,441) | | | | | | 2,629,685 | | | | | | (634,654) | | |
其他收入(费用)合计,净额
|
| | | | (2,302,706) | | | | | | (1,025,283) | | | | | | (3,420,807) | | | | | | (2,655,460) | | |
所得税优惠(规定)
|
| | | | — | | | | | | — | | | | | | — | | | | | | 1,100,120 | | |
Net loss
|
| | | $ | (4,894,472) | | | | | $ | (8,938,047) | | | | | $ | (22,261,338) | | | | | $ | (22,659,480) | | |
加权平均已发行普通股 - 基本和稀释
|
| | | | 528,758 | | | | | | 117,866 | | | | | | 341,229 | | | | | | 60,027 | | |
普通股 - 基本股和摊薄后每股净亏损
|
| | | $ | (9.26) | | | | | $ | (75.83) | | | | | $ | (65.24) | | | | | $ | (377.49) | | |
| | |
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 |
| |
Series A
Convertible Preferred Stock |
| |
Common Stock
|
| |
Additional
Paid-in Capital |
| |
Accumulated
Deficit |
| |
Total
Stockholders’ Equity (Deficit) |
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
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 | | | | | | — | | | | | $ | — | | | | | | 6,642 | | | | | $ | 1 | | | | | $ | 27,482,060 | | | | | $ | (33,345,997) | | | | | $ | (5,857,645) | | |
股票薪酬
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 36,976 | | | | | | — | | | | | | 36,976 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (3,023,935) | | | | | | (3,023,935) | | |
Balances at March 31, 2021
|
| | | | 20,714,518 | | | | | | 2,071 | | | | | | 5,654,072 | | | | | | 565 | | | | | | 5,932,742 | | | | | | 593 | | | | | | 9,032,330 | | | | | | 904 | | | | | | 836,331 | | | | | | 83 | | | | | | 20,754,717 | | | | | | 2,075 | | | | | | — | | | | | | — | | | | | | 6,642 | | | | | | 1 | | | | | | 27,519,036 | | | | | | (36,369,932) | | | | | | (8,844,604) | | |
优先股转换
into common stock |
| | | | (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) | | | | | | — | | | | | | — | | | | | | 40,272 | | | | | | 4 | | | | | | 6,287 | | | | | | — | | | | | | — | | |
Issuance of common stock in
public offering |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 24,096 | | | | | | 2 | | | | | | 10,000,000 | | | | | | — | | | | | | 10,000,002 | | |
Offering costs
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (2,116,957) | | | | | | — | | | | | | (2,116,957) | | |
行使超额配售选择权,扣除发行成本
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 3,614 | | | | | | — | | | | | | 1,364,997 | | | | | | — | | | | | | 1,364,997 | | |
债务转普通股
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 11,352 | | | | | | 1 | | | | | | 2,680,288 | | | | | | — | | | | | | 2,680,289 | | |
关联方票据和应付款转换为普通股
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,524 | | | | | | — | | | | | | 257,515 | | | | | | — | | | | | | 257,515 | | |
Common stock and warrants
issued in connection with note |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 200 | | | | | | — | | | | | | 73,958 | | | | | | — | | | | | | 73,958 | | |
与企业合并相关发行的普通股
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 21,928 | | | | | | 2 | | | | | | 8,025,540 | | | | | | — | | | | | | 8,025,542 | | |
Exercise of warrants
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 319 | | | | | | — | | | | | | 145,696 | | | | | | — | | | | | | 145,696 | | |
根据咨询协议发行的普通股
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 500 | | | | | | — | | | | | | 183,000 | | | | | | — | | | | | | 183,000 | | |
股票薪酬
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 3,801,553 | | | | | | — | | | | | | 3,801,553 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (10,697,498) | | | | | | (10,697,498) | | |
Balances at June 30, 2021
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 110,446 | | | | | | 10 | | | | | | 51,940,914 | | | | | | (47,067,430) | | | | | | 4,873,493 | | |
Issuance of common stock in
public offering |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,264 | | | | | | — | | | | | | 367,696 | | | | | | — | | | | | | 367,696 | | |
与企业合并相关发行的普通股
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 11,015 | | | | | | 1 | | | | | | 3,403,195 | | | | | | — | | | | | | 3,403,196 | | |
Exercise of warrants
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 3,550 | | | | | | — | | | | | | 1,622,350 | | | | | | — | | | | | | 1,622,350 | | |
| | |
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 |
| |
Series A
Convertible Preferred Stock |
| |
Common Stock
|
| |
Additional
Paid-in Capital |
| |
Accumulated
Deficit |
| |
Total
Stockholders’ Equity (Deficit) |
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
股票薪酬
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 134,113 | | | | | | — | | | | | | 134,113 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (8,938,047) | | | | | | (8,938,047) | | |
Balances at September 30,
2021 |
| | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | | 126,275 | | | | | $ | 11 | | | | | $ | 57,468,268 | | | | | $ | (56,005,477) | | | | | $ | 1,462,801 | | |
Balances at December 31,
2021 |
| | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | | 130,017 | | | | | $ | 13 | | | | | $ | 58,614,160 | | | | | $ | (65,703,954) | | | | | $ | (7,089,781) | | |
将票据转换为普通股
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 8,739 | | | | | | 1 | | | | | | 1,201,581 | | | | | | — | | | | | | 1,201,582 | | |
股票薪酬
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 139,093 | | | | | | — | | | | | | 139,093 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (7,832,942) | | | | | | (7,832,942) | | |
Balances at March 31, 2022
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 138,756 | | | | | | 14 | | | | | | 59,954,834 | | | | | | (73,536,896) | | | | | | (13,582,048) | | |
Issuance of common stock in
public offering |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 373,898 | | | | | | 37 | | | | | | 9,347,413 | | | | | | — | | | | | | 9,347,450 | | |
Offering costs
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,930,486) | | | | | | — | | | | | | (1,930,486) | | |
将票据和衍生负债转换为普通股
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 16,088 | | | | | | 2 | | | | | | 600,788 | | | | | | — | | | | | | 600,790 | | |
在连接中签发的认股权证
with note |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 98,241 | | | | | | — | | | | | | 98,241 | | |
股票薪酬
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 119,759 | | | | | | — | | | | | | 119,759 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (9,533,924) | | | | | | (9,533,924) | | |
Balances at June 30, 2022
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 528,742 | | | | | | 53 | | | | | | 68,190,549 | | | | | | (83,070,820) | | | | | | (14,880,218) | | |
根据咨询协议发行的普通股
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 750 | | | | | | — | | | | | | 123,000 | | | | | | — | | | | | | 123,000 | | |
发行A系列优先股
stock |
| | | | — | | | | | | — | | | | | | 1 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 25,000 | | | | | | — | | | | | | 25,000 | | |
将风险债务转换为A系列可转换优先股
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 6,300 | | | | | | 1 | | | | | | — | | | | | | — | | | | | | 6,299,999 | | | | | | — | | | | | | 6,300,000 | | |
在连接中签发的认股权证
with note |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 692,299 | | | | | | — | | | | | | 692,299 | | |
股票薪酬
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 110,093 | | | | | | — | | | | | | 110,093 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (4,894,472) | | | | | | (4,894,472) | | |
Balances at September 30,
2022 |
| | | $ | — | | | | | $ | — | | | | | | 1 | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | | 6,300 | | | | | $ | 1 | | | | | | 529,492 | | | | | $ | 53 | | | | | $ | 75,440,940 | | | | | $ | (87,965,292) | | | | | $ | (12,524,298) | | |
|
| | |
Nine Months Ended
September 30, |
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
经营活动现金流: | | | | | | | | | | | | | |
Net loss
|
| | | $ | (22,261,338) | | | | | $ | (22,659,480) | | |
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
|
| | | | 1,669,782 | | | | | | 652,732 | | |
摊销贷款贴现和手续费
|
| | | | 4,610,234 | | | | | | 682,956 | | |
股票薪酬
|
| | | | 491,945 | | | | | | 4,155,641 | | |
与债务融资相关的费用
|
| | | | 48,245 | | | | | | 132,609 | | |
权证负债公允价值变动
|
| | | | (18,223) | | | | | | 21,930 | | |
衍生负债公允价值变动
|
| | | | (794,477) | | | | | | 627,956 | | |
或有对价的公允价值变动
|
| | | | 6,418,355 | | | | | | 7,039,394 | | |
薪资保障计划的宽恕
|
| | | | (1,760,755) | | | | | | — | | |
递延所得税优惠
|
| | | | — | | | | | | (1,100,120) | | |
Change in credit reserve
|
| | | | (26,429) | | | | | | 66,748 | | |
经营性资产和负债变动: | | | | | | | | | | | | | |
Accounts receivable, net
|
| | | | (289,061) | | | | | | (32,582) | | |
Due from factor, net
|
| | | | 433,671 | | | | | | (540,257) | | |
Inventory
|
| | | | 100,006 | | | | | | (483,477) | | |
预付费用和其他流动资产
|
| | | | (522,434) | | | | | | (1,259,835) | | |
Accounts payable
|
| | | | 382,943 | | | | | | 749,352 | | |
应计费用和其他负债
|
| | | | 1,715,221 | | | | | | 451,298 | | |
Deferred revenue
|
| | | | 119,977 | | | | | | (78,492) | | |
应计薪酬 - 关联方
|
| | | | — | | | | | | (108,550) | | |
Accrued interest
|
| | | | 992,482 | | | | | | 206,163 | | |
经营活动中使用的净现金
|
| | | $ | (8,689,857) | | | | | | (11,476,015) | | |
投资活动现金流: | | | | | | | | | | | | | |
根据企业合并获得的现金(对价)
|
| | | | — | | | | | | (5,442,966) | | |
购置物业、设备和软件
|
| | | | (5,533) | | | | | | (13,585) | | |
Deposits
|
| | | | — | | | | | | (67,431) | | |
投资活动中使用的净现金
|
| | | | (5,533) | | | | | | (5,523,982) | | |
融资活动的现金流: | | | | | | | | | | | | | |
关联方垫款的收益(还款)
|
| | | | (162,692) | | | | | | — | | |
预付款(还款)因数
|
| | | $ | (60,735) | | | | | | (39,520) | | |
风险投资债务收益
|
| | | | 237,500 | | | | | | — | | |
发放应付贷款
|
| | | | 248,858 | | | | | | 2,626,050 | | |
可转换本票和本票的偿还
|
| | | | (3,068,750) | | | | | | (2,002,731) | | |
发行可转换应付票据
|
| | | | 3,751,250 | | | | | | 5,078,650 | | |
首次公开募股的收益
|
| | | | 9,347,450 | | | | | | 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 | | |
Offering costs
|
| | | | (1,930,486) | | | | | | (2,116,957) | | |
融资活动提供的现金净额
|
| | | $ | 8,362,395 | | | | | | 16,678,537 | | |
现金和现金等价物净增长
|
| | | | (332,995) | | | | | | (321,460) | | |
期初现金及现金等价物
|
| | | | 528,394 | | | | | | 575,986 | | |
期末现金和现金等价物
|
| | | $ | 195,399 | | | | | $ | 254,526 | | |
现金流量信息补充披露: | | | | | | | | | | | | | |
缴纳所得税的现金
|
| | | $ | — | | | | | $ | — | | |
Cash paid for interest
|
| | | $ | 318,576 | | | | | $ | 460,179 | | |
补充披露非现金投融资活动: | | | | | | | | | | | | | |
将票据转换为普通股
|
| | | $ | 1,802,372 | | | | | $ | 2,680,289 | | |
Right of use asset
|
| | | $ | 152,387 | | | | | $ | — | | |
与票据相关的认股权证
|
| | | $ | 790,540 | | | | | $ | — | | |
与可转换票据有关的衍生负债
|
| | | $ | 559,957 | | | | | $ | 1,858,887 | | |
关联方票据和应付款项转换为优先股和普通股
|
| | | $ | 25,000 | | | | | $ | 257,515 | | |
将风险债务转换为优先股
|
| | | $ | 6,300,000 | | | | | $ | — | | |
优先股转换为普通股
|
| | | $ | — | | | | | $ | 6,293 | | |
根据股权信用额度发行的普通股
|
| | | $ | — | | | | | $ | 367,996 | | |
| | |
Fair Value Measurements
as of September 30, 2022 Using: |
| |||||||||||||||||||||
| | |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| ||||||||||||
Liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | |
Warrant liability
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
或有对价
|
| | | | — | | | | | | — | | | | | | 18,597,831 | | | | | | 18,597,831 | | |
Derivative liability
|
| | | | — | | | | | | — | | | | | | 1,690,807 | | | | | | 1,690,807 | | |
| | | | $ | — | | | | | $ | — | | | | | $ | 20,288,638 | | | | | $ | 20,288,638 | | |
| | |
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 | | |
| | |
Contingent
Consideration Liability |
| |||
Outstanding as of December 31, 2021
|
| | | $ | 12,179,476 | | |
Change in fair value
|
| | | | 6,418,355 | | |
Outstanding as of September 30, 2022
|
| | | $ | 18,597,831 | | |
|
Bailey
|
| | | $ | 10,698,475 | | |
|
Harper & Jones
|
| | | | 7,899,356 | | |
| | | | | $ | 18,597,831 | | |
| | |
Derivative
Liability |
| |||
Outstanding as of December 31, 2021
|
| | | $ | 2,294,720 | | |
可转换票据发行情况
|
| | | | 559,957 | | |
将标的票据转换为普通股
|
| | | | (369,393) | | |
Change in fair value
|
| | | | (794,477) | | |
Outstanding as of September 30, 2022
|
| | | $ | 1,690,807 | | |
| | |
September 30,
2022 |
| |
December 31,
2021 |
| ||||||
Raw materials
|
| | | $ | 435,025 | | | | | $ | 292,167 | | |
Work in process
|
| | | | 256,078 | | | | | | 242,673 | | |
Finished goods
|
| | | | 1,964,248 | | | | | | 2,220,519 | | |
Inventory
|
| | | $ | 2,655,352 | | | | | $ | 2,755,358 | | |
| | |
September 30,
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
Convertible notes
|
| | | | 1,177,305 | | | | | | 22,404 | | |
A系列可转换优先股
|
| | | | 108 | | | | | | — | | |
Common stock warrants
|
| | | | 132,114 | | | | | | 35,913 | | |
Stock options
|
| | | | 38,951 | | | | | | 38,751 | | |
潜在稀释股份总数
|
| | | | 1,348,477 | | | | | | 97,069 | | |
| | |
September 30,
2022 |
| |
December 31,
2021 |
| ||||||
未应收账款:
|
| | | $ | 423,984 | | | | | $ | 579,295 | | |
Without recourse
|
| | | | 83,224 | | | | | | 361,584 | | |
With recourse
|
| | | | 182,352 | | | | | | 121,617 | | |
Advances
|
| | | | (50,779) | | | | | | (77,208) | | |
Credits due customers
|
| | | $ | 638,781 | | | | | $ | 985,288 | | |
| | |
Gross
Amount |
| |
Accumulated
Amortization |
| |
Carrying
Value |
| |||||||||
Amortized: | | | | | | | | | | | | | | | | | | | |
客户关系
|
| | | $ | 6,453,750 | | | | | | (3,062,794) | | | | | $ | 3,390,956 | | |
| | | | | 6,453,750 | | | | | | (3,062,794) | | | | | | 3,390,956 | | |
Indefinite-lived: | | | | | | | | | | | | | | | | | | | |
Brand name
|
| | | $ | 7,836,920 | | | | | | — | | | | | | 7,836,920 | | |
| | | | $ | 14,290,670 | | | | | $ | (3,062,794) | | | | | $ | 11,227,876 | | |
| | |
September 30,
2022 |
| |
December 31,
2021 |
| ||||||
Accrued expenses
|
| | | $ | 896,043 | | | | | $ | 213,740 | | |
Reserve for returns
|
| | | | 24,673 | | | | | | 33,933 | | |
工资相关负债
|
| | | | 2,602,800 | | | | | | 1,204,665 | | |
Sales tax liability
|
| | | | 298,149 | | | | | | 268,723 | | |
Due to seller
|
| | | | — | | | | | | 396,320 | | |
Other liabilities
|
| | | | 130,702 | | | | | | 119,764 | | |
| | | | $ | 3,952,366 | | | | | $ | 2,237,145 | | |
| | |
Common
Stock Warrants |
| |
Weighted
Average Exercise Price |
| ||||||
Outstanding – December 31, 2021
|
| | | | 35,801 | | | | | $ | 412.00 | | |
Granted
|
| | | | 96,313 | | | | | | 30.71 | | |
Exercised
|
| | | | — | | | | | | | | |
Forfeited
|
| | | | — | | | | | | | | |
Outstanding – September 30, 2022
|
| | | | 132,114 | | | | | $ | 134.13 | | |
Exercisable at September 30, 2022
|
| | | | 104,459 | | | | | $ | 166.65 | | |
| | |
September 30,
2022 |
| |
December 31,
2021 |
| ||||||
ASSETS | | | | | | | | | | | | | |
Current assets: | | | | | | | | | | | | | |
Cash
|
| | | $ | 762,607 | | | | | $ | 417,235 | | |
扣除备抵后的应收账款
|
| | | | 238,779 | | | | | | 124,342 | | |
Due from factor
|
| | | | 416,226 | | | | | | 590,022 | | |
Inventory
|
| | | | 4,003,153 | | | | | | 4,917,128 | | |
预付费用和其他流动资产
|
| | | | 170,602 | | | | | | 219,902 | | |
Total current assets
|
| | | | 5,591,367 | | | | | | 6,268,628 | | |
Fixed assets, net
|
| | | | 112,602 | | | | | | 161,954 | | |
Deposits
|
| | | | 9,612 | | | | | | 19,742 | | |
Total assets
|
| | | $ | 5,713,581 | | | | | $ | 6,450,324 | | |
负债和会员权益 | | | | | | | | | | | | | |
流动负债: | | | | | | | | | | | | | |
Accounts payable
|
| | | $ | 1,345,197 | | | | | $ | 1,142,671 | | |
Accrued liabilities
|
| | | | 490,396 | | | | | | 773,274 | | |
应付借款、关联方
|
| | | | 495,000 | | | | | | — | | |
Total liabilities
|
| | | | 2,330,593 | | | | | | 1,915,945 | | |
承付款和或有事项(注7) | | | | | | | | | | | | | |
Members’ equity
|
| | | | 3,382,987 | | | | | | 4,534,379 | | |
Total members’ equity
|
| | | | 3,382,987 | | | | | | 4,534,379 | | |
总负债和成员权益
|
| | | $ | 5,713,581 | | | | | $ | 6,450,324 | | |
| | |
Nine Months Ended
September 30, |
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
Net revenues
|
| | | $ | 11,868,420 | | | | | $ | 18,151,326 | | |
Cost of goods sold
|
| | | | 7,230,186 | | | | | | 10,890,796 | | |
Gross profit
|
| | | | 4,638,234 | | | | | | 7,260,530 | | |
Operating expenses: | | | | | | | | | | | | | |
一般和行政
|
| | | | 2,682,642 | | | | | | 2,286,956 | | |
Distribution
|
| | | | 731,545 | | | | | | 863,185 | | |
Sales and marketing
|
| | | | 2,260,763 | | | | | | 3,168,990 | | |
总运营费用
|
| | | | 5,674,950 | | | | | | 6,319,131 | | |
运营收入(亏损)
|
| | | | (1,036,716) | | | | | | 941,399 | | |
其他收入(费用),净额 | | | | | | | | | | | | | |
Other income
|
| | | | — | | | | | | 689,171 | | |
Interest expense
|
| | | | (43,876) | | | | | | (50,510) | | |
其他收入(费用)合计,净额
|
| | | | (43,876) | | | | | | 638,661 | | |
所得税拨备
|
| | | | 800 | | | | | | 800 | | |
Net income (loss)
|
| | | $ | (1,081,392) | | | | | $ | 1,579,260 | | |
| | |
Members’
Equity |
| |||
Balances at December 31, 2020
|
| | | $ | 4,630,468 | | |
Distributions
|
| | | | (1,780,000) | | |
Net income
|
| | | | 1,579,260 | | |
Balances at Sep 30, 2021
|
| | | $ | 4,429,728 | | |
Balances at December 31, 2021
|
| | | $ | 4,534,379 | | |
Distributions
|
| | | | (70,000) | | |
Net loss
|
| | | | (1,081,392) | | |
Balances at Sep 30, 2022
|
| | | $ | 3,382,987 | | |
| | |
截至9月30日的9个月
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
经营活动现金流: | | | | | | | | | | | | | |
Net income (loss)
|
| | | $ | (1,081,392) | | | | | $ | 1,579,260 | | |
将净收益(亏损)与运营提供的现金净额进行调整
activities: |
| | | | | | | | | | | | |
折旧及摊销
|
| | | | 40,500 | | | | | | 43,200 | | |
Bad debt
|
| | | | — | | | | | | 7,068 | | |
Other income – PPP forgiveness
|
| | | | — | | | | | | (689,171) | | |
经营性资产和负债变动:
|
| | | | | | | | | | | | |
Accounts receivable
|
| | | | (114,438) | | | | | | (140,037) | | |
Due from factor
|
| | | | 1,181,097 | | | | | | 721,984 | | |
Inventory
|
| | | | 913,975 | | | | | | 938,206 | | |
预付费用和其他流动资产
|
| | | | 49,300 | | | | | | (109,952) | | |
Accounts payable
|
| | | | 202,526 | | | | | | (690,300) | | |
Accrued liabilities
|
| | | | (282,878) | | | | | | (629,131) | | |
经营活动提供的现金净额
|
| | | | 908,690 | | | | | | 1,031,127 | | |
投资活动现金流: | | | | | | | | | | | | | |
购置物业和设备
|
| | | | — | | | | | | (5,000) | | |
出售财产和设备的收益
|
| | | | 8,852 | | | | | | — | | |
Deposits
|
| | | | 10,130 | | | | | | — | | |
由投资活动提供(用于)的净现金
|
| | | | 18,982 | | | | | | (5,000) | | |
融资活动的现金流: | | | | | | | | | | | | | |
应付贷款收益
|
| | | | — | | | | | | 630,637 | | |
关联方应付贷款收益
|
| | | | 995,000 | | | | | | — | | |
偿还应付贷款,关联方
|
| | | | (500,000) | | | | | | — | | |
要素预付款(还款),净额
|
| | | | (1,007,300) | | | | | | (185,000) | | |
Distributions
|
| | | | (70,000) | | | | | | (1,780,000) | | |
用于融资活动的现金净额
|
| | | | (582,300) | | | | | | (1,334,363) | | |
现金和现金等价物净变化
|
| | | | 345,372 | | | | | | (308,236) | | |
期初现金
|
| | | | 417,235 | | | | | | 733,440 | | |
Cash at end of period
|
| | | $ | 762,607 | | | | | $ | 425,204 | | |
现金流量信息补充披露: | | | | | | | | | | | | | |
缴纳所得税的现金
|
| | | $ | 800 | | | | | $ | 800 | | |
Cash paid for interest
|
| | | $ | 43,876 | | | | | $ | 50,510 | | |
| | |
September 30,
2022 |
| |
December 31,
2021 |
| ||||||
未付应收账款 | | | | | | | | | | | | | |
Without recourse
|
| | | $ | 702,432 | | | | | $ | 1,886,591 | | |
With recourse
|
| | | | 580 | | | | | | 11,000 | | |
| | | | | 703,012 | | | | | | 1,897,591 | | |
Advances
|
| | | | (202,000) | | | | | | (1,209,300) | | |
Credits due customers
|
| | | | (84,787) | | | | | | (98,269) | | |
Due from factor
|
| | | $ | 416,226 | | | | | $ | 590,022 | | |
| | |
September 30,
2022 |
| |
December 31,
2021 |
| ||||||
Raw materials
|
| | | $ | 1,422,049 | | | | | $ | 1,746,722 | | |
Work in progress
|
| | | | 1,588,803 | | | | | | 1,951,549 | | |
Finished goods
|
| | | | 992,301 | | | | | | 1,218,857 | | |
Inventory
|
| | | $ | 4,003,153 | | | | | $ | 4,917,128 | | |
| | |
September 30,
2022 |
| |
December 31,
2021 |
| ||||||
租赁改善和展厅
|
| | | $ | 198,658 | | | | | $ | 198,658 | | |
家具和设备
|
| | | | 174,005 | | | | | | 183,005 | | |
Automobiles
|
| | | | 34,220 | | | | | | 34,072 | | |
| | | | | 406,883 | | | | | | 415,735 | | |
减去:累计折旧和摊销
|
| | | | (294,281) | | | | | | (253,781) | | |
Fixed assets, net
|
| | | $ | 112,602 | | | | | $ | 161,954 | | |
| | |
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 | | |
回购会员单位
|
| | | | — | | | | | | — | | | | | | (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 | | |
应付给银行的票据,每月分期付款2,279美元,至2022年11月26日,利息为5.85%
|
| | | | 55,483 | | | | | | 73,086 | | |
PPP和EIDL贷款(条款见下文)
|
| | | | 157,212 | | | | | | — | | |
应付给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 | | |
| | |
December 31,
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
ASSETS | | | | | | | | | | | | | |
Current assets:
|
| | | $ | 417,235 | | | | | $ | 733,440 | | |
Cash
|
| | | | | | | | | | | | |
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)、净其他收入
|
| | | | 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 | | |
| | |
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 | | |
|
美国证券交易委员会注册费
|
| | | $ | 934 | | |
|
会计费和费用
|
| | | | 10,000 | | |
|
Legal fees and expenses
|
| | | | 25,000 | | |
|
印刷费和费用
|
| | | | 1,000 | | |
|
杂费和费用
|
| | | | 566 | | |
|
Total
|
| | | $ | 37,500 | | |
|
Exhibit
Number |
| |
Description
|
|
|
2.1
|
| | D.Jones定制收藏有限公司和Digital Brands Group(前身为Denim.LA,Inc.)于2020年10月14日签订的会员权益购买协议(参考Digital Brands Group Inc.S-1/A(Reg.)表格注册声明的附件2.1并入第333-261865号),2022年1月6日提交美国证券交易委员会)。 | |
|
2.2
|
| | D.Jones Tutted Collection,Ltd.和Digital Brands Group(前身为Denim.LA,Inc.)于2020年12月31日签订的会员权益购买协议第一修正案(通过引用Digital Brands Group Inc.的表格S-1/A(REG)注册声明附件2.2并入。第333-261865号),2022年1月6日提交美国证券交易委员会)。 | |
|
2.3
|
| | Bailey 44,LLC,Norwest Venture Partners XI和Norwest Venture Partners XII,LP and Digital Brands Group(前身为Denim.LA,Inc.)于2020年2月12日与Bailey 44,LLC达成的协议和合并计划(合并内容通过引用Digital Brands Group Inc.S-1/A(Reg.第333-261865号),2022年1月6日提交美国证券交易委员会)。 | |
|
2.4
|
| | D.Jones定制收藏有限公司和Digital Brands Group(前身为Denim)于2021年5月10日签署的会员权益购买协议第二修正案。La,Inc.)(参考Digital Brands Group Inc.S-1/A(Reg.)表格注册声明的附件2.4并入第333-261865号),2022年1月6日提交美国证券交易委员会)。 | |
|
2.5
|
| | 会员权益购买协议,日期为2021年8月30日,由Moise Emquies和Digital Brands Group,Inc.签订(通过引用Digital Brands Group Inc.S-1/A(Reg.)表格注册声明的附件2.5合并第333-261865号),2022年1月6日提交美国证券交易委员会)。 | |
|
2.6
|
| | 会员权益购买协议,日期为2022年1月18日,由Moise Emquies、George Levy、Matthieu Leblan和Carol Ann Emquies、Sunnyside LLC和George Levy作为卖方代表(通过引用Digital Brands Group Inc.于2022年1月20日提交给美国证券交易委员会的Form 8-K表格1.1合并而成)。 | |
|
2.7
|
| | Digital Brands Group,Inc.与Moise Emquies、George Levy、Matthieu Leblan和Carol Ann Emquies之间于2022年6月17日修订并重新签署的会员权益购买协议(合并内容通过引用Digital Brands Group Inc.于2022年6月23日提交给美国证券交易委员会的Form 8-K表2.1)。 | |
|
2.8
|
| | Digital Brands Group,Inc.与Moise Emquies、George Levy、Matthieu Leblan和Carol Ann Emquies之间于2022年10月13日签署的第二次修订和重新签署的会员权益购买协议(通过引用Digital Brands Group Inc.于2022年10月18日提交给美国证券交易委员会的Form 8-K表2.1合并而成)。 | |
|
3.1
|
| | 第六次修订和重新注册的注册人注册证书(通过引用Digital Brands Group Inc.S-1/A(Reg.)表格注册声明附件3.3并入第333-261865号),2022年1月6日提交美国证券交易委员会)。 | |
|
3.2
|
| | A系列优先股指定证书,日期为2022年8月31日(通过引用数码品牌集团于2022年8月31日提交给美国证券交易委员会的8-K表格中的3.1附件而并入)。 | |
|
3.3
|
| | A系列可转换优先股指定证书,日期为2022年9月29日(通过引用数码品牌集团于2022年10月5日提交给美国证券交易委员会的8-K表格附件3.1而并入)。 | |
|
3.4
|
| | A系列可转换优先股更正证书,日期为2022年10月3日(通过引用数码品牌集团于2022年10月5日提交给美国证券交易委员会的8-K表格附件3.2合并而成)。 | |
|
Exhibit
Number |
| |
Description
|
|
|
3.5
|
| | 2022年10月13日数码品牌集团公司注册证书修正案证书(参考数码品牌集团公司2022年10月18日提交给美国证券交易委员会的8-K表格附件3.1合并)。 | |
|
3.6
|
| | 2022年10月21日数码品牌集团公司注册证书修正案证书(通过引用数码品牌集团公司2022年10月26日提交给美国证券交易委员会的8-K表格附件3.1而并入)。 | |
|
3.7
|
| | 修订和重新修订注册人章程(通过引用Digital Brands Group Inc.S-1/A(Reg.第333-261865号),2022年1月6日提交美国证券交易委员会)。 | |
|
3.8
|
| | 修正后的数码品牌集团公司章程修正案1(引用数码品牌集团公司2022年8月12日提交给美国美国证券交易委员会的Form 8-K表格3.1)。 | |
|
3.9
|
| | 经修正的《数码品牌集团公司修订和重新制定的章程》第2号修正案(通过引用数码品牌集团公司2022年8月31日提交给美国证券交易委员会的8-K表格附件3.2合并而成)。 | |
|
4.1
|
| | 普通股证书格式(参考Digital Brands Group Inc.S-1/A(Reg.第333-261865号),2022年1月6日提交美国证券交易委员会)。 | |
|
4.2
|
| | 认股权证代理协议,包括保证书格式(引用数码品牌集团2021年5月18日提交给美国证券交易委员会的Form 8-K表10.1)。 | |
|
4.3
|
| | 代表担保协议(通过引用数码品牌集团于2021年5月18日提交给美国证券交易委员会的8-K表格的附件4.1而并入)。 | |
|
4.4
|
| | 借款人认股权证表格(参考Digital Brands Group Inc.在表格S-1/A(REG)上的注册声明附件4.4并入第333-261865号),2022年1月6日提交美国证券交易委员会)。 | |
|
4.5
|
| | 系列种子优先股购买协议表格(参考Digital Brands Group Inc.S-1/A(Reg.第333-261865号),2022年1月6日提交美国证券交易委员会)。 | |
|
4.6
|
| | A系列优先股认购协议格式(参考Digital Brands Group Inc.S-1/A(Reg.第333-261865号),2022年1月6日提交美国证券交易委员会)。 | |
|
4.7
|
| | A系列C类优先股认购协议格式(参考Digital Brands Group Inc.S-1/A(Reg.第333-261865号),2022年1月6日提交美国证券交易委员会)。 | |
|
4.8
|
| | A-3系列优先股认购协议格式(参考Digital Brands Group Inc.S-1/A(Reg.第333-261865号),2022年1月6日提交美国证券交易委员会)。 | |
|
4.9
|
| | CF系列优先股购买协议表格(参考Digital Brands Group Inc.S-1/A(Reg.)表格注册声明附件4.9并入第333-261865号),2022年1月6日提交美国证券交易委员会)。 | |
|
4.10
|
| | 2019年规则D可转换票据格式(参考Digital Brands Group Inc.S-1/A(Reg.)表格注册声明附件4.10合并第333-261865号),2022年1月6日提交美国证券交易委员会)。 | |
|
4.11
|
| | 2020法规D可转换票据格式(参考Digital Brands Group Inc.S-1/A(Reg.)表格注册声明附件4.11合并第333-261865号),2022年1月6日提交美国证券交易委员会)。 | |
|
Exhibit
Number |
| |
Description
|
|
|
4.12
|
| | 数码品牌集团以每位投资者为受益人、日期为2022年7月22日的本票格式(通过参考数码品牌集团2022年7月27日提交给美国证券交易委员会的8-K表格10.2合并而成)。 | |
|
4.13
|
| | Digital Brands Group,Inc.于2022年7月22日向每位投资者提交的认股权证表格(通过参考Digital Brands Group Inc.于2022年7月27日提交给美国证券交易委员会的Form 8-K表10.3合并而成)。 | |
|
4.14
|
| | Digital Brands Group,Inc.以新投资者为受益人的本票格式,日期为2022年7月28日(通过参考Digital Brands Group Inc.于2022年8月2日提交给美国证券交易委员会的Form 8-K表10.2合并而成)。 | |
|
4.15
|
| | Digital Brands Group,Inc.于2022年7月28日向新投资者提交的认股权证表格(通过引用Digital Brands Group Inc.于2022年8月2日提交给美国证券交易委员会的Form 8-K表10.3合并而成)。 | |
|
4.16
|
| | 向卖方珍妮·墨菲和埃洛迪·克里奇发行的本票格式(合并内容参考Digital Brands Group Inc.于2022年10月18日提交给美国证券交易委员会的Form 8-K表10.1)。 | |
|
4.17
|
| | Digital Brands Group,Inc.和Moise Emquies之间签订的注册权协议,日期为2021年8月30日(合并内容参考Digital Brands Group Inc.于2021年8月31日向美国证券交易委员会提交的Form 8-K表的附件4.1)。 | |
|
4.18
|
| | Digital Brands Group,Inc.和OASIS Capital,LLC之间于2021年8月27日签订的注册权协议(注)(通过引用Digital Brands Group Inc.于2021年8月31日提交给美国证券交易委员会的Form 8-K的附件4.2合并而成)。 | |
|
4.19
|
| | 数字品牌集团和绿洲资本有限责任公司(ELOC)之间签订的注册权协议,日期为2021年8月27日(通过引用数字品牌集团2021年8月31日提交给美国证券交易委员会的8-K表格附件4.3合并而成)。 | |
|
4.20
|
| | 由Digital Brands Group,Inc.、OASIS Capital,LLC和FirstFire Global Opportunities Fund LLC(通过引用Digital Brands Group Inc.于2021年10月6日提交给美国证券交易委员会的Form 8-K表格4.2合并而成)签署并修订注册权协议,日期为2021年10月1日。 | |
|
4.21
|
| | 数字品牌集团、OASIS Capital,LLC和FirstFire Global Opportunities Fund,LLC之间于2021年11月16日签署的注册权协议修正案(合并内容参考数字品牌集团2021年11月19日提交给美国证券交易委员会的Form 8-K表的附件4.2)。 | |
|
4.22
|
| | Digital Brands Group,Inc.和某些投资者之间签订的注册权协议,日期为2022年4月8日(通过参考Digital Brands Group Inc.于2022年4月12日提交给美国证券交易委员会的Form 8-K表4.1合并而成)。 | |
|
4.23
|
| | Digital Brands Group,Inc.和某些投资者之间签订的注册权协议,日期为2022年7月22日(通过参考Digital Brands Group Inc.于2022年7月27日提交给美国证券交易委员会的Form 8-K表4.1合并而成)。 | |
|
4.24
|
| | Digital Brands Group,Inc.和投资者之间签订的注册权协议,日期为2022年9月29日(通过参考Digital Brands Group Inc.于2022年10月5日提交给美国证券交易委员会的Form 8-K表4.1合并而成)。 | |
|
4.25
|
| | 2022年5月5日向Alexander Capital L.P.发行的承销商认股权证(通过引用Digital Brands Group Inc.于2022年5月10日提交给美国证券交易委员会的Form 8-K中的附件4.1合并而成) | |
|
4.26
|
| | 向Revere Securities,LLC发行的承销商认股权证(通过引用Digital Brands Group Inc.于2022年5月10日提交给美国证券交易委员会的Form 8-K表第4.2部分合并) | |
|
4.27
|
| | B类认股权证表格(结合于2022年11月29日提交给美国证券交易委员会的注册人注册说明书S-1/A表格4.27(文件编号333-268213))。 | |
|
Exhibit
Number |
| |
Description
|
|
|
4.28
|
| | C类认股权证表格(通过引用注册人登记声明附件4.28并入,于2022年11月29日提交给美国证券交易委员会(文件号:333-268213))。 | |
|
4.29
|
| | 预出资认股权证表格(通过引用注册人登记声明的S-1/A表格附件4.29并入,于2022年11月29日提交给美国证券交易委员会(文件编号333-268213))。 | |
|
4.30
|
| | 配售代理授权书表格(结合于2022年11月29日提交给美国证券交易委员会的注册人登记声明S-1/A表格4.30(文件编号333-268213))。 | |
|
4.31
|
| | Digital Brands Group,Inc.和投资者之间签订的注册权协议,日期为2022年12月29日(通过参考Digital Brands Group Inc.于2023年1月4日提交给美国证券交易委员会的Form 8-K表4.1合并而成)。 | |
|
4.32
|
| | 由Digital Brands Group,Inc.与Moise Emquies、George Levy、Matthieu Leblan和Carol Ann Emquies签订、日期为2022年12月30日的注册权协议(通过引用Digital Brands Group Inc.于2023年1月4日提交给美国证券交易委员会的Form 8-K表4.1合并而成)。 | |
|
4.33
|
| | 普通权证表格(通过引用数码品牌集团2023年1月11日提交给美国证券交易委员会的8-K表格附件4.1而并入)。 | |
|
4.34
|
| | 预出资认股权证表格(参考Digital Brands Group Inc.于2023年1月11日提交给美国证券交易委员会的Form 8-K表格4.2)。 | |
|
4.35
|
| | 配售代理保证书表格(通过引用数码品牌集团2023年1月11日提交给美国证券交易委员会的8-K表格的附件4.3而并入)。 | |
|
5.1**
|
| | 马纳特,菲尔普斯和菲利普斯律师事务所的法律意见。 | |
|
10.1
|
| | 注册人与其每一名董事和高级管理人员之间的赔偿协议格式(通过参考Digital Brands Group Inc.S-1/A(REG.)表格注册声明附件10.1并入第333-261865号),2022年1月6日提交美国证券交易委员会)。 | |
|
10.2#
|
| | 与John“Hil”Davis、Laura Dowling和Reid Yeoman各自签署的期权协议格式(通过引用Digital Brands Group Inc.S-1/A(Reg.第333-261865号),2022年1月6日提交美国证券交易委员会)。 | |
|
10.3#
|
| | 由每一位董事提名人签订的董事会协议表(通过引用数码品牌集团S-1/A(注册商标)表格注册声明附件10.4并入第333-261865号),2022年1月6日提交美国证券交易委员会)。 | |
|
10.4#
|
| | 截至2021年4月8日,AlChemy Consulting LLC和Digital Brands Group,Inc.之间的咨询协议(通过引用Digital Brands Group Inc.的表格S-1/A(Reg.)注册声明的附件10.6合并第333-261865号),2022年1月6日提交美国证券交易委员会)。 | |
|
10.5#
|
| | 2013股票计划(参考Digital Brands Group Inc.S-1/A(注册)表格注册声明的附件10.7并入第333-261865号),2022年1月6日提交美国证券交易委员会)。 | |
|
10.6
|
| | 数字品牌集团(正式名称为Denim.LA,Inc.)之间日期为2020年4月10日的期票和JPMorgan Chase Bank,N.A.(通过引用Digital Brands Group Inc.的表格S-1/A(Reg.第333-261865号),2022年1月6日提交美国证券交易委员会)。 | |
|
10.7
|
| | Digital Brands Group与美国政府下属机构小企业管理局(Small Business Administration)之间的贷款,日期为2020年6月25日(通过引用Digital Brands Group Inc.S-1/A(Reg.第333-261865号),2022年1月6日提交美国证券交易委员会)。 | |
|
Exhibit
Number |
| |
Description
|
|
|
10.8
|
| | JPMorgan Chase Bank,N.A.和Bailey 44,LLC之间的期票,日期为2020年4月5日(通过引用Digital Brands Group Inc.的表格S-1/A(Reg.(第333-261865号),2022年1月6日向美国证券交易委员会备案)。 | |
|
10.9
|
| | 3926 Magazine Street Properties,LLC和Harper&Jones LLC之间的租赁协议,日期为2018年6月22日(通过引用Digital Brands Group Inc.的表格S-1/A(Reg.第333-261865号),2022年1月6日提交美国证券交易委员会)。 | |
|
10.10
|
| | Crosby 2100,Ltd.和Harper&Jones LLC,日期为2018年4月4日(通过引用Digital Brands Group Inc.的注册表S-1/A(Reg.第333-261865号),2022年1月6日提交美国证券交易委员会)。 | |
|
10.11
|
| | Crosby 2100,Ltd.租赁协议修正案和Harper&Jones LLC,日期为2020年12月23日(通过引用Digital Brands Group Inc.的表格S-1/A(Reg.第333-261865号),2022年1月6日提交美国证券交易委员会)。 | |
|
10.12
|
| | Pasha&Sina,Inc.与Harper&Jones LLC之间的租赁协议,日期为2019年2月27日(通过引用Digital Brands Group Inc.的表格S-1/A(Reg.第333-261865号),2022年1月6日提交美国证券交易委员会)。 | |
|
10.13
|
| | 南洛杉矶街850-860号与Bailey 44,LLC之间的租赁协议,日期为2016年4月27日(通过引用Digital Brands Group Inc.的表格S-1/A(Reg.第333-261865号),2022年1月6日提交美国证券交易委员会)。 | |
|
10.14
|
| | 南洛杉矶街850-860号与Bailey 44,LLC之间的租赁协议,日期为2018年4月16日(通过引用Digital Brands Group Inc.的表格S-1/A(Reg.第333-261865号),2022年1月6日提交美国证券交易委员会)。 | |
|
10.15
|
| | 第45街有限责任公司、Sister Sam,LLC和Bailey 44,LLC之间的租赁协议日期为2013年1月17日(通过参考Digital Brands Group Inc.的表格S-1/A(Reg.第333-261865号),2022年1月6日提交美国证券交易委员会)。 | |
|
10.16
|
| | 2018年2月20日第45 Street,LLC、Sister Sam,LLC和Bailey 44,LLC之间的租赁协议修正案(通过引用Digital Brands Group Inc.的表格S-1/A(Reg.第333-261865号),2022年1月6日提交美国证券交易委员会)。 | |
|
10.17
|
| | Bailey 44,LLC的Norwest Venture Partners XI,LP和Norwest Venture Partners XII,LP的担保本票(通过引用Digital Brands Group Inc.S-1/A表格注册声明的附件10.28(注册第333-261865号),2022年1月6日提交美国证券交易委员会)。 | |
|
10.18
|
| | Digital Brands Group,Inc.和OASIS Capital,LLC之间的证券购买协议,日期为2021年8月27日(通过引用Digital Brands Group Inc.S-1/A(Reg.第333-261865号),2022年1月6日提交美国证券交易委员会)。 | |
|
10.19
|
| | 由Digital Brands Group,Inc.以OASIS Capital,LLC为受益人的高级担保可转换本票,日期为2021年8月27日(通过引用Digital Brands Group Inc.的S-1/A表格注册声明附件10.32(注册第333-261865号),2022年1月6日提交美国证券交易委员会)。 | |
|
10.20
|
| | Digital Brands Group,Inc.和OASIS Capital,LLC之间的股权购买协议,日期为2021年8月27日(通过引用Digital Brands Group Inc.S-1/A(Reg.第333-261865号),2022年1月6日提交美国证券交易委员会)。 | |
|
Exhibit
Number |
| |
Description
|
|
|
10.21
|
| | 由Digital Brands Group,Inc.、OASIS Capital,LLC和FirstFire Global Opportunities Fund,LLC修订并重新签署的证券购买协议,日期为2021年10月1日(通过引用Digital Brands Group Inc.S-1/A(Reg.第333-261865号),2022年1月6日提交美国证券交易委员会)。 | |
|
10.22
|
| | 由Digital Brands Group,Inc.于2021年10月1日发行的以FirstFire Global Opportunities Fund,LLC为受益人的高级担保可转换本票(通过引用Digital Brands Group Inc.S-1/A(Reg.第333-261865号),2022年1月6日提交美国证券交易委员会)。 | |
|
10.23
|
| | 安全协议,日期为2021年8月27日,由Digital Brands Group,Inc.和OASIS Capital,LLC签订(通过引用Digital Brands Group Inc.S-1/A(Reg.)表格注册声明的附件10.36合并第333-261865号),2022年1月6日提交美国证券交易委员会)。 | |
|
10.24
|
| | 由Digital Brands Group,Inc.、OASIS Capital,LLC和FirstFire Global Opportunities Fund,LLC(通过引用Digital Brands Group Inc.的注册声明S-1/A(Reg.)附件10.37合并而成),日期为2021年10月1日的安全协议的联合和修订第333-261865号),2022年1月6日提交美国证券交易委员会)。 | |
|
10.25
|
| | 注册权利协议,日期为2021年8月27日,由Digital Brands Group,Inc.和OASIS Capital,LLC签订(通过引用Digital Brands Group Inc.S-1/A(Reg.第333-261865号),2022年1月6日提交美国证券交易委员会)。 | |
|
10.26
|
| | Digital Brands Group,Inc.、OASIS Capital,LLC和FirstFire Global Opportunities Fund,LLC之间的注册权协议修正案,日期为2021年11月16日(通过引用Digital Brands Group Inc.S-1/A(Reg.)表格注册声明的附件10.39合并第333-261865号),2022年1月6日提交美国证券交易委员会)。 | |
|
10.27
|
| | 证券购买协议,日期为2021年11月16日,由Digital Brands Group,Inc.、OASIS Capital,LLC和FirstFire Global Opportunities Fund,LLC签署(通过引用Digital Brands Group Inc.S-1/A(Reg.第333-261865号),2022年1月6日提交美国证券交易委员会)。 | |
|
10.28
|
| | 由Digital Brands Group,Inc.于2021年11月16日发行的以FirstFire Global Opportunities Fund,LLC为受益人的高级担保可转换本票(通过引用Digital Brands Group Inc.S-1/A(Reg.第333-261865号),2022年1月6日提交美国证券交易委员会)。 | |
|
10.29
|
| | FirstFire Global Opportunities Fund,LLC于2021年11月16日提供的弃权书(通过引用Digital Brands Group Inc.的表格S-1/A(Reg.第333-261865号),2022年1月6日提交美国证券交易委员会)。 | |
|
10.30
|
| | OASIS Capital,LLC于2021年11月16日提交的弃权书(通过引用Digital Brands Group Inc.的表格S-1/A(Reg.第333-261865号),2022年1月6日提交美国证券交易委员会)。 | |
|
10.31
|
| | Digital Brands Group,Inc.和投资者签订的注册权协议,日期为2022年4月8日(通过引用Digital Brands Group Inc.于2022年4月12日提交给美国证券交易委员会的8-K表格当前报告的附件4.1合并而成)。 | |
|
10.32
|
| | Digital Brands Group,Inc.和投资者之间的证券购买协议,日期为2022年4月8日(通过引用Digital Brands Group Inc.于2022年4月12日提交给美国证券交易委员会的8-K表格当前报告的附件10.1合并)。 | |
|
10.33
|
| | Digital Brands Group,Inc.于2022年4月8日向投资者提交的认股权证表格(合并内容参考Digital Brands Group Inc.于2022年4月12日提交给美国美国证券交易委员会的8-K表格当前报告附件10.3)。 | |
|
Exhibit
Number |
| |
Description
|
|
|
10.34+
|
| | Digital Brands Group,Inc.和Advantage Platform Services Inc.d/b/a Advantage Capital Funding于2022年3月21日签订的未来收据买卖协议(通过引用Digital Brands Group Inc.S-1/A(Reg.第333-264347号),2022年5月5日向美国证券交易委员会提交)。 | |
|
10.35+
|
| | Digital Brands Group,Inc.和Advantage Platform Services Inc.d/b/a Advantage Capital Funding于2022年3月29日签订的未来收据买卖协议(通过引用Digital Brands Group Inc.S-1/A(Reg.第333-264347号),2022年5月5日向美国证券交易委员会提交)。 | |
|
10.36
|
| | 《证券购买协议第一修正案》,日期为2022年7月28日,由Digital Brands Group,Inc.和某些投资者签订(通过引用Digital Brands Group Inc.于2022年8月2日提交给美国证券交易委员会的Form 8-K表10.1合并)。 | |
|
10.37
|
| | Digital Brands Group,Inc.及其投资者之间于2022年9月29日签署的证券购买协议(通过引用Digital Brands Group Inc.于2022年10月5日提交给美国证券交易委员会的Form 8-K表10.1合并而成)。 | |
|
10.38
|
| | 数码品牌集团与买方之间的证券购买协议表格(通过引用注册人于2022年11月29日提交给美国证券交易委员会的S-1/A表格注册声明(文件编号333-268213)附件10.38而并入)。 | |
|
10.39
|
| | Digital Brands Group,Inc.和投资者之间签订的、日期为2022年12月29日的证券购买协议(通过引用Digital Brands Group Inc.于2023年1月4日提交给美国证券交易委员会的Form 8-K表10.1合并而成)。 | |
|
10.40
|
| | 数码品牌集团以每位投资者为受益人、日期为2022年12月29日的本票格式(通过参考数码品牌集团2023年1月4日提交给美国证券交易委员会的8-K表格10.2合并而成)。 | |
|
10.41
|
| | 本公司与买方之间的证券购买协议表格,日期为2023年1月11日(合并时参考数码品牌集团2023年1月11日提交给美国证券交易委员会的8-K表格10.1)。 | |
|
10.42
|
| | 公司与买方之间的注册权协议表格,日期为2023年1月11日(通过引用Digital Brands Group Inc.于2023年1月11日提交给美国证券交易委员会的8-K表格10.2合并而成)。 | |
|
10.43
|
| | Digital Brands Group,Inc.于2022年12月29日向每位投资者提交的认股权证表格(通过引用Digital Brands Group Inc.于2023年1月4日提交给美国证券交易委员会的Form 8-K表10.3合并而成)。 | |
|
21.1**
|
| |
注册方子公司列表。
|
|
|
23.1
|
| |
数字品牌集团有限公司的dbbmckennon同意。
|
|
|
23.2
|
| |
收购Harper&Jones LLC的同意
|
|
|
23.3
|
| |
双方同意收购Sunnyside LLC
|
|
|
23.4
|
| |
Armanino LLP同意MOSBEST,LLC
|
|
|
23.5
|
| |
Armanino LLP对Sunnyside,LLC的同意
|
|
|
23.6**
|
| |
马纳特,菲尔普斯和菲利普斯律师事务所的同意包含在本注册声明的附件5.1中。
|
|
|
24.1**
|
| |
授权书(包含在签名页上)。
|
|
|
107**
|
| |
Filing Fee Table
|
|
|
NAME
|
| |
TITLE
|
| |
DATE
|
|
|
/s/ John Hilburn Davis IV
John Hilburn Davis IV
|
| |
董事、总裁和首席执行官
|
| |
February 6, 2023
|
|
|
/s/ Reid Yeoman
Reid Yeoman
|
| |
Chief Financial Officer
(首席财务会计官) |
| |
February 6, 2023
|
|
|
*
Mark T. Lynn
|
| |
Director
|
| |
February 6, 2023
|
|
|
*
Trevor Pettennude
|
| |
Director
|
| |
February 6, 2023
|
|
|
*
Jameeka Aaron Green
|
| |
Director
|
| |
February 6, 2023
|
|
|
*
Huong “Lucy” Doan
|
| |
Director
|
| |
February 6, 2023
|
|
|
*By:
/s/ John Hilburn Davis IV
John Hilburn Davis IV,
attorney-in-fact |
| | | | |
February 6, 2023
|
|