| | |
Page
|
| |||
ABOUT THIS PROSPECTUS
|
| | | | ii | | |
FREQUENTLY USED TERMS
|
| | | | iv | | |
MARKET INDUSTRY AND DATA
|
| | | | viii | | |
有關前瞻性陳述的警示説明
|
| | | | ix | | |
PROSPECTUS SUMMARY
|
| | | | 1 | | |
THE OFFERING
|
| | | | 8 | | |
市場價格、股票代碼和股息信息
|
| | | | 11 | | |
RISK FACTORS
|
| | | | 12 | | |
USE OF PROCEEDS
|
| | | | 50 | | |
未經審計的備考簡明合併財務信息
|
| | | | 51 | | |
管理層對正品品牌財務狀況和經營結果的討論和分析
|
| | | | 64 | | |
BUSINESS
|
| | | | 76 | | |
MANAGEMENT
|
| | | | 81 | | |
高管薪酬
|
| | | | 88 | | |
某些關係和關聯方交易
|
| | | | 93 | | |
證券的實益所有權
|
| | | | 95 | | |
SELLING HOLDERS
|
| | | | 97 | | |
證券説明
|
| | | | 118 | | |
證券法對轉售證券的限制
|
| | | | 131 | | |
重要的美國聯邦收入給非美國持有者帶來的後果
|
| | | | 133 | | |
PLAN OF DISTRIBUTION
|
| | | | 137 | | |
LEGAL MATTERS
|
| | | | 141 | | |
EXPERTS
|
| | | | 141 | | |
您可以在哪裏找到更多信息
|
| | | | 141 | | |
合併財務報表索引
|
| | | | F-1 | | |
| | |
Outstanding
|
| |||||||||
| | |
Shares
|
| |
%
|
| ||||||
展期股權 - 公司股東(A)(B)
|
| | |
|
140,926,990
|
| | | |
|
76.63%
|
| |
BRCC Fund Shares
|
| | | | 532,750 | | | | | | 0.29% | | |
SilverBox公共(公共)共享
|
| | | | 7,629,317 | | | | | | 4.15% | | |
遠期買入股份
|
| | | | 10,000,000 | | | | | | 5.44% | | |
第三方私募(PIPE)
|
| | | | 10,000,000 | | | | | | 5.44% | | |
Sponsor Shares(c)
|
| | | | 4,812,243 | | | | | | 2.61% | | |
Backstop Shares
|
| | | | 10,000,000 | | | | | | 5.44% | | |
Closing Merger Shares
|
| | | | 183,901,300 | | | | | | 100.00% | | |
| | |
Historical
|
| |
Pro Forma
|
| ||||||||||||||||||||||||
| | |
Authentic
Brands (As of December 31, 2021) |
| |
SilverBox
(As of December 31, 2021) |
| |
Pro Forma
Adjustments |
| | | | | | | |
Pro Forma
Combined (As of December 31, 2021) |
| ||||||||||||
ASSETS | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Current Assets
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
現金和現金等價物
|
| | | $ | 18,334 | | | | | $ | 414 | | | | | $ | 345,072 | | | | |
|
A
|
| | | | $ | 149,998 | | |
| | | | | | | | | | | | | | | | | (12,075) | | | | |
|
B
|
| | | | | | | |
| | | | | | | | | | | | | | | | | 200,000 | | | | |
|
C
|
| | | | | | | |
| | | | | | | | | | | | | | | | | (162,546) | | | | |
|
D
|
| | | | | | | |
| | | | | | | | | | | | | | | | | (13,900) | | | | |
|
E
|
| | | | | | | |
| | | | | | | | | | | | | | | | | (24,599) | | | | |
|
F
|
| | | | | | | |
| | | | | | | | | | | | | | | | | (23,996) | | | | |
|
H
|
| | | | | | | |
| | | | | | | | | | | | | | | | | (8,000) | | | | |
|
J
|
| | | | | | | |
| | | | | | | | | | | | | | | | | 100,000 | | | | |
|
L
|
| | | | | | | |
| | | | | | | | | | | | | | | | | (268,706) | | | | |
|
G
|
| | | | | | | |
Accounts receivable, net
|
| | | | 7,442 | | | | | | — | | | | | | — | | | | | | | | | | | | 7,442 | | |
Inventories, net
|
| | | | 20,872 | | | | | | — | | | | | | — | | | | | | | | | | | | 20,872 | | |
Due from sponsor
|
| | | | — | | | | | | 2 | | | | | | — | | | | | | | | | | | | 2 | | |
Prepaid expenses
|
| | | | 6,377 | | | | | | 377 | | | | | | — | | | | | | | | | | | | 6,754 | | |
Other receivable
|
| | | | — | | | | | | 16 | | | | | | — | | | | | | | | | | | | 16 | | |
Total current assets
|
| | | | 53,025 | | | | | | 809 | | | | | | 131,250 | | | | | | | | | | | | 185,084 | | |
財產、廠房和設備,淨額
|
| | | | 31,114 | | | | | | — | | | | | | — | | | | | | | | | | | | 31,114 | | |
Intangible assets
|
| | | | 167 | | | | | | — | | | | | | — | | | | | | | | | | | | 167 | | |
信託賬户中持有的現金和有價證券
|
| | | | — | | | | | | 345,072 | | | | | | (345,072) | | | | |
|
A
|
| | | | | — | | |
Other assets
|
| | | | 2,776 | | | | | | — | | | | | | — | | | | | | | | | | | | 2,776 | | |
Total assets
|
| | | $ | 87,082 | | | | | $ | 345,881 | | | | | $ | (213,822) | | | | | | | | | | | $ | 219,141 | | |
負債、可轉換優先股和股東權益(虧損)
|
| | | | | | |||||||||||||||||||||||||
Current Liabilities
|
| | | | | | |||||||||||||||||||||||||
Accounts payable
|
| | | $ | 17,387 | | | | | $ | 2,839 | | | | | | — | | | | | | | | | | | $ | 20,226 | | |
應計負債/費用
|
| | | | 22,233 | | | | | | — | | | | | | — | | | | | | | | | | | | 22,233 | | |
Deferred revenue
|
| | | | 7,334 | | | | | | — | | | | | | — | | | | | | | | | | | | 7,334 | | |
長期債務的當前到期日,淨額
|
| | | | 11,979 | | | | | | — | | | | | | — | | | | | | | | | | | | 11,979 | | |
資本租賃債務的當前到期日
|
| | | | 85 | | | | | | — | | | | | | — | | | | | | | | | | | | 85 | | |
Taxes payable
|
| | | | — | | | | | | 200 | | | | | | — | | | | | | | | | | | | 200 | | |
流動負債總額
|
| | | | 59,018 | | | | | | 3,039 | | | | | | — | | | | | | | | | | | | 62,057 | | |
Long-term debt, net
|
| | | | 22,712 | | | | | | — | | | | | | (8,000) | | | | |
|
J
|
| | | | | 14,712 | | |
資本租賃債務,扣除當期債務
maturities |
| | | | 228 | | | | | | — | | | | | | — | | | | | | | | | | | | 228 | | |
其他非流動負債
|
| | | | 334 | | | | | | — | | | | | | — | | | | | | | | | | | | 334 | | |
Earn-Out Liability
|
| | | | — | | | | | | — | | | | | | 181,772 | | | | |
|
O
|
| | | | | 181,772 | | |
延期保薦人股份責任
|
| | | | — | | | | | | — | | | | | | 10,272 | | | | |
|
P
|
| | | | | 10,272 | | |
| | |
Historical
|
| |
Pro Forma
|
| ||||||||||||||||||||||||
| | |
Authentic
Brands (As of December 31, 2021) |
| |
SilverBox
(As of December 31, 2021) |
| |
Pro Forma
Adjustments |
| | | | | | | |
Pro Forma
Combined (As of December 31, 2021) |
| ||||||||||||
Warrant Liability
|
| | | | — | | | | | | 24,915 | | | | | | — | | | | | | | | | | | | 24,915 | | |
延期承銷商折扣
|
| | | | — | | | | | | 12,075 | | | | | | (12,075) | | | | |
|
B
|
| | | | | — | | |
Total liabilities
|
| | | $ | 82,292 | | | | | $ | 40,029 | | | | | $ | 171,969 | | | | | | | | | | | $ | 294,290 | | |
承付款和或有事項 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
A系列優先股,發行成本更低
|
| | | | 154,281 | | | | | | — | | | | | | (154,281) | | | | |
|
D
|
| | | | | — | | |
可能贖回的A類普通股,按贖回價值分別為34,500,000股和0股。
|
| | | | — | | | | | | 345,000 | | | | | | (268,707) | | | | |
|
G
|
| | | | | — | | |
| | | | | | | | | | | | | | | | | (76,293) | | | | |
|
G
|
| | | | | | | |
Stockholders’ Equity | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Members’ deficit
|
| | | | (149,491) | | | | | | — | | | | | | 149,491 | | | | |
|
M
|
| | | | | — | | |
BRC Inc.A類普通股,面值0.0001美元
|
| | | | — | | | | | | — | | | | | | 8 | | | | |
|
G
|
| | | | | 43 | | |
| | | | | | | | | | | | | | | | | 20 | | | | |
|
N
|
| | | | | | | |
| | | | | | | | | | | | | | | | | 10 | | | | |
|
L
|
| | | | | | | |
| | | | | | | | | | | | | | | | | 5 | | | | |
|
Q
|
| | | | | | | |
SilverBox B類普通股,面值0.0001美元;
|
| | | | — | | | | | | 1 | | | | | | (1) | | | | |
|
Q
|
| | | | | — | | |
BRC Inc.B類普通股,投票權和非經濟類,面值0.0001美元
|
| | | | — | | | | | | — | | | | | | 14 | | | | |
|
R
|
| | | | | 14 | | |
SilverBox - C類普通股,面值0.0001美元;授權股份3000萬股;
|
| | | | — | | | | | | — | | | | | | 20 | | | | |
|
C
|
| | | | | — | | |
| | | | | | | | | | | | | | | | | (20) | | | | |
|
N
|
| | | | | | | |
新增實收資本
|
| | | | — | | | | | | — | | | | | | 199,980 | | | | |
|
C
|
| | | | | 140,527 | | |
| | | | | | | | | | | | | | | | | (13,900) | | | | |
|
E
|
| | | | | | | |
| | | | | | | | | | | | | | | | | (24,209) | | | | |
|
F
|
| | | | | | | |
| | | | | | | | | | | | | | | | | 76,286 | | | | |
|
G
|
| | | | | | | |
| | | | | | | | | | | | | | | | | (23,996) | | | | |
|
H
|
| | | | | | | |
| | | | | | | | | | | | | | | | | (39,149) | | | | |
|
I
|
| | | | | | | |
| | | | | | | | | | | | | | | | | 57,587 | | | | |
|
K
|
| | | | | | | |
| | | | | | | | | | | | | | | | | 99,990 | | | | |
|
L
|
| | | | | | | |
| | | | | | | | | | | | | | | | | (181,772) | | | | |
|
O
|
| | | | | | | |
| | | | | | | | | | | | | | | | | (10,272) | | | | |
|
P
|
| | | | | | | |
| | | | | | | | | | | | | | | | | (4) | | | | |
|
Q
|
| | | | | | | |
| | | | | | | | | | | | | | | | | (14) | | | | |
|
R
|
| | | | | | | |
Accumulated deficit
|
| | | | — | | | | | | (39,149) | | | | | | (8,265) | | | | |
|
D
|
| | | | | (158,146) | | |
| | | | | | | | | | | | | | | | | (390) | | | | |
|
F
|
| | | | | | | |
| | | | | | | | | | | | | | | | | 39,149 | | | | |
|
I
|
| | | | | | | |
| | | | | | | | | | | | | | | | | (149,491) | | | | |
|
M
|
| | | | | | | |
非控股權益
|
| | | | — | | | | | | — | | | | | | (57,587) | | | | |
|
K
|
| | | | | (57,587) | | |
股東權益合計(虧損)
|
| | | | (149,491) | | | | | | (39,148) | | | | | | 113,490 | | | | | | | | | | | | (75,149) | | |
總負債、可轉換優先股、權證和股東權益
|
| | | $ | 87,082 | | | | | $ | 345,881 | | | | | $ | (213,822) | | | | | | | | | | | $ | 219,141 | | |
|
| | |
Historical
|
| |
Pro Forma
|
| ||||||||||||||||||||||||
| | |
Authentic
Brands (For the year ended December 31, 2021) |
| |
SilverBox
(For the year ended December 31, 2021) |
| |
Pro Forma
Adjustments |
| | | | | | | |
Pro Forma
Combined (For the year ended December 31, 2021) |
| ||||||||||||
Revenue | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Revenue, net
|
| | | $ | 233,101 | | | | | $ | — | | | | | $ | — | | | | | | | | | | | $ | 233,101 | | |
Cost of goods sold
|
| | | | 143,414 | | | | | | — | | | | | | — | | | | | | | | | | | | 143,414 | | |
Gross Profit
|
| | | | 89,687 | | | | | | — | | | | | | — | | | | | | | | | | | | 89,687 | | |
運營成本和費用 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
營銷和廣告
|
| | | | 36,358 | | | | | | — | | | | | | — | | | | | | | | | | | | 36,358 | | |
工資、工資和福利
|
| | | | 38,746 | | | | | | — | | | | | | — | | | | | | | | | | | | 38,746 | | |
一般和行政
|
| | | | 26,162 | | | | | | — | | | | | | — | | | | | | | | | | | | 26,162 | | |
組建和其他費用
|
| | | | — | | | | | | 4,252 | | | | | | — | | | | | | | | | | | | 4,252 | | |
總運營成本和費用
|
| | | | 101,266 | | | | | | 4,252 | | | | | | — | | | | | | | | | | | | 105,518 | | |
Operating loss
|
| | | | (11,579) | | | | | | (4,252) | | | | | | — | | | | | | | | | | | | (15,831) | | |
營業外收入(費用): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest expense
|
| | | | (2,033) | | | | | | — | | | | | | 154 | | | | |
|
CC
|
| | | | | (1,879) | | |
權證公允價值變動的未實現收益
|
| | | | — | | | | | | (2,732) | | | | | | — | | | | | | | | | | | | (2,732) | | |
分配給認股權證負債的交易成本
|
| | | | — | | | | | | (821) | | | | | | — | | | | | | | | | | | | (821) | | |
Other expense
|
| | | | (55) | | | | | | — | | | | | | — | | | | | | | | | | | | (55) | | |
Interest income
|
| | | | — | | | | | | 72 | | | | | | (72) | | | | |
|
AA
|
| | | | | — | | |
Income/(loss) before taxes
|
| | | | (13,667) | | | | | | (7,733) | | | | | | 82 | | | | | | | | | | | | (21,318) | | |
Income tax expense
|
| | | | (178) | | | | | | — | | | | | | — | | | | | | | | | | | | (178) | | |
Net income / (loss)
|
| | | | (13,845) | | | | | | (7,733) | | | | | | 82 | | | | | | | | | | | | (21,496) | | |
非控股權益應佔淨虧損
|
| | | | — | | | | | | — | | | | | | (16,472) | | | | |
|
DD
|
| | | | | (16,472) | | |
普通股股東的淨收益(虧損)
|
| | | $ | (13,845) | | | | | $ | (7,733) | | | | | $ | 16,554 | | | | | | | | | | | $ | (5,024) | | |
加權平均流通股 - 基本股和稀釋股
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 41,815,810 | | |
每股淨收益 - 基本和稀釋後收益
|
| | | | | | | | | | | | | | | | | | | | | | | | | | |
$
|
(0.12)
|
| |
| | |
Historical
|
| |
Pro Forma
|
| ||||||||||||||||||||||||
| | |
Authentic
Brands (For the year ended December 31, 2020) |
| |
SilverBox
(For the year ended December 31, 2020) |
| |
Pro Forma
Adjustments |
| | | | | | | |
Pro Forma
Combined (For the year ended December 31, 2020) |
| ||||||||||||
Revenue, net
|
| | | $ | 163,909 | | | | | | — | | | | | | — | | | | | | | | | | | $ | 163,909 | | |
Cost of goods sold
|
| | | | 94,500 | | | | | | — | | | | | | — | | | | | | | | | | | | 94,500 | | |
Gross Profit
|
| | | | 69,409 | | | | | | — | | | | | | — | | | | | | | | | | | | 69,409 | | |
運營成本和費用 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
營銷和廣告
|
| | | | 25,513 | | | | | | — | | | | | | — | | | | | | | | | | | | 25,513 | | |
工資、工資和福利
|
| | | | 24,194 | | | | | | — | | | | | | — | | | | | | | | | | | | 24,194 | | |
一般和行政
|
| | | | 13,922 | | | | | | — | | | | | | 2,543 | | | | |
|
BB
|
| | | | | 16,855 | | |
| | | | | | | | | | | | | | | | | 390 | | | | |
|
EE
|
| | | | | | | |
組建和運營成本
|
| | | | — | | | | | | 4 | | | | | | — | | | | | | | | | | | | 4 | | |
總運營成本和費用
|
| | | | 63,629 | | | | | | 4 | | | | | | 2,933 | | | | | | | | | | | | 66,566 | | |
Operating Income (loss)
|
| | | | 5,780 | | | | | | (4) | | | | | | (2,933) | | | | | | | | | | | | 2,843 | | |
營業外收入(費用): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
利息和財務費用(費用)/收入,淨額
|
| | | | (1,047) | | | | | | — | | | | |
|
—
|
| | | | | | | | | | | (1,047) | | |
Other
|
| | | | (227) | | | | | | — | | | | | | — | | | | | | | | | | | | (227) | | |
Income/(loss) before taxes
|
| | | | 4,506 | | | | | | (4) | | | | | | (2,933) | | | | | | | | | | | | 1,569 | | |
所得税費用優惠
|
| | | | (185) | | | | | | — | | | | | | — | | | | | | | | | | | | (185) | | |
Net income / (loss)
|
| | | | 4,321 | | | | | | (4) | | | | | | (2,933) | | | | | | | | | | | | 1,384 | | |
可歸因於非控股權益的淨收入
|
| | | | — | | | | | | — | | | | | | 1,061 | | | | |
|
DD
|
| | | | | 1,061 | | |
普通股股東淨收益(虧損)
|
| | | $ | 4,321 | | | | | $ | (4) | | | | | $ | (3,994) | | | | | | | | | | | $ | 323 | | |
加權平均流通股 - 基本股和稀釋股
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 41,815,810 | | |
每股淨收益 - 基本和稀釋後收益
|
| | | | | | | | | | | | | | | | | | | | | | | | | | |
$
|
0.01
|
| |
|
Sources
|
| |
Uses
|
| ||||||||||||
|
Cash in Trust
|
| | | $ | 76.3 | | | |
Cash to Balance Sheet
|
| | | $ | 150.0 | | |
|
遠期購房投資
|
| | | | 100.0 | | | |
償還債務和優先股
redemption |
| | | | 161.3 | | |
|
PIPE Investment
|
| | | | 100.0 | | | |
向正宗品牌持股人兑現
|
| | | | 24.0 | | |
|
Backstop
|
| | | | 100.0 | | | |
Rollover equity
|
| | | | 1,409.3 | | |
|
Rollover Equity
|
| | | | 1,409.3 | | | |
延期承銷佣金和交易費用
|
| | | | 51.0 | | |
|
Sponsor Shares
|
| | | | 48.1 | | | |
Sponsor Shares
|
| | | | 48.1 | | |
|
BRCC Fund Shares
|
| | | | 5.3 | | | |
BRCC Fund Shares
|
| | | | 5.3 | | |
|
資產負債表中可用現金
|
| | | | 10.0 | | | | | | | | | | | |
|
Total Sources
|
| | | $ | 1,849.0 | | | |
Total Uses
|
| | | $ | 1,849.0 | | |
|
PIPE投資和遠購投資發行的股份
|
| | | | 20,000,000 | | |
|
發行時每股價格
|
| | | $ | 10.00 | | |
|
已發行的管道股票和遠期購買股票的總價值
|
| | | $ | 200,000,000 | | |
|
Common Stock Par Value
|
| | | | 0.0001 | | |
|
Common Stock Par Value
|
| | | | 20,000 | | |
|
APIC
|
| | | | 199,980,000 | | |
|
Total
|
| | | $ | 200,000,000 | | |
|
Total shares redeemed
|
| | | | 26,870,683 | | |
|
Redemption value of $10.00/share
|
| | | $ | 10.00 | | |
|
贖回股份總價值
|
| | | $ | 268,706,830 | | |
|
可贖回的股票總價值
|
| | | | 345,000,000 | | |
|
未贖回股份總值
|
| | | | 76,293,170 | | |
|
Common Stock Par Value
|
| | | | 0.0001 | | |
|
Common Stock
|
| | | | 7,629 | | |
|
APIC
|
| | | | 76,285,541 | | |
|
Total
|
| | | $ | 76,293,170 | | |
(in millions)
|
| | |||||
Aggregate cash raised
|
| | | $ | 386.3 | | |
SilverBox和正品品牌交易費用
|
| | | | (51.0) | | |
償還債務和優先股贖回
|
| | | | (161.3) | | |
正品品牌最低留存現金金額
|
| | | | (150.0) | | |
可用於贖回現有股權單位的現金
|
| | | $ | 24.0 | | |
| | |
股東贖回
|
| |||||||||
| | |
Outstanding
Shares |
| |
Outstanding
Shares (%) |
| ||||||
BRC Inc.持有的公用單位(控股權)
|
| | | | 42,974,310 | | | | | | 23.37% | | |
現有股東(非控股權益)持有的公共單位
|
| | | | 140,926,990 | | | | | | 76.63% | | |
Total
|
| | | | 183,901,300 | | | | | | 100.00% | | |
|
Total Equity
|
| | | $ | (75,149) | | |
|
Total Non-Controlling Interest – (76.63%)
|
| | | | (57,587) | | |
|
總控股權 - 股權
|
| | | | (17,562) | | |
|
發行後盾股份
|
| | | | 10,000,000 | | |
|
發行時每股價格
|
| | | $ | 10.00 | | |
|
已發行股票總價值
|
| | | | 100,000,000 | | |
|
Common Stock Par Value
|
| | | | 0.0001 | | |
|
Common Stock
|
| | | | 10,000 | | |
|
APIC
|
| | | | 99,990,000 | | |
|
Total
|
| | | $ | 100,000,000 | | |
|
股東股份展期
|
| | | | 140,926,990 | | |
|
Par Value
|
| | | $ | 0.0001 | | |
|
展期股權總價值
|
| | | $ | 14,093 | | |
|
Common Stock
|
| | | | 14,093 | | |
|
APIC
|
| | | $ | (14,093) | | |
| | |
Redemption Scenario
|
| |||||||||
| | |
Outstanding
Shares |
| |
Outstanding
Shares (%) |
| ||||||
BRC Inc.持有的公用單位(控股權)
|
| | | | 42,974,310 | | | | | | 23.37% | | |
現有股東(非控股權益)持有的公共單位
|
| | | | 140,926,990 | | | | | | 76.63% | | |
Total
|
| | | | 183,901,300 | | | | | | 100.00% | | |
|
Pro Forma Net Loss
|
| | | $ | (21,496) | | |
|
Total Non-Controlling Interest (76.63%)
|
| | | | (16,472) | | |
|
總控股權益
|
| | | $ | (5,024) | | |
|
Pro Forma Net Loss
|
| | | $ | 1,384 | | |
|
Total Non-Controlling Interest (76.63%)
|
| | | | 1,061 | | |
|
總控股權益
|
| | | $ | 323 | | |
(千美元,每股除外)
|
| |
Year Ended
Ended December 31, 2021 |
| |
Year Ended
December 31, 2020 |
| ||||||
普通股股東持續經營的預計淨收益(虧損)可歸因於 - 基本和稀釋(1)
|
| | | $ | (5,024) | | | | | $ | 323 | | |
基本和稀釋後加權平均流通股 - A類股東(2)(3)
|
| | | | 41,815,810 | | | | | | 41,815,810 | | |
每股持續運營淨虧損 - A類 - 基本版和稀釋版
|
| | | $ | (0.12) | | | | | $ | 0.01 | | |
| | |
Fiscal Year December 31,
($ in thousands) |
| |||||||||||||||
| | |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
Revenue, net
|
| | | $ | 233,101 | | | | | $ | 163,909 | | | | | $ | 82,128 | | |
Cost of goods sold
|
| | | | 143,414 | | | | | | 94,500 | | | | | | 46,423 | | |
Gross profit
|
| | | | 89,687 | | | | | | 69,409 | | | | | | 35,705 | | |
運營費用 | | | | | | | | | | | | | | | | | | | |
營銷和廣告
|
| | | | 36,358 | | | | | | 25,513 | | | | | | 13,349 | | |
工資、工資和福利
|
| | | | 38,746 | | | | | | 24,194 | | | | | | 13,129 | | |
一般和行政
|
| | | | 26,162 | | | | | | 13,922 | | | | | | 9,343 | | |
| | |
Fiscal Year December 31,
($ in thousands) |
| |||||||||||||||
| | |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
總運營費用
|
| | | | 101,266 | | | | | | 63,629 | | | | | | 35,821 | | |
運營收入(虧損)
|
| | | | (11,579) | | | | | | 5,780 | | | | | | (116) | | |
Other income (expense) | | | | | | | | | | | | | | | | | | | |
Interest expense
|
| | | | (2,033) | | | | | | (1,047) | | | | | | (733) | | |
Other income (expense), net
|
| | | | (55) | | | | | | (227) | | | | | | 91 | | |
Total other expense, net
|
| | | | (2,088) | | | | | | (1,274) | | | | | | (642) | | |
所得税前收益(虧損)
|
| | | | (13,667) | | | | | | 4,506 | | | | | | (758) | | |
國家所得税支出
|
| | | | 178 | | | | | | 185 | | | | | | 14 | | |
Net income (loss)
|
| | | $ | (13,845) | | | | | $ | 4,321 | | | | | $ | (772) | | |
|
| | |
Fiscal Year December 31,
($ in thousands) |
| | | | | | | |||||||||||||||
| | |
2021
|
| |
2020
|
| |
Change
|
| |
%
|
| ||||||||||||
Revenue, net
|
| | | $ | 233,101 | | | | | $ | 163,909 | | | | | $ | 69,192 | | | | | | 42% | | |
Cost of goods sold
|
| | | | 143,414 | | | | | | 94,500 | | | | | | 48,914 | | | | | | 52% | | |
Gross profit
|
| | | | 89,687 | | | | | | 69,409 | | | | | | 20,278 | | | | | | 29% | | |
毛利率(毛利潤佔收入的百分比,淨額)
|
| | | | 38.5% | | | | | | 42.3% | | | | | | | | | | | | | | |
總運營費用
|
| | | | 101,266 | | | | | | 63,629 | | | | | | 37,637 | | | | | | 59% | | |
Interest expense
|
| | | | (2,033) | | | | | | (1,047) | | | | | | 986 | | | | | | 94% | | |
| | |
Fiscal Year December 31,
($ in thousands) |
| | | | | | | |||||||||||||||
| | |
2020
|
| |
2019
|
| |
Change
|
| |
%
|
| ||||||||||||
Revenue, net
|
| | | $ | 163,909 | | | | | $ | 82,128 | | | | | $ | 81,781 | | | | | | 100% | | |
Cost of goods sold
|
| | | | 94,500 | | | | | | 46,423 | | | | | | 48,077 | | | | | | 104% | | |
Gross profit
|
| | | | 69,409 | | | | | | 35,705 | | | | | | 33,704 | | | | | | 94% | | |
毛利率(毛利潤佔收入的百分比,淨額)
|
| | | | 42.3% | | | | | | 43.5% | | | | | | | | | | | | | | |
總運營費用
|
| | | | 63,629 | | | | | | 35,821 | | | | | | 27,808 | | | | | | 78% | | |
Interest expense
|
| | | | (1,047) | | | | | | (733) | | | | | | 314 | | | | | | 43% | | |
| | |
Fiscal Year December 31,
|
| |||||||||||||||
| | |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
現金流提供方(使用於): | | | | | | | | | | | | | | | | | | | |
Operating activities
|
| | | $ | (7,691) | | | | | $ | 11,546 | | | | | $ | 4,144 | | |
Investing activities
|
| | | $ | (19,287) | | | | | $ | (9,760) | | | | | $ | (1,106) | | |
Financing activities
|
| | | $ | 9,680 | | | | | $ | 28,811 | | | | | $ | (2,166) | | |
#
|
| |
Property Location
|
| |
Approximate Size
|
| |
Function
|
| |
Owned/Leased
|
| |||
1
|
| |
Salt Lake City, UT
|
| | | | 30,295 | | | |
總部、公司和製造部門
|
| |
Owned
|
|
2
|
| |
San Antonio, TX
|
| | | | 33,980 | | | | Corporate | | |
Owned
|
|
3
|
| |
Manchester, TN
|
| | | | 65,000 | | | | 企業和製造業 | | |
Owned
|
|
Name
|
| |
Age
|
| |
Position(s) Held
|
|
Evan Hafer
|
| |
44
|
| | 首席執行官兼董事長 | |
Mat Best
|
| |
35
|
| | 首席品牌官 | |
Tom Davin
|
| |
64
|
| | 董事聯席首席執行官 | |
Greg Iverson
|
| |
46
|
| | 首席財務官 | |
Toby Johnson
|
| |
45
|
| | 首席運營官 | |
Andrew McCormick
|
| |
37
|
| | 總法律顧問兼公司祕書 | |
Katy Dickson
|
| |
56
|
| | Director | |
George Muñoz
|
| |
70
|
| | Director | |
Roland Smith
|
| |
67
|
| | Director | |
Steven Taslitz
|
| |
62
|
| | Director | |
Glenn Welling
|
| |
51
|
| | Director | |
Name
|
| |
Principal Position
|
|
Evan Hafer
|
| | 首席執行官 | |
Tom Davin
|
| | 聯席首席執行官 | |
Toby Johnson
|
| | 首席運營官 | |
Andrew McCormick
|
| | 總法律顧問兼祕書 | |
姓名和主要職務
|
| |
Year
|
| |
Salary
($) |
| |
Bonus(1)
($) |
| |
Option
Awards(2) ($) |
| |
All Other
Compensation(3) ($) |
| |
Total
($) |
| ||||||||||||||||||
Evan Hafer,
首席執行官 |
| | | | 2021 | | | | | $ | 340,000 | | | | | | — | | | | | | — | | | | | $ | 28,382 | | | | | $ | 368,382 | | |
| | | 2020 | | | | | $ | 340,000 | | | | | $ | 566,352 | | | | | | — | | | | | $ | 28,382 | | | | | $ | 934,734 | | | ||
Tom Davin,
聯席首席執行官 |
| | | | 2021 | | | | | $ | 315,000 | | | | | | — | | | | | | — | | | | | $ | 31,342 | | | | | $ | 346,342 | | |
| | | 2020 | | | | | $ | 315,000 | | | | | $ | 472,500 | | | | | | — | | | | | $ | 31,342 | | | | | $ | 818,842 | | | ||
Toby Johnson,
Chief Operating Officer(4) |
| | | | 2021 | | | | | $ | 140,000 | | | | | $ | 212,000 | | | | | $ | 2,153,100 | | | | | $ | 107,579 | | | | | $ | 2,612,679 | | |
Andrew McCormick,
總法律顧問兼祕書(5) |
| | | | 2021 | | | | | $ | 75,000 | | | | | | — | | | | | $ | 430,620 | | | | | $ | 3,197 | | | | | $ | 508,817 | | |
| | |
401(k) Match
|
| |
Benefits(a)
|
| |
Relocation
Benefit(b) |
| |||||||||
Evan Hafer
|
| | | $ | 11,600 | | | | | $ | 16,782 | | | | | | — | | |
Tom Davin
|
| | | $ | 11,600 | | | | | $ | 19,742 | | | | | | — | | |
Toby Johnson
|
| | | | — | | | | | $ | 21,470 | | | | | $ | 86,019 | | |
Andrew McCormick
|
| | | $ | 1,868 | | | | | $ | 1,329 | | | | | | — | | |
| | |
Option Awards(1)
|
| |||||||||||||||||||||
Name
|
| |
Number of
Securities Underlying Unexercised Options (#) Exercisable(1) |
| |
Number of
Securities Underlying Unexercised Options (#) Unexercisable |
| |
Option
Exercise Price(7) () |
| |
Option
Expiration Date(7) |
| ||||||||||||
Evan Hafer
|
| | | | 40,000 | | | | | | — | | | | | | 不適用 | | | | | | 不適用 | | |
Tom Davin
|
| | | | 1,972 | | | | | | 157(2) | | | | | | 不適用 | | | | | | 不適用 | | |
| | | | | 32,772 | | | | | | 12,500(3) | | | | | | 不適用 | | | | | | 不適用 | | |
Toby Johnson
|
| | | | 75(4) | | | | | | — | | | | | | 不適用 | | | | | | 不適用 | | |
| | | | | — | | | | | | 10,000(5) | | | | | | 不適用 | | | | | | 不適用 | | |
Andrew McCormick
|
| | | | — | | | | | | 2,000(6) | | | | | | 不適用 | | | | | | 不適用 | | |
Name
|
| |
Fees Earned or
Paid in Cash |
| |
Options(1)
|
| |
Total
|
| |||||||||
Katy Dickson
|
| | | $ | 52,000 | | | | | $ | 64,593 | | | | | $ | 116,593 | | |
George Muñoz
|
| | | $ | 49,000 | | | | | $ | 64,593 | | | | | $ | 113,593 | | |
Steven Taslitz
|
| | | $ | 16,500 | | | | | $ | 64,593 | | | | | $ | 81,093 | | |
Toby Johnson(2)
|
| | | $ | 30,000 | | | | | | — | | | | | $ | 30,000 | | |
| | |
受益所有權表
|
| |||||||||||||||
受益人姓名和地址
|
| |
Class A Common
Stock |
| |
Class B Common
Stock |
| |
% of Total
Voting Power |
| |||||||||
Evan Hafer(1)
|
| | | | 19,440,759 | | | | | | 117,093,074 | | | | | | 67.64% | | |
Tom Davin(2)
|
| | | | — | | | | | | 8,662,072 | | | | | | 4.29% | | |
Toby Johnson(3)
|
| | | | — | | | | | | 134,116 | | | | | | 0.07% | | |
Andrew McCormick(3)
|
| | | | — | | | | | | 24,724 | | | | | | 0.01% | | |
Katy Dickson(3)
|
| | | | — | | | | | | 116,649 | | | | | | 0.06% | | |
George Munoz(3)
|
| | | | — | | | | | | 200,339 | | | | | | 0.10% | | |
Roland Smith
|
| | | | — | | | | | | — | | | | | | — | | |
Steven Taslitz(4)
|
| | | | — | | | | | | 1,681,126 | | | | | | 0.83% | | |
Glenn Welling(5)
|
| | | | 11,225,000 | | | | | | — | | | | | | 5.56% | | |
EKNRH Holdings LLC(6)
|
| | | | — | | | | | | 34,238,297 | | | | | | 16.96% | | |
Mathew Best
|
| | | | — | | | | | | 29,024,889 | | | | | | 14.38% | | |
John Miller(7)
|
| | | | — | | | | | | 14,169,374 | | | | | | 7.02% | | |
Marianne Hellauer(8)
|
| | | | — | | | | | | 26,509,989 | | | | | | 13.13% | | |
由Engage Capital管理的基金和賬户(5)
|
| | | | 11,125,000 | | | | | | — | | | | | | 5.51% | | |
企業合併後的所有董事和高級管理人員(11人)
|
| | | | 19,540,759 | | | | | | 126,389,672 | | | | | | 72.30% | | |
| | |
受益證券
Owned Prior to This Offering |
| |
Securities to be Sold in
This Offering |
| |
之後實益擁有的證券
This Offering |
| |||||||||||||||||||||||||||||||||||||||
Name of Selling Holders
|
| |
Shares of
Class A Common Stock(1) |
| |
Warrants(2)
|
| |
Shares of
Class A Common Stock(1) |
| |
Warrants(2)
|
| |
Shares of
Class A Common Stock(1) |
| |
%
|
| |
Warrants(2)
|
| |
%
|
| ||||||||||||||||||||||||
Augusta Trust U/A/D 3/30/2013(3)
|
| | | | 10,294,304 | | | | | | — | | | | | | 10,294,304 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Coffee Cup LLC(3)
|
| | | | 956,883 | | | | | | — | | | | | | 956,883 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Rellim Investment Company LLC(3)
|
| | | | 3,492,407 | | | | | | — | | | | | | 3,492,407 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Steven Taslitz(4)
|
| | | | 3,724 | | | | | | — | | | | | | 3,724 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Noelle E. Taslitz Gift Trust U/A/D 5/19/2020(4)
|
| | | | 1,686,203 | | | | | | — | | | | | | 1,686,203 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Kiley T. Anderson(5)
|
| | | | 407,275 | | | | | | — | | | | | | 407,275 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Casey Taslitz(6)
|
| | | | 401,891 | | | | | | — | | | | | | 401,891 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Chandler Taslitz(7)
|
| | | | 424,509 | | | | | | — | | | | | | 424,509 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
GI Decaf Trust UAD 2/3/2016(8)
|
| | | | 13,324,424 | | | | | | — | | | | | | 13,324,424 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Southern 798 Trust UAD 2/3/2016(8)
|
| | | | 6,662,211 | | | | | | — | | | | | | 6,662,211 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Tavaura Holdings Trust UAD 2/3/2016(8)
|
| | | | 6,662,211 | | | | | | — | | | | | | 6,662,211 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Merrick M. Elfman(9)
|
| | | | 3,251,573 | | | | | | — | | | | | | 3,251,573 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Daniel Elfman(10)
|
| | | | 143,532 | | | | | | — | | | | | | 143,532 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Thomas E. Davin(11)
|
| | | | 7,394,756 | | | | | | — | | | | | | 7,394,756 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Tower 5 Capital LLC(11)
|
| | | | 1,311,950 | | | | | | — | | | | | | 1,311,950 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
MDP Children Trust(12)
|
| | | | 360,426 | | | | | | — | | | | | | 360,426 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
有限責任公司特許權發展集團(13)
|
| | | | 603,828 | | | | | | — | | | | | | 603,828 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Michael Gershenzon(14)
|
| | | | 819,600 | | | | | | — | | | | | | 819,600 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Michael Brown(15)
|
| | | | 119,610 | | | | | | — | | | | | | 119,610 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Michael Drai(16)
|
| | | | 286,755 | | | | | | — | | | | | | 286,755 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
James L. Chiapetta(17)
|
| | | | 76,134 | | | | | | — | | | | | | 76,134 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
EPPY Family Holdings, LLC(18)
|
| | | | 946,914 | | | | | | — | | | | | | 946,914 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
EF Investco Holdings, LLC(19)
|
| | | | 757,531 | | | | | | — | | | | | | 757,531 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Bruce Goldman(20)
|
| | | | 757,531 | | | | | | — | | | | | | 757,531 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Robert Polston(21)
|
| | | | 120,142 | | | | | | — | | | | | | 120,142 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Stefan Weitz(22)
|
| | | | 669,910 | | | | | | — | | | | | | 669,910 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
EKNRH Holdings LLC(23)
|
| | | | 34,417,374 | | | | | | — | | | | | | 34,417,374 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Mathew Best(24)
|
| | | | 29,176,726 | | | | | | — | | | | | | 29,176,726 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Jarred Taylor(25)
|
| | | | 3,679,336 | | | | | | — | | | | | | 3,679,336 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Richard Ryan(26)
|
| | | | 7,228,520 | | | | | | — | | | | | | 7,228,520 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Sage Enterprises, LLC(27)
|
| | | | 6,612,821 | | | | | | — | | | | | | 6,612,821 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Bass Pro, LLC(28)
|
| | | | 8,013,710 | | | | | | — | | | | | | 8,013,710 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Fayez Sarofim(29)
|
| | | | 1,696,030 | | | | | | — | | | | | | 1,696,030 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Fayez Sarofim & Co.(29)
|
| | | | 1,696,029 | | | | | | — | | | | | | 1,696,029 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Charles E. Sheedy(30)
|
| | | | 332,544 | | | | | | — | | | | | | 332,544 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
M. Cohn Investments Ltd.(31)
|
| | | | 419,423 | | | | | | — | | | | | | 394,423 | | | | | | — | | | | | | 25,000 | | | | | | * | | | | | | — | | | | | | — | | |
Christopher B. Sarofim(32)
|
| | | | 66,509 | | | | | | — | | | | | | 66,509 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Nicholas J. Zdeblick(33)
|
| | | | 53,207 | | | | | | — | | | | | | 53,207 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Raye G. White(34)
|
| | | | 39,906 | | | | | | — | | | | | | 39,906 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
M2G2 Investments LLC(35)
|
| | | | 825,442 | | | | | | — | | | | | | 825,442 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
TPO-Java LLC(36)
|
| | | | 945,266 | | | | | | — | | | | | | 945,266 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
DNS-Iced Coffee, LLC(37)
|
| | | | 495,266 | | | | | | — | | | | | | 495,266 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | |
受益證券
Owned Prior to This Offering |
| |
Securities to be Sold in
This Offering |
| |
之後實益擁有的證券
This Offering |
| |||||||||||||||||||||||||||||||||||||||
Name of Selling Holders
|
| |
Shares of
Class A Common Stock(1) |
| |
Warrants(2)
|
| |
Shares of
Class A Common Stock(1) |
| |
Warrants(2)
|
| |
Shares of
Class A Common Stock(1) |
| |
%
|
| |
Warrants(2)
|
| |
%
|
| ||||||||||||||||||||||||
H/A私募股權管理(38)
|
| | | | 330,176 | | | | | | — | | | | | | 330,176 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
路易絲·科爾特齊家族資源信託基金(39)
|
| | | | 697,158 | | | | | | — | | | | | | 697,158 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
ACP PE, LLC(40)
|
| | | | 78,418 | | | | | | — | | | | | | 78,418 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
ACP Legacy PE, LLC(40)
|
| | | | 78,418 | | | | | | — | | | | | | 78,418 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
AGP BRC LLC(41)
|
| | | | 365,325 | | | | | | — | | | | | | 365,325 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Scott Harvey(42)
|
| | | | 198,054 | | | | | | — | | | | | | 198,054 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
格雷戈裏·J·艾弗森和萊斯利·K·艾弗森2010年可撤銷信託基金(43)
|
| | | | 1,467,535 | | | | | | — | | | | | | 1,467,535 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Toby Johnson(44)
|
| | | | 134,662 | | | | | | — | | | | | | 134,662 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Kathryn Dickson(45)
|
| | | | 117,235 | | | | | | — | | | | | | 117,235 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
George Munoz(46)
|
| | | | 201,348 | | | | | | — | | | | | | 201,348 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Charles Waldron(47)
|
| | | | 168,385 | | | | | | — | | | | | | 167,383 | | | | | | — | | | | | | 1,002 | | | | | | * | | | | | | — | | | | | | — | | |
Logan Stark(48)
|
| | | | 739,157 | | | | | | — | | | | | | 739,157 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Scott Bollinger(49)
|
| | | | 285,394 | | | | | | — | | | | | | 285,394 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Robert Modarelli(50)
|
| | | | 204,798 | | | | | | — | | | | | | 204,798 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Robert Baker(51)
|
| | | | 507,493 | | | | | | — | | | | | | 507,493 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Sandy Garner(52)
|
| | | | 487,942 | | | | | | — | | | | | | 487,942 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Molly Schweickert(53)
|
| | | | 506,086 | | | | | | — | | | | | | 506,086 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Kim Ellis(54)
|
| | | | 24,823 | | | | | | — | | | | | | 24,823 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Andrew McCormick(55)
|
| | | | 24,823 | | | | | | — | | | | | | 24,823 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Daniel Kaepernik(56)
|
| | | | 266,756 | | | | | | — | | | | | | 266,756 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
託雷爾社會資本Riesgo,S.A.(57)
|
| | | | 1,160,022 | | | | | | — | | | | | | 1,160,022 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
SilverBox聘請贊助商LLC(58)
|
| | | | 12,320,160 | | | | | | 6,266,667 | | | | | | 12,320,160 | | | | | | 6,266,667 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
The BRCC Fund(59)
|
| | | | 532,750 | | | | | | — | | | | | | 532,750 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Baylor University(60)
|
| | | | 1,000,000 | | | | | | — | | | | | | 1,000,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
CAFCO BRC, LLC(61)
|
| | | | 2,000,000 | | | | | | — | | | | | | 2,000,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
由Engage Capital管理的資金和賬户,
LLC(62) |
| | | | 11,125,000 | | | | | | — | | | | | | 11,125,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Spring Creek Capital, LLC(63)
|
| | | | 3,050,000 | | | | | | 50,000 | | | | | | 3,000,000 | | | | | | — | | | | | | 50,000 | | | | | | * | | | | | | 50,000 | | | | | | * | | |
LBIC Ventures, LLC(64)
|
| | | | 500,000 | | | | | | — | | | | | | 500,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Austral Capital SIL, S.A.(65)
|
| | | | 1,900,000 | | | | | | — | | | | | | 1,900,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Levit家庭可撤銷信託基金(66)
|
| | | | 400,000 | | | | | | — | | | | | | 400,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
SPECTRUM Resources Corporation(67)
|
| | | | 200,000 | | | | | | — | | | | | | 200,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Wellscroft Investments,LLC(68)
|
| | | | 50,000 | | | | | | — | | | | | | 50,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Rajneesh Vig(69)
|
| | | | 150,000 | | | | | | — | | | | | | 150,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Gadbois Family Trust(70)
|
| | | | 150,000 | | | | | | — | | | | | | 150,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | | |
可撤銷的生活信託約翰·G·威林克和海倫·L·威林克家族信託基金(71)
|
| | | | 50,000 | | | | | | — | | | | | | 50,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Andrew Jung(72)
|
| | | | 60,000 | | | | | | — | | | | | | 60,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Arklow Holdings LLC(73)
|
| | | | 100,000 | | | | | | — | | | | | | 100,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Berman-Hunnius家族可撤銷信託基金(74)
|
| | | | 5,000 | | | | | | — | | | | | | 5,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
布萊克·扎卡里亞斯(75歲)
|
| | | | 100,000 | | | | | | — | | | | | | 100,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | |
受益證券
Owned Prior to This Offering |
| |
Securities to be Sold in
This Offering |
| |
之後實益擁有的證券
This Offering |
| |||||||||||||||||||||||||||||||||||||||
Name of Selling Holders
|
| |
Shares of
Class A Common Stock(1) |
| |
Warrants(2)
|
| |
Shares of
Class A Common Stock(1) |
| |
Warrants(2)
|
| |
Shares of
Class A Common Stock(1) |
| |
%
|
| |
Warrants(2)
|
| |
%
|
| ||||||||||||||||||||||||
Blue Beach LP(76)
|
| | | | 20,000 | | | | | | — | | | | | | 20,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
布倫丹·斯普林斯塔布(77歲)
|
| | | | 40,000 | | | | | | — | | | | | | 40,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Bryon Myers(78)
|
| | | | 70,000 | | | | | | — | | | | | | 70,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Carl G. Paulsen III(79)
|
| | | | 80,000 | | | | | | — | | | | | | 80,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Chandra Keyes(80)
|
| | | | 10,000 | | | | | | — | | | | | | 10,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Chautauqua IIA,LLC(81)
|
| | | | 150,000 | | | | | | — | | | | | | 150,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Chautauqua IIB,LLC(82)
|
| | | | 150,000 | | | | | | — | | | | | | 150,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
克里斯托弗·拜爾·赫特里克(83歲)
|
| | | | 120,000 | | | | | | — | | | | | | 120,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
克里斯托弗·科普斯(84歲)
|
| | | | 20,000 | | | | | | — | | | | | | 20,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
David Bronte(85)
|
| | | | 5,000 | | | | | | — | | | | | | 5,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
大衞·約翰·卡奇展期信託基金(86)
|
| | | | 100,000 | | | | | | — | | | | | | 100,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
大衞·E·德馬斯特和黛博拉·I·德馬斯特可撤銷信託基金(87)
|
| | | | 25,000 | | | | | | — | | | | | | 25,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Diana L. Marroquin(88)
|
| | | | 6,000 | | | | | | — | | | | | | 6,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
德魯·弗雷德斯個人信託基金(89)
|
| | | | 100,000 | | | | | | — | | | | | | 100,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
艾米麗·馬羅昆(90歲)
|
| | | | 5,000 | | | | | | — | | | | | | 5,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
埃裏克·菲利普·韋斯(91歲)
|
| | | | 10,000 | | | | | | — | | | | | | 10,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
GAYLE A. FIELD IRREVOCABLE
TRUST(92) |
| | | | 100,000 | | | | | | — | | | | | | 100,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
喬治·彼得森(93歲)
|
| | | | 3,000 | | | | | | — | | | | | | 3,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Gloria S. Lord(94)
|
| | | | 2,000 | | | | | | — | | | | | | 2,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
希爾加德控股有限責任公司(95)
|
| | | | 20,000 | | | | | | — | | | | | | 20,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Jacbert LLC(96)
|
| | | | 20,000 | | | | | | — | | | | | | 20,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
約瑟夫和傑西卡·羅根生前信託基金(97)
|
| | | | 200,000 | | | | | | — | | | | | | 200,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Joseph Reece(98)
|
| | | | 100,000 | | | | | | — | | | | | | 100,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
肯尼斯·約瑟夫·斯普林菲爾德(99歲)
|
| | | | 10,000 | | | | | | — | | | | | | 10,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Kenneth Kempf(100)
|
| | | | 120,000 | | | | | | — | | | | | | 120,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
凱文·克魯奇菲爾德(101)
|
| | | | 50,000 | | | | | | — | | | | | | 50,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
KMAM投資有限責任公司(102)
|
| | | | 100,000 | | | | | | — | | | | | | 100,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Kurtis J. Binder(103)
|
| | | | 40,000 | | | | | | — | | | | | | 40,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Mark J. Beck(104)
|
| | | | 50,000 | | | | | | — | | | | | | 50,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
馬修·布赫斯鮑姆(105)
|
| | | | 130,000 | | | | | | — | | | | | | 130,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
馬修·利希滕貝格生前信託基金(106)
|
| | | | 40,000 | | | | | | — | | | | | | 40,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
邁耶社區財產信託基金(107)
|
| | | | 100,000 | | | | | | — | | | | | | 100,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
邁克爾·F·哈伯科恩(108)
|
| | | | 15,000 | | | | | | — | | | | | | 15,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Michael Ishayik(109)
|
| | | | 100,000 | | | | | | — | | | | | | 100,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Michael Lorenzo(110)
|
| | | | 35,000 | | | | | | — | | | | | | 35,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
加拉格爾家族信託基金日期:3/19/08(111)
|
| | | | 70,000 | | | | | | — | | | | | | 70,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Michael Wargotz(112)
|
| | | | 25,000 | | | | | | — | | | | | | 25,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
米切爾和琳達·喬琳·朱麗絲1995信託基金(113)
|
| | | | 20,000 | | | | | | — | | | | | | 20,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Nyack Holdings LLC(114)
|
| | | | 100,000 | | | | | | — | | | | | | 100,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
One Eight Partners,LLC(115)
|
| | | | 150,000 | | | | | | — | | | | | | 150,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | |
受益證券
Owned Prior to This Offering |
| |
Securities to be Sold in
This Offering |
| |
之後實益擁有的證券
This Offering |
| |||||||||||||||||||||||||||||||||||||||
Name of Selling Holders
|
| |
Shares of
Class A Common Stock(1) |
| |
Warrants(2)
|
| |
Shares of
Class A Common Stock(1) |
| |
Warrants(2)
|
| |
Shares of
Class A Common Stock(1) |
| |
%
|
| |
Warrants(2)
|
| |
%
|
| ||||||||||||||||||||||||
帕特里克·凱勒·羅伊(116)
|
| | | | 20,000 | | | | | | — | | | | | | 20,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
彼得·理查德·韋林(117)
|
| | | | 8,000 | | | | | | — | | | | | | 8,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Praneet K. Kandula(118)
|
| | | | 6,000 | | | | | | — | | | | | | 6,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Rand Holdings, LLC(119)
|
| | | | 60,000 | | | | | | — | | | | | | 60,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
理查德·迪恩·霍利斯(120)
|
| | | | 100,000 | | | | | | — | | | | | | 100,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Richard T. Gray(121)
|
| | | | 40,000 | | | | | | — | | | | | | 40,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
RJS Ventures, LLC(122)
|
| | | | 100,000 | | | | | | — | | | | | | 100,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Robert Lord(123)
|
| | | | 8,000 | | | | | | — | | | | | | 8,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
SA Investors, LLC(124)
|
| | | | 20,000 | | | | | | — | | | | | | 20,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Sawyer Lord(125)
|
| | | | 2,000 | | | | | | — | | | | | | 2,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Scott Cohen(126)
|
| | | | 25,000 | | | | | | — | | | | | | 25,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Sonenlight與XIII GP接洽(127)
|
| | | | 300,000 | | | | | | — | | | | | | 300,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
史蒂芬和希瑟·卡登納西家族信託基金(128)
|
| | | | 105,000 | | | | | | — | | | | | | 105,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Suzanne L. Welling(129)
|
| | | | 45,000 | | | | | | — | | | | | | 45,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
The Bruss Company LLC(130)
|
| | | | 5,000 | | | | | | — | | | | | | 5,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
克里斯托弗·楊和海倫·楊家族
Trust(131) |
| | | | 150,000 | | | | | | — | | | | | | 150,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
The JEM Trust(132)
|
| | | | 20,000 | | | | | | — | | | | | | 20,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Thomas Flannery(133)
|
| | | | 5,000 | | | | | | — | | | | | | 5,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
沃納家族信託基金(134)
|
| | | | 60,000 | | | | | | — | | | | | | 60,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
託德和凱西·萊姆金信託協議(135)
|
| | | | 100,000 | | | | | | — | | | | | | 100,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Travis A. Pastrana(136)
|
| | | | 150,000 | | | | | | — | | | | | | 150,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Vernon Vaughn(137)
|
| | | | 20,000 | | | | | | — | | | | | | 20,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
VAV 2005 Trust(138)
|
| | | | 100,000 | | | | | | — | | | | | | 100,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
威林家族信託基金(139)
|
| | | | 100,000 | | | | | | — | | | | | | 100,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Yochun Katie Lee(140)
|
| | | | 5,000 | | | | | | — | | | | | | 5,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Yuanha Tang(141)
|
| | | | 5,000 | | | | | | — | | | | | | 5,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
David V. Demarest(142)
|
| | | | 15,000 | | | | | | — | | | | | | 15,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
額外的賣家(143個)(28個賣家
holders) |
| | | | 441,044 | | | | | | — | | | | | | 441,044 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Redemption Date
(period to expiration of warrants) |
| |
A類普通股的公允市值
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
| |
11.00
|
| |
12.00
|
| |
13.00
|
| |
14.00
|
| |
15.00
|
| |
16.00
|
| |
17.00
|
| |
>18.00
|
| |||||||||||||||||||||||||||||
60 months
|
| | | | 0.261 | | | | | | 0.281 | | | | | | 0.297 | | | | | | 0.311 | | | | | | 0.324 | | | | | | 0.337 | | | | | | 0.348 | | | | | | 0.358 | | | | | | 0.361 | | |
57 months
|
| | | | 0.257 | | | | | | 0.277 | | | | | | 0.294 | | | | | | 0.310 | | | | | | 0.324 | | | | | | 0.337 | | | | | | 0.348 | | | | | | 0.358 | | | | | | 0.361 | | |
54 months
|
| | | | 0.252 | | | | | | 0.272 | | | | | | 0.291 | | | | | | 0.307 | | | | | | 0.322 | | | | | | 0.335 | | | | | | 0.347 | | | | | | 0.357 | | | | | | 0.361 | | |
51 months
|
| | | | 0.246 | | | | | | 0.268 | | | | | | 0.287 | | | | | | 0.304 | | | | | | 0.320 | | | | | | 0.333 | | | | | | 0.346 | | | | | | 0.357 | | | | | | 0.361 | | |
48 months
|
| | | | 0.241 | | | | | | 0.263 | | | | | | 0.283 | | | | | | 0.301 | | | | | | 0.317 | | | | | | 0.332 | | | | | | 0.344 | | | | | | 0.356 | | | | | | 0.361 | | |
45 months
|
| | | | 0.235 | | | | | | 0.258 | | | | | | 0.279 | | | | | | 0.298 | | | | | | 0.315 | | | | | | 0.330 | | | | | | 0.343 | | | | | | 0.356 | | | | | | 0.361 | | |
42 months
|
| | | | 0.228 | | | | | | 0.252 | | | | | | 0.274 | | | | | | 0.294 | | | | | | 0.312 | | | | | | 0.328 | | | | | | 0.342 | | | | | | 0.355 | | | | | | 0.361 | | |
39 months
|
| | | | 0.221 | | | | | | 0.246 | | | | | | 0.269 | | | | | | 0.290 | | | | | | 0.309 | | | | | | 0.325 | | | | | | 0.340 | | | | | | 0.354 | | | | | | 0.361 | | |
36 months
|
| | | | 0.213 | | | | | | 0.239 | | | | | | 0.263 | | | | | | 0.285 | | | | | | 0.305 | | | | | | 0.323 | | | | | | 0.339 | | | | | | 0.353 | | | | | | 0.361 | | |
33 months
|
| | | | 0.205 | | | | | | 0.232 | | | | | | 0.257 | | | | | | 0.280 | | | | | | 0.301 | | | | | | 0.320 | | | | | | 0.337 | | | | | | 0.352 | | | | | | 0.361 | | |
30 months
|
| | | | 0.196 | | | | | | 0.224 | | | | | | 0.250 | | | | | | 0.274 | | | | | | 0.297 | | | | | | 0.316 | | | | | | 0.335 | | | | | | 0.351 | | | | | | 0.361 | | |
27 months
|
| | | | 0.185 | | | | | | 0.214 | | | | | | 0.242 | | | | | | 0.268 | | | | | | 0.291 | | | | | | 0.313 | | | | | | 0.332 | | | | | | 0.350 | | | | | | 0.361 | | |
24 months
|
| | | | 0.173 | | | | | | 0.204 | | | | | | 0.233 | | | | | | 0.260 | | | | | | 0.285 | | | | | | 0.308 | | | | | | 0.329 | | | | | | 0.348 | | | | | | 0.361 | | |
21 months
|
| | | | 0.161 | | | | | | 0.193 | | | | | | 0.223 | | | | | | 0.252 | | | | | | 0.279 | | | | | | 0.304 | | | | | | 0.326 | | | | | | 0.347 | | | | | | 0.361 | | |
18 months
|
| | | | 0.146 | | | | | | 0.179 | | | | | | 0.211 | | | | | | 0.242 | | | | | | 0.271 | | | | | | 0.298 | | | | | | 0.322 | | | | | | 0.345 | | | | | | 0.361 | | |
15 months
|
| | | | 0.130 | | | | | | 0.164 | | | | | | 0.197 | | | | | | 0.230 | | | | | | 0.262 | | | | | | 0.291 | | | | | | 0.317 | | | | | | 0.342 | | | | | | 0.361 | | |
12 months
|
| | | | 0.111 | | | | | | 0.146 | | | | | | 0.181 | | | | | | 0.216 | | | | | | 0.250 | | | | | | 0.282 | | | | | | 0.312 | | | | | | 0.339 | | | | | | 0.361 | | |
9 months
|
| | | | 0.090 | | | | | | 0.125 | | | | | | 0.162 | | | | | | 0.199 | | | | | | 0.237 | | | | | | 0.272 | | | | | | 0.305 | | | | | | 0.336 | | | | | | 0.361 | | |
6 months
|
| | | | 0.065 | | | | | | 0.099 | | | | | | 0.137 | | | | | | 0.178 | | | | | | 0.219 | | | | | | 0.259 | | | | | | 0.296 | | | | | | 0.331 | | | | | | 0.361 | | |
3 months
|
| | | | 0.034 | | | | | | 0.065 | | | | | | 0.104 | | | | | | 0.150 | | | | | | 0.197 | | | | | | 0.243 | | | | | | 0.286 | | | | | | 0.326 | | | | | | 0.361 | | |
0 months
|
| | | | — | | | | | | — | | | | | | 0.042 | | | | | | 0.115 | | | | | | 0.179 | | | | | | 0.233 | | | | | | 0.281 | | | | | | 0.323 | | | | | | 0.361 | | |
| | |
Page No.
|
| |||
SilverBox與第一合併公司接洽 | | | | | | | |
SilverBox截至2021年12月31日的經審計財務報表與合併公司I和
2020年和截至2021年12月31日的年度以及2020年12月3日(開始) through December 31, 2020 |
| | | | | | |
獨立註冊會計師事務所報告(PCAOB ID:688)
|
| | | | F-2 | | |
Balance Sheet
|
| | | | F-3 | | |
運營説明書
|
| | | | F-4 | | |
股東(虧損)/股權變動表
|
| | | | F-5 | | |
Statement of Cash Flows
|
| | | | F-6 | | |
財務報表附註
|
| | | | F-7 | | |
正宗品牌有限責任公司 | | | | | | | |
經審計的正品品牌有限責任公司截至2021年12月31日的合併財務報表和
2020年和截至2021年12月31日的三個年度 |
| | | | | | |
獨立註冊會計師事務所報告(PCAOB ID:42和
PCAOB ID: 243) |
| | | | F-22 | | |
合併資產負債表
|
| | | | F-24 | | |
合併業務報表
|
| | | | F-25 | | |
會員赤字合併報表
|
| | | | F-26 | | |
現金流量表合併報表
|
| | | | F-27 | | |
合併財務報表附註
|
| | | | F-28 | | |
| | |
December 31,
2021 |
| |
December 31,
2020 |
| ||||||
Assets | | | | | | | | | | | | | |
Current Assets: | | | | | | | | | | | | | |
Cash
|
| | | $ | 413,805 | | | | | $ | 200,000 | | |
Prepaid expenses
|
| | | | 377,488 | | | | | | — | | |
Other receivable
|
| | | | 15,750 | | | | | | — | | |
Due from sponsor
|
| | | | 2,125 | | | | | | — | | |
Total current assets
|
| | | | 809,168 | | | | | | 200,000 | | |
延期發售成本
|
| | | | — | | | | | | 45,000 | | |
信託賬户中持有的投資
|
| | | | 345,072,450 | | | | | | — | | |
Total Assets
|
| | | $ | 345,881,618 | | | | | $ | 245,000 | | |
負債和股東(赤字)/股權 | | | | | | | | | | | | | |
流動負債: | | | | | | | | | | | | | |
應付賬款和應計費用
|
| | | $ | 2,839,570 | | | | | $ | — | | |
應計產品成本和費用
|
| | | | — | | | | | | 48,543 | | |
Promissory note – related party
|
| | | | — | | | | | | 175,000 | | |
Taxes payable
|
| | | | 200,000 | | | | | | — | | |
流動負債總額
|
| | | | 3,039,570 | | | | | | 223,543 | | |
Warrant liability
|
| | | | 24,915,490 | | | | | | — | | |
延期承銷商折扣
|
| | | | 12,075,000 | | | | | | — | | |
Total liabilities
|
| | | | 40,030,060 | | | | | | 223,543 | | |
承付款和或有事項(附註6) | | | | | | | | | | | | | |
可能贖回的A類普通股,按贖回價值分別為34,500,000股和0股。
|
| | | | 345,000,000 | | | | | | — | | |
股東(赤字)/股權: | | | | | | | | | | | | | |
優先股,面值0.0001美元;授權1,000,000股;未發行和未發行
|
| | | | — | | | | | | — | | |
2021年12月31日和2020年12月31日,A類普通股,面值0.0001美元;授權100,000,000股;已發行和流通的0股和0股(不包括34,500,000股和0股可能贖回的股票)
|
| | | | — | | | | | | — | | |
B類普通股,面值0.0001美元;授權發行1,000萬股;已發行和已發行股票8,625,000股
|
| | | | 863 | | | | | | 863 | | |
新增實收資本
|
| | | | — | | | | | | 24,137 | | |
Accumulated deficit
|
| | | | (39,149,305) | | | | | | (3,543) | | |
總股東(赤字)/權益
|
| | | | (39,148,442) | | | | | | 21,457 | | |
負債和股東(赤字)/權益合計
|
| | | $ | 345,881,618 | | | | | $ | 245,000 | | |
| | |
For the year
ended December 31, 2021 |
| |
For the period from
December 3,2020 (inception) through December 31, 2020 |
| ||||||
組建和運營成本
|
| | | $ | 4,252,208 | | | | | $ | 3,543 | | |
Loss from operations
|
| | | | (4,252,208) | | | | | | (3,543) | | |
Other income/(expense) | | | | | | | | | | | | | |
認股權證公允價值變動的未實現虧損
|
| | | | (2,732,584) | | | | | | — | | |
分配給認股權證負債的交易成本
|
| | | | (820,691) | | | | | | — | | |
Interest income
|
| | | | 72,450 | | | | | | — | | |
其他收入/(支出)合計
|
| | | | (3,480,825) | | | | | | — | | |
Net loss
|
| | | $ | (7,733,033) | | | | | $ | (3,543) | | |
基本和稀釋後的加權平均流通股、可能贖回的A類普通股
|
| | | | 28,828,767 | | | | | | — | | |
每股基本和稀釋後淨虧損,A類普通股,可能需要贖回
|
| | | $ | (0.21) | | | | | $ | — | | |
基本和稀釋後的加權平均流通股 - B類不可贖回普通股
|
| | |
|
8,440,068
|
| | | |
|
7,500,000
|
| |
每股基本和稀釋後淨虧損,B類普通股
|
| | | $ | (0.21) | | | | | $ | — | | |
| | |
Class A Common Stock
|
| |
Class B Common Stock
|
| |
Additional
Paid-in Capital |
| |
Accumulated
Deficit |
| |
Total
Stockholders’ (Deficit)/Equity |
| |||||||||||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||
截至2020年12月3日(開始)的餘額
|
| | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
向保薦人發行的B類普通股
|
| | | | — | | | | | | — | | | | | | 8,625,000 | | | | | | 863 | | | | | | 24,137 | | | | | | — | | | | | | 25,000 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (3,543) | | | | | | (3,543) | | |
Balance as of December 31, 2020
|
| | | | — | | | | | $ | — | | | | | | 8,625,000 | | | | | $ | 863 | | | | | $ | 24,137 | | | | | $ | (3,543) | | | | | $ | 21,457 | | |
收到的現金超出公允價值
個私募認股權證 |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,570,109 | | | | | | — | | | | | | 1,570,109 | | |
A類普通股增加到A類普通股贖回金額
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,594,246) | | | | | | (31,412,729) | | | | | | (33,006,975) | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (7,733,033) | | | | | | (7,733,033) | | |
Balance as of December 31, 2021
|
| | | | — | | | | | $ | — | | | | | | 8,625,000 | | | | | $ | 863 | | | | | $ | — | | | | | $ | (39,149,305) | | | | | $ | (39,148,442) | | |
| | |
For the year
ended December 31, 2021 |
| |
For the period from
December 3, 2020 (inception) through December 31, 2020 |
| ||||||
經營活動現金流: | | | | | | | | | | | | | |
Net loss
|
| | | $ | (7,733,033) | | | | | $ | (3,543) | | |
將淨虧損與經營活動中使用的現金淨額進行調整:
|
| | | | | | | | | | | | |
信託賬户中的投資賺取利息
|
| | | | (72,450) | | | | | | — | | |
認股權證公允價值變動的未實現虧損
|
| | | | 2,732,584 | | | | | | — | | |
分配給認股權證負債的交易成本
|
| | | | 820,691 | | | | | | — | | |
經營性資產和負債變動: | | | | | | | | | | | | | |
Prepaid assets
|
| | | | (377,488) | | | | | | — | | |
Taxes payable
|
| | | | 200,000 | | | | | | — | | |
Other receivable
|
| | | | (15,750) | | | | | | — | | |
Due from Sponsor
|
| | | | (2,125) | | | | | | — | | |
應付賬款和應計費用
|
| | | | 2,836,027 | | | | | | 3,543 | | |
經營活動中使用的淨現金
|
| | | | (1,611,544) | | | | | | — | | |
投資活動現金流: | | | | | | | | | | | | | |
信託賬户中持有的投資
|
| | | | (345,000,000) | | | | | | — | | |
投資活動中使用的淨現金
|
| | | | (345,000,000) | | | | | | — | | |
融資活動的現金流: | | | | | | | | | | | | | |
向保薦人出售B類普通股所得收益
|
| | | | — | | | | | | 25,000 | | |
向關聯方發行本票所得款項
|
| | | | — | | | | | | 175,000 | | |
出售單位的收益,扣除發售成本後的收益
|
| | | | 344,500,349 | | | | | | — | | |
私募認股權證發行收益
|
| | | | 9,400,000 | | | | | | — | | |
向關聯方支付本票
|
| | | | (175,000) | | | | | | — | | |
承保折扣支付
|
| | | | (6,900,000) | | | | | | — | | |
融資活動提供的現金淨額
|
| | | | 346,825,349 | | | | | | 200,000 | | |
Net change in cash
|
| | | | 213,805 | | | | | | 200,000 | | |
期初現金
|
| | | | 200,000 | | | | | | — | | |
Cash, end of the period
|
| | | $ | 413,805 | | | | | $ | 200,000 | | |
補充披露非現金融資活動: | | | | | | | | | | | | | |
可能贖回的A類普通股初始分類
|
| | | $ | 345,000,000 | | | | | $ | — | | |
遞延承銷商應付折扣計入額外實收資本
|
| | | $ | 12,075,000 | | | | | $ | — | | |
應計延期發售成本
|
| | | $ | — | | | | | $ | 45,000 | | |
| | |
For the year ended
December 31, 2021 |
| |
For the period from
December 3,2020 (inception) through December 31, 2020 |
| ||||||
| | |
Class A
|
| |
Class B
|
| |
Class A
|
| |
Class B
|
|
每股基本和攤薄淨虧損 | | | | | | | | | | | | | |
Numerator: | | | | | | | | | | | | | |
Allocation of net loss
|
| |
$(5,954,435)
|
| |
$(1,778,598)
|
| |
$—
|
| |
$(3,543)
|
|
Denominator | | | | | | | | | | | | | |
加權平均流通股
|
| |
28,828,767
|
| |
8,440,068
|
| |
—
|
| |
7,500,000
|
|
每股基本和攤薄淨虧損
|
| |
$(0.21)
|
| |
$(0.21)
|
| |
$—
|
| |
$—
|
|
| | |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |||||||||
Assets: | | | | | | | | | | | | | | | | | | | |
信託賬户中持有的投資 - 美國國庫券
|
| | | $ | 345,072,450 | | | | | $ | — | | | | | $ | — | | |
Liabilities: | | | | | | | | | | | | | | | | | | | |
私募認股權證
|
| | | | — | | | | | | — | | | | | | 8,813,190 | | |
Public Warrants
|
| | | | 16,102,300 | | | | | | — | | | | | | — | | |
Input
|
| |
March 2, 2021
(Initial Measurement) |
| |
December 31,
2021 |
| ||||||
Risk-free interest rate
|
| | | | 1.01% | | | | | | 1.37% | | |
Expected term (years)
|
| | | | 6.46 | | | | | | 6.25 | | |
Stock price
|
| | | $ | 9.584 | | | | | $ | 10.150 | | |
完成業務合併的概率
|
| | | | 80% | | | | | | 95% | | |
Expected volatility
|
| | | | 24.2% | | | | | | 16.2% | | |
Exercise price
|
| | | $ | 11.50 | | | | | $ | 11.50 | | |
|
Fair Value at December 31, 2020
|
| | | $ | — | | |
|
Fair value at issuance March 2 2021
|
| | | | 22,182,906 | | |
|
公共認股權證重新分類為1級(1)
|
| | | | (8,855,000) | | |
|
Change in fair value
|
| | | | (4,514,716) | | |
|
Fair Value at December 31, 2021
|
| | | $ | 8,813,190 | | |
| | |
December 31,2021
|
| |||
Deferred tax asset | | | | | | | |
組織成本/啟動費用
|
| | | $ | 259,120 | | |
與合併相關的資本化成本
|
| | |
|
—
|
| |
聯邦淨營業虧損
|
| | | | 26,786 | | |
Total deferred tax asset
|
| | | | 285,906 | | |
Valuation allowance
|
| | | | (285,906) | | |
扣除免税額後的遞延納税資產
|
| | | $ | — | | |
| | |
December 31,2021
|
| |||
Federal | | | | | | | |
Current
|
| | | $ | — | | |
Deferred
|
| | | | 285,906 | | |
State | | | | | | | |
Current
|
| | | | — | | |
Deferred
|
| | | | — | | |
估值免税額變動
|
| | | | (285,906) | | |
Income tax provision
|
| | | $ | — | | |
|
法定聯邦所得税税率
|
| | | | 21.0% | | |
|
州税,扣除聯邦税收優惠後的淨額
|
| | | | —% | | |
|
權證負債公允價值變動
|
| | | | (7.4)% | | |
|
保修交易成本
|
| | | | (2.2)% | | |
|
業務合併費用
|
| | | | (7.7)% | | |
|
估值免税額變動
|
| | | | (3.7)% | | |
|
Income tax provision
|
| | | | —% | | |
| | |
December 31
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
Assets | | | | | | | | | | | | | |
Current assets: | | | | | | | | | | | | | |
現金和現金等價物
|
| | | $ | 18,334 | | | | | $ | 35,232 | | |
Accounts receivable, net
|
| | | | 7,442 | | | | | | 3,629 | | |
Inventories
|
| | | | 20,872 | | | | | | 16,041 | | |
預付費用和其他流動資產
|
| | | | 6,377 | | | | | | 2,186 | | |
Total current assets
|
| | | | 53,025 | | | | | | 57,088 | | |
財產和設備,淨額
|
| | | | 31,114 | | | | | | 14,714 | | |
可識別的無形資產,淨額
|
| | | | 167 | | | | | | 191 | | |
Restricted cash
|
| | | | — | | | | | | 400 | | |
Other
|
| | | | 2,776 | | | | | | 149 | | |
Total assets
|
| | | $ | 87,082 | | | | | $ | 72,542 | | |
負債和成員赤字 | | | | | | | | | | | | | |
流動負債: | | | | | | | | | | | | | |
Accounts payable
|
| | | $ | 17,387 | | | | | $ | 11,527 | | |
Accrued liabilities
|
| | | | 22,233 | | | | | | 16,063 | | |
遞延收入和禮品卡負債
|
| | | | 7,334 | | | | | | 4,615 | | |
長期債務的當前到期日,淨額
|
| | | | 11,979 | | | | | | 866 | | |
資本租賃債務的當前到期日
|
| | | | 85 | | | | | | 469 | | |
流動負債總額
|
| | | | 59,018 | | | | | | 33,540 | | |
非流動負債: | | | | | | | | | | | | | |
Long-term debt, net
|
| | | | 22,712 | | | | | | 12,170 | | |
資本租賃債務,扣除當前到期日的淨額
|
| | | | 228 | | | | | | 727 | | |
其他非流動負債
|
| | | | 334 | | | | | | — | | |
非流動負債合計
|
| | | | 23,274 | | | | | | 12,897 | | |
Total liabilities
|
| | | | 82,292 | | | | | | 46,437 | | |
承付款和或有事項(附註8) | | | | | | | | | | | | | |
A系列優先股,減去發行成本(截至2021年12月31日、2021年12月31日和2020年12月31日,分別授權、發行和未償還的單位分別為151,406和150,000個)
|
| | | | 154,281 | | | | | | 128,983 | | |
會員虧損(18,769個A類單位和73,890個B類單位授權,發放
and outstanding as of December 31, 2021 and 2020) |
| | | | (149,491) | | | | | | (102,878) | | |
總負債、A系列優先股和成員赤字
|
| | | $ | 87,082 | | | | | $ | 72,542 | | |
| | |
Year Ended December 31
|
| |||||||||||||||
| | |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
Revenue, net
|
| | | $ | 233,101 | | | | | $ | 163,909 | | | | | $ | 82,128 | | |
Cost of goods sold
|
| | | | 143,414 | | | | | | 94,500 | | | | | | 46,423 | | |
Gross profit
|
| | | | 89,687 | | | | | | 69,409 | | | | | | 35,705 | | |
運營費用 | | | | | | | | | | | | | | | | | | | |
營銷和廣告
|
| | | | 36,358 | | | | | | 25,513 | | | | | | 13,349 | | |
工資、工資和福利
|
| | | | 38,746 | | | | | | 24,194 | | | | | | 13,129 | | |
一般和行政
|
| | | | 26,162 | | | | | | 13,922 | | | | | | 9,343 | | |
總運營費用
|
| | | | 101,266 | | | | | | 63,629 | | | | | | 35,821 | | |
運營收入(虧損)
|
| | | | (11,579) | | | | | | 5,780 | | | | | | (116) | | |
Other income (expense): | | | | | | | | | | | | | | | | | | | |
Interest expense
|
| | | | (2,033) | | | | | | (1,047) | | | | | | (733) | | |
Other income (expense), net
|
| | | | (55) | | | | | | (227) | | | | | | 91 | | |
Total other expense, net
|
| | | | (2,088) | | | | | | (1,274) | | | | | | (642) | | |
所得税前收益(虧損)
|
| | | | (13,667) | | | | | | 4,506 | | | | | | (758) | | |
State income tax expense
|
| | | | 178 | | | | | | 185 | | | | | | 14 | | |
Net income (loss)
|
| | | $ | (13,845) | | | | | $ | 4,321 | | | | | $ | (772) | | |
| | |
Members’
Interest |
| |
Accumulated
Deficit |
| |
Total
|
| |||||||||
Balance at January 1, 2019
|
| | | $ | 10,881 | | | | | $ | (9,700) | | | | | $ | 1,181 | | |
股權薪酬
|
| | | | 143 | | | | | | — | | | | | | 143 | | |
償還會員應收票據
|
| | | | 199 | | | | | | — | | | | | | 199 | | |
回購會員單位
|
| | | | (2,000) | | | | | | — | | | | | | (2,000) | | |
Net loss
|
| | | | — | | | | | | (772) | | | | | | (772) | | |
Balance at December 31, 2019
|
| | | $ | 9,223 | | | | | $ | (10,472) | | | | | $ | (1,249) | | |
股權薪酬
|
| | | | 1,929 | | | | | | — | | | | | | 1,929 | | |
非員工股權薪酬
|
| | | | 1,384 | | | | | | — | | | | | | 1,384 | | |
會員單位發行,扣除發行成本559美元
|
| | | | 16,551 | | | | | | — | | | | | | 16,551 | | |
A系列優先折扣攤銷
|
| | | | (870) | | | | | | — | | | | | | (870) | | |
償還會員應收票據
|
| | | | 56 | | | | | | — | | | | | | 56 | | |
回購會員單位
|
| | | | (125,000) | | | | | | — | | | | | | (125,000) | | |
Net income
|
| | | | — | | | | | | 4,321 | | | | | | 4,321 | | |
Balance at December 31, 2020
|
| | | $ | (96,727) | | | | | $ | (6,151) | | | | | $ | (102,878) | | |
股權薪酬
|
| | | | 3,204 | | | | | | — | | | | | | 3,204 | | |
非員工股權薪酬
|
| | | | 1,492 | | | | | | — | | | | | | 1,492 | | |
A系列優先折扣攤銷和股權分配
|
| | | | (34,511) | | | | | | — | | | | | | (34,511) | | |
成員單位回購
|
| | | | (2,953) | | | | | | — | | | | | | (2,953) | | |
Net loss
|
| | | | — | | | | | | (13,845) | | | | | | (13,845) | | |
Balance at December 31, 2021
|
| | | $ | (129,495) | | | | | $ | (19,996) | | | | | $ | (149,491) | | |
| | |
Year Ended December 31
|
| |||||||||||||||
| | |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
經營活動 | | | | | | | | | | | | | | | | | | | |
Net income (loss)
|
| | | $ | (13,845) | | | | | $ | 4,321 | | | | | $ | (772) | | |
將淨收益(虧損)與經營活動中使用的現金淨額進行調整: | | | | | | | | | | | | | | | | | | | |
折舊及攤銷
|
| | | | 2,895 | | | | | | 1,375 | | | | | | 933 | | |
股權薪酬
|
| | | | 3,204 | | | | | | 1,929 | | | | | | 143 | | |
非員工股權薪酬
|
| | | | 1,492 | | | | | | 1,384 | | | | | | — | | |
債務發行成本攤銷
|
| | | | 358 | | | | | | 133 | | | | | | 314 | | |
債務清償損失
|
| | | | 726 | | | | | | — | | | | | | — | | |
Bad debt expense (recovery)
|
| | | | (51) | | | | | | 195 | | | | | | (37) | | |
權益法投資虧損
|
| | | | — | | | | | | 52 | | | | | | 80 | | |
處置/出售財產和設備的損失
|
| | | | 70 | | | | | | — | | | | | | 4 | | |
經營性資產和負債變動:
|
| | | | | | | | | | | | | | | | | | |
Accounts receivable, net
|
| | | | (3,761) | | | | | | (2,956) | | | | | | (243) | | |
Inventories
|
| | | | (4,831) | | | | | | (10,897) | | | | | | 289 | | |
預付費用和其他資產
|
| | | | (5,283) | | | | | | (1,054) | | | | | | (692) | | |
Accounts payable
|
| | | | 4,646 | | | | | | 7,032 | | | | | | 986 | | |
Accrued liabilities
|
| | | | 3,659 | | | | | | 6,425 | | | | | | 3,082 | | |
Accrued sales tax
|
| | | | (23) | | | | | | 292 | | | | | | 120 | | |
遞延收入和禮品卡負債
|
| | | | 2,719 | | | | | | 3,315 | | | | | | 593 | | |
Other liabilities
|
| | | | 334 | | | | | | — | | | | | | (656) | | |
經營活動提供(使用)的現金淨額
|
| | | | (7,691) | | | | | | 11,546 | | | | | | 4,144 | | |
投資活動 | | | | | | | | | | | | | | | | | | | |
購置房產和設備
|
| | | $ | (19,287) | | | | | $ | (9,760) | | | | | $ | (1,043) | | |
購買資產時支付的現金
|
| | | | — | | | | | | — | | | | | | (63) | | |
投資活動中使用的淨現金
|
| | | | (19,287) | | | | | | (9,760) | | | | | | (1,106) | | |
融資活動 | | | | | | | | | | | | | | | | | | | |
發行長期債務的收益,扣除為債務發行成本支付的現金338美元、591美元和
$59 in 2021, 2020 and 2019, respectively |
| | | $ | 38,402 | | | | | $ | 16,436 | | | | | $ | 2,699 | | |
償還長期債務
|
| | | | (20,058) | | | | | | (7,333) | | | | | | (4,670) | | |
資本租賃債務的償還和受限現金
|
| | | | (1,663) | | | | | | (451) | | | | | | (396) | | |
發行A系列優先股,扣除為發行成本支付的現金4,897美元
|
| | | | — | | | | | | 145,103 | | | | | | — | | |
A系列優先股息的支付
|
| | | | (7,001) | | | | | | — | | | | | | — | | |
成員單位回購
|
| | | | — | | | | | | (125,000) | | | | | | — | | |
償還會員應收票據
|
| | | | — | | | | | | 56 | | | | | | 201 | | |
融資活動提供的(用於)的現金淨額
|
| | | | 9,680 | | | | | | 28,811 | | | | | | (2,166) | | |
現金、現金等價物和限制性現金淨增(減)
|
| | | | (17,298) | | | | | | 30,597 | | | | | | 872 | | |
期初現金、現金等價物和受限現金
|
| | | | 35,632 | | | | | | 5,035 | | | | | | 4,163 | | |
期末現金、現金等價物和受限現金
|
| | | $ | 18,334 | | | | | $ | 35,632 | | | | | $ | 5,035 | | |
非現金經營活動 | | | | | | | | | | | | | | | | | | | |
Accrued other assets
|
| | | $ | 750 | | | | | $ | — | | | | | $ | — | | |
遞延交易成本
|
| | | | 1,214 | | | | | | — | | | | | | — | | |
非現金投融資活動 | | | | | | | | | | | | | | | | | | | |
發行A系列優先股股息
|
| | | $ | 1,406 | | | | | $ | — | | | | | $ | — | | |
財產和設備的股權投資
|
| | | | — | | | | | | — | | | | | | 107 | | |
應計A系列優先股分配及相關折價攤銷
|
| | | | 27,510 | | | | | | 870 | | | | | | — | | |
為回購成員單位簽發票據和其他應付款項
|
| | | | — | | | | | | — | | | | | | 2,000 | | |
通過信貸和資本租賃融資的資本支出
|
| | | | — | | | | | | 6,430 | | | | | | 77 | | |
應計資本支出
|
| | | | 803 | | | | | | 140 | | | | | | 183 | | |
補充現金流信息 | | | | | | | | | | | | | | | | | | | |
繳納州所得税的現金
|
| | | $ | 147 | | | | | $ | 114 | | | | | $ | 14 | | |
Cash paid for interest
|
| | | $ | 719 | | | | | $ | 1,007 | | | | | $ | 332 | | |
|
January 1, 2020
|
| | | $ | 1,300 | | |
|
Sales of gift cards
|
| | | | 512 | | |
|
Redemption of gift cards
|
| | | | (319) | | |
|
遞延收入增加
|
| | | | 3,383 | | |
|
收入確認減少
|
| | | | (1,107) | | |
|
獲得忠誠度計劃積分
|
| | | | 891 | | |
|
兑換的忠誠度計劃積分
|
| | | | (45) | | |
|
December 31, 2020
|
| | | $ | 4,615 | | |
|
Sales of gift cards
|
| | | | 838 | | |
|
Redemption of gift cards
|
| | | | (458) | | |
|
遞延收入增加
|
| | | | 3,750 | | |
|
收入確認減少
|
| | | | (3,507) | | |
|
獲得忠誠度計劃積分
|
| | | | 3,194 | | |
|
忠誠度計劃積分兑換/過期和中斷
|
| | | | (1,098) | | |
|
December 31, 2021
|
| | | $ | 7,334 | | |
| | |
December 31
|
| |||||||||||||||
| | |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
Direct to Consumer
|
| | | $ | 165,299 | | | | | $ | 137,724 | | | | | $ | 73,590 | | |
Wholesale
|
| | | | 55,761 | | | | | | 23,351 | | | | | | 7,717 | | |
Outpost
|
| | | | 12,041 | | | | | | 2,834 | | | | | | 821 | | |
Total net sales
|
| | | $ | 233,101 | | | | | $ | 163,909 | | | | | $ | 82,128 | | |
| | |
December 31,
2021 |
| |
December 31,
2020 |
| ||||||
Cash
|
| | | $ | 17,329 | | | | | $ | 34,207 | | |
持有現金的信用卡中轉交易收益
accounts |
| | | | 1,005 | | | | | | 1,025 | | |
Restricted cash
|
| | | | — | | | | | | 400 | | |
現金和現金等價物及受限現金合計
|
| | | $ | 18,334 | | | | | $ | 35,632 | | |
| | |
Estimated
Useful Lives |
|
Land
|
| |
—
|
|
建築和租賃改進
|
| |
5 – 39 years
|
|
計算機設備和軟件
|
| |
3 years
|
|
機械設備
|
| |
5 – 15 years
|
|
Vehicles
|
| |
5 years
|
|
|
2022
|
| | | $ | 1,000 | | |
|
2023
|
| | | $ | 1,000 | | |
|
2024
|
| | | $ | 1,000 | | |
|
2025
|
| | | $ | 500 | | |
|
Total
|
| | | $ | 3,500 | | |
| | |
December 31
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
Coffee: | | | | | | | | | | | | | |
Unroasted
|
| | | $ | 2,578 | | | | | $ | 2,054 | | |
Finished Goods
|
| | | | 6,681 | | | | | | 6,091 | | |
Ready-to-Drink
|
| | | | 3,727 | | | | | | 2,672 | | |
服裝和其他商品
|
| | | | 7,886 | | | | | | 5,224 | | |
Inventories
|
| | | $ | 20,872 | | | | | $ | 16,041 | | |
| | |
December 31
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
Land
|
| | | $ | 2,196 | | | | | $ | 2,086 | | |
房屋和租賃改進
|
| | | | 11,273 | | | | | | 5,291 | | |
計算機設備和軟件
|
| | | | 3,474 | | | | | | 1,944 | | |
機械設備
|
| | | | 8,323 | | | | | | 4,808 | | |
Vehicles
|
| | | | 1,057 | | | | | | 721 | | |
Furniture and Fixtures
|
| | | | 961 | | | | | | 714 | | |
施工中
|
| | | | 9,236 | | | | | | 1,953 | | |
| | | | | 36,520 | | | | | | 17,517 | | |
減去:累計折舊和攤銷
|
| | | | (5,406) | | | | | | (2,803) | | |
財產和設備,淨額
|
| | | $ | 31,114 | | | | | $ | 14,714 | | |
| | |
December 31
|
| |||||||||||||||
| | |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
Cost of goods sold
|
| | | $ | 773 | | | | | $ | 586 | | | | | $ | 417 | | |
一般和行政
|
| | | | 2,073 | | | | | | 764 | | | | | | 494 | | |
折舊費用合計
|
| | | $ | 2,846 | | | | | $ | 1,350 | | | | | $ | 911 | | |
| | |
December 31
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
應計薪酬和福利
|
| | | $ | 2,799 | | | | | $ | 5,159 | | |
Accrued marketing
|
| | | | 3,323 | | | | | | 4,304 | | |
應計A系列優先股分配
|
| | | | 2,650 | | | | | | 438 | | |
Accrued freight
|
| | | | 1,912 | | | | | | 1,394 | | |
Accrued sales taxes
|
| | | | 1,364 | | | | | | 1,387 | | |
信用卡負債
|
| | | | 4,759 | | | | | | 1,340 | | |
Other accrued expenses
|
| | | | 5,426 | | | | | | 2,041 | | |
Total
|
| | | $ | 22,233 | | | | | $ | 16,063 | | |
| | |
December 31
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
Mortgages
|
| | | $ | 7,380 | | | | | $ | 5,423 | | |
設備融資貸款
|
| | | | 5,067 | | | | | | 1,007 | | |
Retail facility
|
| | | | 1,904 | | | | | | — | | |
貸款和擔保協議
|
| | | | — | | | | | | 6,500 | | |
Credit facility
|
| | | | 8,000 | | | | | | — | | |
Promissory note
|
| | | | 10,000 | | | | | | — | | |
Notes payable
|
| | | | 2,779 | | | | | | 565 | | |
Total principal
|
| | | | 35,130 | | | | | | 13,495 | | |
Less debt issuance costs
|
| | | | (439) | | | | | | (459) | | |
Long-term debt, net
|
| | | $ | 34,691 | | | | | $ | 13,036 | | |
Current maturities: | | | | | | | | | | | | | |
本金當前到期日
|
| | | | 12,273 | | | | | | 1,030 | | |
債券發行成本中當前部分較少
|
| | | | (294) | | | | | | (164) | | |
長期債務的當前到期日,淨額
|
| | | | 11,979 | | | | | | 866 | | |
Long-term debt: | | | | | | | | | | | | | |
Non-current principal
|
| | | | 22,857 | | | | | | 12,465 | | |
債券發行成本的非當期部分
|
| | | | (145) | | | | | | (295) | | |
Long-term debt, net
|
| | | $ | 22,712 | | | | | $ | 12,170 | | |
Year ending December 31:
|
| | | | | | |
2022
|
| | | $ | 12,273 | | |
2023
|
| | | | 10,309 | | |
2024
|
| | | | 2,065 | | |
2025
|
| | | | 6,320 | | |
2026
|
| | | | 2,577 | | |
Thereafter
|
| | | | 1,586 | | |
| | | | $ | 35,130 | | |
| | |
Operating
|
| |||
Year ending December 31: | | | | | | | |
2022
|
| | | $ | 2,966 | | |
2023
|
| | | | 3,233 | | |
2024
|
| | | | 3,381 | | |
2025
|
| | | | 3,323 | | |
2026
|
| | | | 3,358 | | |
最低租金總額
|
| | | $ | 16,261 | | |
| | |
Capital
|
| |||
Year ending December 31: | | | | | | | |
2022
|
| | | $ | 106 | | |
2023
|
| | | | 95 | | |
2024
|
| | | | 102 | | |
2025
|
| | | | 50 | | |
2026
|
| | | | 4 | | |
最低租金總額
|
| | | $ | 357 | | |
減去:代表利息的金額
|
| | | | 44 | | |
最低租賃淨付款現值
|
| | | | 313 | | |
Less: current portion
|
| | | | 85 | | |
資本租賃債務,扣除當前到期日的淨額
|
| | | $ | 228 | | |
| | |
December 31
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
Vehicles
|
| | | $ | 433 | | | | | $ | 481 | | |
機械設備
|
| | | | — | | | | | | 1,732 | | |
| | | | | 433 | | | | | | 2,213 | | |
減去:累計攤銷
|
| | | | 186 | | | | | | 801 | | |
Total
|
| | | $ | 247 | | | | | $ | 1,412 | | |
| | |
Class A
Common Units |
| |
Class B
Common Units |
| |
Total
|
| |||||||||
Outstanding, January 1, 2019
|
| | | | 20,000 | | | | | | 94,286 | | | | | | 114,286 | | |
Repurchased
|
| | | | — | | | | | | (5,714) | | | | | | (5,714) | | |
Outstanding, December 31, 2019
|
| | | | 20,000 | | | | | | 88,572 | | | | | | 108,572 | | |
Issued
|
| | |
|
—
|
| | | |
|
8,855
|
| | | |
|
8,855
|
| |
Repurchased
|
| | |
|
(1,231)
|
| | | |
|
(23,537)
|
| | | |
|
(24,768)
|
| |
Outstanding, December 31, 2020 and 2021
|
| | |
|
18,769
|
| | | |
|
73,890
|
| | | |
|
92,659
|
| |
|
Expected dividend
|
| |
—
|
|
|
Expected volatility
|
| |
60% to 85%
|
|
|
Risk-free interest rate
|
| |
0.13% to 2.53%
|
|
|
獎勵的預期年限(年)
|
| |
1 to 5 years
|
|
|
授權日業績和市場門檻
|
| |
$35,000 to $1,000,000
|
|
| | |
Incentive
Units |
| |
Weighted
Average Grant Date Fair Value |
| |
Total
Value |
| |||||||||
截至2019年1月1日授予和未完成
|
| | | | 108,500 | | | | | $ | 49.89 | | | | | $ | 5,413 | | |
Granted
|
| | | | 50,000 | | | | | | 5.13 | | | | | | 257 | | |
Forfeited
|
| | | | (16,000) | | | | | | 15.04 | | | | | | (241) | | |
截至2019年12月31日授予和未完成
|
| | | | 142,500 | | | | | $ | 38.10 | | | | | $ | 5,429 | | |
Granted
|
| | | | 49,119 | | | | | | 95.27 | | | | | | 4,680 | | |
Forfeited
|
| | | | (10,000) | | | | | | 15.40 | | | | | | (154) | | |
Repurchased
|
| | | | (7,116) | | | | | | 447.15 | | | | | | (3,182) | | |
在2020年12月31日授予和未完成
|
| | | | 174,503 | | | | | $ | 38.82 | | | | | $ | 6,773 | | |
Granted
|
| | | | 18,400 | | | | | $ | 215.31 | | | | | $ | 3,962 | | |
Forfeited
|
| | | | (10,709) | | | | | $ | 100.66 | | | | | $ | (1,078) | | |
Repurchased
|
| | | | (6,202) | | | | | $ | 476.06 | | | | | $ | (2,953) | | |
於2021年12月31日授予並未完成
|
| | | | 175,992 | | | | | $ | 38.09 | | | | | $ | 6,704 | | |
Vested at December 31, 2021
|
| | | | 129,972 | | | | | $ | 56.41 | | | | | $ | 7,332 | | |