|
Delaware
|
| |
5699
|
| |
46-1942864
|
|
|
(州または他の管轄
会社や組織を設立) |
| |
(主要標準工業
分類コード番号) |
| |
(I.R.S. Employer
識別子) |
|
|
Large accelerated filer ☐
|
| |
Accelerated filer ☐
|
| |
Non-accelerated filer
|
| |
小さい報告会社
|
|
| | | | | | | | | |
新興成長型会社
|
|
| | |
Page
|
| |||
Prospectus Summary
|
| | | | 1 | | |
Risk Factors
|
| | | | 6 | | |
前向き陳述に関する特別説明
|
| | | | 24 | | |
Use of Proceeds
|
| | | | 25 | | |
Dividend Policy
|
| | | | 26 | | |
普通株と関連株主事項の市場価格と配当
|
| | | | 27 | | |
選定された財務データ
|
| | | | 28 | | |
監査されていない予定合併財務情報
|
| | | | 29 | | |
経営陣の財務状況と経営成果の検討と分析
|
| | | | 35 | | |
業務記述
|
| | | | 46 | | |
Legal Proceedings
|
| | | | 0 | | |
役員と役員
|
| | | | 56 | | |
役員報酬
|
| | | | 60 | | |
ある関係と関連取引および取締役独立性
|
| | | | 65 | | |
ある利益所有者と管理層の安全所有権
|
| | | | 67 | | |
株式説明
|
| | | | 69 | | |
Selling Stockholders
|
| | | | 84 | | |
Plan of Distribution
|
| | | | 86 | | |
Legal Matters
|
| | | | 88 | | |
Experts
|
| | | | 88 | | |
どこでもっと情報を見つけることができますか
|
| | | | 88 | | |
Financial Statements
|
| | | | F-1 | | |
普通株式四半期終了
|
| |
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 | | |
本四半期までのA類株式証
|
| |
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) | | |
所得税引当前損失
|
| | | | (33,458,077) | | | | | | (10,714,654) | | |
所得税給付(準備金)
|
| | | | 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 | | |
長期債務の流動部分を含む流動負債総額
|
| | | | 35,047,266 | | |
長期債務総額
|
| | | | 8,527,739 | | |
Total liabilities
|
| | | | 43,575,005 | | |
株主損失総額
|
| | | | (7,089,781) | | |
総負債と株主権益
|
| | | $ | 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: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
一般と行政
|
| | | | 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 | | |
または価格に対する公正価値変動
|
| | | | 6,418,355 | | | | | | — | | | | | | 6,418,355 | | | | | | — | | | | | | | | | 6,418,355 | | |
総運営費用
|
| | | | 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) | | |
その他営業外収入(費用)
|
| | | | 2,629,685 | | | | | | — | | | | | | 2,629,685 | | | | | | — | | | | | | | | | 2,629,685 | | |
その他の収入(費用)合計,純額
|
| | | | (3,420,807) | | | | | | (43,876) | | | | | | (3,464,683) | | | | | | (110,000) | | | | | | | | | (3,574,683) | | |
所得税割引(規定)
|
| | | | — | | | | | | (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: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
一般と行政
|
| | | | 17,779,903 | | | | | | 410,891 | | | | | | 1,147,168 | | | | | | 3,201,811 | | | | | | 22,539,773 | | | | | | 6,197,028 | | | |
(a)
|
| | | | 28,736,800 | | |
Sales and marketing
|
| | | | 3,810,583 | | | | | | 349,338 | | | | | | 514,742 | | | | | | 4,374,667 | | | | | | 9,049,330 | | | | | | — | | | | | | | | | 9,049,330 | | |
Distribution
|
| | | | 489,371 | | | | | | — | | | | | | 115,286 | | | | | | 1,080,964 | | | | | | 1,685,621 | | | | | | — | | | | | | | | | 1,685,621 | | |
無形資産減価準備
|
| | | | 3,400,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | 3,400,000 | | | | | | — | | | | | | | | | 3,400,000 | | |
または価格に対する公正価値変動
|
| | | | 8,764,460 | | | | | | — | | | | | | — | | | | | | — | | | | | | 8,764,460 | | | | | | — | | | | | | | | | 8,764,460 | | |
総運営費用
|
| | | | 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) | | |
その他営業外収入(費用)
|
| | | | 1,554,502 | | | | | | — | | | | | | (12,494) | | | | | | 1,319,899 | | | | | | 2,861,907 | | | | | | (1,319,899) | | | |
(c)
|
| | | | 1,542,008 | | |
その他の収入(費用)合計,純額
|
| | | | (2,109,419) | | | | | | (33,668) | | | | | | (12,494) | | | | | | 1,249,881 | | | | | | (905,699) | | | | | | (2,663,899) | | | | | | | | | (3,569,598) | | |
所得税割引(規定)
|
| | | | 1,100,120 | | | | | | — | | | | | | — | | | | | | (800) | | | | | | 1,099,320 | | | | | | — | | | | | | | | | 1,099,320 | | |
Net income (loss)
|
| | | $ | (32,357,957) | | | | | $ | (163,640) | | | | | $ | 285,099 | | | | | $ | 1,753,911 | | | | | $ | (30,482,587) | | | | | $ | (8,860,927) | | | | | | | | $ | (39,343,514) | | |
| | |
DBG
|
| |
Sundry
|
| |
Total
|
| |
Pro Forma
Adjustments |
| | | | |
Pro Forma
Combined |
| |||||||||||||||
ASSETS | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Current assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
現金と現金等価物
|
| | | $ | 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 | | |
前払い費用と他の流動資産
|
| | | | 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 | | |
発売延期コスト
|
| | | | 367,696 | | | | | | — | | | | | | 367,696 | | | | | | — | | | | | | | | | 367,696 | | |
財産、設備、ソフトウェア、純額
|
| | | | 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 | | |
負債と株主損失 | | |||||||||||||||||||||||||||||||||
流動負債: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Accounts payable
|
| | | $ | 6,945,633 | | | | | $ | 1,345,197 | | | | | $ | 8,290,830 | | | | | $ | — | | | | | | | | $ | 8,290,830 | | |
課税費用とその他の負債
|
| | | | 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 | | |
または対価負債がある
|
| | | | 18,597,831 | | | | | | — | | | | | | 18,597,831 | | | | | | — | | | | | | | | | 18,597,831 | | |
現在の変換可能チケット
|
| | | | 8,075,872 | | | | | | — | | | | | | 8,075,872 | | | | | | — | | | | | | | | | 8,075,872 | | |
支払利息
|
| | | | 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 | | |
本チケットに対応して、当期
|
| | | | 3,500,000 | | | | | | — | | | | | | 3,500,000 | | | | | | — | | | | | | | | | 3,500,000 | | |
使用権責任,当期部分
|
| | | | 152,387 | | | | | | | | | | | | 152,387 | | | | | | — | | | | | | | | | 152,387 | | |
流動負債総額
|
| | | | 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 | | |
株主権益(損失): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Preferred stock
|
| | | | 1 | | | | | | — | | | | | | 1 | | | | | | — | | | | | | | | | 1 | | |
Common stock
|
| | | | 53 | | | | | | — | | | | | | 53 | | | | | | — | | | | | | | | | 53 | | |
新規実収資本
|
| | | | 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) | | |
株主権益合計(損失)
|
| | | | (12,524,298) | | | | | | 3,382,987 | | | | | | (9,141,310) | | | | | | 4,514,956 | | | | | | | | | (4,626,354) | | |
総負債と株主権益(赤字)
|
| | | $ | 35,005,350 | | | | | $ | 5,713,581 | | | | | $ | 40,718,931 | | | | | $ | 10,014,956 | | | | | | | | $ | 50,733,887 | | |
|
Cash
|
| | | $ | 7,500,000 | | |
|
当チケット対応
|
| | | | 5,500,000 | | |
|
Common stock
|
| | | | 1,000,000 | | |
|
調達価格考慮要因
|
| | | $ | 14,000,000 | | |
|
Assets acquired
|
| | | $ | 5,713,581 | | |
|
Goodwill
|
| | | | 254,689 | | |
|
Intangible assets
|
| | | | 10,362,323 | | |
|
Liabilities assumed
|
| | | | (2,330,593) | | |
|
調達価格考慮要因
|
| | | $ | 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 | | |
一般と行政
|
| | | | 3,624,841 | | | | | | 3,720,863 | | |
Sales and marketing
|
| | | | 1,225,417 | | | | | | 1,307,219 | | |
その他の運営費用
|
| | | | (605,148) | | | | | | 4,093,825 | | |
Operating loss
|
| | | | (2,591,766) | | | | | | (7,912,764) | | |
Other expenses
|
| | | | (2,302,706) | | | | | | (1,025,283) | | |
所得税引当前損失
|
| | | | (4,894,472) | | | | | | (8,938,047) | | |
所得税の準備
|
| | | | — | | | | | | — | | |
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 | | |
一般と行政
|
| | | | 13,226,308 | | | | | | 12,820,841 | | |
Sales and marketing
|
| | | | 3,971,280 | | | | | | 2,401,322 | | |
その他の運営費用
|
| | | | 6,940,865 | | | | | | 7,278,168 | | |
Operating loss
|
| | | | (18,840,531) | | | | | | (21,104,140) | | |
Other expenses
|
| | | | (3,420,807) | | | | | | (2,655,460) | | |
所得税引当前損失
|
| | | | (22,261,338) | | | | | | (23,759,600) | | |
所得税の準備
|
| | | | — | | | | | | 1,100,120 | | |
Net loss
|
| | | $ | (22,261,338) | | | | | $ | (22,659,480) | | |
| | |
Nine Months Ended
September 30, |
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
経営活動が提供する現金純額: | | | | | | | | | | | | | |
Net loss
|
| | | $ | (22,261,338) | | | | | $ | (22,659,480) | | |
Non-cash adjustments
|
| | | $ | 10,638,677 | | | | | $ | 12,279,846 | | |
経営性資産と負債変動
|
| | | $ | 2,932,803 | | | | | $ | (1,096,379) | | |
経営活動で使用されている純現金
|
| | | $ | (8,689,857) | | | | | $ | (11,476,014) | | |
投資活動で使用する純現金
|
| | | $ | (5,533) | | | | | $ | (5,523,982) | | |
融資活動が提供する現金純額
|
| | | $ | 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 | | |
所得税準備前の収入(損失)
を差し引く
|
| | | | (1,080,592) | | | | | | 1,580,060 | | |
所得税の準備
|
| | | | (800) | | | | | | (800) | | |
Net income (loss)
|
| | | $ | (1,081,392) | | | | | $ | 1,579,260 | | |
| | |
Nine Months Ended
September 30, |
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
経営活動が提供する現金純額: | | | | | | | | | | | | | |
Net income (loss)
|
| | | $ | (1,081,392) | | | | | $ | 1,579,260 | | |
Non-cash adjustments
|
| | | | 40,500 | | | | | | (638,903) | | |
経営性資産と負債変動
|
| | | | 1,949,582 | | | | | | 90,770 | | |
経営活動が提供する現金純額
|
| | | | 908,690 | | | | | | 1,031,127 | | |
投資活動によって提供される純現金
|
| | | | 18,982 | | | | | | (5,000) | | |
融資活動のための現金純額
|
| | | | (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) | | |
所得税を計上せずに用意した収入
|
| | | | 1,754,710 | | | | | | 3,701,222 | | |
所得税の準備
|
| | | | 800 | | | | | | 800 | | |
Net income
|
| | | $ | 1,753,911 | | | | | $ | 3,700,422 | | |
| | |
Year Ended
December 31, |
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
経営活動が提供する現金純額: | | | | | | | | | | | | | |
Net income
|
| | | $ | 1,753,911 | | | | | $ | 3,700,422 | | |
Non-cash adjustments
|
| | | $ | (1,255,981) | | | | | $ | 149,618 | | |
経営性資産と負債変動
|
| | | $ | 421,928 | | | | | $ | (1,880,989) | | |
経営活動提供(使用)の現金純額
|
| | | $ | 919,859 | | | | | $ | 1,969,051 | | |
投資活動で使用する純現金
|
| | | $ | — | | | | | $ | (11,430) | | |
融資活動提供(使用)の現金純額
|
| | | $ | (1,236,063) | | | | | $ | (1,429,829) | | |
Net change in cash
|
| | | $ | (316,204) | | | | | $ | 527,792 | | |
Location
|
| |
Type
|
| |
Square
Footage (approximate) |
| |
Lease
Expiration |
| ||||||
Vernon, California
|
| |
企業倉庫と配送センター
|
| | | | 42,206 | | | | | | 2023 | | |
Los Angeles, California
|
| | Showroom | | | | | 2,000 | | | | | | 2020(1) | | |
Austin, Texas
|
| | 臨時会社本部 | | | | | 500 | | | | | | 2021(2) | | |
Dallas, Texas
|
| | オフィス空間と展示室 | | | | | 2,860 | | | | | | 2022 | | |
Houston, Texas
|
| | Showroom | | | | | 1,117 | | | | | | 2024 | | |
New Orleans, Louisiana
|
| | Showroom | | | | | 1,015 | | | | | | 2024 | | |
Name
|
| |
Age
|
| |
Position
|
|
執行幹事と取締役 | | | | | | | |
John Hilburn Davis IV
|
| |
50
|
| | 総裁とCEO | |
Laura Dowling
|
| |
43
|
| | 首席営業官 | |
Reid Yeoman
|
| |
40
|
| | 首席財務官 | |
Mark T. Lynn
|
| |
38
|
| | Director | |
Trevor Pettennude
|
| |
55
|
| | Director | |
Jameeka Aaron
|
| |
42
|
| | Director | |
Huong “Lucy” Doan
|
| |
53
|
| | Director | |
名前と主要職務
|
| |
Fiscal
Year |
| |
Salary
|
| |
Bonus
|
| |
Option
Awards |
| |
Stock
Awards(1) |
| |
Total
|
| ||||||||||||||||||
John “Hil” Davis
総裁とCEO |
| | | | 2022 | | | | | $ | 350,000 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
| | | 2021 | | | | | $ | 350,000 | | | | | $ | — | | | | | $ | 3,704,483 | | | | | $ | 233,184 | | | | | $ | 4,287,667 | | | ||
Laura Dowling
首席営業官 |
| | | | 2022 | | | | | $ | 300,000 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
| | | 2021 | | | | | $ | 300,000 | | | | | $ | — | | | | | $ | 691,135 | | | | | $ | — | | | | | $ | 991,135 | | | ||
Reid Yeoman
首席財務官 |
| | | | 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 | | | | | | 五月二十三日 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Laura Dowling
|
| | | | 4,640 | | | | | | 3,968 | | | | | | 672 | | | | | $ | 408.94 | | | | | | 五月二十三日 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Reid Yeoman
|
| | | | 1,760 | | | | | | 1,354 | | | | | | 406 | | | | | $ | 396.31 | | | | | | 五月二十三日 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
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 |
| ||||||||||||
執行幹事と取締役 | | | | | | | | | | | | | | | | | | | | | | | | | |
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 | | | | | | * | | |
すべての役員、役員、取締役指名人選
a group (7 persons)(8) |
| | | | 30,333 | | | | | | * | | | | | | 30,333 | | | | | | * | | |
販売株主名
|
| |
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 |
| |
%
|
| ||||||||||||
停戦資本主基金有限会社(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% | | |
|
独立公認会計士事務所報告(PCAOB ID:3501)
|
| | | | F-3 | | |
|
合併貸借対照表
|
| | | | F-4 | | |
|
統合業務レポート
|
| | | | F-5 | | |
|
合併株主権益変動表
(DEFICIT) |
| | | | F-6 | | |
|
統合キャッシュフロー表
|
| | | | F-7 | | |
|
連結財務諸表付記
|
| | | | F-9 | | |
|
合併貸借対照表の簡素化(監査されていない)
|
| | | | F-38 | | |
|
合併経営諸表を簡素化する(監査されていない)
|
| | | | F-39 | | |
|
株主権益簡明合併報告書(損失)(監査されていない)
|
| | | | F-40 | | |
|
簡明合併キャッシュフロー表(監査されていない)
|
| | | | F-42 | | |
|
合併財務諸表を簡素化して付記
|
| | | | F-43 | | |
|
監査されていない貸借対照表
|
| | | | F-56 | | |
|
監査されていない経営レポート
|
| | | | F-57 | | |
|
未監査の会員権益報告書
|
| | | | F-58 | | |
|
監査されていないキャッシュフロー表
|
| | | | F-59 | | |
|
未監査財務諸表に付記
|
| | | | F-60 | | |
|
独立監査員報告
|
| | | | F-67 | | |
|
BALANCE SHEETS
|
| | | | F-68 | | |
|
運営報告書
|
| | | | F-69 | | |
|
会員赤字声明
|
| | | | F-70 | | |
|
STATEMENTS OF CASH FLOWS
|
| | | | F-71 | | |
|
財務諸表付記
|
| | | | F-72 | | |
|
独立監査師報告-DBBMCKENNON
|
| | | | F-79 | | |
|
独立監査師報告-Armanino,有限責任会社
|
| | | | F-81 | | |
|
BALANCE SHEETS
|
| | | | F-82 | | |
|
運営報告書
|
| | | | F-83 | | |
|
会員権益説明書
|
| | | | F-84 | | |
|
STATEMENTS OF CASH FLOWS
|
| | | | F-85 | | |
|
財務諸表付記
|
| | | | F-86 | | |
|
独立監査員報告
|
| | | | F-94 | | |
|
BALANCE SHEET
|
| | | | F-95 | | |
|
操作説明書
|
| | | | F-96 | | |
|
会員権益説明書
|
| | | | F-97 | | |
|
STATEMENT OF CASH FLOWS
|
| | | | F-98 | | |
|
財務諸表付記
|
| | | | F-99 | | |
| | |
December 31,
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
ASSETS | | | | | | | | | | | | | |
Current assets: | | | | | | | | | | | | | |
現金と現金等価物
|
| | | $ | 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 | | |
前払い費用と他の流動資産
|
| | | | 417,900 | | | | | | 23,826 | | |
Total current assets
|
| | | | 4,776,334 | | | | | | 2,008,656 | | |
発売延期コスト
|
| | | | 367,696 | | | | | | 214,647 | | |
財産、設備、ソフトウェア、純額
|
| | | | 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 | | |
負債と株主損失 | | | | | | | | | | | | | |
流動負債: | | | | | | | | | | | | | |
Accounts payable
|
| | | $ | 6,562,690 | | | | | $ | 5,668,703 | | |
課税費用とその他の負債
|
| | | | 2,237,145 | | | | | | 1,245,646 | | |
Deferred revenue
|
| | | | 276,397 | | | | | | 1,667 | | |
Due to related parties
|
| | | | 277,635 | | | | | | 441,453 | | |
または対価負債がある
|
| | | | 12,179,476 | | | | | | — | | |
現在の変換可能チケット
|
| | | | 100,000 | | | | | | 700,000 | | |
支払利息
|
| | | | 1,110,679 | | | | | | 737,039 | | |
Note payable – related party
|
| | | | 299,489 | | | | | | 137,856 | | |
リスク債務、割引を差し引いた純額
|
| | | | 6,001,755 | | | | | | 5,854,326 | | |
Loan payable, current
|
| | | | 2,502,000 | | | | | | 992,000 | | |
当チケット対応
|
| | | | 3,500,000 | | | | | | 4,500,000 | | |
流動負債総額
|
| | | | 35,047,266 | | | | | | 20,278,690 | | |
変換可能支払手形,純額
|
| | | | 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 | | |
支払いとまたは事項(付記12) | | | | | | | | | | | | | |
Stockholders’ deficit: | | | | | | | | | | | | | |
シリーズの種子は優先株に転換でき、額面は0.0001ドル、株式なし、20,714,518株であり、それぞれ2021年12月31日、2021年12月31日と2020年12月31日に許可、発行と発行される
|
| | | | — | | | | | | 2,071 | | |
Aシリーズ転換可能優先株、額面0.0001ドル、株式なしと14,481,413株認可株式、無株式と5,654,072株
はそれぞれ2021年12月31日,2021年12月31日と2020年12月31日に発行と未償還 |
| | | | — | | | | | | 565 | | |
A-2シリーズ転換可能優先株、額面0.0001ドル、株式と2000万株の許可なし、株式と5932,742株の発行済みと流通株はそれぞれ2021年12月31日と2020年12月31日
|
| | | | — | | | | | | 593 | | |
A-3シリーズ転換可能優先株、額面0.0001ドル、株式なしと18,867,925株認可株式、無株式と9,032,330株発行と流通株で、それぞれ2021年12月31日と2020年12月31日
|
| | | | — | | | | | | 904 | | |
シリーズCFは優先株に変換可能で、額面0.0001ドル、株式なしと認可200,000,000株、株式なしと836,331株
はそれぞれ2021年12月31日,2021年12月31日と2020年12月31日に発行と未償還 |
| | | | — | | | | | | 83 | | |
Bシリーズ転換可能優先株、額面0.0001ドル、無株式と20,714,517株認可株式、無株式と20,714,517株発行と流通株はそれぞれ2021年12月31日と2020年12月31日
|
| | | | — | | | | | | 2,075 | | |
非指定優先株、額面0.0001ドル、1000万株と936,144株の認可株、0株の発行済み株と発行済み株
as of both December 31, 2021 and 2020 |
| | | | — | | | | | | — | | |
2021年12月31日と2020年12月31日まで、普通株額面は0.0001ドル、認可株式数は2億株と1.1億株であり、発行済みと流通株はそれぞれ130,017株と6,642株
である
|
| | | | 13 | | | | | | 1 | | |
新規実収資本
|
| | | | 58,614,160 | | | | | | 27,482,060 | | |
Accumulated deficit
|
| | | | (65,703,954) | | | | | | (33,345,997) | | |
株主損失総額
|
| | | | (7,089,781) | | | | | | (5,857,645) | | |
総負債と株主赤字
|
| | | $ | 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: | | | | | | | | | | | | | |
一般と行政
|
| | | | 17,779,903 | | | | | | 7,149,210 | | |
Sales and marketing
|
| | | | 3,810,583 | | | | | | 576,469 | | |
Distribution
|
| | | | 489,371 | | | | | | 342,466 | | |
財産と設備処分損失
|
| | | | — | | | | | | 848,927 | | |
無形資産減価準備
|
| | | | 3,400,000 | | | | | | 784,500 | | |
または価格に対する公正価値変動
|
| | | | 8,764,460 | | | | | | — | | |
総運営費用
|
| | | | 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) | | |
その他営業外収入(費用)
|
| | | | 1,554,502 | | | | | | 32,754 | | |
その他の収入(費用)合計,純額
|
| | | | (2,109,419) | | | | | | (1,566,764) | | |
所得税割引(規定)
|
| | | | 1,100,120 | | | | | | (13,641) | | |
Net loss
|
| | | $ | (32,357,957) | | | | | $ | (10,728,295) | | |
加重平均発行された普通株式-基本と希釈
|
| | | | 76,289 | | | | | | 6,642 | | |
普通株-基本株と償却後の1株当たり純損失
|
| | | $ | (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) | | |
株式報酬
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 144,775 | | | | | | — | | | | | | — | | | | | | 144,775 | | |
CFシリーズ優先株
を発行
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 709,690 | | | | | | 71 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 309,679 | | | | | | — | | | | | | — | | | | | | 309,750 | | |
A-3シリーズ優先株
を発行
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 809,294 | | | | | | 81 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 428,845 | | | | | | 22,677 | | | | | | — | | | | | | 451,603 | | |
B系列優先株
を発行する
stock |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 20,754,717 | | | | | | 2,075 | | | | | | — | | | | | | — | | | | | | 10,997,925 | | | | | | — | | | | | | — | | | | | | 11,000,000 | | |
Offering costs
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (69,470) | | | | | | — | | | | | | — | | | | | | (69,470) | | |
権証発行の公正価値−リスク債務
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 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) | | |
優先株を普通株
に変換する
|
| | | | (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 | | | | | | — | | | | | | — | | | | | | — | | |
普通株式を公開発行
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 24,096 | | | | | | 2 | | | | | | 10,000,000 | | | | | | — | | | | | | — | | | | | | 10,000,002 | | |
Offering costs
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (2,116,957) | | | | | | — | | | | | | — | | | | | | (2,116,957) | | |
超過配給選択権を行使し,純額
of offering costs |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 3,614 | | | | | | — | | | | | | 1,364,997 | | | | | | — | | | | | | — | | | | | | 1,364,997 | | |
債務普通株式
stock |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 11,352 | | | | | | 1 | | | | | | 2,680,288 | | | | | | — | | | | | | — | | | | | | 2,680,289 | | |
関連側チケット割引と
payables into common stock |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,524 | | | | | | — | | | | | | 257,515 | | | | | | — | | | | | | — | | | | | | 257,515 | | |
企業合併に関連して発行された普通株
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 32,943 | | | | | | 3 | | | | | | 11,428,735 | | | | | | — | | | | | | — | | | | | | 11,428,738 | | |
Exercise of warrants
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 3,869 | | | | | | — | | | | | | 1,768,046 | | | | | | — | | | | | | — | | | | | | 1,768,046 | | |
コンサルティングプロトコルにより発行された普通株式
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,415 | | | | | | — | | | | | | 595,500 | | | | | | — | | | | | | — | | | | | | 595,500 | | |
は
の株式限度額から普通株を発行する
credit |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,264 | | | | | | — | | | | | | 367,696 | | | | | | — | | | | | | — | | | | | | 367,696 | | |
が
で発行した普通株式と引受権証
connection with notes |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,300 | | | | | | — | | | | | | 501,658 | | | | | | — | | | | | | — | | | | | | 501,658 | | |
株式報酬
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 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
|
| ||||||
経営活動キャッシュフロー: | | | | | | | | | | | | | |
Net loss
|
| | | $ | (32,357,957) | | | | | $ | (10,728,295) | | |
純損失と経営活動で使用される現金純額を調整する: | | | | | | | | | | | | | |
減価償却及び償却
|
| | | | 1,220,736 | | | | | | 603,857 | | |
償却ローン割引と手数料
|
| | | | 1,382,222 | | | | | | 241,878 | | |
株式報酬
|
| | | | 4,800,337 | | | | | | 144,775 | | |
債務融資に関する費用
|
| | | | 560,309 | | | | | | — | | |
権利証負債公正価値変動
|
| | | | 11,958 | | | | | | (2,353) | | |
派生負債公正価値変動
|
| | | | (910,204) | | | | | | — | | |
または価格に対する公正価値変動
|
| | | | 8,764,460 | | | | | | — | | |
繰延所得税割引
|
| | | | (1,100,120) | | | | | | — | | |
無形資産減価準備
|
| | | | 3,400,000 | | | | | | 784,500 | | |
PPPローンの猶予権を獲得
|
| | | | (407,994) | | | | | | — | | |
財産と設備処分損失
|
| | | | — | | | | | | 848,927 | | |
Change in credit reserve
|
| | | | 36,893 | | | | | | (207,666) | | |
経営性資産と負債変動: | | | | | | | | | | | | | |
Accounts receivable, net
|
| | | | 150,288 | | | | | | 1,947 | | |
Due from factor, net
|
| | | | (399,701) | | | | | | 1,616,939 | | |
Inventory
|
| | | | (911,293) | | | | | | 3,202,350 | | |
前払い費用と他の流動資産
|
| | | | (151,917) | | | | | | 168,589 | | |
Accounts payable
|
| | | | 456,690 | | | | | | 673,263 | | |
課税費用とその他の負債
|
| | | | 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 | | |
経営活動で使用されている純現金
|
| | | | (14,218,359) | | | | | | (2,061,587) | | |
投資活動のキャッシュフロー: | | | | | | | | | | | | | |
企業合併により得られた現金(対価格)
|
| | | | (5,936,757) | | | | | | 106,913 | | |
購入物件、設備とソフトウェア
|
| | | | (43,179) | | | | | | (864) | | |
Deposits
|
| | | | (31,117) | | | | | | 98,835 | | |
投資活動によって提供される純現金
|
| | | | (6,011,053) | | | | | | 204,884 | | |
融資活動のキャッシュフロー: | | | | | | | | | | | | | |
関連下敷き収益
|
| | | | — | | | | | | 22,856 | | |
Repayments to factor
|
| | | | (41,200) | | | | | | (1,931,369) | | |
リスク投資債務収益
|
| | | | — | | | | | | 1,050,000 | | |
ローン返済
|
| | | | 2,779,910 | | | | | | 1,701,044 | | |
本チケットの返却とローン対応
|
| | | | (2,006,628) | | | | | | — | | |
変換可能な支払手形
を発行
|
| | | | 8,433,650 | | | | | | 1,250,308 | | |
| | |
Year Ended December 31,
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
初公募株の収益
|
| | | | 10,000,002 | | | | | | — | | |
公開発行により超過配給選択権を行使し,純額
|
| | | | 1,364,997 | | | | | | — | | |
Exercise of warrants
|
| | | | 1,768,046 | | | | | | — | | |
A-3系列優先株を売却して得られる収益
|
| | | | — | | | | | | 428,926 | | |
A-3シリーズ優先株の受取引受
|
| | | | — | | | | | | 22,677 | | |
CF系優先株を売却して得られる収益
|
| | | | — | | | | | | 309,750 | | |
Offering costs
|
| | | | (2,116,957) | | | | | | (461,972) | | |
融資活動が提供する現金純額
|
| | | | 20,181,820 | | | | | | 2,392,220 | | |
現金と現金等価物の純増加
|
| | | | (47,592) | | | | | | 535,517 | | |
年明けの現金と現金等価物
|
| | | | 575,986 | | | | | | 40,469 | | |
年末現金と現金等価物
|
| | | $ | 528,394 | | | | | $ | 575,986 | | |
キャッシュフロー情報補足開示: | | | | | | | | | | | | | |
所得税を納める現金
|
| | | $ | — | | | | | $ | — | | |
Cash paid for interest
|
| | | $ | 902,089 | | | | | $ | — | | |
非現金投融資活動を補足開示: | | | | | | | | | | | | | |
優先株を普通株
に変換する
|
| | | $ | 6,291 | | | | | $ | — | | |
関連側チケットと未払いを普通株式
に変換する
|
| | | $ | 257,515 | | | | | $ | — | | |
債務普通株式
|
| | | $ | 2,680,289 | | | | | $ | — | | |
変換可能チケットに関する派生負債
|
| | | $ | 3,204,924 | | | | | $ | — | | |
株式信用限度額によって発行される普通株
|
| | | $ | 367,696 | | | | | $ | — | | |
または対価が普通株式
に変換される
|
| | | $ | 73,500 | | | | | $ | — | | |
課税利息を免除するために発行されるリスク債務
|
| | | $ | — | | | | | $ | 209,211 | | |
株式承認証発行コスト
|
| | | $ | — | | | | | $ | 918 | | |
リスク債務により発行された権証
|
| | | $ | — | | | | | $ | 184,191 | | |
買収で売掛金
を発行する
|
| | | $ | — | | | | | $ | 4,500,000 | | |
買収でB系列優先株
を発行
|
| | | $ | — | | | | | $ | 11,000,000 | | |
| | |
までの公正価値計測
December 31, 2021 Using: |
| |||||||||||||||||||||
| | |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| ||||||||||||
Liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | |
Warrant liability
|
| | | $ | — | | | | | $ | 18,223 | | | | | $ | — | | | | | $ | 18,223 | | |
または掛け値がある
|
| | | | — | | | | | | — | | | | | | 12,179,476 | | | | | | 12,179,476 | | |
Derivative liability
|
| | | | — | | | | | | — | | | | | | 2,294,720 | | | | | | 2,294,720 | | |
| | | | $ | — | | | | | $ | 18,223 | | | | | $ | 14,474,196 | | | | | $ | 14,492,419 | | |
| | |
までの公正価値計測
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
|
| | | $ | — | | |
Harper&Jones買収に関する初歩的な確認
|
| | | | 3,421,516 | | |
コンサルティングプロトコルにより株価
を保証する
|
| | | | 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
|
| | | $ | — | | |
変換可能チケットの初期公正価値
を発行する
|
| | | | 3,204,924 | | |
Change in fair value
|
| | | | (910,204) | | |
Outstanding as of December 31, 2021
|
| | | $ | 2,294,720 | | |
|
顧客関係
|
| |
3 years
|
|
| | |
December 31,
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
Convertible notes
|
| | | | 497,912 | | | | | | — | | |
シリーズ種子優先株(普通株に変換可能)
|
| | | | — | | | | | | 20,714,518 | | |
A系列優先株(普通株に変換可能)
|
| | | | — | | | | | | 5,654,072 | | |
A-2シリーズ優先株(普通株に変換可能)
|
| | | | — | | | | | | 5,932,742 | | |
シリーズCF優先株(普通株に変換可能)
|
| | | | — | | | | | | 836,331 | | |
A-3シリーズ優先株(普通株に変換可能)
|
| | | | — | | | | | | 9,032,330 | | |
B系列優先株(普通株に変換可能)
|
| | | | — | | | | | | 20,754,717 | | |
Common stock warrants
|
| | | | 35,801 | | | | | | 9,145 | | |
| | |
December 31,
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
優先株式証
|
| | | | — | | | | | | 806,903 | | |
Stock options
|
| | | | 38,951 | | | | | | 11,631 | | |
潜在希釈株式総数
|
| | | | 122,664 | | | | | | 63,752,389 | | |
|
|
Series B preferred stock
|
| | | $ | 11,000,000 | | |
|
当チケット対応
|
| | | | 4,500,000 | | |
|
調達価格考慮要因
|
| | | $ | 15,500,000 | | |
| | |
Purchase Price
Allocation |
| |||
現金と現金等価物
|
| | | $ | 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 | | |
財産、設備、ソフトウェア、純額
|
| | | | 1,215,748 | | |
Goodwill
|
| | | | 6,479,218 | | |
Intangible assets
|
| | | | 8,600,000 | | |
Accounts payable
|
| | | | (3,397,547) | | |
課税費用とその他の負債
|
| | | | (886,757) | | |
調達価格考慮要因
|
| | | $ | 15,500,000 | | |
|
Cash
|
| | | $ | 500,000 | | |
|
Common stock
|
| | | | 8,025,542 | | |
|
または掛け値がある
|
| | | | 3,421,516 | | |
|
調達価格考慮要因
|
| | | $ | 11,947,058 | | |
| | |
Purchase Price
Allocation |
| |||
現金と現金等価物
|
| | | $ | 24,335 | | |
Accounts receivable, net
|
| | | | 49,472 | | |
Inventory
|
| | | | 77,159 | | |
Prepaid expenses
|
| | | | 69,715 | | |
Deposits
|
| | | | 4,416 | | |
財産、設備、ソフトウェア、純額
|
| | | | 83,986 | | |
Goodwill
|
| | | | 9,681,548 | | |
Intangible assets
|
| | | | 3,936,030 | | |
Accounts payable
|
| | | | (51,927) | | |
課税費用とその他の負債
|
| | | | (107,957) | | |
Deferred revenue
|
| | | | (269,848) | | |
Due to related parties
|
| | | | (1,361) | | |
Loan payable
|
| | | | (148,900) | | |
Note payable – related party
|
| | | | (299,489) | | |
Deferred tax liability
|
| | | | (1,100,120) | | |
調達価格考慮要因
|
| | | $ | 11,947,058 | | |
|
Cash
|
| | | $ | 5,000,000 | | |
|
Common stock
|
| | | | 3,403,196 | | |
|
調達価格考慮要因
|
| | | $ | 8,403,196 | | |
| | |
Purchase Price
Allocation |
| |||
現金と現金等価物
|
| | | $ | 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) | | |
課税費用とその他の負債
|
| | | | (445,372) | | |
調達価格考慮要因
|
| | | $ | 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
|
| ||||||
未売掛金: | | | | | | | | | | | | | |
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: | | | | | | | | | | | | | | | | | | | |
顧客関係
|
| | | $ | 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 | | |
賃金関連負債
|
| | | | 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チケット発行,発行コストを差し引く
|
| | | | 5,265,000 | | | | | | (715,000) | | | | | | 4,550,000 | | |
FirstFire FirstFire FirstFirst手形を発行し,発行コストを差し引いて
|
| | | | 1,575,000 | | | | | | (315,000) | | | | | | 1,260,000 | | |
2枚目のFirstFireチケットを発行し,発行コストを差し引いて
|
| | | | 2,625,000 | | | | | | (530,000) | | | | | | 2,095,000 | | |
手形に関する派生負債
|
| | | | — | | | | | | (3,204,924) | | | | | | (3,204,924) | | |
債務割引割引
|
| | | | — | | | | | | 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%
|
|
期待配当収益率
|
| |
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 | | |
初公開時優先株式証の変換
|
| | | | 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 | | |
初公開時に普通株式承認証
に変換する
|
| | | | (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 | | |
未償還オプションが満期になるまでの加重平均期間(年)
December 31, 2021 |
| | | | 8.00 | | | | | | | | |
| | |
Year Ended December 31,
|
| |||
| | |
2021
|
| |
2020
|
|
Risk Free Interest Rate
|
| |
0.34% – 0.85%
|
| |
0.42% – 0.51%
|
|
期待配当収益率
|
| |
0.00%
|
| |
0.00%
|
|
Expected Volatility
|
| |
58.00%
|
| |
58.00%
|
|
Expected Life (years)
|
| |
5.18
|
| |
6.25
|
|
| | |
December 31,
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
Deferred tax assets: | | | | | | | | | | | | | |
純営業損失繰越
|
| | | $ | 13,108,371 | | | | | $ | 9,134,447 | | |
株式報酬
|
| | | | — | | | | | | 40,467 | | |
繰延納税義務:
|
| | | | | | | | | | | | |
減価償却時間差
|
| | | | (5,103) | | | | | | (5,103) | | |
未償却債務発行コスト
|
| | | | — | | | | | | (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: | | | | | | | | | | | | | |
現金と現金等価物
|
| | | $ | 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 | | |
前払い費用と他の流動資産
|
| | | | 940,334 | | | | | | 417,900 | | |
Total current assets
|
| | | | 4,808,321 | | | | | | 4,776,334 | | |
発売延期コスト
|
| | | | 367,696 | | | | | | 367,696 | | |
財産、設備、ソフトウェア、純額
|
| | | | 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 | | |
負債と株主権益(赤字) | | | | | | | | | | | | | |
流動負債: | | | | | | | | | | | | | |
Accounts payable
|
| | | $ | 6,945,633 | | | | | $ | 6,562,690 | | |
課税費用とその他の負債
|
| | | | 3,952,366 | | | | | | 2,237,145 | | |
Deferred revenue
|
| | | | 396,374 | | | | | | 276,397 | | |
Due to related parties
|
| | | | 209,943 | | | | | | 277,635 | | |
または対価負債がある
|
| | | | 18,597,831 | | | | | | 12,179,476 | | |
変換可能支払手形,純額
|
| | | | 8,075,872 | | | | | | 100,000 | | |
支払利息
|
| | | | 2,103,161 | | | | | | 1,110,679 | | |
Note payable – related party
|
| | | | 179,489 | | | | | | 299,489 | | |
リスク債務、割引を差し引いた純額
|
| | | | — | | | | | | 6,001,755 | | |
Loan payable, current
|
| | | | 1,426,885 | | | | | | 2,502,000 | | |
当チケット対応
|
| | | | 3,500,000 | | | | | | 3,500,000 | | |
使用権責任,当期部分
|
| | | | 152,387 | | | | | | — | | |
流動負債総額
|
| | | | 45,539,941 | | | | | | 35,047,266 | | |
変換可能支払手形,純額
|
| | | | — | | | | | | 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 | | |
支払いとまたは事項がある(注11) | | | | | | | | | | | | | |
株主権益(損失): | | | | | | | | | | | | | |
非指定優先株、額面0.0001ドル、授権9,993,199株、2022年9月30日までに0株を発行·発行し、10,000,000株を発行し、2021年12月31日までに0株が発行され、発行された
|
| | | | — | | | | | | — | | |
Aシリーズ優先株、額面0.0001ドル、1株許可、発行済みと
2022年9月30日まで未償還、 未許可または未弁済 December 31, 2021 |
| | | | — | | | | | | — | | |
Aシリーズは転換可能な優先株で、額面0.0001ドル、指定6,800株で、2022年9月30日までに6,300株が発行され、2021年12月31日までに許可されていない、あるいは発行された
|
| | | | 1 | | | | | | — | | |
2022年9月30日と2021年12月31日まで、普通株、額面0.0001ドル、許可1,000,000,000株、発行済み株と発行済み株はそれぞれ529,492株と528,742株
である
|
| | | | 53 | | | | | | 13 | | |
新規実収資本
|
| | | | 75,440,940 | | | | | | 58,614,160 | | |
Accumulated deficit
|
| | | | (87,965,292) | | | | | | (65,703,954) | | |
株主権益合計(損失)
|
| | | | (12,524,298) | | | | | | (7,089,781) | | |
総負債と株主権益(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: | | | | | | | | | | | | | | | | | | | | | | | | | |
一般と行政
|
| | | | 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 | | |
または価格に対する公正価値変動
|
| | | | (702,885) | | | | | | 3,988,493 | | | | | | 6,418,355 | | | | | | 7,039,394 | | |
総運営費用
|
| | | | 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) | | |
その他営業外収入(費用)
|
| | | | (23,690) | | | | | | (577,441) | | | | | | 2,629,685 | | | | | | (634,654) | | |
その他の収入(費用)合計,純額
|
| | | | (2,302,706) | | | | | | (1,025,283) | | | | | | (3,420,807) | | | | | | (2,655,460) | | |
所得税割引(規定)
|
| | | | — | | | | | | — | | | | | | — | | | | | | 1,100,120 | | |
Net loss
|
| | | $ | (4,894,472) | | | | | $ | (8,938,047) | | | | | $ | (22,261,338) | | | | | $ | (22,659,480) | | |
加重平均発行された普通株式-基本と希釈
|
| | | | 528,758 | | | | | | 117,866 | | | | | | 341,229 | | | | | | 60,027 | | |
普通株-基本株と償却後の1株当たり純損失
|
| | | $ | (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) | | |
株式報酬
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 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) | | |
優先株変換
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) | | |
超過配給選択権を行使し,発行コストを差し引く
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 3,614 | | | | | | — | | | | | | 1,364,997 | | | | | | — | | | | | | 1,364,997 | | |
債務普通株式
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 11,352 | | | | | | 1 | | | | | | 2,680,288 | | | | | | — | | | | | | 2,680,289 | | |
関連側チケットと未払いを普通株式
に変換する
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,524 | | | | | | — | | | | | | 257,515 | | | | | | — | | | | | | 257,515 | | |
Common stock and warrants
issued in connection with note |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 200 | | | | | | — | | | | | | 73,958 | | | | | | — | | | | | | 73,958 | | |
企業合併に関連して発行された普通株
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 21,928 | | | | | | 2 | | | | | | 8,025,540 | | | | | | — | | | | | | 8,025,542 | | |
Exercise of warrants
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 319 | | | | | | — | | | | | | 145,696 | | | | | | — | | | | | | 145,696 | | |
コンサルティングプロトコルにより発行された普通株式
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 500 | | | | | | — | | | | | | 183,000 | | | | | | — | | | | | | 183,000 | | |
株式報酬
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 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 | | |
企業合併に関連して発行された普通株
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 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
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
株式報酬
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 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) | | |
手形を普通株式
に変換する
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 8,739 | | | | | | 1 | | | | | | 1,201,581 | | | | | | — | | | | | | 1,201,582 | | |
株式報酬
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 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) | | |
手形と派生負債を普通株式
に変換する
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 16,088 | | | | | | 2 | | | | | | 600,788 | | | | | | — | | | | | | 600,790 | | |
接続中に発行された引受権証
with note |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 98,241 | | | | | | — | | | | | | 98,241 | | |
株式報酬
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 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) | | |
コンサルティングプロトコルにより発行された普通株式
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 750 | | | | | | — | | | | | | 123,000 | | | | | | — | | | | | | 123,000 | | |
A系列優先株
を発行する
stock |
| | | | — | | | | | | — | | | | | | 1 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 25,000 | | | | | | — | | | | | | 25,000 | | |
リスク債務をA系列転換可能優先株
に変換する
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 6,300 | | | | | | 1 | | | | | | — | | | | | | — | | | | | | 6,299,999 | | | | | | — | | | | | | 6,300,000 | | |
接続中に発行された引受権証
with note |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 692,299 | | | | | | — | | | | | | 692,299 | | |
株式報酬
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 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
|
| ||||||
経営活動キャッシュフロー: | | | | | | | | | | | | | |
Net loss
|
| | | $ | (22,261,338) | | | | | $ | (22,659,480) | | |
純損失と経営活動で使用される現金純額を調整する: | | | | | | | | | | | | | |
減価償却及び償却
|
| | | | 1,669,782 | | | | | | 652,732 | | |
償却ローン割引と手数料
|
| | | | 4,610,234 | | | | | | 682,956 | | |
株式報酬
|
| | | | 491,945 | | | | | | 4,155,641 | | |
債務融資に関する費用
|
| | | | 48,245 | | | | | | 132,609 | | |
権利証負債公正価値変動
|
| | | | (18,223) | | | | | | 21,930 | | |
派生負債公正価値変動
|
| | | | (794,477) | | | | | | 627,956 | | |
または価格に対する公正価値変動
|
| | | | 6,418,355 | | | | | | 7,039,394 | | |
給与保障計画の許し
|
| | | | (1,760,755) | | | | | | — | | |
繰延所得税割引
|
| | | | — | | | | | | (1,100,120) | | |
Change in credit reserve
|
| | | | (26,429) | | | | | | 66,748 | | |
経営性資産と負債変動: | | | | | | | | | | | | | |
Accounts receivable, net
|
| | | | (289,061) | | | | | | (32,582) | | |
Due from factor, net
|
| | | | 433,671 | | | | | | (540,257) | | |
Inventory
|
| | | | 100,006 | | | | | | (483,477) | | |
前払い費用と他の流動資産
|
| | | | (522,434) | | | | | | (1,259,835) | | |
Accounts payable
|
| | | | 382,943 | | | | | | 749,352 | | |
課税費用とその他の負債
|
| | | | 1,715,221 | | | | | | 451,298 | | |
Deferred revenue
|
| | | | 119,977 | | | | | | (78,492) | | |
報酬-関係者
|
| | | | — | | | | | | (108,550) | | |
Accrued interest
|
| | | | 992,482 | | | | | | 206,163 | | |
経営活動で使用されている純現金
|
| | | $ | (8,689,857) | | | | | | (11,476,015) | | |
投資活動のキャッシュフロー: | | | | | | | | | | | | | |
企業合併により得られた現金(対価格)
|
| | | | — | | | | | | (5,442,966) | | |
購入物件、設備とソフトウェア
|
| | | | (5,533) | | | | | | (13,585) | | |
Deposits
|
| | | | — | | | | | | (67,431) | | |
投資活動で使用する純現金
|
| | | | (5,533) | | | | | | (5,523,982) | | |
融資活動のキャッシュフロー: | | | | | | | | | | | | | |
関連下敷きの収益(返済)
|
| | | | (162,692) | | | | | | — | | |
前払(返済)係数
|
| | | $ | (60,735) | | | | | | (39,520) | | |
リスク投資債務収益
|
| | | | 237,500 | | | | | | — | | |
ローン返済
|
| | | | 248,858 | | | | | | 2,626,050 | | |
本チケットと本チケットの返済を切り替えることができます
|
| | | | (3,068,750) | | | | | | (2,002,731) | | |
変換可能な支払手形
を発行
|
| | | | 3,751,250 | | | | | | 5,078,650 | | |
初公募株の収益
|
| | | | 9,347,450 | | | | | | 10,000,002 | | |
公開発行により超過配給選択権を行使し,純額
|
| | | | — | | | | | | 1,364,997 | | |
Exercise of warrants
|
| | | | — | | | | | | 1,768,046 | | |
Offering costs
|
| | | | (1,930,486) | | | | | | (2,116,957) | | |
融資活動が提供する現金純額
|
| | | $ | 8,362,395 | | | | | | 16,678,537 | | |
現金と現金等価物の純増加
|
| | | | (332,995) | | | | | | (321,460) | | |
期初め現金および現金等価物
|
| | | | 528,394 | | | | | | 575,986 | | |
期末現金と現金等価物
|
| | | $ | 195,399 | | | | | $ | 254,526 | | |
キャッシュフロー情報補足開示: | | | | | | | | | | | | | |
所得税を納める現金
|
| | | $ | — | | | | | $ | — | | |
Cash paid for interest
|
| | | $ | 318,576 | | | | | $ | 460,179 | | |
非現金投融資活動を補足開示: | | | | | | | | | | | | | |
手形を普通株式
に変換する
|
| | | $ | 1,802,372 | | | | | $ | 2,680,289 | | |
Right of use asset
|
| | | $ | 152,387 | | | | | $ | — | | |
手形に関する引受権証
|
| | | $ | 790,540 | | | | | $ | — | | |
変換可能チケットに関する派生負債
|
| | | $ | 559,957 | | | | | $ | 1,858,887 | | |
関連側手形と支払金を優先株と普通株に変換する
|
| | | $ | 25,000 | | | | | $ | 257,515 | | |
リスク債務を優先株に変換する
|
| | | $ | 6,300,000 | | | | | $ | — | | |
優先株を普通株
に変換する
|
| | | $ | — | | | | | $ | 6,293 | | |
株式信用限度額によって発行される普通株
|
| | | $ | — | | | | | $ | 367,996 | | |
| | |
Fair Value Measurements
as of September 30, 2022 Using: |
| |||||||||||||||||||||
| | |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| ||||||||||||
Liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | |
Warrant liability
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
または掛け値がある
|
| | | | — | | | | | | — | | | | | | 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 | | |
または掛け値がある
|
| | | | — | | | | | | — | | | | | | 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 | | |
変換可能チケット発行状況
|
| | | | 559,957 | | |
対象チケットを普通株式
に変換する
|
| | | | (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系列変換可能優先株
|
| | | | 108 | | | | | | — | | |
Common stock warrants
|
| | | | 132,114 | | | | | | 35,913 | | |
Stock options
|
| | | | 38,951 | | | | | | 38,751 | | |
潜在希釈株式総数
|
| | | | 1,348,477 | | | | | | 97,069 | | |
| | |
September 30,
2022 |
| |
December 31,
2021 |
| ||||||
未売掛金:
|
| | | $ | 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: | | | | | | | | | | | | | | | | | | | |
顧客関係
|
| | | $ | 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 | | |
賃金関連負債
|
| | | | 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 | | |
引当後の売掛金
を差し引く
|
| | | | 238,779 | | | | | | 124,342 | | |
Due from factor
|
| | | | 416,226 | | | | | | 590,022 | | |
Inventory
|
| | | | 4,003,153 | | | | | | 4,917,128 | | |
前払い費用と他の流動資産
|
| | | | 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 | | |
負債と会員資本 | | | | | | | | | | | | | |
流動負債: | | | | | | | | | | | | | |
Accounts payable
|
| | | $ | 1,345,197 | | | | | $ | 1,142,671 | | |
Accrued liabilities
|
| | | | 490,396 | | | | | | 773,274 | | |
借金·関連先
に対応
|
| | | | 495,000 | | | | | | — | | |
Total liabilities
|
| | | | 2,330,593 | | | | | | 1,915,945 | | |
支払いとまたは事項がある(注7) | | | | | | | | | | | | | |
Members’ equity
|
| | | | 3,382,987 | | | | | | 4,534,379 | | |
Total members’ equity
|
| | | | 3,382,987 | | | | | | 4,534,379 | | |
総負債とメンバー権益
|
| | | $ | 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: | | | | | | | | | | | | | |
一般と行政
|
| | | | 2,682,642 | | | | | | 2,286,956 | | |
Distribution
|
| | | | 731,545 | | | | | | 863,185 | | |
Sales and marketing
|
| | | | 2,260,763 | | | | | | 3,168,990 | | |
総運営費用
|
| | | | 5,674,950 | | | | | | 6,319,131 | | |
運営収入(損失)
|
| | | | (1,036,716) | | | | | | 941,399 | | |
その他の収入(費用)、純額 | | | | | | | | | | | | | |
Other income
|
| | | | — | | | | | | 689,171 | | |
Interest expense
|
| | | | (43,876) | | | | | | (50,510) | | |
その他の収入(費用)合計,純額
|
| | | | (43,876) | | | | | | 638,661 | | |
所得税の準備
|
| | | | 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 | | |
| | |
9月30日までの9ヶ月
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
経営活動キャッシュフロー: | | | | | | | | | | | | | |
Net income (loss)
|
| | | $ | (1,081,392) | | | | | $ | 1,579,260 | | |
純収益(損失)と運営が提供する現金純額を調整する
activities: |
| | | | | | | | | | | | |
減価償却及び償却
|
| | | | 40,500 | | | | | | 43,200 | | |
Bad debt
|
| | | | — | | | | | | 7,068 | | |
Other income – PPP forgiveness
|
| | | | — | | | | | | (689,171) | | |
経営性資産と負債変動:
|
| | | | | | | | | | | | |
Accounts receivable
|
| | | | (114,438) | | | | | | (140,037) | | |
Due from factor
|
| | | | 1,181,097 | | | | | | 721,984 | | |
Inventory
|
| | | | 913,975 | | | | | | 938,206 | | |
前払い費用と他の流動資産
|
| | | | 49,300 | | | | | | (109,952) | | |
Accounts payable
|
| | | | 202,526 | | | | | | (690,300) | | |
Accrued liabilities
|
| | | | (282,878) | | | | | | (629,131) | | |
経営活動が提供する現金純額
|
| | | | 908,690 | | | | | | 1,031,127 | | |
投資活動のキャッシュフロー: | | | | | | | | | | | | | |
購入物件と設備
|
| | | | — | | | | | | (5,000) | | |
財産と設備を売る収益
|
| | | | 8,852 | | | | | | — | | |
Deposits
|
| | | | 10,130 | | | | | | — | | |
投資活動によって提供される純現金
|
| | | | 18,982 | | | | | | (5,000) | | |
融資活動のキャッシュフロー: | | | | | | | | | | | | | |
ローン収益
|
| | | | — | | | | | | 630,637 | | |
関係者が融資収益に対応する
|
| | | | 995,000 | | | | | | — | | |
ローン返済、関連側
|
| | | | (500,000) | | | | | | — | | |
要素前払い(返済)、純額
|
| | | | (1,007,300) | | | | | | (185,000) | | |
Distributions
|
| | | | (70,000) | | | | | | (1,780,000) | | |
融資活動のための現金純額
|
| | | | (582,300) | | | | | | (1,334,363) | | |
現金と現金等価物の純変化
|
| | | | 345,372 | | | | | | (308,236) | | |
期初現金
|
| | | | 417,235 | | | | | | 733,440 | | |
Cash at end of period
|
| | | $ | 762,607 | | | | | $ | 425,204 | | |
キャッシュフロー情報補足開示: | | | | | | | | | | | | | |
所得税を納める現金
|
| | | $ | 800 | | | | | $ | 800 | | |
Cash paid for interest
|
| | | $ | 43,876 | | | | | $ | 50,510 | | |
| | |
September 30,
2022 |
| |
December 31,
2021 |
| ||||||
未払い売掛金 | | | | | | | | | | | | | |
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 |
| ||||||
レンタル改善と展示室
|
| | | $ | 198,658 | | | | | $ | 198,658 | | |
家具と設備
|
| | | | 174,005 | | | | | | 183,005 | | |
Automobiles
|
| | | | 34,220 | | | | | | 34,072 | | |
| | | | | 406,883 | | | | | | 415,735 | | |
減算:減価償却と償却
|
| | | | (294,281) | | | | | | (253,781) | | |
Fixed assets, net
|
| | | $ | 112,602 | | | | | $ | 161,954 | | |
| | |
December 31,
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
ASSETS | | | | | | | | | | | | | |
Current assets: | | | | | | | | | | | | | |
現金と現金等価物
|
| | | $ | 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 | | |
負債とメンバー赤字 | | | | | | | | | | | | | |
流動負債: | | | | | | | | | | | | | |
Accounts payable
|
| | | $ | 187,516 | | | | | $ | 119,068 | | |
Accrued liabilities
|
| | | | 31,771 | | | | | | 21,297 | | |
その他流動負債
|
| | | | 68,335 | | | | | | 66,437 | | |
支払手形今期部分
|
| | | | 60,941 | | | | | | 147,562 | | |
関連側チケット当期部分
に対応
|
| | | | — | | | | | | 75,000 | | |
Deferred rent
|
| | | | 19,432 | | | | | | 23,161 | | |
Deferred revenue
|
| | | | 264,802 | | | | | | 286,255 | | |
流動負債総額
|
| | | | 632,797 | | | | | | 738,780 | | |
関連側チケットに対応し,当期分
を差し引く
|
| | | | 635,000 | | | | | | 425,000 | | |
支払手形,当期分
を差し引く
|
| | | | 276,754 | | | | | | 49,441 | | |
Total liabilities
|
| | | | 1,544,551 | | | | | | 1,213,221 | | |
支払いとまたは事項があります(付記8) | | | | | | | | | | | | | |
Members’ deficit: | | | | | | | | | | | | | |
A類会員単位、額面0.00001ドル、許可100個、未返済100個
at both December 31, 2020 and 2019 |
| | | | — | | | | | | — | | |
B類会員単位、額面0.00001ドル、許可100個;2020年12月31日と2019年12月31日まで、それぞれ87個と100個の未返済単位
|
| | | | — | | | | | | — | | |
新規実収資本
|
| | | | 102,083 | | | | | | 112,565 | | |
Accumulated deficit
|
| | | | (1,284,027) | | | | | | (864,581) | | |
Total members’ deficit
|
| | | | (1,181,944) | | | | | | (752,016) | | |
総負債とメンバー赤字
|
| | | $ | 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: | | | | | | | | | | | | | |
一般と行政
|
| | | | 1,044,397 | | | | | | 717,901 | | |
Sales and marketing
|
| | | | 1,163,124 | | | | | | 1,577,478 | | |
総運営費用
|
| | | | 2,207,521 | | | | | | 2,295,379 | | |
Loss from operations
|
| | | | (562,673) | | | | | | (172,436) | | |
Other income (expense): | | | | | | | | | | | | | |
Interest expense
|
| | | | (92,270) | | | | | | (53,955) | | |
債務減免収益
|
| | | | 225,388 | | | | | | — | | |
Other income
|
| | | | 10,109 | | | | | | 50,000 | | |
その他の収入(費用)合計,純額
|
| | | | 143,227 | | | | | | (3,955) | | |
所得税の準備
|
| | | | — | | | | | | — | | |
Net loss
|
| | | $ | (419,446) | | | | | $ | (176,391) | | |
| | |
Class A
Members’ Units |
| |
Class B
Members’ Units |
| |
Additional
Paid-in Capital |
| |
Accumulated
Deficit |
| |
Total
Members’ Deficit |
| |||||||||||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||
Balances at December 31, 2018
|
| | | | 100 | | | | | $ | — | | | | | | 100 | | | | | $ | — | | | | | $ | 112,565 | | | | | $ | (688,190) | | | | | $ | (575,625) | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (176,391) | | | | | | (176,391) | | |
Balances at December 31, 2019
|
| | | | 100 | | | | | $ | — | | | | | | 100 | | | | | $ | — | | | | | $ | 112,565 | | | | | $ | (864,581) | | | | | $ | (752,016) | | |
Contributions
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 771 | | | | | | — | | | | | | 771 | | |
会員単位
を買い戻す
|
| | | | — | | | | | | — | | | | | | (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
|
| ||||||
経営活動キャッシュフロー: | | | | | | | | | | | | | |
Net loss
|
| | | $ | (419,446) | | | | | $ | (176,391) | | |
純損失と経営活動で使用される現金純額を調整する: | | | | | | | | | | | | | |
減価償却及び償却
|
| | | | 149,568 | | | | | | 82,422 | | |
支払手形の許し収益
に対応する
|
| | | | (225,388) | | | | | | — | | |
Bad debt expense
|
| | | | 42,078 | | | | | | — | | |
経営性資産と負債変動:
|
| | | | | | | | | | | | |
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 | | |
課税費用と他の流動負債
|
| | | | 12,372 | | | | | | (12,130) | | |
Deferrent rent
|
| | | | (3,729) | | | | | | 12,784 | | |
Deferred revenue
|
| | | | (21,453) | | | | | | 124,162 | | |
経営活動提供(使用)の現金純額
|
| | | | (392,042) | | | | | | 21,407 | | |
投資活動のキャッシュフロー: | | | | | | | | | | | | | |
不動産,設備,無形資産を購入する
|
| | | | (65,750) | | | | | | (254,437) | | |
投資活動で使用する純現金
|
| | | | (65,750) | | | | | | (254,437) | | |
融資活動のキャッシュフロー: | | | | | | | | | | | | | |
関連側チケット利得
に対応
|
| | | | 210,000 | | | | | | 200,000 | | |
支払手形収益
|
| | | | 382,600 | | | | | | 200,000 | | |
クレジット限度額元金支払い
|
| | | | — | | | | | | (160,000) | | |
信用限度額収益
|
| | | | 125,000 | | | | | | — | | |
支払手形元金償還
|
| | | | (141,520) | | | | | | — | | |
関連側手形元金支払
対応
|
| | | | (75,000) | | | | | | (2,998) | | |
Member contributions
|
| | | | 771 | | | | | | — | | |
会員単位
を買い戻す
|
| | | | (11,253) | | | | | | — | | |
融資活動が提供する現金純額
|
| | | | 490,598 | | | | | | 237,002 | | |
現金と現金等価物の純増加
|
| | | | 32,806 | | | | | | 3,972 | | |
年明けの現金と現金等価物
|
| | | | 18,509 | | | | | | 14,537 | | |
年末現金と現金等価物
|
| | | $ | 51,315 | | | | | $ | 18,509 | | |
キャッシュフロー情報補足開示: | | | | | | | | | | | | | |
所得税を納める現金
|
| | | $ | — | | | | | $ | — | | |
Cash paid for interest
|
| | | $ | 82,270 | | | | | $ | 53,955 | | |
非現金投融資活動: | | | | | | | | | | | | | |
クレジットを支払手形
に変換する
|
| | | $ | 125,000 | | | | | | — | | |
| | |
December 31,
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
レンタル改善と展示室
|
| | | $ | 375,677 | | | | | $ | 309,928 | | |
累計償却
|
| | | | (237,637) | | | | | | (88,242) | | |
Fixed Assets, net
|
| | | $ | 138,040 | | | | | $ | 221,686 | | |
| | |
December 31,
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
銀行手形に対応し、元金は2020年11月27日に満期となり、利息は最優遇金利1.75%(2019年12月31日現在4.75%)
|
| | | $ | — | | | | | $ | 123,917 | | |
銀行手形に対応して、元金は2025年12月に満期になり、利息は5.556%
|
| | | | 125,000 | | | | | | — | | |
多数の株主に支払う手形は,元金は2020年12月31日またはそれまでに満期となり,月変動で支払い,利息は8.5%
である
|
| | | | — | | | | | | 75,000 | | |
銀行への手形は、毎月分割払い2,279ドルで、2022年11月26日まで、利息は5.85%
|
| | | | 55,483 | | | | | | 73,086 | | |
PPPとEIDLローン(以下を参照)
|
| | | | 157,212 | | | | | | — | | |
会社の多数の株主が所有する会社に支払う手形は,2022年7月10日までに満期となり,利息は12%
である
|
| | | | 635,000 | | | | | | 425,000 | | |
| | | | $ | 972,695 | | | | | $ | 697,003 | | |
Year Ending December 31,
|
| | | | | | |
2021
|
| | | $ | 60,941 | | |
2022
|
| | | | 686,007 | | |
2023
|
| | | | 28,119 | | |
2024
|
| | | | 29,654 | | |
2025
|
| | | | 31,171 | | |
Thereafter
|
| | | | 136,803 | | |
| | | | | 972,695 | | |
減:支払手形の当期部分
|
| | | | (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
|
| | | | | | | | | | | | |
引当後の売掛金
を差し引く
|
| | | | 124,342 | | | | | | 179,057 | | |
Due from factor
|
| | | | 590,022 | | | | | | 1,086,405 | | |
Inventory
|
| | | | 4,917,128 | | | | | | 5,747,826 | | |
前払い費用と他の流動資産
|
| | | | 219,901 | | | | | | 102,125 | | |
Total current assets
|
| | | | 6,268,628 | | | | | | 7,848,853 | | |
Fixed assets, net
|
| | | | 161,954 | | | | | | 215,805 | | |
Deposits
|
| | | | 19,742 | | | | | | 19,742 | | |
Total assets
|
| | | $ | 6,450,324 | | | | | $ | 8,084,400 | | |
負債と会員資本 | | | | | | | | | | | | | |
流動負債: | | | | | | | | | | | | | |
Accounts payable
|
| | | $ | 1,142,671 | | | | | $ | 1,400,793 | | |
Accrued liabilities
|
| | | | 773,274 | | | | | | 1,213,968 | | |
Loan payable, current
|
| | | | — | | | | | | 308,151 | | |
流動負債総額
|
| | | | 1,915,945 | | | | | | 2,922,912 | | |
ローンに対応して、当期分
を差し引く
|
| | | | — | | | | | | 531,020 | | |
Total liabilities
|
| | | | 1,915,945 | | | | | | 3,453,932 | | |
支払いとまたは事項がある(注7) | | | | | | | | | | | | | |
Members’ equity
|
| | | | 4,534,379 | | | | | | 4,630,468 | | |
Total members’ equity
|
| | | | 4,534,379 | | | | | | 4,630,468 | | |
総負債とメンバー権益
|
| | | $ | 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: | | | | | | | | | | | | | |
一般と行政
|
| | | | 3,201,811 | | | | | | 2,823,334 | | |
Distribution
|
| | | | 1,080,964 | | | | | | 1,011,431 | | |
Sales and marketing
|
| | | | 4,374,667 | | | | | | 3,790,570 | | |
総運営費用
|
| | | | 8,657,442 | | | | | | 7,625,335 | | |
Income from operations
|
| | | | 504,830 | | | | | | 3,746,749 | | |
その他の収入(費用)、純その他の収入
|
| | | | 1,319,899 | | | | | | 10,010 | | |
Interest expense
|
| | | | (70,018) | | | | | | (55,537) | | |
その他の収入(費用)合計,純額
|
| | | | 1,249,881 | | | | | | (45,527) | | |
所得税の準備
|
| | | | 800 | | | | | | 800 | | |
Net income
|
| | | $ | 1,753,911 | | | | | $ | 3,700,422 | | |
| | |
Members’
Equity |
| |||
Balances at December 31, 2019
|
| | | $ | 2,900,046 | | |
Distributions
|
| | | | (1,970,000) | | |
Net income
|
| | | | 3,700,422 | | |
Balances at December 31, 2020
|
| | | | 4,630,468 | | |
Distributions
|
| | | | (1,850,000) | | |
Net income
|
| | | | 1,753,911 | | |
Balances at December 31, 2021
|
| | | $ | 4,534,379 | | |
| | |
Year Ended December 31,
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
経営活動キャッシュフロー: | | | | | | | | | | | | | |
Net income
|
| | | $ | 1,753,911 | | | | | $ | 3,700,422 | | |
純収益と経営活動が提供する現金純額を調整する:
|
| | | | | | | | | | | | |
減価償却及び償却
|
| | | | 53,851 | | | | | | 58,423 | | |
Bad debt
|
| | | | 9,976 | | | | | | 91,195 | | |
Other income – PPP forgiveness
|
| | | | (1,319,808) | | | | | | — | | |
経営性資産と負債変動:
|
| | | | | | | | | | | | |
Accounts receivable
|
| | | | 44,740 | | | | | | (144,902) | | |
Due from factor
|
| | | | 363,083 | | | | | | (131,137) | | |
Inventory
|
| | | | 830,698 | | | | | | (2,100,608) | | |
Due from related party
|
| | | | — | | | | | | 92,318 | | |
前払い費用と他の流動資産
|
| | | | (117,777) | | | | | | 56,145 | | |
Accounts payable
|
| | | | (258,122) | | | | | | 7,866 | | |
Accrued liabilities
|
| | | | (440,694) | | | | | | 339,329 | | |
経営活動が提供する現金純額
|
| | | | 919,858 | | | | | | 1,969,051 | | |
投資活動のキャッシュフロー: | | | | | | | | | | | | | |
購入物件と設備
|
| | | | — | | | | | | (11,430) | | |
投資活動で使用する純現金
|
| | | | — | | | | | | (11,430) | | |
融資活動のキャッシュフロー: | | | | | | | | | | | | | |
ローン収益
|
| | | | 480,637 | | | | | | 839,171 | | |
要素前払い(返済)、純額
|
| | | | 133,300 | | | | | | (299,000) | | |
Distributions
|
| | | | (1,850,000) | | | | | | (1,970,000) | | |
融資活動のための現金純額
|
| | | | (1,236,063) | | | | | | (1,429,829) | | |
現金と現金等価物の純変化
|
| | | | (316,205) | | | | | | 527,792 | | |
年明けの現金と現金等価物
|
| | | | 733,440 | | | | | | 205,648 | | |
年末現金と現金等価物
|
| | | $ | 417,235 | | | | | $ | 733,440 | | |
キャッシュフロー情報補足開示: | | | | | | | | | | | | | |
所得税を納める現金
|
| | | $ | 800 | | | | | $ | 800 | | |
Cash paid for interest
|
| | | $ | 70,018 | | | | | $ | 55,537 | | |
| | |
December 31,
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
未払い売掛金 | | | | | | | | | | | | | |
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
|
| ||||||
レンタル改善と展示室
|
| | | $ | 198,658 | | | | | $ | 198,658 | | |
家具と設備
|
| | | | 183,005 | | | | | | 183,005 | | |
Automobiles
|
| | | | 34,072 | | | | | | 34,072 | | |
| | | | | 415,735 | | | | | | 415,735 | | |
減算:減価償却と償却
|
| | | | (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 | | |
前払い費用と他の流動資産
|
| | | | 11,036 | | |
Total current assets
|
| | | | 1,182,451 | | |
Fixed assets, net
|
| | | | 17,838 | | |
Deposits
|
| | | | 9,594 | | |
Total assets
|
| | | $ | 1,209,883 | | |
負債と会員資本 | | | | | | | |
流動負債: | | | | | | | |
Accounts payable
|
| | | $ | 289,613 | | |
Accrued liabilities
|
| | | | 23,673 | | |
Loan payable, current
|
| | | | — | | |
流動負債総額
|
| | | | 313,286 | | |
ローンに対応して、当期分
を差し引く
|
| | | | — | | |
Total liabilities
|
| | | | 313,286 | | |
支払いとまたは事項があります(付記8) | | | | | | | |
Member’s equity
|
| | | | 896,597 | | |
Total member’s equity
|
| | | | 896,597 | | |
総負債と会員権益
|
| | | $ | 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: | | | | | | | |
一般と行政
|
| | | | 1,192,241 | | |
Distribution
|
| | | | 155,483 | | |
Sales and marketing
|
| | | | 838,638 | | |
総運営費用
|
| | | | 2,186,362 | | |
Loss from operations
|
| | | | (484,577) | | |
その他の収入(支出)、純額 | | | | | | | |
Other income
|
| | | | 261,035 | | |
Other expenses
|
| | | | — | | |
その他の収入(支出)合計,純額
|
| | | | 261,035 | | |
所得税の準備
|
| | | | 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 |
| |||
経営活動キャッシュフロー: | | | | | | | |
Net loss
|
| | | $ | (224,341) | | |
純損失と経営活動で使用される現金純額を調整する: | | | | | | | |
債務減免収益
|
| | | | (251,221) | | |
減価償却及び償却
|
| | | | 55,207 | | |
Non-cash contributions
|
| | | | — | | |
経営性資産と負債変動:
|
| | | | | | |
Accounts receivable
|
| | | | 221,173 | | |
Due from factor
|
| | | | (322,367) | | |
Inventory
|
| | | | 283,467 | | |
前払い費用と他の流動資産
|
| | | | 26,663 | | |
Accounts payable
|
| | | | (143,680) | | |
Accrued liabilities
|
| | | | (97,397) | | |
経営活動で使用されている純現金
|
| | | | (452,496) | | |
投資活動のキャッシュフロー: | | | | | | | |
関連先への前金
|
| | | | — | | |
Deposits
|
| | | | (9,594) | | |
投資活動で使用する純現金
|
| | | | (9,594) | | |
融資活動のキャッシュフロー: | | | | | | | |
ローン収益
|
| | | | 251,221 | | |
Advances from factor
|
| | | | 667,907 | | |
Distributions
|
| | | | (303,325) | | |
融資活動が提供する現金純額
|
| | | | 615,803 | | |
現金と現金等価物の純変化
|
| | | | 153,713 | | |
年明けの現金と現金等価物
|
| | | | 97,668 | | |
年末現金と現金等価物
|
| | | $ | 251,381 | | |
キャッシュフロー情報補足開示: | | | | | | | |
所得税を納める現金
|
| | | $ | 800 | | |
Cash paid for interest
|
| | | $ | — | | |
| | |
December 31,
2020 |
| |||
Raw materials
|
| | | $ | 85,966 | | |
Work in progress
|
| | | | 205,253 | | |
Finished goods
|
| | | | 89,131 | | |
委託在庫
|
| | | | 6,407 | | |
Inventory
|
| | | $ | 386,756 | | |
| | |
December 31,
2020 |
| |||
レンタル改善と展示室
|
| | | $ | 196,129 | | |
家具と設備
|
| | | | 62,909 | | |
Automobile
|
| | | | 17,000 | | |
| | | | | 276,038 | | |
減算:減価償却と償却
|
| | | | (258,200) | | |
Fixed assets, net
|
| | | $ | 17,838 | | |
|
2021
|
| | | $ | 67,620 | | |
|
2022
|
| | | | — | | |
| | | | | $ | 67,620 | | |
|
アメリカ証券取引委員会登録料
|
| | | $ | 934 | | |
|
課金と料金
|
| | | | 10,000 | | |
|
Legal fees and expenses
|
| | | | 25,000 | | |
|
印刷費と費用
|
| | | | 1,000 | | |
|
雑費と費用
|
| | | | 566 | | |
|
Total
|
| | | $ | 37,500 | | |
|
Exhibit
Number |
| |
Description
|
|
|
2.1
|
| | D.Jonesカスタムコレクション株式会社とDigital Brands Group(前身はDenim.LA,Inc.)が2020年10月14日に締結した会員権益購入契約(Digital Brands Group Inc.S-1/A(Reg.)表登録宣言の添付ファイル2.1を参照して)第333-261865号)、2022年1月6日に米証券取引委員会に提出)。 | |
|
2.2
|
| | D.Jones Tutted Collection,Ltd.,Digital Brands Group(Denim.LA,Inc.)が2020年12月31日に締結した会員権益購入協定第1修正案(Digital Brands Group Inc.を参照することにより、表S−1/A(REG)登録宣言添付ファイル2.2に組み込まれる。第333-261865号)、2022年1月6日に米証券取引委員会に提出)。 | |
|
2.3
|
| | Bailey 44,LLC,Norwest Venture Partners XIとNorwest Venture Partners XII,LP and Digital Brands Group(前身はDenim.LA,Inc.)は2020年2月12日にBailey 44,LLCと合意と合併計画(合併内容はDigital Brands Group Inc.S-1/Aを引用することによって(Reg.第333-261865号)、2022年1月6日に米証券取引委員会に提出)。 | |
|
2.4
|
| | D.Jonesカスタムコレクション株式会社とDigital Brands Group(前身はDenim)が2021年5月10日に署名した会員権益購入協定第2修正案。La,Inc.)(Digital Brands Group Inc.S-1/A(Reg.)表登録宣言の添付ファイル2.4を参照して)第333-261865号)、2022年1月6日に米証券取引委員会に提出)。 | |
|
2.5
|
| | 会員権益購入契約は、日付が2021年8月30日であり、Moise EmquiesとDigital Brands Group,Inc.が締結(Digital Brands Group Inc.S-1/A(Reg.)表登録声明を引用することにより添付ファイル2.5合併する。第333-261865号)、2022年1月6日に米証券取引委員会に提出)。 | |
|
2.6
|
| | 会員権益購入協定は,2022年1月18日に,Moise Emquies,George Emquies,Matthieu Leblan,Carol Ann Emquies,Sunnyside LLCとGeorge Levyが売り手代表として採用された(Digital Brands Group Inc.を引用して2022年1月20日に米国証券取引委員会に提出されたForm 8-K表1.1を統合した), | |
|
2.7
|
| | Digital Brands Group,Inc.とMoise Emquies,George Emquies,Matthieu Leblan,Carol Ann Emquiesとの間で2022年6月17日に改訂され再署名された会員権益購入協定(合併内容はDigital Brands Group Inc.を参照することにより2022年6月23日に米国証券取引委員会に提出されたForm 8−K表2.1), | |
|
2.8
|
| | Digital Brands Group,Inc.とMoise Emquies,George Emquies,Matthieu Leblan,Carol Ann Emquiesとの間で2022年10月13日に署名された2回目の改訂と再署名された会員権益購入協定(Digital Brands Group Inc.を引用して2022年10月18日に米国証券取引委員会に提出されたForm 8−K表2.1を統合した) | |
|
3.1
|
| | 6回目の改訂及び再登録された登録者登録証明書(Digital Brands Group Inc.S−1/A(Reg.)表登録宣言添付ファイル3.3を参照することにより)第333-261865号)、2022年1月6日に米証券取引委員会に提出)。 | |
|
3.2
|
| | Aシリーズ優先株指定証明書は、2022年8月31日(デジタルブランドグループを引用して2022年8月31日に米国証券取引委員会の8-K表の3.1添付ファイルに提出することにより組み込まれています) | |
|
3.3
|
| | Aシリーズは優先株指定証明書に変換可能であり,日付は2022年9月29日である(デジタルブランドグループを引用して2022年10月5日に米国証券取引委員会の8-K表添付ファイル3.1に提出することにより組み込む), | |
|
3.4
|
| | Aシリーズは優先株訂正証明書に変換可能で,日付は2022年10月3日である(デジタルブランドグループを引用して2022年10月5日に米国証券取引委員会の8-K表添付ファイル3.2に提出して合併した), | |
|
Exhibit
Number |
| |
Description
|
|
|
3.5
|
| | 2022年10月13日デジタルブランドグループ会社登録証明書修正書(デジタルブランドグループ会社2022年10月18日にアメリカ証券取引委員会に提出された8-Kフォーム添付ファイル3.1合併を参照) | |
|
3.6
|
| | 2022年10月21日デジタルブランドグループ会社登録証明書修正書(デジタルブランドグループ会社2022年10月26日に米国証券取引委員会に提出された8-Kフォーム添付ファイル3.1を引用して組み込む) | |
|
3.7
|
| | 登録者規約の改訂と再改訂(Digital Brands Group Inc.S-1/Aを引用することにより(Reg.第333-261865号)、2022年1月6日に米証券取引委員会に提出)。 | |
|
3.8
|
| | 修正後のデジタルブランドグループ会社定款修正案1(デジタルブランドグループ会社2022年8月12日に米国証券取引委員会に提出されたForm 8-K表3.1を引用) | |
|
3.9
|
| | 修正された“デジタルブランドグループ会社の改訂と再制定の定款”第2号改正案(デジタルブランドグループ会社2022年8月31日に米国証券取引委員会に提出された8-K表添付ファイル3.2を引用して合併した) | |
|
4.1
|
| | 普通株式証明書フォーマット(Digital Brands Group Inc.S-1/A(Regを参照。第333-261865号)、2022年1月6日に米証券取引委員会に提出)。 | |
|
4.2
|
| | 保証書フォーマット(デジタルブランドグループを引用して2021年5月18日に米国証券取引委員会に提出されたForm 8-K表10.1)を含む株式証承認代理プロトコル。 | |
|
4.3
|
| | は担保プロトコルを代表する(デジタルブランドグループを参照して2021年5月18日に米国証券取引委員会に提出された8-Kフォームの添付ファイル4.1を参照して組み込まれる) | |
|
4.4
|
| | 借主承認株式証表(Digital Brands Group Inc.を参照して表S-1/A(REG)上の登録声明添付ファイル4.4に組み込む第333-261865号)、2022年1月6日に米証券取引委員会に提出)。 | |
|
4.5
|
| | シリーズ種子優先株購入プロトコル表(Digital Brands Group Inc.S-1/A(Regを参照。第333-261865号)、2022年1月6日に米証券取引委員会に提出)。 | |
|
4.6
|
| | Aシリーズ優先株引受プロトコルフォーマット(Digital Brands Group Inc.S-1/A(Regを参照。第333-261865号)、2022年1月6日に米証券取引委員会に提出)。 | |
|
4.7
|
| | AシリーズC類優先株引受プロトコルフォーマット(Digital Brands Group Inc.S-1/A(Regを参照。第333-261865号)、2022年1月6日に米証券取引委員会に提出)。 | |
|
4.8
|
| | A-3シリーズ優先株引受プロトコルフォーマット(Digital Brands Group Inc.S-1/A(Regを参照。第333-261865号)、2022年1月6日に米証券取引委員会に提出)。 | |
|
4.9
|
| | CFシリーズ優先株購入プロトコルテーブル(Digital Brands Group Inc.S-1/A(Reg.)表登録宣言添付ファイル4.9を参照)第333-261865号)、2022年1月6日に米証券取引委員会に提出)。 | |
|
4.10
|
| | 2019年ルールD変換可能チケットフォーマット(Digital Brands Group Inc.S-1/A(Reg.)表登録宣言添付ファイル4.10を参照)第333-261865号)、2022年1月6日に米証券取引委員会に提出)。 | |
|
4.11
|
| | 2020法規D変換可能チケットフォーマット(Digital Brands Group Inc.S-1/A(Reg.)表登録宣言添付ファイル4.11を参照)第333-261865号)、2022年1月6日に米証券取引委員会に提出)。 | |
|
Exhibit
Number |
| |
Description
|
|
|
4.12
|
| | デジタルブランドグループは各投資家を受益者とし、日付は2022年7月22日の本票フォーマットである(デジタルブランドグループ2022年7月27日にアメリカ証券取引委員会に提出された8-K表10.2を参照して合併した) | |
|
4.13
|
| | Digital Brands Group,Inc.2022年7月22日に各投資家に提出した引受権証表(Digital Brands Group Inc.を参照して2022年7月27日に米国証券取引委員会に提出されたForm 8-K表10.3を統合した) | |
|
4.14
|
| | Digital Brands Group,Inc.新規投資家を受益者とする本票形式は,2022年7月28日である(Digital Brands Group Inc.を参照して2022年8月2日に米国証券取引委員会に提出されたForm 8-K表10.2を統合した), | |
|
4.15
|
| | Digital Brands Group,Inc.2022年7月28日に新規投資家に提出された引受権証表(Digital Brands Group Inc.を引用して2022年8月2日に米国証券取引委員会に提出されたForm 8-K表10.3を統合した) | |
|
4.16
|
| | 売り手ジェニー·マーフィーとエロディ·クリッジに発行された本チケットフォーマット(合併内容はDigital Brands Group Inc.を参照して2022年10月18日に米国証券取引委員会に提出されたForm 8-K表10.1). | |
|
4.17
|
| | Digital Brands Group,Inc.とMoise Emquiesとの間で締結された登録権契約は,2021年8月30日(合併内容はDigital Brands Group Inc.が2021年8月31日に米国証券取引委員会に提出したForm 8-K表の添付ファイル4.1参照), | |
|
4.18
|
| | Digital Brands Group,Inc.とOASIS Capital,LLCの間で2021年8月27日に締結された登録権協定(注)(Digital Brands Group Inc.を引用して2021年8月31日に米国証券取引委員会に提出されたForm 8−Kの添付ファイル4.2が合併した) | |
|
4.19
|
| | デジタルブランドグループとオアシス資本有限責任会社(ELOC)との間で締結された登録権契約は、2021年8月27日(デジタルブランドグループ2021年8月31日に米国証券取引委員会に提出された8-K表添付ファイル4.3を引用して統合された) | |
|
4.20
|
| | はDigital Brands Group,Inc.,OASIS Capital,LLCとFirstFire Global Opportunities Fund LLC(Digital Brands Group Inc.を引用して2021年10月6日に米国証券取引委員会に提出されたForm 8−K表4.2によって合併された)によって署名され,登録権協定が改訂され,日付は2021年10月1日である。 | |
|
4.21
|
| | デジタルブランドグループ、OASIS Capital,LLCとFirstFire Global Opportunities Fund,LLCの間で2021年11月16日に署名された登録権協定修正案(合併内容は、デジタルブランドグループ2021年11月19日に米国証券取引委員会に提出されたForm 8−K表の添付ファイル4.2参照) | |
|
4.22
|
| | Digital Brands Group,Inc.とある投資家との間で締結された登録権契約は,2022年4月8日である(Digital Brands Group Inc.を参照して2022年4月12日に米国証券取引委員会に提出されたForm 8-K表4.1を参照して合併した), | |
|
4.23
|
| | Digital Brands Group,Inc.とある投資家との間で締結された登録権契約は,2022年7月22日である(Digital Brands Group Inc.を参照して2022年7月27日に米国証券取引委員会に提出されたForm 8-K表4.1を参照して合併した), | |
|
4.24
|
| | Digital Brands Group,Inc.と投資家との間で締結された登録権契約は,2022年9月29日(Digital Brands Group Inc.を参照して2022年10月5日に米国証券取引委員会に提出されたForm 8-K表4.1を参照して統合された), | |
|
4.25
|
| | 2022年5月5日にAlexander Capital L.P.に発行された引受業者承認株式証(Digital Brands Group Inc.を引用して2022年5月10日に米国証券取引委員会に提出されたForm 8-K中の添付ファイル4.1を合併した) | |
|
4.26
|
| | Revere Securities,LLCに発行された引受業者株式承認証(Digital Brands Group Inc.を引用することにより2022年5月10日に米国証券取引委員会に提出されたForm 8-K表第4.2部分合併) | |
|
4.27
|
| | B類株式証表(2022年11月29日に米国証券取引委員会に提出された登録者登録説明書S-1/A表4.27(文書番号333-268213)に結合)。 | |
|
Exhibit
Number |
| |
Description
|
|
|
4.28
|
| | C類株式証表(登録者登録声明添付ファイル4.28を参照して組み込むことにより、2022年11月29日に米国証券取引委員会(文書番号:333-268213))に提出される。 | |
|
4.29
|
| | 資本承認株式証表(登録者登録声明を引用して登録したS-1/A表添付ファイル4.29を編入し、2022年11月29日に米国証券取引委員会(文書番号333-268213))に提出する。 | |
|
4.30
|
| | 配給代理授権書表(2022年11月29日に米国証券取引委員会に提出された登録者登録声明S-1/A表4.30(文書番号333-268213)に結合)。 | |
|
4.31
|
| | Digital Brands Group,Inc.と投資家との間で締結された登録権契約は,2022年12月29日である(Digital Brands Group Inc.を参照して2023年1月4日に米国証券取引委員会に提出されたForm 8-K表4.1を参照して合併した), | |
|
4.32
|
| | はDigital Brands Group,Inc.とMoise Emquies,George Emquies,Matthieu Leblan,Carol Ann Emquiesと締結され,2022年12月30日の登録権協定(Digital Brands Group Inc.を引用して2023年1月4日に米国証券取引委員会に提出されたForm 8-K表4.1を統合した), | |
|
4.33
|
| | 普通権証表(デジタルブランドグループ2023年1月11日に米国証券取引委員会に提出された8-K表添付ファイル4.1を参照することにより組み込む) | |
|
4.34
|
| | 資本承認株式証表を予約する(Digital Brands Group Inc.を参照して2023年1月11日に米国証券取引委員会に提出されたForm 8-K表4.2) | |
|
4.35
|
| | 配給代理保証書表(デジタルブランドグループ2023年1月11日に米国証券取引委員会に提出された8-K表の添付ファイル4.3を引用して組み込む) | |
|
5.1**
|
| | マナト、フェルプスとフィリップス法律事務所の法律意見。 | |
|
10.1
|
| | 登録者とその各役員および上級管理者との間の賠償協定フォーマット(Digital Brands Group Inc.S−1/A(REG.)を参照することにより)表登録宣言添付ファイル10.1に組み込まれる第333-261865号)、2022年1月6日に米証券取引委員会に提出)。 | |
|
10.2#
|
| | John“Hil”Davis、Laura Dowling、Reid Yeomanとそれぞれ署名したオプションプロトコルフォーマット(Digital Brands Group Inc.S-1/Aを参照することにより(Reg.第333-261865号)、2022年1月6日に米証券取引委員会に提出)。 | |
|
10.3#
|
| | 各取締役著名人によって締結された取締役会協議表(デジタルブランドグループS-1/A(登録商標)を引用することにより)表登録声明添付ファイル10.4に組み込まれる第333-261865号)、2022年1月6日に米証券取引委員会に提出)。 | |
|
10.4#
|
| | 2021年4月8日現在,AlChemy Consulting LLCとDigital Brands Group,Inc.の間のコンサルティングプロトコル(Digital Brands Group Inc.の表S-1/A(Reg.)登録声明を引用する添付ファイル10.6を合併する.第333-261865号)、2022年1月6日に米証券取引委員会に提出)。 | |
|
10.5#
|
| | 2013株式計画(Digital Brands Group Inc.S-1/A(登録)表登録宣言の添付ファイル10.7を参照して)第333-261865号)、2022年1月6日に米証券取引委員会に提出)。 | |
|
10.6
|
| | デジタルブランドグループ(正式名称はDenim.LA,Inc.)間の日付は2020年4月10日の約束手形JPMorgan Chase Bank,N.A.(Digital Brands Group Inc.を引用した表S-1/A(Reg.第333-261865号)、2022年1月6日に米証券取引委員会に提出)。 | |
|
10.7
|
| | Digital Brands Groupとアメリカ政府の下部機関小企業管理局(Small Business Administration)との間の融資は、日付は2020年6月25日(Digital Brands Group Inc.S-1/A(Regを引用することにより)。第333-261865号)、2022年1月6日に米証券取引委員会に提出)。 | |
|
Exhibit
Number |
| |
Description
|
|
|
10.8
|
| | JPMorgan Chase Bank,N.A.とBailey 44,LLC間の約束手形は,日付は2020年4月5日(Digital Brands Group Inc.の表S-1/A(Regを引用することにより.(第333-261865号)、2022年1月6日に米国証券取引委員会に届出する。 | |
|
10.9
|
| | 3926 Magazine Street Properties,LLCとHarper&Jones LLC間のリース契約,日付は2018年6月22日(Digital Brands Group Inc.の表S-1/A(Reg.を引用することにより。第333-261865号)、2022年1月6日に米証券取引委員会に提出)。 | |
|
10.10
|
| | Crosby 2100,Ltd.Harper&Jones LLCと、日付は2018年4月4日(Digital Brands Group Inc.のレジストリS-1/Aを参照することにより(Reg.第333-261865号)、2022年1月6日に米証券取引委員会に提出)。 | |
|
10.11
|
| | Crosby 2100、Ltd.賃貸プロトコル修正案Harper&Jones LLCと、日付は2020年12月23日(Digital Brands Group Inc.の表S-1/Aを引用することにより(Reg.第333-261865号)、2022年1月6日に米証券取引委員会に提出)。 | |
|
10.12
|
| | Pasha&Sina,Inc.とHarper&Jones LLCの間のリース契約は、日付は2019年2月27日(Digital Brands Group Inc.の表S-1/A(Reg.を引用することにより。第333-261865号)、2022年1月6日に米証券取引委員会に提出)。 | |
|
10.13
|
| | 南ロサンゼルス街850-860号とBailey 44,LLCの間のレンタル契約は、日付は2016年4月27日(Digital Brands Group Inc.の表S-1/Aを引用することにより。第333-261865号)、2022年1月6日に米証券取引委員会に提出)。 | |
|
10.14
|
| | 南ロサンゼルス街850-860号とBailey 44,LLCの間のレンタル契約は、日付は2018年4月16日(Digital Brands Group Inc.の表S-1/Aを引用することにより。第333-261865号)、2022年1月6日に米証券取引委員会に提出)。 | |
|
10.15
|
| | 第45街有限責任会社、Sister Sam、LLCとBailey 44、LLC間のレンタル契約日は2013年1月17日(Digital Brands Group Inc.の表S-1/A(Regを参照することにより)。第333-261865号)、2022年1月6日に米証券取引委員会に提出)。 | |
|
10.16
|
| | 2018年2月20日第45 Street,LLC,Sister Sam,LLCとBailey 44,LLC間のリースプロトコル修正案(Digital Brands Group Inc.を引用した表S-1/A(Reg.第333-261865号)、2022年1月6日に米証券取引委員会に提出)。 | |
|
10.17
|
| | Bailey 44,LLCのNorwest Venture Partners XI,LPおよびNorwest Venture Partners XII,LPの保証票(Digital Brands Group Inc.S−1/Aテーブル登録宣言を参照することにより添付ファイル10.28(登録第333-261865号)、2022年1月6日に米証券取引委員会に提出)。 | |
|
10.18
|
| | Digital Brands Group,Inc.とOASIS Capital,LLCの間の証券購入プロトコルは、日付は2021年8月27日(Digital Brands Group Inc.S-1/A(Regを引用することにより。第333-261865号)、2022年1月6日に米証券取引委員会に提出)。 | |
|
10.19
|
| | Digital Brands Group,Inc.OASIS Capital,LLCを受益者とする高度な保証により本票を変換することができ,日付は2021年8月27日(Digital Brands Group Inc.を引用することによりS−1/A表登録声明添付ファイル10.32(登録第333-261865号)、2022年1月6日に米証券取引委員会に提出)。 | |
|
10.20
|
| | Digital Brands Group,Inc.とOASIS Capital,LLC間の持分購入契約は、日付は2021年8月27日(Digital Brands Group Inc.S-1/A(Regを引用することにより。第333-261865号)、2022年1月6日に米証券取引委員会に提出)。 | |
|
Exhibit
Number |
| |
Description
|
|
|
10.21
|
| | Digital Brands Group,Inc.,OASIS Capital,LLCとFirstFire Global Opportunities Fund,LLCにより改訂され再署名された証券購入協定は,期日は2021年10月1日(Digital Brands Group Inc.S-1/A(Regを引用することにより)。第333-261865号)、2022年1月6日に米証券取引委員会に提出)。 | |
|
10.22
|
| | Digital Brands Group,Inc.が2021年10月1日に発行したFirstFire Global Opportunities Fund,LLCを受益者とする高級担保転換可能本票(Digital Brands Group Inc.S-1/A(Regを引用することにより)。第333-261865号)、2022年1月6日に米証券取引委員会に提出)。 | |
|
10.23
|
| | セキュリティプロトコルは,日付は2021年8月27日であり,Digital Brands Group,Inc.とOASIS Capital,LLCによって締結された(Digital Brands Group Inc.S-1/A(Reg.)表登録宣言を引用することにより添付ファイル10.36が統合された.第333-261865号)、2022年1月6日に米証券取引委員会に提出)。 | |
|
10.24
|
| | Digital Brands Group,Inc.,OASIS Capital,LLCとFirstFire Global Opportunities Fund,LLC(Digital Brands Group Inc.の登録声明S−1/A(Reg.)添付ファイル10.37を引用して合併した),日付2021年10月1日のセキュリティプロトコルの連携と改訂第333-261865号)、2022年1月6日に米証券取引委員会に提出)。 | |
|
10.25
|
| | 登録権利協定は、日付は2021年8月27日であり、Digital Brands Group,Inc.とOASIS Capital,LLCによって締結される(Digital Brands Group Inc.S-1/A(Regを参照することにより。第333-261865号)、2022年1月6日に米証券取引委員会に提出)。 | |
|
10.26
|
| | Digital Brands Group,Inc.,OASIS Capital,LLCとFirstFire Global Opportunities Fund,LLC間の登録権プロトコル修正案は,2021年11月16日(Digital Brands Group Inc.S−1/A(Reg.)表登録宣言の添付ファイル10.39を参照して統合される.第333-261865号)、2022年1月6日に米証券取引委員会に提出)。 | |
|
10.27
|
| | 証券購入協定は、日付は2021年11月16日であり、Digital Brands Group,Inc.,OASIS Capital,LLCとFirstFire Global Opportunities Fund,LLCにより署名(Digital Brands Group Inc.S-1/A(Regを引用することにより)。第333-261865号)、2022年1月6日に米証券取引委員会に提出)。 | |
|
10.28
|
| | Digital Brands Group,Inc.が2021年11月16日に発行したFirstFire Global Opportunities Fund,LLCを受益者とする高級保証変換可能本票(Digital Brands Group Inc.S-1/A(Regを引用することにより)。第333-261865号)、2022年1月6日に米証券取引委員会に提出)。 | |
|
10.29
|
| | FirstFire Global Opportunities Fund,LLCが2021年11月16日に提供した棄権書(Digital Brands Group Inc.の表S-1/A(Regを引用することにより。第333-261865号)、2022年1月6日に米証券取引委員会に提出)。 | |
|
10.30
|
| | OASIS Capital,LLCが2021年11月16日に提出した棄権書(Digital Brands Group Inc.の表S-1/A(Regを引用することにより。第333-261865号)、2022年1月6日に米証券取引委員会に提出)。 | |
|
10.31
|
| | Digital Brands Group,Inc.が投資家と締結した登録権協定は,期日は2022年4月8日である(Digital Brands Group Inc.を引用して2022年4月12日に米国証券取引委員会に提出された8-K表現在報告の添付ファイル4.1を統合した). | |
|
10.32
|
| | Digital Brands Group,Inc.と投資家との間の証券購入協定は,期日は2022年4月8日である(Digital Brands Group Inc.を引用して2022年4月12日に米国証券取引委員会に提出された8-K表現在報告の添付ファイル10.1合併). | |
|
10.33
|
| | Digital Brands Group,Inc.2022年4月8日に投資家に提出された引受権証表(合併内容はDigital Brands Group Inc.を参照して2022年4月12日に米国証券取引委員会に提出された8-K表現在報告添付ファイル10.3) | |
|
Exhibit
Number |
| |
Description
|
|
|
10.34+
|
| | Digital Brands Group,Inc.とAdvantage Platform Services Inc.d/b/a Advantage Capital Fundingが2022年3月21日に締結した未来の領収書売買協定(Digital Brands Group Inc.S-1/A(Reg.を引用することにより。第333-264347号)、2022年5月5日に米証券取引委員会に提出)。 | |
|
10.35+
|
| | Digital Brands Group,Inc.とAdvantage Platform Services Inc.d/b/a Advantage Capital Fundingが2022年3月29日に締結した未来の領収書売買協定(Digital Brands Group Inc.S-1/A(Reg.を引用することにより。第333-264347号)、2022年5月5日に米証券取引委員会に提出)。 | |
|
10.36
|
| | “証券購入協定第1修正案”は,2022年7月28日にDigital Brands Group,Inc.がある投資家と締結される(Digital Brands Group Inc.を引用することにより2022年8月2日に米国証券取引委員会に提出されたForm 8-K表10.1合併), | |
|
10.37
|
| | Digital Brands Group,Inc.とその投資家の間で2022年9月29日に署名された証券購入協定(Digital Brands Group Inc.を引用して2022年10月5日に米国証券取引委員会に提出されたForm 8−K表10.1を合併した) | |
|
10.38
|
| | デジタルブランドグループと買い手との間の証券購入プロトコルテーブル(登録者が2022年11月29日に米国証券取引委員会に提出したS-1/Aフォーム登録声明(ファイル番号333-268213)添付ファイル10.38を参照することにより組み込まれる) | |
|
10.39
|
| | Digital Brands Group,Inc.と投資家との間で締結された2022年12月29日の証券購入契約(Digital Brands Group Inc.を引用して2023年1月4日に米国証券取引委員会に提出されたForm 8-K表10.1を合併した) | |
|
10.40
|
| | デジタルブランドグループは各投資家を受益者とし、日付は2022年12月29日の本票フォーマットである(デジタルブランドグループ2023年1月4日に米国証券取引委員会に提出された8-K表10.2を参照して合併した) | |
|
10.41
|
| | 当社と買い手間の証券購入プロトコル表は,日付は2023年1月11日(合併時はデジタルブランドグループ2023年1月11日に米国証券取引委員会に提出された8-K表10.1を参照), | |
|
10.42
|
| | 会社と買い手間の登録権プロトコル表は,日付は2023年1月11日である(Digital Brands Group Inc.を引用して2023年1月11日に米国証券取引委員会に提出された8-K表10.2を合併した), | |
|
10.43
|
| | Digital Brands Group,Inc.2022年12月29日に各投資家に提出された引受権証表(Digital Brands Group Inc.を引用して2023年1月4日に米国証券取引委員会に提出されたForm 8-K表10.3を統合した) | |
|
21.1**
|
| |
登録先のサブ会社リスト。
|
|
|
23.1
|
| |
デジタルブランドグループ有限会社のdbbmckennonは同意します。
|
|
|
23.2
|
| |
Harper&Jones LLC買収の同意
|
|
|
23.3
|
| |
双方はSunnyside LLC
の買収に同意した
|
|
|
23.4
|
| |
Armanino LLPはMOSBEST,LLC
に同意する
|
|
|
23.5
|
| |
Armanino LLPのSunnyside,LLCに対する同意
|
|
|
23.6**
|
| |
マナト、フェルプスとフィリップス法律事務所の同意は本登録声明の添付ファイル5.1に含まれています。
|
|
|
24.1**
|
| |
授権書(署名ページに含まれる).
|
|
|
107**
|
| |
Filing Fee Table
|
|
|
NAME
|
| |
TITLE
|
| |
DATE
|
|
|
/s/ John Hilburn Davis IV
John Hilburn Davis IV
|
| |
取締役、総裁、CEO
|
| |
February 6, 2023
|
|
|
/s/ Reid Yeoman
Reid Yeoman
|
| |
Chief Financial Officer
(首席財務会計官) |
| |
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
|
|