| By order of the Board of Directors, | | | ||
|
/s/ Suying Liu
Suying Liu
Chief Executive Officer and Chairman of the Board of Directors
Mountain Crest Acquisition Corp.
[•], 2020
|
| | | |
| | |
Page
|
| |||
| | | | 1 | | | |
| | | | 3 | | | |
| | | | 11 | | | |
| | | | 22 | | | |
| | | | 23 | | | |
| | | | 25 | | | |
| | | | 27 | | | |
| | | | 29 | | | |
| | | | 56 | | | |
| | | | 64 | | | |
| | | | 67 | | | |
| | | | 68 | | | |
| | | | 69 | | | |
| | | | 74 | | | |
| | | | 92 | | | |
| | | | 94 | | | |
| | | | 104 | | | |
| | | | 106 | | | |
| | | | 107 | | | |
| | | | 119 | | | |
| | | | 120 | | | |
| | | | 123 | | | |
| | | | 126 | | | |
| | | | 130 | | | |
| | | | 133 | | | |
| | | | 139 | | | |
| | | | 146 | | | |
| | | | 167 | | | |
| | | | 173 | | | |
| | | | 177 | | | |
| | | | 181 | | | |
| | | | 184 | | | |
| | | | 189 | | | |
| | | | 190 | | | |
| | | | 190 | | | |
| | | | 190 | | |
| | |
Page
|
| |||
| | | | 190 | | | |
| | | | 190 | | | |
| | | | 190 | | | |
| | | | 191 | | | |
| | | | F-1 | | | |
Annex A — Agreement and Plan of Merger, dated as of September 30, 2020 | | | |||||
Annex B — Second Amended and Restated Certificate of Incorporation of Playboy Group, Inc. | | | |||||
Annex C — Amended and Restated Bylaws of Playboy Group, Inc. | | | |||||
Annex D — Playboy Group, Inc. 2021 Equity and Incentive Compensation Plan
|
| |
| | |
Six Months
Ended June 30, 2020 (Unaudited) |
| |
For the
Period from November 12, 2019 (inception) through December 31, 2019 (Audited) |
| ||||||
Operating and formation costs
|
| | | $ | 22,960 | | | | | $ | 492 | | |
Loss from operations
|
| | | | (22,960) | | | | | | — | | |
Other income: | | | | | | | | | | | | | |
Interest earned on marketable securities held in Trust Account
|
| | | | 4,074 | | | | | | — | | |
Unrealized loss on marketable securities held in Trust Account
|
| | | | (1,171) | | | | | | — | | |
Other income, net
|
| | | | 2,903 | | | | | | — | | |
Loss before provision for income taxes
|
| | | | (20,057) | | | | | | — | | |
Benefit from income taxes
|
| | | | 246 | | | | | | — | | |
Net loss
|
| | | $ | (19,811) | | | | | $ | (492) | | |
Weighted average shares outstanding – basic and diluted
|
| | | | 1,373,525(1) | | | | | | 1,250,000(2) | | |
Basic and diluted net loss per share common share
|
| | | $ | (0.01) | | | | | $ | (0.00) | | |
Balance Sheet Data:
|
| |
As of
June 30, 2020 (Unaudited) |
| |
As of
December 31, 2019 |
| ||||||
Current assets | | | | | | | | | | | | | |
Cash
|
| | | $ | 340,118 | | | | | $ | — | | |
Deferred offering costs
|
| | | $ | — | | | | | $ | 100,231 | | |
Marketable securities held in Trust Account
|
| | | $ | 58,650,863 | | | | | $ | — | | |
Total assets
|
| | | $ | 59,077,694 | | | | | $ | 100,231 | | |
Total liabilities
|
| | | $ | 2,032,846 | | | | | $ | 100,723 | | |
Common stock subject to possible redemption, 5,102,647 shares at redemption
value |
| | | $ | 52,044,843 | | | | | $ | — | | |
Total Stockholders’ Equity (Deficit)
|
| | | $ | 5,000,005 | | | | | $ | (492) | | |
| | |
Six Months Ended
June 30, |
| |
Year Ended
December 31 |
| ||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
2019
|
| |
2018
|
| ||||||||||||
| | |
(in thousands, except share and per share data)
|
| |||||||||||||||||||||
Consolidated Statement of Operations Data: | | | | | | | | | | | | | | | | | | | | | | | | | |
Net revenues
|
| | | $ | 66,331 | | | | | $ | 38,089 | | | | | $ | 78,110 | | | | | $ | 100,873 | | |
Costs and expenses: | | | | | | | | | | | | | | | | | | | | | | | | | |
Cost of sales
|
| | | | (34,853) | | | | | | (16,825) | | | | | | (37,742) | | | | | | (50,607) | | |
Selling and administrative expenses
|
| | | | (26,522) | | | | | | (23,815) | | | | | | (45,328) | | | | | | (26,835) | | |
Related-party expenses
|
| | | | (500) | | | | | | (500) | | | | | | (1,005) | | | | | | (1,311) | | |
Total costs and expenses
|
| | | | (61,875) | | | | | | (41,140) | | | | | | (84,075) | | | | | | (78,753) | | |
Operating (loss) income
|
| | | | 4,456 | | | | | | (3,051) | | | | | | (5,965) | | | | | | 22,120 | | |
Nonoperating (expense) income: | | | | | | | | | | | | | | | | | | | | | | | | | |
Investment income
|
| | | | 28 | | | | | | 97 | | | | | | 225 | | | | | | 21 | | |
Interest expense
|
| | | | (6,656) | | | | | | (7,353) | | | | | | (14,225) | | | | | | (9,211) | | |
Loss on disposals of assets
|
| | | | — | | | | | | — | | | | | | (71) | | | | | | (3,741) | | |
Extinguishment of debt
|
| | | | — | | | | | | — | | | | | | — | | | | | | (4,037) | | |
Gain from bargain purchase
|
| | | | — | | | | | | — | | | | | | 1,483 | | | | | | — | | |
Other, net
|
| | | | 1 | | | | | | (41) | | | | | | (173) | | | | | | (1,208) | | |
Total nonoperating expense
|
| | | | (6,627) | | | | | | (7,297) | | | | | | (12,761) | | | | | | (18,176) | | |
(Loss) income before income taxes
|
| | | | (2,171) | | | | | | (10,348) | | | | | | (18,726) | | | | | | 3,944 | | |
Provision for income taxes
|
| | | | (3,854) | | | | | | (3,849) | | | | | | (4,850) | | | | | | (2,262) | | |
Net (loss) income
|
| | | | (6,025) | | | | | | (14,197) | | | | | | (23,576) | | | | | | 1,682 | | |
Net (loss) income attributable to redeemable noncontrolling interest
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Net (loss) income attributable to Playboy
|
| | | $ | (6,025) | | | | | $ | (14,197) | | | | | $ | (23,576) | | | | | $ | 1,682 | | |
Net (loss) income per share, basic
|
| | | $ | (1.53) | | | | | $ | (3.72) | | | | | $ | (6.12) | | | | | $ | 0.37 | | |
Weighted-average shares used in computing net (loss)
income per share, basic |
| | | | 3,939,046 | | | | | | 3,819,036 | | | | | | 3,854,256 | | | | | | 4,510,310 | | |
Net (loss) income per share, diluted
|
| | | $ | (1.53) | | | | | $ | (3.72) | | | | | $ | (6.12) | | | | | $ | 0.33 | | |
Weighted-average shares used in computing net (loss)
income per share, diluted |
| | | | 3,939,046 | | | | | | 3,819,036 | | | | | | 3,854,256 | | | | | | 5,136,756 | | |
|
| | |
June 30,
2020 |
| |
December 31,
|
| ||||||||||||
|
2019
|
| |
2018
|
| ||||||||||||||
| | |
(in thousands)
|
| |||||||||||||||
Consolidated Balance Sheet Data: | | | | | |||||||||||||||
Cash and cash equivalents
|
| | | $ | 22,151 | | | | | $ | 27,744 | | | | | $ | 26,841 | | |
Total current assets
|
| | | $ | 44,760 | | | | | $ | 53,834 | | | | | $ | 48,438 | | |
Total assets
|
| | | $ | 408,833 | | | | | $ | 418,651 | | | | | $ | 397,592 | | |
Total current liabilities
|
| | | $ | 56,278 | | | | | $ | 61,149 | | | | | $ | 55,726 | | |
Long-term debt
|
| | | $ | 157,379 | | | | | $ | 157,810 | | | | | $ | 152,595 | | |
Total liabilities
|
| | | $ | 327,670 | | | | | $ | 333,557 | | | | | $ | 305,980 | | |
Total stockholders’ equity
|
| | | $ | 81,371 | | | | | $ | 85,302 | | | | | $ | 91,820 | | |
| | |
MCAC
|
| |
Playboy
Combined |
| |
Pro Forma
Combined (Assuming No Redemptions) |
| |
Pro Forma
Combined (Assuming Maximum Redemptions) |
| ||||||||||||
Statement of Operations Data – Six Months Ended June 30, 2020
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Net revenues
|
| | | $ | — | | | | | $ | 66,331 | | | | | $ | 66,331 | | | | | $ | 66,331 | | |
Total costs and expenses
|
| | | | (23) | | | | | | (61,875) | | | | | | (61,888) | | | | | | (61,888) | | |
Operating (loss) income
|
| | | | (23) | | | | | | 4,456 | | | | | | 4,443 | | | | | | 4,443 | | |
Net loss
|
| | | | (20) | | | | | | (6,025) | | | | | | (6,038) | | | | | | (6,038) | | |
Net loss per common share – basic and diluted
|
| | | | (0.01) | | | | | | (1.53) | | | | | | (0.17) | | | | | | (0.19) | | |
Balance Sheet Data – As of June 30, 2020 | | | | | | | | | | | | | | | | | | | | | | | | | |
Total current assets
|
| | | $ | 426 | | | | | $ | 44,760 | | | | | $ | 144,566 | | | | | $ | 100,915 | | |
Total assets
|
| | | | 59,077 | | | | | | 408,833 | | | | | | 508,639 | | | | | | 464,988 | | |
Total current liabilities
|
| | | | 20 | | | | | | 56,278 | | | | | | 56,294 | | | | | | 56,294 | | |
Total liabilities
|
| | | | 2,032 | | | | | | 327,670 | | | | | | 327,686 | | | | | | 327,686 | | |
Total stockholders’ equity
|
| | | | 5,000 | | | | | | 81,371 | | | | | | 181,161 | | | | | | 137,510 | | |
Statement of Operations Data – Year Ended December 31, 2019
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Net revenues
|
| | | $ | — | | | | | $ | 121,212 | | | | | $ | 121,212 | | | | | $ | 121,212 | | |
Total costs and expenses
|
| | | | — | | | | | | (123,517) | | | | | | (123,517) | | | | | | (123,517) | | |
Operating loss
|
| | | | — | | | | | | (2,305) | | | | | | (2,305) | | | | | | (2,305) | | |
Net loss
|
| | | | — | | | | | | (21,178) | | | | | | (21,178) | | | | | | (21,178) | | |
Net loss per common share – basic and diluted
|
| | | | — | | | | | | (5.49) | | | | | | (0.60) | | | | | | (0.68) | | |
| | |
MCAC
|
| |
Playboy
|
| |
Pro Forma
Adjustments (Assuming No Redemptions) |
| |
Note
|
| |
Pro Forma
Combined (Assuming No Redemptions) |
| |
Additional
Pro forma Adjustments (Assuming High Redemptions) |
| |
Note
|
| |
Pro Forma
Combined (Assuming High Redemptions) |
| ||||||||||||||||||||||||
Assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 340 | | | | | $ | 22,151 | | | | | $ | 58,651 | | | | |
|
a
|
| | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | 50,000 | | | | |
|
b
|
| | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | (4,826) | | | | |
|
c
|
| | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | (4,445) | | | | |
|
d
|
| | | | $ | 121,871 | | | | | $ | (43,651) | | | | |
|
f
|
| | | | $ | 78,220 | | |
Restricted cash
|
| | | | — | | | | | | 966 | | | | | | — | | | | | | | | | | | | 966 | | | | | | — | | | | | | | | | | | | 966 | | |
Receivables, net
|
| | | | — | | | | | | 6,193 | | | | | | — | | | | | | | | | | | | 6,193 | | | | | | — | | | | | | | | | | | | 6,193 | | |
Inventories, net
|
| | | | — | | | | | | 9,511 | | | | | | — | | | | | | | | | | | | 9,511 | | | | | | — | | | | | | | | | | | | 9,511 | | |
Contract assets, current portion
|
| | | | — | | | | | | 1,325 | | | | | | — | | | | | | | | | | | | 1,325 | | | | | | — | | | | | | | | | | | | 1,325 | | |
Licensed programming costs
|
| | | | — | | | | | | 532 | | | | | | — | | | | | | | | | | | | 532 | | | | | | — | | | | | | | | | | | | 532 | | |
Prepaid expenses and other current assets
|
| | | | 86 | | | | | | 4,082 | | | | | | — | | | | | | | | | | | | 4,168 | | | | | | — | | | | | | | | | | | | 4,168 | | |
Total current assets
|
| | | | 426 | | | | | | 44,760 | | | | | | 99,380 | | | | | | | | | | | | 144,566 | | | | | | (43,651) | | | | | | | | | | | | 100,915 | | |
Property and equipment, net
|
| | | | — | | | | | | 5,612 | | | | | | — | | | | | | | | | | | | 5,612 | | | | | | — | | | | | | | | | | | | 5,612 | | |
Trademarks and trade name
|
| | | | — | | | | | | 336,205 | | | | | | — | | | | | | | | | | | | 336,205 | | | | | | — | | | | | | | | | | | | 336,205 | | |
Goodwill
|
| | | | — | | | | | | 504 | | | | | | — | | | | | | | | | | | | 504 | | | | | | — | | | | | | | | | | | | 504 | | |
Other intangible assets, net
|
| | | | — | | | | | | 2,660 | | | | | | — | | | | | | | | | | | | 2,660 | | | | | | — | | | | | | | | | | | | 2,660 | | |
Marketable securities held in Trust
Account |
| | | | 58,651 | | | | | | — | | | | | | (58,651) | | | | |
|
a
|
| | | | | — | | | | | | — | | | | | | | | | | | | — | | |
Contract assets, net of current portion
|
| | | | — | | | | | | 7,089 | | | | | | — | | | | | | | | | | | | 7,089 | | | | | | — | | | | | | | | | | | | 7,089 | | |
Other noncurrent assets
|
| | | | — | | | | | | 12,003 | | | | | | — | | | | | | | | | | | | 12,003 | | | | | | — | | | | | | | | | | | | 12,003 | | |
Total assets
|
| | | $ | 59,077 | | | | | $ | 408,833 | | | | | $ | 40,729 | | | | | | | | | | | $ | 508,639 | | | | | $ | (43,651) | | | | | | | | | | | $ | 464,988 | | |
Liabilities and Stockholders’ Equity | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Current liabilities | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Accounts payable
|
| | | $ | — | | | | | $ | 7,173 | | | | | $ | — | | | | | | | | | | | $ | 7,173 | | | | | $ | — | | | | | | | | | | | $ | 7,173 | | |
Accrued salaries, wages, and employee benefits
|
| | | | — | | | | | | 3,296 | | | | | | — | | | | | | | | | | | | 3,296 | | | | | | — | | | | | | | | | | | | 3,296 | | |
Deferred revenues, current portion
|
| | | | — | | | | | | 6,871 | | | | | | — | | | | | | | | | | | | 6,871 | | | | | | — | | | | | | | | | | | | 6,871 | | |
Long-term debt, current portion
|
| | | | — | | | | | | 2,798 | | | | | | — | | | | | | | | | | | | 2,798 | | | | | | — | | | | | | | | | | | | 2,798 | | |
Convertible promissory notes, current portion
|
| | | | — | | | | | | 13,500 | | | | | | — | | | | | | | | | | | | 13,500 | | | | | | — | | | | | | | | | | | | 13,500 | | |
Other current liabilities and accrued expenses
|
| | | | 16 | | | | | | 22,640 | | | | | | — | | | | | | | | | | | | 22,656 | | | | | | — | | | | | | | | | | | | 22,656 | | |
Accrued offering costs
|
| | | | 4 | | | | | | — | | | | | | (4) | | | | |
|
c
|
| | | | | — | | | | | | — | | | | | | | | | | | | — | | |
Total current liabilities
|
| | | | 20 | | | | | | 56,278 | | | | | | (4) | | | | | | | | | | | | 56,294 | | | | | | — | | | | | | | | | | | | 56,294 | | |
Deferred revenues, net of current portion
|
| | | | — | | | | | | 40,898 | | | | | | — | | | | | | | | | | | | 40,898 | | | | | | — | | | | | | | | | | | | 40,898 | | |
Long-term debt, net of current portion
|
| | | | — | | | | | | 157,379 | | | | | | — | | | | | | | | | | | | 157,379 | | | | | | — | | | | | | | | | | | | 157,379 | | |
Deferred tax liabilities, net
|
| | | | — | | | | | | 72,439 | | | | | | — | | | | | | | | | | | | 72,439 | | | | | | — | | | | | | | | | | | | 72,439 | | |
| | |
MCAC
|
| |
Playboy
|
| |
Pro Forma
Adjustments (Assuming No Redemptions) |
| |
Note
|
| |
Pro Forma
Combined (Assuming No Redemptions) |
| |
Additional
Pro forma Adjustments (Assuming High Redemptions) |
| |
Note
|
| |
Pro Forma
Combined (Assuming High Redemptions) |
| ||||||||||||||||||||||||
Deferred underwriting fees
|
| | | | 2,012 | | | | | | — | | | | | | (2,012) | | | | |
|
c
|
| | | | | — | | | | | | — | | | | | | | | | | | | — | | |
Other noncurrent liabilities
|
| | | | — | | | | | | 676 | | | | | | — | | | | | | | | | | | | 676 | | | | | | — | | | | | | | | | | | | 676 | | |
Total liabilities
|
| | | | 2,032 | | | | | | 327,670 | | | | | | (2,016) | | | | | | | | | | | | 327,686 | | | | | | — | | | | | | | | | | | | 327,686 | | |
Common stock subject to possible redemption, 5,102,647 shares at redemption value
|
| | | | 52,045 | | | | | | — | | | | | | (52,045) | | | | |
|
e
|
| | | | | — | | | | | | — | | | | | | | | | | | | — | | |
Redeemable noncontrolling interest
|
| | | | — | | | | | | (208) | | | | | | — | | | | | | | | | | | | (208) | | | | | | — | | | | | | | | | | | | (208) | | |
| | | | | 52,045 | | | | | | (208) | | | | | | (52,045) | | | | | | | | | | | | (208) | | | | | | — | | | | | | | | | | | | (208) | | |
Stockholders’ Equity | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Common stock
|
| | | | — | | | | | | 36 | | | | | | 1 | | | | |
|
b
|
| | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | 1 | | | | |
|
e
|
| | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | (4) | | | | |
|
g
|
| | | | | 34 | | | | | | — | | | | | | | | | | | | 34 | | |
Treasury stock
|
| | | | — | | | | | | (38,455) | | | | | | (4,445) | | | | |
|
d
|
| | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | 38,455 | | | | |
|
g
|
| | | | | (4,445) | | | | | | — | | | | | | | | | | | | (4,445) | | |
Additional paid-in capital
|
| | | | 5,020 | | | | | | 198,560 | | | | | | 49,999 | | | | |
|
b
|
| | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | 52,044 | | | | |
|
e
|
| | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | (38,471) | | | | |
|
g
|
| | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | 3,294 | | | | |
|
h
|
| | | | | 270,446 | | | | | | (43,651) | | | | |
|
f
|
| | | | | 226,795 | | |
Accumulated deficit
|
| | | | (20) | | | | | | (78,770) | | | | | | (2,810) | | | | |
|
c
|
| | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | 20 | | | | |
|
g
|
| | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | (3,294) | | | | |
|
h
|
| | | | | (84,874) | | | | | | — | | | | | | | | | | | | (84,874) | | |
Total stockholders’ equity
|
| | | | 5,000 | | | | | | 81,371 | | | | | | 94,790 | | | | | | | | | | | | 181,161 | | | | | | (43,651) | | | | | | | | | | | | 137,510 | | |
Total liabilities and stockholders’ equity
|
| | | $ | 59,077 | | | | | $ | 408,833 | | | | | $ | 40,729 | | | | | | | | | | | $ | 508,639 | | | | | $ | (43,651) | | | | | | | | | | | $ | 464,988 | | |
|
| | |
MCAC
|
| |
Playboy
|
| |
Pro Forma
Adjustments (Assuming No Redemptions) |
| |
Note
|
| |
Pro Forma
Combined (Assuming No Redemptions) |
| |
Additional
Pro forma Adjustments (Assuming High Redemptions) |
| |
Note
|
| |
Pro Forma
Combined (Assuming High Redemptions) |
| |||||||||||||||||||||
Net revenues
|
| | | $ | — | | | | | $ | 66,331 | | | | | $ | — | | | | | | | | | | | $ | 66,331 | | | | | $ | — | | | | | | | | $ | 66,331 | | |
Costs and expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cost of sales
|
| | | | — | | | | | | (34,853) | | | | | | — | | | | | | | | | | | | (34,853) | | | | | | — | | | | | | | | | (34,853) | | |
Selling and administrative
|
| | | | (23) | | | | | | (26,522) | | | | | | 10 | | | | |
|
aa
|
| | | | | (26,535) | | | | | | — | | | | | | | | | (26,535) | | |
Related-party expenses
|
| | | | — | | | | | | (500) | | | | | | — | | | | | | | | | | | | (500) | | | | | | — | | | | | | | | | (500) | | |
Total costs and expenses
|
| | | | (23) | | | | | | (61,875) | | | | | | 10 | | | | | | | | | | | | (61,888) | | | | | | — | | | | | | | | | (61,888) | | |
Operating (loss) income
|
| | | | (23) | | | | | | 4,456 | | | | | | 10 | | | | | | | | | | | | 4,443 | | | | | | — | | | | | | | | | 4,443 | | |
Nonoperating (expense) income: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Investment income
|
| | | | 4 | | | | | | 28 | | | | | | (4) | | | | |
|
bb
|
| | | | | 28 | | | | | | — | | | | | | | | | 28 | | |
Interest expense
|
| | | | — | | | | | | (6,656) | | | | | | — | | | | | | | | | | | | (6,656) | | | | | | — | | | | | | | | | (6,656) | | |
Unrealized loss on marketable securities held in Trust
Account |
| | | | (1) | | | | | | — | | | | | | 1 | | | | |
|
bb
|
| | | | | — | | | | | | — | | | | | | | | | — | | |
Other, net
|
| | | | — | | | | | | 1 | | | | | | — | | | | | | | | | | | | 1 | | | | | | — | | | | | | | | | 1 | | |
Total nonoperating expense
|
| | | | 3 | | | | | | (6,627) | | | | | | (3) | | | | | | | | | | | | (6,627) | | | | | | — | | | | | | | | | (6,627) | | |
Loss before income taxes
|
| | | | (20) | | | | | | (2,171) | | | | | | 7 | | | | | | | | | | | | (2,184) | | | | | | — | | | | | | | | | (2,184) | | |
Provision for income taxes
|
| | | | — | | | | | | (3,854) | | | | | | — | | | | | | | | | | | | (3,854) | | | | | | — | | | | | | | | | (3,854) | | |
Net loss
|
| | | | (20) | | | | | | (6,025) | | | | | | 7 | | | | | | | | | | | | (6,038) | | | | | | — | | | | | | | | | (6,038) | | |
Net (loss) income attributable to redeemable noncontrolling
interest |
| | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | | | | — | | |
Net loss attributable to Playboy
|
| | | $ | (20) | | | | | $ | (6,025) | | | | | $ | 7 | | | | | | | | | | | $ | (6,038) | | | | | $ | — | | | | | | | | $ | (6,038) | | |
Net loss per share, basic and diluted
|
| | | $ | (0.01) | | | | | $ | (1.53) | | | | | | | | | | | | | | | | | $ | (0.17) | | | | | | | | | | | | | | $ | (0.19) | | |
Weighted-average shares used in
computing loss per share, basic and diluted |
| | | | 1,373,525 | | | | | | 3,939,046 | | | | | | | | | | | | | | | | | | 35,502,367 | | | | | | | | | | | | | | | 31,223,083 | | |
|
| | |
For the period
from November 12, 2019 (inception) through December 31, 2019 |
| |
Year Ended
December 31, 2019 |
| | | | | | | | | | |
Year Ended
December 31, 2019 |
| | | | | | | | | | |
Year Ended
December 31, 2019 |
| ||||||||||||
| | |
MCAC
|
| |
Playboy
Combined |
| |
Pro Forma
Adjustments (Assuming No Redemptions) |
| |
Note
|
| |
Pro Forma
Combined (Assuming No Redemptions) |
| |
Additional
Pro forma Adjustments (Assuming High Redemptions) |
| |
Note
|
| |
Pro Forma
Combined (Assuming High Redemptions) |
| ||||||||||||||||||
Net revenues
|
| | | $ | — | | | | | $ | 121,212 | | | | | $ | — | | | | | | | | $ | 121,212 | | | | | $ | — | | | | | | | | $ | 121,212 | | |
Costs and expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cost of sales
|
| | | | — | | | | | | (64,034) | | | | | | — | | | | | | | | | (64,034) | | | | | | — | | | | | | | | | (64,034) | | |
Selling and administrative
|
| | | | — | | | | | | (58,478) | | | | | | — | | | | | | | | | (58,478) | | | | | | — | | | | | | | | | (58,478) | | |
Related-party expenses
|
| | | | — | | | | | | (1,005) | | | | | | — | | | | | | | | | (1,005) | | | | | | — | | | | | | | | | (1,005) | | |
Total costs and expenses
|
| | | | — | | | | | | (123,517) | | | | | | — | | | | | | | | | (123,517) | | | | | | — | | | | | | | | | (123,517) | | |
Operating loss
|
| | | | — | | | | | | (2,305) | | | | | | — | | | | | | | | | (2,305) | | | | | | — | | | | | | | | | (2,305) | | |
Nonoperating (expense) income: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Investment income
|
| | | | — | | | | | | 225 | | | | | | — | | | | | | | | | 225 | | | | | | — | | | | | | | | | 225 | | |
Interest expense
|
| | | | — | | | | | | (14,225) | | | | | | — | | | | | | | | | (14,225) | | | | | | — | | | | | | | | | (14,225) | | |
Loss on disposals of assets
|
| | | | — | | | | | | (71) | | | | | | — | | | | | | | | | (71) | | | | | | — | | | | | | | | | (71) | | |
Other, net
|
| | | | — | | | | | | 48 | | | | | | — | | | | | | | | | 48 | | | | | | — | | | | | | | | | 48 | | |
Total nonoperating expense
|
| | | | — | | | | | | (14,023) | | | | | | — | | | | | | | | | (14,023) | | | | | | — | | | | | | | | | (14,023) | | |
Loss before income taxes
|
| | | | — | | | | | | (16,328) | | | | | | — | | | | | | | | | (16,328) | | | | | | — | | | | | | | | | (16,328) | | |
Provision for income taxes
|
| | | | — | | | | | | (4,850) | | | | | | — | | | | | | | | | (4,850) | | | | | | — | | | | | | | | | (4,850) | | |
Net loss
|
| | | | — | | | | | | (21,178) | | | | | | — | | | | | | | | | (21,178) | | | | | | — | | | | | | | | | (21,178) | | |
Net (loss) income attributable to redeemable noncontrolling interest
|
| | | | — | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | — | | | | | | | | | — | | |
Net loss attributable to Playboy
|
| | | $ | — | | | | | $ | (21,178) | | | | | $ | — | | | | | | | | $ | (21,178) | | | | | $ | — | | | | | | | | $ | (21,178) | | |
Net loss per share, basic and diluted
|
| | | $ | — | | | | | $ | (5.49) | | | | | | | | | | | | | | $ | (0.60) | | | | | | | | | | | | | | $ | (0.68) | | |
Weighted-average shares used in computing net loss per share, basic and diluted
|
| | | | 1,250,000 | | | | | | 3,854,256 | | | | | | | | | | | | | | | 35,502,367 | | | | | | | | | | | | | | | 31,223,083 | | |
|
| | |
Pro Forma
Combined (Assuming No Redemptions) |
| |
Pro Forma
Combined (Assuming High Redemptions) |
| ||||||
Weighted average shares calculation, basic and diluted | | | | | | | | | | | | | |
MCAC public shares
|
| | | | 5,749,800 | | | | | | 1,470,515 | | |
MCAC public rights shares
|
| | | | 574,980 | | | | | | 574,980 | | |
MCAC private placement shares
|
| | | | 355,241 | | | | | | 355,241 | | |
MCAC private placement rights shares
|
| | | | 35,524 | | | | | | 35,524 | | |
MCAC Sponsor shares
|
| | | | 737,450 | | | | | | 737,450 | | |
MCAC shares issued to PIPE investors
|
| | | | 5,000,000 | | | | | | 5,000,000 | | |
MCAC shares issued in the Merger
|
| | | | 20,990,454 | | | | | | 20,990,454 | | |
Shares to be issued from one year from Merger closing
|
| | | | 2,058,918 | | | | | | 2,058,918 | | |
Weighted average shares outstanding
|
| | | | 35,502,367 | | | | | | 31,223,083 | | |
Percent of shares owned by Playboy
|
| | | | 63% | | | | | | 72% | | |
Percent of shares owned by PIPE investors
|
| | | | 15% | | | | | | 17% | | |
Percent of shares owned by MCAC
|
| | | | 22% | | | | | | 11% | | |
| Tangible net assets and liabilities: | | | | | | | |
|
Cash
|
| | | $ | 341 | | |
|
Receivables, net
|
| | | | 368 | | |
|
Inventories
|
| | | | 11,428 | | |
|
Prepaid expenses and other current assets
|
| | | | 212 | | |
|
Property and equipment, net
|
| | | | 149 | | |
|
Other noncurrent assets
|
| | | | 20 | | |
|
Accounts payable
|
| | | | (767) | | |
|
Accrued salaries, wages, and employee benefits
|
| | | | (348) | | |
|
Other current liabilities
|
| | | | (2,722) | | |
|
Deferred revenues
|
| | | | (581) | | |
|
Total net assets
|
| | | | 8,100 | | |
| Intangible assets: | | | | | | | |
|
Trade name
|
| | | | 5,330 | | |
|
Customer list
|
| | | | 1,180 | | |
|
Total intangible assets
|
| | | | 6,510 | | |
|
Net assets acquired
|
| | | | 14,610 | | |
|
Purchase consideration
|
| | | | 13,127 | | |
|
Gain on bargain purchase
|
| | | $ | 1,483 | | |
|
| | |
Playboy
|
| |
Yandy
|
| |
Pro Forma
Adjustments |
| |
Note
|
| |
Playboy
Combined |
| |||||||||||||||
Net revenues
|
| | | $ | 78,110 | | | | | $ | 43,102 | | | | | $ | — | | | | | | | | | | | $ | 121,212 | | |
Costs and expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cost of sales
|
| | | | (37,742) | | | | | | (26,292) | | | | | | — | | | | | | | | | | | | (64,034) | | |
Selling and administrative
|
| | | | (45,328) | | | | | | (16,068) | | | | | | 352 | | | | |
|
A
|
| | | | | | | |
| | | | | | | | | | | | | | | | | 2,566 | | | | |
|
B
|
| | | | | (58,478) | | |
Impairment loss
|
| | | | — | | | | | | (15,808) | | | | | | 15,808 | | | | |
|
E
|
| | | | | — | | |
Capital restructuring expense
|
| | | | — | | | | | | (2,180) | | | | | | 2,180 | | | | |
|
A
|
| | | | | — | | |
Related-party expenses
|
| | | | (1,005) | | | | | | — | | | | | | — | | | | | | | | | | | | (1,005) | | |
Total costs and expenses
|
| | | | (84,075) | | | | | | (60,348) | | | | | | 20,906 | | | | | | | | | | | | (123,517) | | |
Operating loss
|
| | | | (5,965) | | | | | | (17,246) | | | | | | 20,906 | | | | | | | | | | | | (2,305) | | |
Nonoperating (expense) income: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Investment income
|
| | | | 225 | | | | | | — | | | | | | — | | | | | | | | | | | | 225 | | |
Interest expense
|
| | | | (14,225) | | | | | | (2,736) | | | | | | 2,736 | | | | |
|
C
|
| | | | | (14,225) | | |
Loss on disposals of assets
|
| | | | (71) | | | | | | — | | | | | | — | | | | | | | | | | | | (71) | | |
Gain from bargain purchase
|
| | | | 1,483 | | | | | | — | | | | | | (1,483) | | | | |
|
D
|
| | | | | — | | |
Other, net
|
| | | | (173) | | | | | | 221 | | | | | | — | | | | | | | | | | | | 48 | | |
Total nonoperating expense
|
| | | | (12,761) | | | | | | (2,515) | | | | | | 1,253 | | | | | | | | | | | | (14,023) | | |
Loss before income taxes
|
| | | | (18,726) | | | | | | (19,761) | | | | | | 22,159 | | | | | | | | | | | | (16,328) | | |
Provision for income taxes
|
| | | | (4,850) | | | | | | — | | | | | | — | | | | | | | | | | | | (4,850) | | |
Net loss
|
| | | | (23,576) | | | | | | (19,761) | | | | | | 22,159 | | | | | | | | | | | | (21,178) | | |
Net loss attributable to redeemable noncontrolling interest
|
| | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | — | | |
Net loss attributable to Playboy
|
| | | $ | (23,576) | | | | | $ | (19,761) | | | | | $ | 22,159 | | | | | | | | | | | $ | (21,178) | | |
Net loss per share, basic and diluted
|
| | | $ | (6.12) | | | | | | | | | | | | | | | | | | | | | | | $ | (5.49) | | |
Weighted-average shares used in computing net loss per share, basic and diluted
|
| | | | 3,854,256 | | | | | | | | | | | | | | | | | | | | | | | | 3,854,256 | | |
| | |
Playboy
(Historical) |
| |
MCAC
(Historical) |
| |
Pro Forma
Combined (Assuming No Redemptions) |
| |
Pro Forma
Combined (Assuming High Redemptions) |
| ||||||||||||
As of and for the Six Months Ended June 30, 2020 | | | | | | | | | | | | | | | | | | | | | | | | | |
Book value per share(1)
|
| | | $ | 20.66 | | | | | $ | 3.64 | | | | | $ | 5.10 | | | | | $ | 4.40 | | |
Net loss per non-redeemable share – basic and diluted
|
| | | $ | (1.53) | | | | | $ | (0.01) | | | | | | (0.17) | | | | | | (0.19) | | |
Weighted average non-redeemable shares outstanding – basic and diluted
|
| | | | 3,939,046 | | | | | | 1,373,525 | | | | | | 35,502,367 | | | | | | 31,223,083 | | |
Net income per redeemable share – basic and diluted
|
| | | | | | | | | $ | 0.00 | | | | | | | | | | | | | | |
Weighted average redeemable shares outstanding – basic and diluted
|
| | | | | | | | | | 5,102,647 | | | | | | | | | | | | | | |
As of and for the Year Ended December 31, 2019 | | | | | | | | | | | | | | | | | | | | | | | | | |
Book value per share
|
| | | | N/A | | | | | | N/A | | | | | | N/A | | | | | | N/A | | |
Net loss per share – basic and diluted(2)
|
| | | | (6.12) | | | | | | — | | | | | | (0.60) | | | | | | (0.68) | | |
Weighted average non-redeemable shares outstanding – basic and diluted(2)
|
| | | | 3,854,256 | | | | | | 1,250,000 | | | | | | 35,502,367 | | | | | | 31,223,083 | | |
| | |
Certificate of Incorporation
|
| |
Proposed Charter
|
|
Advisory Proposal A — Name Change
|
| | The name of the corporation is Mountain Crest Acquisition Corp. | | | The name of the corporation is Playboy Group, Inc. (the “Corporation”) | |
Advisory Proposal B — Authorized Shares
|
| | The total number of shares which MCAC shall have authority to issue is thirty million (30,000,000) shares of Common Stock, $0.0001 par value (“Common Stock”). The holders of the Common Stock shall exclusively possess all voting power and each share of Common Stock shall have one vote. | | | The total number of shares which MCAC shall have authority to issue is 155,000,000 million, comprising 150,000,000 shares of Common Stock, $0.0001 par value (“Common Stock”), and 5,000,000 shares of preferred stock, $0.0001 par value (“Preferred Stock”). The holders of the Common Stock shall exclusively possess all voting power and each share of Common Stock shall have one vote. | |
Advisory Proposal C — Provisions Specific to a Special Purpose Acquisition Company
|
| | Article SIXTH sets forth various provisions related to our operations as a special purpose acquisition company prior to the consummation of an initial business combination, including provisions relating to our trust account and distributions from our trust account, stockholder redemption rights in connection with an initial business combination, stockholder approval of an initial business combination in certain | | | Article SIXTH is deleted in its entirety. | |
| | |
Certificate of Incorporation
|
| |
Proposed Charter
|
|
| | | circumstances, affiliate transactions in connection with an initial business combination and the minimum value of a target in an initial business combination. | | | | |
Advisory Proposal D — Number of Directors
|
| | The Board shall be divided into three (3) classes, which shall be as nearly equal in number as possible. | | |
Subject to the rights of holders of Preferred Stock and the Investor Rights Agreement, the number of directors shall be fixed from time to time by resolution of the Board.
If RT owns, beneficially or in the aggregate, at least 35% in voting power of the stock of MCAC entitled to vote generally in the election of directors, such resolution to fix the number of the directors of MCAC shall require the approval of a majority of the then in office directors appointed to the Board by RT.
|
|
Advisory Proposal E — Vacancies on the Board
|
| | Vacancies on the Board may be filled by the vote of the remaining directors then in office or by a sole remaining director. | | |
If RT beneficially owns collectively, in the aggregate, at least 35% of the voting power of the stock of MCAC, vacancies on the Board shall be filled in accordance with the Voting Agreement.
Subject to the rights of holders of Preferred Stock, any newly created directorship that results from an increase in the number of directors or any vacancy on the Board that results from the death, disability, resignation, disqualification or removal of any director or from any other cause shall be filled solely by the affirmative vote of a majority of the total number of directors then in office or by a sole remaining director or by the stockholders, provided that at any time when RT beneficially owns collectively, in the aggregate, less than 50% in voting power of the stock of MCAC entitled to vote generally in the election of directors, any newly created directorship that results from an increase in the number of directors or any
|
|
| | |
Certificate of Incorporation
|
| |
Proposed Charter
|
|
| | | | | |
vacancy on the Board that results from the death, disability, resignation, disqualification or removal of any director or from any other cause shall be filled solely by the affirmative vote of a majority of the total number of directors then in office, even if less than a quorum, or by a sole remaining director and shall not be filled by the stockholders.
If RT beneficially owns collectively, in the aggregate, at least 35% in voting power of the stock of MCAC entitled to vote generally in the election of directors, any director appointed to fill a vacancy created by the resignation or removal of a RT Director shall require the affirmative vote of at least a majority of the RT Directors remaining on the Board, or, if there are no remaining RT Directors on the Board, the affirmative approval of RT.
|
|
Advisory Proposal F — Removal of Directors
|
| | Directors may be removed only for cause and at any time by the affirmative vote of more than 60% of the voting power of all outstanding shares of capital stock entitled to vote generally in the election of directors, voting together as a single class. | | |
Directors may be removed with or without cause by the affirmative vote of a majority in voting power of outstanding shares of stock entitled to vote thereon, voting together as a single class.
If RT beneficially owns collectively, in the aggregate, less than 50% in voting power of the stock of MCAC entitled to vote generally in the election of directors, any such director or the entire Board may be removed only for cause and only by the affirmative vote of the holders of at least 66 2/3% in voting power of all the then-outstanding shares of stock of MCAC entitled to vote thereon, voting together as a single class.
|
|
Advisory Proposal G — Action by Written Consent
|
| | Not applicable. | | | At any time RT beneficially owns, in the aggregate, at least 50% in voting power of the stock of MCAC entitled to vote generally in the election of directors, any | |
| | |
Certificate of Incorporation
|
| |
Proposed Charter
|
|
| | | | | |
action required or permitted to be taken at any annual or special meeting of stockholders of MCAC may be taken without a meeting, without prior notice and without a vote, if a consent or consents in writing, setting forth the action so taken, shall be signed by the holders of the then-outstanding shares of stock having not less than the minimum number of votes that would be necessary to authorize or take such action at a meeting at which all shares entitled to vote thereon were present and voted.
At any time when RT beneficially owns collectively, in the aggregate, less than 50% in voting power of the stock of MCAC entitled to vote generally in the election of directors, any action required or permitted to be taken by the stockholders of MCAC must be effected at a duly called annual or special meeting of such holders and may not be effected by any consent in writing by such holders in lieu thereof; provided, however, that any action required or permitted to be taken by the holders of Preferred Stock, voting separately as a series or separately as a class with one or more other such series, may be taken without a meeting, without prior notice and without a vote, to the extent expressly so provided by the applicable Preferred Stock Designation relating to such series of Preferred Stock.
|
|
Advisory Proposal H — Special Meetings
|
| | Not applicable. | | |
Special meetings of the stockholders of MCAC for any purpose or purposes may be called at any time only by the Secretary at the direction of the Board or by the Chairman of the Board.
At any time RT beneficially owns collectively, in the aggregate, at least 50% in voting power of the
|
|
| | |
Certificate of Incorporation
|
| |
Proposed Charter
|
|
| | | | | | stock of MCAC entitled to vote generally in the election of directors, special meetings of the stockholders of MCAC for any purpose or purposes shall also be promptly called by the Secretary or by the Chairman of the Board upon the written request of holders of at least 50% in voting power of the stock of MCAC entitled to vote generally in the election of directors. Business transacted at any special meeting of stockholders shall be limited to matters relating to the purpose or purposes stated in the notice of meeting. | |
Advisory Proposal I — Corporate Opportunities
|
| | Not applicable. | | |
MCAC waives any interest in, or interest in being offered, an opportunity to participate in a business activity or business opportunity presented to RT.
MCAC waives business opportunities presented to its officers or directors in their individual capacity.
MCAC does not renounce its interest in any corporate opportunity offered to any non-employee director if such opportunity is expressly offered to such person solely in his or her capacity as a director or officer of MCAC.
|
|
Advisory Proposal J — Business Combinations
|
| | Not applicable. | | |
MCAC elects not to be governed by Section 203 of the DGCL.
MCAC shall not engage in any business combination with any interested stockholder for three (3) years following the time that such stockholder became an interested stockholder, unless (i) prior to such time, the Board approved either the business combination or the transaction which resulted in the stockholder becoming an interested stockholder, or (ii) upon consummation of the transaction which resulted in the stockholder becoming an interested
|
|
| | |
Certificate of Incorporation
|
| |
Proposed Charter
|
|
| | | | | | stockholder, the interested stockholder owned at least 85% of the voting stock of MCAC outstanding at the time the transaction commenced, or (iii) at or subsequent to such time, the business combination is approved by the Board and authorized at an annual or special meeting of stockholders, and not by written consent, by the affirmative vote of at least 66 2/3% of the outstanding voting stock of MCAC which is not owned by the interested stockholder. | |
Advisory Proposal K — Required Vote to Amend the Charter
|
| | Not applicable. | | |
If RT beneficially owns collectively, in the aggregate, at least 50% in voting power of the stock of MCAC entitled to vote generally in the election of directors, an affirmative vote of at least 66 2/3% of the voting power of outstanding stock of MCAC is required in order to adopt certain amendments to the charter regarding the Board, amendments to the bylaws, indemnification, corporate opportunities and amendments to the charter.
If RT beneficially owns collectively, in the aggregate, capital stock representing less than 50% in voting power of the stock of MCAC entitled to vote generally in the election of directors, then an affirmative vote of at least a majority of the voting power outstanding stock of MCAC is required to adopt such amendments to the charter.
|
|
Advisory Proposal L — Required Vote to Amend the Bylaws
|
| | Not applicable. | | | If RT beneficially owns collectively, in the aggregate, capital stock representing at least 50% in voting power of the stock of MCAC entitled to vote generally in the election of directors, an affirmative vote of at least 66 2/3% of the voting power of outstanding voting stock is required in order to adopt an amendment to the amended and restated bylaws. | |
| | |
Certificate of Incorporation
|
| |
Proposed Charter
|
|
| | | | | | If RT beneficially owns collectively, in the aggregate, capital stock representing less than 50% in voting power of the stock of MCAC entitled to vote generally in the election of directors, then an affirmative vote of at least a majority of the voting power of outstanding voting stock is required to adopt an amendment to the proposed amended and restated bylaws. | |
Plan Category
|
| |
Number of
securities to be issued upon exercise of outstanding options, warrants and rights (a) |
| |
Weighted average
exercise price of outstanding options, warrants and rights (b) |
| |
Number of
securities remaining available for future issuance under equity compensation plans (excluding securities reflected in column (a)) (c) |
| |||||||||
Equity compensation plans approved by security holders
|
| | | | [•] | | | | | $ | [•] | | | | | | [•] | | |
Equity compensation plans not approved by security holders
|
| | | | — | | | | | | — | | | | | | — | | |
Total
|
| | | | [•] | | | | | $ | [•] | | | | | | [•] | | |
Name
|
| |
Age
|
| |
Position
|
|
Suying Liu | | | 32 | | | Chairman and Chief Executive Officer | |
Dong Liu | | | 35 | | | Chief Financial Officer and Director | |
Nelson Haight | | | 55 | | | Director | |
Todd Milbourn | | | 51 | | | Director | |
Wenhua Zhang | | | 50 | | | Director | |
Name and Principal Position
|
| |
Fiscal
Year |
| |
Salary
($) |
| |
Bonus
($) |
| |
Stock
Awards ($)(1) |
| |
Option
Awards ($)(1) |
| |
Non-Equity
Incentive Plan Compensation ($)(2) |
| |
All Other
Compensation ($)(3) |
| |
Total ($)
|
| ||||||||||||||||||||||||
Ben Kohn
|
| | | | 2019 | | | | | | 1,000,720 | | | | | | — | | | | | | 3,329,181 | | | | | | 1,445,892 | | | | | | 1,250,000 | | | | | | 9,800 | | | | | | 7,035,593 | | |
Chief Executive
Officer & President |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
David Israel
|
| | | | 2019 | | | | | | 480,720 | | | | | | — | | | | | | 385,070 | | | | | | 171,970 | | | | | | 275,000 | | | | | | 9,800 | | | | | | 1,322,560 | | |
Chief Financial
Officer & Chief Operating Officer |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Chris Riley
|
| | | | 2019 | | | | | | 313,165 | | | | | | — | | | | | | — | | | | | | 60,356 | | | | | | 172,500 | | | | | | 9,800 | | | | | | 555,821 | | |
General Counsel and Secretary
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Name
|
| |
Grant Date
|
| |
Number of Shares
Underlying Option |
| |
Exercise Price ($)
|
| |||||||||
Ben Kohn
|
| | | | 3/20/19 | | | | | | 169,248 | | | | | | 18.73 | | |
David Israel
|
| | | | 3/20/19 | | | | | | 33,840 | | | | | | 18.73 | | |
Chris Riley
|
| | | | 3/20/19 | | | | | | 24,017 | | | | | | 18.73 | | |
Name
|
| |
Grant Date
|
| |
Number of RSUs
|
| ||||||
Ben Kohn
|
| | | | 3/20/2019 | | | | | | 169,248 | | |
David Israel
|
| | | | 3/20/2019 | | | | | | 33,840 | | |
| | |
Option Awards
|
| |
Stock Awards
|
| ||||||||||||||||||||||||||||||
Name
|
| |
Number of
Securities Underlying Unexercised Options(#) Exercisable |
| |
Number of
Securities Underlying Unexercised Options(#) Unexercisable |
| |
Option
Exercise Price ($) |
| |
Option
Expiration Date |
| |
Number of
Shares or Units of Stock That Have Not Vested (#) |
| |
Market
Value of Shares or Units of Stock That Have Not Vested ($)(6) |
| ||||||||||||||||||
Ben Kohn
|
| | | | 148,092 | | | | | | 21,156(1) | | | | | $ | 18.73 | | | | | | 8/28/28 | | | | | | 179,927(2) | | | | | | 5,059,547 | | |
David Israel
|
| | | | 16,920 | | | | | | 16,920(3) | | | | | $ | 18.73 | | | | | | 8/28/28 | | | | | | 37,845(4) | | | | | | 1,064,201 | | |
Chris Riley
|
| | | | — | | | | | | 24,017(5) | | | | | $ | 18.73 | | | | | | 2/22/29 | | | | | | — | | | | | | — | | |
| | |
Six Months Ended
June 30, 2020 |
| |||
| | |
(in thousands)
|
| |||
Net revenues
|
| | | $ | 25,153 | | |
Costs and expenses: | | | | | | | |
Cost of sales
|
| | | | 18,019 | | |
Selling and administrative expenses
|
| | | | 6,943 | | |
Total costs and expenses
|
| | | | 24,962 | | |
Operating income
|
| | | | 191 | | |
Other income
|
| | | | 134 | | |
Net income
|
| | | $ | 325 | | |
|
| | |
Six Months Ended June 30,
|
| | | | | | | | | | | | | |||||||||
| | |
2020
|
| |
2019
|
| |
$ Change
|
| |
% Change
|
| ||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||
Net revenues
|
| | | $ | 66,331 | | | | | $ | 38,089 | | | | | $ | 28,242 | | | | | | 74.1% | | |
Costs and expenses: | | | | | | | | | | | | | | | | | | | | | | | | | |
Cost of sales
|
| | | | (34,853) | | | | | | (16,825) | | | | | | (18,028) | | | | | | 107.2 | | |
Selling and administrative expenses
|
| | | | (26,522) | | | | | | (23,815) | | | | | | (2,707) | | | | | | 11.4 | | |
Related-party expenses
|
| | | | (500) | | | | | | (500) | | | | | | — | | | | | | — | | |
Total costs and expenses
|
| | | | (61,875) | | | | | | (41,140) | | | | | | (20,735) | | | | | | 50.4 | | |
Operating income (loss)
|
| | | | 4,456 | | | | | | (3,051) | | | | | | 7,507 | | | | | | * | | |
Nonoperating (expense) income: | | | | | | | | | | | | | | | | | | | | | | | | | |
Investment income
|
| | | | 28 | | | | | | 97 | | | | | | (69) | | | | | | (71.1) | | |
Interest expense
|
| | | | (6,656) | | | | | | (7,353) | | | | | | 697 | | | | | | (9.5) | | |
Other income (expense), net
|
| | | | 1 | | | | | | (41) | | | | | | 42 | | | | | | (102.4) | | |
Total nonoperating expense
|
| | | | (6,627) | | | | | | (7,297) | | | | | | 670 | | | | | | (9.2) | | |
Loss before income taxes
|
| | | | (2,171) | | | | | | (10,348) | | | | | | 8,177 | | | | | | (79.0) | | |
Provision for income taxes
|
| | | | (3,854) | | | | | | (3,849) | | | | | | (5) | | | | | | 0.1 | | |
Net loss and comprehensive loss
|
| | | | (6,025) | | | | | | (14,197) | | | | | | 8,172 | | | | | | (57.6) | | |
Net loss attributable to redeemable noncontrolling interest
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Net loss and comprehensive loss attributable to Playboy
|
| | | $ | (6,025) | | | | | $ | (14,197) | | | | | $ | 8,172 | | | | | | (57.6)% | | |
| | |
Year Ended December 31,
|
| | | | | | | | | | | | | |||||||||
| | |
2019
|
| |
2018
|
| |
$ Change
|
| |
% Change
|
| ||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||
Net revenues
|
| | | $ | 78,110 | | | | | $ | 100,873 | | | | | $ | (22,763) | | | | | | (22.6)% | | |
Costs and expenses: | | | | | | | | | | | | | | | | | | | | | | | | | |
Cost of sales
|
| | | | (37,742) | | | | | | (50,607) | | | | | | 12,865 | | | | | | (25.4) | | |
Selling and administrative expenses
|
| | | | (45,328) | | | | | | (26,835) | | | | | | (18,493) | | | | | | 68.9 | | |
Related-party expenses
|
| | | | (1,005) | | | | | | (1,311) | | | | | | 306 | | | | | | (23.3) | | |
Total costs and expenses
|
| | | | (84,075) | | | | | | (78,753) | | | | | | (5,322) | | | | | | (6.8) | | |
Operating (loss) income
|
| | | | (5,965) | | | | | | 22,120 | | | | | | (28,085) | | | | | | (127.0) | | |
Nonoperating (expense) income: | | | | | | | | | | | | | | | | | | | | | | | | | |
Investment income
|
| | | | 225 | | | | | | 21 | | | | | | 204 | | | | | | * | | |
Interest expense
|
| | | | (14,225) | | | | | | (9,211) | | | | | | (5,014) | | | | | | 54.4 | | |
Loss on disposals of assets
|
| | | | (71) | | | | | | (3,741) | | | | | | 3,670 | | | | | | (98.1) | | |
Extinguishment of debt
|
| | | | — | | | | | | (4,037) | | | | | | 4,037 | | | | | | (100.0) | | |
Gain from bargain purchase
|
| | | | 1,483 | | | | | | — | | | | | | 1,483 | | | | | | 100.0 | | |
Other, net
|
| | | | (173) | | | | | | (1,208) | | | | | | 1,035 | | | | | | (85.7) | | |
Total nonoperating expense
|
| | | | (12,761) | | | | | | (18,176) | | | | | | 5,415 | | | | | | (29.8) | | |
(Loss) income before income taxes
|
| | | | (18,726) | | | | | | 3,944 | | | | | | (22,670) | | | | | | * | | |
Provision for income taxes
|
| | | | (4,850) | | | | | | (2,262) | | | | | | (2,588) | | | | | | 114.4 | | |
Net (loss) income and comprehensive (loss) income
|
| | | $ | (23,576) | | | | | $ | 1,682 | | | | | | (25,258) | | | | | | * | | |
Net (loss) income attributable to redeemable noncontrolling interest
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Net (loss) income and comprehensive (loss) income attributable to Playboy
|
| | | $ | (23,576) | | | | | $ | 1,682 | | | | | $ | (25,258) | | | | | | * | | |
| | |
Year Ended December 31,
|
| |
Six Months Ended June 30,
|
| ||||||||||||||||||
| | |
2019
|
| |
2018
|
| |
2020
|
| |
2019
|
| ||||||||||||
Net (loss) income
|
| | | $ | (23,576) | | | | | $ | 1,682 | | | | | $ | (6,025) | | | | | $ | (14,197) | | |
Adjusted for: | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest expense
|
| | | | 14,225 | | | | | | 9,211 | | | | | | 6,656 | | | | | | 7,353 | | |
Provision for income taxes
|
| | | | 4,850 | | | | | | 2,262 | | | | | | 3,854 | | | | | | 3,849 | | |
Depreciation and amortization
|
| | | | 3,093 | | | | | | 4,044 | | | | | | 1,174 | | | | | | 1,369 | | |
EBITDA
|
| | | | (1,408) | | | | | | 17,199 | | | | | | 5,659 | | | | | | (1,626) | | |
Adjusted for: | | | | | | | | | | | | | | | | | | | | | | | | | |
Contract termination
|
| | | | — | | | | | | (21,294) | | | | | | — | | | | | | — | | |
Stock-based compensation
|
| | | | 7,368 | | | | | | — | | | | | | 2,094 | | | | | | 6,028 | | |
Reduction in force expenses
|
| | | | 1,184 | | | | | | 1,686 | | | | | | 2,777 | | | | | | 1,048 | | |
Litigation and settlement expenses
|
| | | | 5,000 | | | | | | 8,100 | | | | | | — | | | | | | — | | |
Non-recurring items
|
| | | | (353) | | | | | | (4,891) | | | | | | 3,230 | | | | | | 377 | | |
Management fees and expenses
|
| | | | 1,005 | | | | | | 1,311 | | | | | | 500 | | | | | | 500 | | |
Nonoperating expenses
|
| | | | 19 | | | | | | 8,965 | | | | | | (29) | | | | | | (56) | | |
Transaction expenses
|
| | | | 353 | | | | | | 101 | | | | | | 116 | | | | | | — | | |
Adjusted EBITDA
|
| | | $ | 13,168 | | | | | $ | 11,177 | | | | | $ | 14,347 | | | | | $ | 6,277 | | |
| | |
Year Ended December 31,
|
| |
Six Months Ended June 30,
|
| ||||||||||||||||||
| | |
2019
|
| |
2018
|
| |
2020
|
| |
2019
|
| ||||||||||||
Net revenues | | | | | | | | | | | | | | | | | | | | | | | | | |
Licensing
|
| | | $ | 51,014 | | | | | $ | 66,182 | | | | | $ | 29,418 | | | | | $ | 24,559 | | |
Direct-to-Consumer
|
| | | | 160 | | | | | | 510 | | | | | | 25,153 | | | | | | 160 | | |
Digital Subscriptions and Services
|
| | | | 23,243 | | | | | | 27,455 | | | | | | 10,357 | | | | | | 11,403 | | |
All Other
|
| | | | 3,693 | | | | | | 6,726 | | | | | | 1,403 | | | | | | 1,967 | | |
Total
|
| | | $ | 78,110 | | | | | $ | 100,873 | | | | | $ | 66,331 | | | | | $ | 38,089 | | |
Operating (loss) income | | | | | | | | | | | | | | | | | | | | | | | | | |
Licensing
|
| | | $ | 35,086 | | | | | $ | 40,925 | | | | | $ | 20,472 | | | | | $ | 17,083 | | |
Direct-to-Consumer
|
| | | | (2,955) | | | | | | (2,004) | | | | | | (1,138) | | | | | | (1,778) | | |
Digital Subscriptions and Services
|
| | | | 9,084 | | | | | | 6,014 | | | | | | 4,706 | | | | | | 4,259 | | |
Corporate
|
| | | | (39,509) | | | | | | (21,856) | | | | | | (18,957) | | | | | | (21,102) | | |
All Other
|
| | | | (7,671) | | | | | | (959) | | | | | | (627) | | | | | | (1,513) | | |
Total
|
| | | $ | (5,965) | | | | | $ | 22,120 | | | | | $ | 4,456 | | | | | $ | (3,051) | | |
| | |
Year Ended December 31,
|
| |
Six Months Ended June 30,
|
| ||||||||||||||||||
| | |
2019
|
| |
2018
|
| |
2020
|
| |
2019
|
| ||||||||||||
Net cash provided by (used in): | | | | | | | | | | | | | | | | | | | | | | | | | |
Operating activities
|
| | | $ | 5,088 | | | | | $ | 3,116 | | | | | $ | (4,255) | | | | | $ | (6,097) | | |
Investing activities
|
| | | | (16,987) | | | | | | (2,970) | | | | | | (463) | | | | | | (2,570) | | |
Financing activities
|
| | | | 6,061 | | | | | | 15,007 | | | | | | (872) | | | | | | (2,269) | | |
Net (decrease) increase in cash and restricted cash
and cash equivalents |
| | | $ | (5,838) | | | | | $ | 15,153 | | | | | $ | (5,590) | | | | | $ | (10,936) | | |
| | |
Payments Due by Period
|
| |||||||||||||||||||||||||||
(in thousands)
|
| |
Total
|
| |
Less than 1 Year
|
| |
1 – 3 Years
|
| |
3 – 5 Years
|
| |
More than
5 years |
| |||||||||||||||
Operating lease obligations(1)
|
| | | $ | 23,087 | | | | | $ | 2,101 | | | | | $ | 6,159 | | | | | $ | 6,479 | | | | | $ | 8,348 | | |
Term Loan, principal and interest(2)
|
| | | | 212,921 | | | | | | 16,585 | | | | | | 32,454 | | | | | | 163,882 | | | | | | — | | |
Agency agreement settlement(3)
|
| | | | 4,250 | | | | | | 2,500 | | | | | | 1,750 | | | | | | — | | | | | | — | | |
Total
|
| | | $ | 240,258 | | | | | $ | 21,186 | | | | | $ | 40,363 | | | | | $ | 170,361 | | | | | $ | 8,348 | | |
Name
|
| |
Age
|
| |
Position
|
| |||
Ben Kohn | | | | | 47 | | | | Chief Executive Officer, President, and Director | |
David Israel | | | | | 62 | | | |
Chief Financial Officer and Chief Operating Officer
|
|
Chris Riley | | | | | 52 | | | | General Counsel and Secretary | |
Suhail Rizvi | | | | | 54 | | | | Chairman of the Board | |
Suying Liu | | | | | 32 | | | | Director | |
[•] | | | | | [•] | | | | Director | |
[•] | | | | | [•] | | | | Director | |
| | |
Pre-Business Combination
|
| |
Post-Business Combination
|
| ||||||||||||||||||||||||||||||
| | |
Number of
Shares |
| |
Assuming No
Redemption |
| |
Assuming High
Redemption |
| |||||||||||||||||||||||||||
Name and Address of Beneficial
Owner(1) |
| |
Number of
Shares Beneficially Owned |
| |
% of
Class |
| |
Number
of Shares |
| |
% of
Class |
| |
Number
of Shares |
| |
% of
Class |
| ||||||||||||||||||
Five Percent Holders of MCAC and the Combined Company
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Boothbay Absolute Return Strategies LP(11)
|
| | | | 650,000 | | | | | | [•] | | | | | | [•] | | | | | | [•] | | | | | | [•] | | | | | | [•] | | |
Weiss Asset Management LP(12)
|
| | | | 552,934 | | | | | | [•] | | | | | | [•] | | | | | | [•] | | | | | | [•] | | | | | | [•] | | |
Nemean Asset Management, LLC(13)
|
| | | | 650,000 | | | | | | [•] | | | | | | [•] | | | | | | [•] | | | | | | [•] | | | | | | [•] | | |
RT-ICON Holdings LLC(5)
|
| | | | — | | | | | | — | | | | | | [•] | | | | | | [•] | | | | | | [•] | | | | | | [•] | | |
Drawbridge Special Opportunities Fund LP(6)
|
| | | | — | | | | | | — | | | | | | [•] | | | | | | [•] | | | | | | [•] | | | | | | [•] | | |
Directors and Named Executive Officers of MCAC(8) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Suying Liu(9)
|
| | | | 528,971 | | | | | | [•] | | | | | | [•] | | | | | | [•] | | | | | | [•] | | | | | | [•] | | |
Dong Liu(10)
|
| | | | 528,971 | | | | | | [•] | | | | | | [•] | | | | | | [•] | | | | | | [•] | | | | | | [•] | | |
Nelson Haight
|
| | | | 2,000 | | | | | | * | | | | | | [•] | | | | | | [•] | | | | | | [•] | | | | | | [•] | | |
Todd Milbourn
|
| | | | 2,000 | | | | | | * | | | | | | [•] | | | | | | [•] | | | | | | [•] | | | | | | [•] | | |
Wenhua Zhang
|
| | | | 2,000 | | | | | | * | | | | | | [•] | | | | | | [•] | | | | | | [•] | | | | | | [•] | | |
All Directors and Executive Officers of MCAC as a Group (5 individuals)
|
| | | | [•] | | | | | | [•] | | | | | | [•] | | | | | | [•] | | | | | | [•] | | | | | | [•] | | |
Directors and Named Executive Officers Post-Business Combination:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Ben Kohn(2)
|
| | | | — | | | | | | — | | | | | | [•] | | | | | | [•] | | | | | | [•] | | | | | | [•] | | |
David Israel(3)
|
| | | | — | | | | | | — | | | | | | [•] | | | | | | [•] | | | | | | [•] | | | | | | [•] | | |
Chris Riley(4)
|
| | | | — | | | | | | — | | | | | | [•] | | | | | | [•] | | | | | | [•] | | | | | | [•] | | |
Suhail Rizvi(5)(7)
|
| | | | — | | | | | | — | | | | | | [•] | | | | | | [•] | | | | | | [•] | | | | | | [•] | | |
Suying Liu(9)
|
| | | | 528,971 | | | | | | [•] | | | | | | [•] | | | | | | [•] | | | | | | [•] | | | | | | [•] | | |
[•]
|
| | | | [•] | | | | | | [•] | | | | | | [•] | | | | | | [•] | | | | | | [•] | | | | | | [•] | | |
[•]
|
| | | | [•] | | | | | | [•] | | | | | | [•] | | | | | | [•] | | | | | | [•] | | | | | | [•] | | |
All directors and executive officers post-Business Combination as a group (7 individuals)
|
| | | | [•] | | | | | | [•] | | | | | | [•] | | | | | | [•] | | | | | | [•] | | | | | | [•] | | |
| | |
Page
|
| |||
Audited Consolidated Financial Statements: | | | | | | | |
| | | | F-2 | | | |
| | | | F-3 | | | |
| | | | F-4 | | | |
| | | | F-5 | | | |
| | | | F-6 | | | |
| | | | F-7 | | | |
Interim Condensed Consolidated Financial Statements (Unaudited): | | | | | | | |
| | | | F-37 | | | |
| | | | F-38 | | | |
| | | | F-39 | | | |
| | | | F-40 | | | |
| | | | F-41 | | |
| | |
Year Ended December 31,
|
| |||||||||
| | |
2019
|
| |
2018
|
| ||||||
Net revenues
|
| | | $ | 78,110 | | | | | $ | 100,873 | | |
Costs and expenses: | | | | | | | | | | | | | |
Cost of sales
|
| | | | (37,742) | | | | | | (50,607) | | |
Selling and administrative expenses
|
| | | | (45,328) | | | | | | (26,835) | | |
Related-party expenses
|
| | | | (1,005) | | | | | | (1,311) | | |
Total costs and expenses
|
| | | | (84,075) | | | | | | (78,753) | | |
Operating (loss) income
|
| | | | (5,965) | | | | | | 22,120 | | |
Nonoperating (expense) income: | | | | | | | | | | | | | |
Investment income
|
| | | | 225 | | | | | | 21 | | |
Interest expense
|
| | | | (14,225) | | | | | | (9,211) | | |
Loss on disposals of assets
|
| | | | (71) | | | | | | (3,741) | | |
Extinguishment of debt
|
| | | | — | | | | | | (4,037) | | |
Gain from bargain purchase
|
| | | | 1,483 | | | | | | — | | |
Other, net
|
| | | | (173) | | | | | | (1,208) | | |
Total nonoperating expense
|
| | | | (12,761) | | | | | | (18,176) | | |
(Loss) income before income taxes
|
| | | | (18,726) | | | | | | 3,944 | | |
Provision for income taxes
|
| | | | (4,850) | | | | | | (2,262) | | |
Net (loss) income and comprehensive (loss) income
|
| | | | (23,576) | | | | | | 1,682 | | |
Net (loss) income attributable to redeemable noncontrolling interest
|
| | | | — | | | | | | — | | |
Net (loss) income and comprehensive (loss) income attributable to Playboy Enterprises, Inc.
|
| | | $ | (23,576) | | | | | $ | 1,682 | | |
Net (loss) income per share, basic
|
| | | $ | (6.12) | | | | | $ | 0.37 | | |
Weighted-average shares used in computing net (loss) income per share, basic
|
| | | | 3,854,256 | | | | | | 4,510,310 | | |
Net (loss) income per share, diluted
|
| | | $ | (6.12) | | | | | $ | 0.33 | | |
Weighted-average shares used in computing net (loss) income per share, dilute
|
| | | | 3,854,256 | | | | | | 5,136,756 | | |
| | |
December 31,
|
| |||||||||
| | |
2019
|
| |
2018
|
| ||||||
ASSETS | | | | | | | | | | | | | |
Current assets: | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 27,744 | | | | | $ | 26,841 | | |
Restricted cash
|
| | | | 963 | | | | | | 7,704 | | |
Receivables, net of allowance for doubtful accounts of $302 and $295, respectively
|
| | | | 6,153 | | | | | | 8,025 | | |
Inventories, net
|
| | | | 11,750 | | | | | | 353 | | |
Contract assets, current portion
|
| | | | 611 | | | | | | — | | |
Licensed programming costs
|
| | | | 502 | | | | | | 91 | | |
Prepaid expenses and other current assets
|
| | | | 6,111 | | | | | | 5,424 | | |
Total current assets
|
| | | | 53,834 | | | | | | 48,438 | | |
Property and equipment, net
|
| | | | 5,932 | | | | | | 3,642 | | |
Trademarks and trade name
|
| | | | 335,934 | | | | | | 330,048 | | |
Goodwill
|
| | | | 504 | | | | | | 504 | | |
Other intangible assets, net
|
| | | | 3,052 | | | | | | 2,977 | | |
Contract assets, net of current portion
|
| | | | 7,391 | | | | | | — | | |
Other noncurrent assets
|
| | | | 12,004 | | | | | | 11,983 | | |
Total assets
|
| | | $ | 418,651 | | | | | $ | 397,592 | | |
LIABILITIES AND STOCKHOLDERS’ EQUITY | | | | | | | | | | | | | |
Current liabilities: | | | | | | | | | | | | | |
Accounts payable
|
| | | $ | 7,859 | | | | | $ | 6,802 | | |
Payables to related parties
|
| | | | 5 | | | | | | 3,261 | | |
Accrued salaries, wages, and employee benefits
|
| | | | 4,603 | | | | | | 4,363 | | |
Deferred revenues, current portion
|
| | | | 9,857 | | | | | | 23,962 | | |
Long-term debt, current portion
|
| | | | 3,182 | | | | | | 2,305 | | |
Convertible promissory notes, current portion
|
| | | | 13,500 | | | | | | 3,500 | | |
Other current liabilities and accrued expenses
|
| | | | 22,143 | | | | | | 11,533 | | |
Total current liabilities
|
| | | | 61,149 | | | | | | 55,726 | | |
Deferred revenues, net of current portion
|
| | | | 41,734 | | | | | | 14,047 | | |
Long-term debt, net of current portion
|
| | | | 157,810 | | | | | | 152,595 | | |
Convertible promissory notes, net of current portion
|
| | | | — | | | | | | 10,000 | | |
Deferred tax liabilities, net
|
| | | | 72,288 | | | | | | 72,726 | | |
Other noncurrent liabilities
|
| | | | 576 | | | | | | 886 | | |
Total liabilities
|
| | | | 333,557 | | | | | | 305,980 | | |
Commitments and contingencies (Note 16) | | | | | | | | | | | | | |
Redeemable noncontrolling interest
|
| | | | (208) | | | | | | (208) | | |
Stockholders’ equity: | | | | | | | | | | | | | |
Common stock, $0.01 par value; 10,000,000 shares authorized at December 31, 2019 and 2018; 5,646,993 shares issued and 3,681,185 shares outstanding at December 31, 2019 and 2018
|
| | | | 36 | | | | | | 36 | | |
Treasury stock, at cost: 1,965,808 shares at December 31, 2019 and 2018
|
| | | | (38,455) | | | | | | (38,455) | | |
Additional paid-in capital
|
| | | | 196,466 | | | | | | 189,098 | | |
Accumulated deficit
|
| | | | (72,745) | | | | | | (58,859) | | |
Total stockholders’ equity
|
| | | | 85,302 | | | | | | 91,820 | | |
Total liabilities, redeemable noncontrolling interest, and stockholders’ equity
|
| | | $ | 418,651 | | | | | $ | 397,592 | | |
| | |
Convertible
Preferred Stock |
| | |
Common Stock
|
| |
Additional
Paid-in Capital |
| | | | | | | | | | | | | |||||||||||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| | |
Shares
|
| |
Amount
|
| |
Treasury
Stock |
| |
Accumulated
Deficit |
| |
Total
|
| |||||||||||||||||||||||||||
Balance at December 31, 2017
|
| | | | 12,500 | | | | | $ | 12,500 | | | | | | | 5,000,000 | | | | | $ | 50 | | | | | $ | — | | | | | $ | 176,584 | | | | | $ | (60,541) | | | | | $ | 116,093 | | |
Conversion of preferred stock
|
| | | | (12,500) | | | | | | (12,500) | | | | | | | 646,993 | | | | | | 6 | | | | | | — | | | | | | 12,494 | | | | | | — | | | | | | 12,500 | | |
Purchase of treasury stock
|
| | | | — | | | | | | — | | | | | | | (1,965,808) | | | | | | (20) | | | | | | (38,455) | | | | | | 20 | | | | | | — | | | | | | (38,455) | | |
Net income
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,682 | | | | | | 1,682 | | |
Balance at December 31, 2018
|
| | | | — | | | | | $ | — | | | | | | | 3,681,185 | | | | | $ | 36 | | | | | $ | (38,455) | | | | | $ | 189,098 | | | | | $ | (58,859) | | | | | $ | 91,820 | | |
Adoption of ASC 606
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 9,690 | | | | | | 9,690 | | |
Stock-based compensation expense and vesting of restricted stock units
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | 7,368 | | | | | | — | | | | | | 7,368 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (23,576) | | | | | | (23,576) | | |
Balance at December 31, 2019
|
| | | | — | | | | | $ | — | | | | | | | 3,681,185 | | | | | $ | 36 | | | | | $ | (38,455) | | | | | $ | 196,466 | | | | | $ | (72,745) | | | | | $ | 85,302 | | |
| | |
Year Ended December 31,
|
| |||||||||
| | |
2019
|
| |
2018
|
| ||||||
CASH FLOWS FROM OPERATING ACTIVITIES | | | | | | | | | | | | | |
Net (loss) income
|
| | | $ | (23,576) | | | | | $ | 1,682 | | |
Adjustments to reconcile net (loss) income to net cash provided by operating activities: | | | | | | | | | | | | | |
Depreciation of property and equipment
|
| | | | 1,989 | | | | | | 1,479 | | |
Stock-based compensation
|
| | | | 7,368 | | | | | | — | | |
Gain on bargain purchase
|
| | | | (1,483) | | | | | | — | | |
Amortization of other intangible assets
|
| | | | 1,104 | | | | | | 2,564 | | |
Amortization of deferred financing fees
|
| | | | 31 | | | | | | 249 | | |
Amortization of original issue discount
|
| | | | — | | | | | | 235 | | |
Loss on disposals of assets
|
| | | | 71 | | | | | | 3,741 | | |
Extinguishment of debt
|
| | | | — | | | | | | 4,037 | | |
Write-off of related party loan, net
|
| | | | — | | | | | | 336 | | |
(Decrease) increase in deferred income taxes
|
| | | | (438) | | | | | | 400 | | |
Increase in trademarks and trade name
|
| | | | (556) | | | | | | (512) | | |
(Increase) decrease in licensed programming costs
|
| | | | (411) | | | | | | 119 | | |
Changes in operating assets and liabilities:
|
| | | | | | | | | | | | |
Receivables, net
|
| | | | 2,251 | | | | | | (338) | | |
Inventories, net
|
| | | | 31 | | | | | | (97) | | |
Contract assets
|
| | | | 357 | | | | | | — | | |
Prepaid expenses and other assets
|
| | | | (3,394) | | | | | | 358 | | |
Accounts payable
|
| | | | 290 | | | | | | (2,377) | | |
Payable to related party
|
| | | | (3,256) | | | | | | 1,260 | | |
Accrued salaries, wages, and employee benefits
|
| | | | (108) | | | | | | (704) | | |
Deferred revenues
|
| | | | 22,299 | | | | | | (7,961) | | |
Other liabilities and accrued expenses
|
| | | | 2,519 | | | | | | (1,355) | | |
Net cash provided by operating activities
|
| | | | 5,088 | | | | | | 3,116 | | |
CASH FLOWS FROM INVESTING ACTIVITIES | | | | | | | | | | | | | |
Purchases of property and equipment
|
| | | | (4,225) | | | | | | (2,970) | | |
Proceeds from disposals of property and equipment
|
| | | | 24 | | | | | | — | | |
Acquisition of Yandy, LLC, net of cash acquired
|
| | | | (12,786) | | | | | | — | | |
Net cash used in investing activities
|
| | | | (16,987) | | | | | | (2,970) | | |
CASH FLOWS FROM FINANCING ACTIVITIES | | | | | | | | | | | | | |
Repayment of long-term debt
|
| | | | (5,627) | | | | | | (125,739) | | |
Net proceeds from issuance of long-term debt
|
| | | | 11,760 | | | | | | 172,825 | | |
Proceeds from issuance of convertible promissory notes
|
| | | | — | | | | | | 3,500 | | |
Note issued for purchase of treasury stock
|
| | | | — | | | | | | 20,000 | | |
Purchase of treasury stock
|
| | | | — | | | | | | (35,177) | | |
Repayment of note issued for purchase of treasury stock
|
| | | | — | | | | | | (20,000) | | |
Payment of financing costs
|
| | | | (72) | | | | | | (402) | | |
Net cash provided by financing activities
|
| | | | 6,061 | | | | | | 15,007 | | |
Net (decrease) increase in cash and cash equivalents and restricted cash
|
| | | | (5,838) | | | | | | 15,153 | | |
Balance, beginning of year
|
| | | | 34,545 | | | | | | 19,392 | | |
Balance, end of year
|
| | | $ | 28,707 | | | | | $ | 34,545 | | |
Cash and cash equivalents and restricted cash consist of: | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 27,744 | | | | | $ | 26,841 | | |
Restricted cash
|
| | | | 963 | | | | | | 7,704 | | |
Total
|
| | | $ | 28,707 | | | | | $ | 34,545 | | |
SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION | | | | | | | | | | | | | |
Cash paid for income taxes
|
| | | $ | 5,837 | | | | | $ | 3,845 | | |
Cash paid for interest
|
| | | $ | 11,831 | | | | | $ | 7,569 | | |
| | |
As of
December 31, 2018 |
| |
Adjustments
|
| |
Adjusted
January 1, 2019 |
| |||||||||
Receivables, net
|
| | | $ | 8,025 | | | | | $ | 11 | | | | | $ | 8,036 | | |
Prepaid expenses and other current assets
|
| | | | 5,424 | | | | | | (2,919) | | | | | | 2,505 | | |
Contract assets, current portion
|
| | | | — | | | | | | 653 | | | | | | 653 | | |
Contract assets, net of current portion
|
| | | | — | | | | | | 7,706 | | | | | | 7,706 | | |
Total assets
|
| | | | 397,592 | | | | | | 5,451 | | | | | | 403,043 | | |
Other current liabilities and accrued expenses
|
| | | | 11,533 | | | | | | 5,059 | | | | | | 16,592 | | |
Deferred revenues, current portion
|
| | | | 23,962 | | | | | | (17,708) | | | | | | 6,254 | | |
Deferred revenues, net of current portion
|
| | | | 14,047 | | | | | | 8,410 | | | | | | 22,457 | | |
Total liabilities
|
| | | | 305,980 | | | | | | (4,239) | | | | | | 301,741 | | |
Accumulated deficit
|
| | | | (58,859) | | | | | | 9,690 | | | | | | (49,169) | | |
Total stockholders’ equity
|
| | | | 91,820 | | | | | | 9,690 | | | | | | 101,510 | | |
Total liabilities, redeemable noncontrolling interest and stockholders’ equity
|
| | | $ | 397,592 | | | | | $ | 5,451 | | | | | $ | 403,043 | | |
|
| | |
As reported
|
| |
Adjustments
|
| |
Balances
without the adoption of Topic 606 |
| |||||||||
Receivables net
|
| | | $ | 6,153 | | | | | $ | (486) | | | | | $ | 5,667 | | |
Prepaid expenses and other current assets
|
| | | | 6,111 | | | | | | 5,325 | | | | | | 11,436 | | |
Contract assets, current portion
|
| | | | 611 | | | | | | (611) | | | | | | — | | |
Contract assets, net of current portion
|
| | | | 7,391 | | | | | | (7,391) | | | | | | — | | |
Total assets
|
| | | | 418,651 | | | | | | (3,163) | | | | | | 415,488 | | |
Other current liabilities and accrued expenses
|
| | | | 22,143 | | | | | | (1,765) | | | | | | 20,378 | | |
Deferred revenues, current portion
|
| | | | 9,857 | | | | | | 36,736 | | | | | | 46,593 | | |
Deferred revenues, net of current portion
|
| | | | 41,734 | | | | | | (27,972) | | | | | | 13,762 | | |
Total liabilities
|
| | | | 333,557 | | | | | | 6,999 | | | | | | 340,556 | | |
Accumulated deficit
|
| | | | (72,745) | | | | | | (10,162) | | | | | | (82,907) | | |
Total stockholders’ equity
|
| | | | 85,302 | | | | | | (10,162) | | | | | | 75,140 | | |
Total liabilities, redeemable noncontrolling interest and stockholders’ equity
|
| | | $ | 418,651 | | | | | $ | (3,163) | | | | | $ | 415,488 | | |
| | |
As reported
|
| |
Adjustments
|
| |
Balances
without the adoption of Topic 606 |
| |||||||||
Net revenues
|
| | | $ | 78,110 | | | | | $ | 464 | | | | | $ | 78,574 | | |
Cost of sales
|
| | | | (37,742) | | | | | | (888) | | | | | | (38,630) | | |
Total costs and expenses
|
| | | | (84,075) | | | | | | (888) | | | | | | (84,963) | | |
Operating loss
|
| | | | (5,965) | | | | | | (424) | | | | | | (6,389) | | |
Other, net
|
| | | | (173) | | | | | | (48) | | | | | | (221) | | |
Net loss
|
| | | $ | (23,576) | | | | | $ | (472) | | | | | $ | (24,048) | | |
| | |
Year Ended December 31, 2019
|
| |||||||||||||||||||||
| | |
Commerce
|
| |
Digital
Subscriptions and Services |
| |
Other
|
| |
Total
|
| ||||||||||||
Trademark licensing
|
| | | $ | 50,906 | | | | | $ | 2,759 | | | | | $ | — | | | | | $ | 53,665 | | |
Magazine and digital subscriptions
|
| | | | — | | | | | | 7,549 | | | | | | 2,821 | | | | | | 10,370 | | |
TV and cable programming
|
| | | | — | | | | | | 12,935 | | | | | | 377 | | | | | | 13,312 | | |
Other
|
| | | | 268 | | | | | | — | | | | | | 495 | | | | | | 763 | | |
Total revenue
|
| | | $ | 51,174 | | | | | $ | 23,243 | | | | | $ | 3,693 | | | | | $ | 78,110 | | |
| Tangible net assets and liabilities: | | | | | | | |
|
Cash
|
| | | $ | 341 | | |
|
Receivables, net
|
| | | | 368 | | |
|
Inventories
|
| | | | 11,428 | | |
|
Prepaid expenses and other current assets
|
| | | | 212 | | |
|
Property and equipment, net
|
| | | | 149 | | |
|
Other noncurrent assets
|
| | | | 20 | | |
|
Accounts payable
|
| | | | (767) | | |
|
Accrued salaries, wages, and employee benefits
|
| | | | (348) | | |
|
Other current liabilities
|
| | | | (2,722) | | |
|
Deferred revenues
|
| | | | (581) | | |
|
Total net assets
|
| | | | 8,100 | | |
| Intangible assets: | | | | | | | |
|
Trade name
|
| | | | 5,330 | | |
|
Customer list
|
| | | | 1,180 | | |
|
Total intangible assets
|
| | | | 6,510 | | |
|
Net assets acquired
|
| | | | 14,610 | | |
|
Purchase consideration
|
| | | | 13,127 | | |
|
Gain on bargain purchase
|
| | | $ | 1,483 | | |
| | |
Year Ended
December 31, 2019 |
| |
Year Ended
December 31, 2018 |
| ||||||||||||||||||
| | |
As Reported
|
| |
Pro Forma
|
| |
As Reported
|
| |
Pro Forma
|
| ||||||||||||
Net revenues
|
| | | $ | 78,110 | | | | | $ | 121,212 | | | | | $ | 100,873 | | | | | $ | 143,301 | | |
Net (loss) income
|
| | | $ | (23,576) | | | | | $ | (21,178) | | | | | $ | 1,682 | | | | | $ | 5,683 | | |
| | |
December 31,
|
| |||||||||
| | |
2019
|
| |
2018
|
| ||||||
Editorial and other pre-publication costs
|
| | | $ | 322 | | | | | $ | 342 | | |
Merchandise finished goods
|
| | | | 11,428 | | | | | | 11 | | |
Total
|
| | | $ | 11,750 | | | | | $ | 353 | | |
| | |
December 31,
|
| |||||||||
| | |
2019
|
| |
2018
|
| ||||||
Prepaid agency fees and commissions
|
| | | $ | 1,702 | | | | | $ | 3,018 | | |
Prepaid foreign withholding taxes
|
| | | | 1,863 | | | | | | 1,198 | | |
Other
|
| | | | 2,546 | | | | | | 1,208 | | |
Total
|
| | | $ | 6,111 | | | | | $ | 5,424 | | |
| | |
December 31,
|
| |||||||||
| | |
2019
|
| |
2018
|
| ||||||
Licensed programming costs
|
| | | $ | 502 | | | | | $ | 91 | | |
Total
|
| | | $ | 502 | | | | | $ | 91 | | |
| | |
December 31,
|
| |||||||||
| | |
2019
|
| |
2018
|
| ||||||
Furniture and fixtures
|
| | | $ | 6,994 | | | | | $ | 6,182 | | |
Leasehold improvements
|
| | | | 3,031 | | | | | | 1,512 | | |
Total property and equipment, gross
|
| | | | 10,025 | | | | | | 7,694 | | |
Less: accumulated depreciation
|
| | | | (4,093) | | | | | | (4,052) | | |
Total
|
| | | $ | 5,932 | | | | | $ | 3,642 | | |
|
| | |
Weighted-
Average Life (Years) |
| |
Gross
Carrying Amount |
| |
Accumulated
Amortization |
| |
Net Carrying
Amount |
| |||||||||
December 31, 2019 | | | | | | | | | | | | | | | | | | | | | | |
Distribution agreements
|
| |
15
|
| | | $ | 3,720 | | | | | $ | (2,191) | | | | | $ | 1,529 | | |
Photo and magazine archives
|
| |
10
|
| | | | 2,000 | | | | | | (1,767) | | | | | | 233 | | |
Licensing agreements
|
| |
9
|
| | | | 5,913 | | | | | | (5,803) | | | | | | 110 | | |
Customer list
|
| |
10
|
| | | | 1,180 | | | | | | — | | | | | | 1,180 | | |
Total
|
| | | | | | $ | 12,813 | | | | | $ | (9,761) | | | | | $ | 3,052 | | |
|
| | |
Weighted-
Average Life (Years) |
| |
Gross
Carrying Amount |
| |
Accumulated
Amortization |
| |
Net
Carrying Amount |
| |||||||||
December 31, 2018 | | | | | | | | | | | | | | | | | | | | | | |
Distribution agreements
|
| |
15
|
| | | $ | 3,720 | | | | | $ | (1,943) | | | | | $ | 1,777 | | |
Photo and magazine archives
|
| |
10
|
| | | | 2,000 | | | | | | (1,567) | | | | | | 433 | | |
Licensing agreements
|
| |
9
|
| | | | 5,913 | | | | | | (5,146) | | | | | | 767 | | |
Total
|
| | | | | | $ | 11,633 | | | | | $ | (8,656) | | | | | $ | 2,977 | | |
|
2020
|
| | | $ | 675 | | |
|
2021
|
| | | | 399 | | |
|
2022
|
| | | | 366 | | |
|
2023
|
| | | | 366 | | |
|
2024
|
| | | | 366 | | |
|
Thereafter
|
| | | | 880 | | |
|
Total
|
| | | $ | 3,052 | | |
| | |
December 31,
|
| |||||||||
| | |
2019
|
| |
2018
|
| ||||||
Accrued interest
|
| | | $ | 4,207 | | | | | $ | 1,843 | | |
Accrued agency fees and commissions
|
| | | | 5,821 | | | | | | 4,434 | | |
Accrued legal settlements
|
| | | | 5,825 | | | | | | 1,000 | | |
Other
|
| | | | 6,290 | | | | | | 4,256 | | |
Total
|
| | | $ | 22,143 | | | | | $ | 11,533 | | |
| | |
December 31,
|
| |||||||||
| | |
2019
|
| |
2018
|
| ||||||
Term loan, due 2023 (as amended)
|
| | | $ | 161,373 | | | | | $ | 155,000 | | |
Promissory notes
|
| | | | 13,500 | | | | | | 13,500 | | |
Total debt
|
| | | | 174,873 | | | | | | 168,500 | | |
Less: unamortized debt issuance costs
|
| | | | (381) | | | | | | (100) | | |
Total debt, net of unamortized debt issuance costs
|
| | | | 174,492 | | | | | | 168,400 | | |
Less: current portion of long-term debt
|
| | | | (16,682) | | | | | | (5,805) | | |
Total debt, net of current portion
|
| | | $ | 157,810 | | | | | $ | 162,595 | | |
|
2020
|
| | | $ | 3,280 | | |
|
2021
|
| | | | 3,340 | | |
|
2022
|
| | | | 3,340 | | |
|
2023
|
| | | | 151,413 | | |
|
Total
|
| | | $ | 161,373 | | |
| | |
December 31,
|
| |||||||||
| | |
2019
|
| |
2018
|
| ||||||
Shares available for grant under stock option plan
|
| | | | 401,353 | | | | | | 1,122,169 | | |
Options issued and outstanding under stock option plan
|
| | | | 404,172 | | | | | | — | | |
Unvested restricted stock units
|
| | | | 87,455 | | | | | | — | | |
Vested restricted stock units not issued
|
| | | | 229,189 | | | | | | — | | |
Total common stock reserved for future issuance
|
| | | | 1,122,169 | | | | | | 1,122,169 | | |
| | |
Number of
Options |
| |
Weighted-
Average Exercise Price |
| |
Weighted-
Average Remaining Contractual Term (years) |
| |
Aggregate
Intrinsic Value (in thousands) |
| ||||||||||||
Balance – December 31, 2018
|
| | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | |
Granted
|
| | | | 548,827 | | | | | | 18.73 | | | | | | | | | | | | | | |
Forfeited
|
| | | | — | | | | | | — | | | | | | | | | | | | | | |
Canceled
|
| | | | (144,655) | | | | | | 18.73 | | | | | | | | | | | | | | |
Balance – December 31, 2019
|
| | | | 404,172 | | | | | | 18.73 | | | | | | 9.3 | | | | | $ | 3,795 | | |
Exercisable – December 31, 2019
|
| | | | 207,695 | | | | | $ | 18.73 | | | | | | 9.2 | | | | | $ | 1,950 | | |
|
| | |
Number of Awards
|
| |
Weighted-
Average Grant Date Fair Value per Share |
| ||||||
Unvested and outstanding balance at December 31, 2018
|
| | | | — | | | | | $ | — | | |
Granted
|
| | | | 391,180 | | | | | | 22.09 | | |
Vested
|
| | | | (229,189) | | | | | | 22.09 | | |
Forfeited
|
| | | | (74,536) | | | | | | 22.09 | | |
Unvested and outstanding balance at December 31, 2019
|
| | | | 87,455 | | | | | $ | 22.09 | | |
| | |
Year Ended December 31,
|
| ||||||
| | |
2019
|
| |
2018
|
| |||
Fair value of common stock
|
| |
$22.09 – $23.34
|
| | | | — | | |
Expected term, in years
|
| |
4.94 – 6.07
|
| | | | — | | |
Expected volatility
|
| |
41%
|
| | | | — | | |
Risk-free interest rate
|
| |
1.70% – 2.39%
|
| | | | — | | |
Expected dividend yield
|
| |
0%
|
| | | | — | | |
| | |
Year Ended December 31,
|
| |||||||||
| | |
2019
|
| |
2018
|
| ||||||
Cost of sales
|
| | | $ | 18 | | | | | $ | — | | |
Selling and administrative expenses
|
| | | | 7,350 | | | | | | — | | |
Total
|
| | | $ | 7,368 | | | | | $ | — | | |
| | |
Year Ended December 31,
|
| |||||||||
| | |
2019
|
| |
2018
|
| ||||||
Rent expense
|
| | | $ | 3,557 | | | | | $ | 3,734 | | |
Sublease income
|
| | | | (274) | | | | | | (528) | | |
Lease assignment, net
|
| | | | — | | | | | | (5,721) | | |
Total
|
| | | $ | 3,283 | | | | | $ | (2,515) | | |
Years ending December 31:
|
| |
Minimum
Lease Commitments |
| |
Sublease
Income |
| ||||||
2020
|
| | | $ | 2,101 | | | | | $ | (281) | | |
2021
|
| | | | 3,147 | | | | | | (288) | | |
2022
|
| | | | 3,012 | | | | | | (313) | | |
2023
|
| | | | 3,113 | | | | | | (321) | | |
2024
|
| | | | 3,366 | | | | | | (246) | | |
Thereafter
|
| | | | 8,348 | | | | | | — | | |
Total
|
| | | $ | 23,087 | | | | | $ | (1,449) | | |
| | |
Year Ended December 31,
|
| |||||||||
| | |
2019
|
| |
2018
|
| ||||||
Current income tax provision: | | | | | | | | | | | | | |
Federal
|
| | | $ | — | | | | | $ | — | | |
State
|
| | | | 1 | | | | | | 35 | | |
Foreign
|
| | | | 5,495 | | | | | | 2,244 | | |
Total current income tax provision
|
| | | | 5,496 | | | | | | 2,279 | | |
Deferred income tax provision (benefit): | | | | | | | | | | | | | |
Federal
|
| | | | 570 | | | | | | (641) | | |
State
|
| | | | (1,216) | | | | | | 624 | | |
Foreign
|
| | | | — | | | | | | — | | |
Total deferred income tax benefit
|
| | | | (646) | | | | | | (17) | | |
Total
|
| | | $ | 4,850 | | | | | $ | 2,262 | | |
| | |
Year ended December 31,
|
| |||||||||
| | |
2019
|
| |
2018
|
| ||||||
Federal income tax rate
|
| | | | 21.0% | | | | | | 21.0% | | |
Valuation allowances
|
| | | | (1.8) | | | | | | (516.5) | | |
Change in the statutory rate
|
| | | | 4.5 | | | | | | 53.8 | | |
Return to provision adjustments
|
| | | | (1.1) | | | | | | 176.7 | | |
Prior year deferred tax assets true up
|
| | | | (25.1) | | | | | | 360.2 | | |
Release of valuation allowance
|
| | | | — | | | | | | (114.2) | | |
Foreign taxes and credits
|
| | | | (29.5) | | | | | | 352.5 | | |
Foreign tax credit true up
|
| | | | (0.1) | | | | | | (44.9) | | |
Other adjustments
|
| | | | 6.0 | | | | | | 21.4 | | |
Effective rate
|
| | | | (26.1)% | | | | | | 310.0% | | |
| | |
December 31,
|
| |||||||||
| | |
2019
|
| |
2018
|
| ||||||
Deferred tax assets: | | | | | | | | | | | | | |
Net operating loss carryforwards
|
| | | $ | 46,477 | | | | | $ | 51,117 | | |
Tax credit carryforwards
|
| | | | 4,566 | | | | | | 6,630 | | |
Deferred revenue
|
| | | | 520 | | | | | | 525 | | |
Stock compensation
|
| | | | 1,628 | | | | | | — | | |
Other deductible temporary differences
|
| | | | 16,254 | | | | | | 11,396 | | |
Total deferred tax assets
|
| | | | 69,445 | | | | | | 69,668 | | |
Less valuation allowance
|
| | | | (68,899) | | | | | | (68,569) | | |
Deferred tax assets
|
| | | | 546 | | | | | | 1,099 | | |
Deferred tax liabilities: | | | | | | | | | | | | | |
Fixed assets
|
| | | | 171 | | | | | | (28) | | |
Intangible assets
|
| | | | (72,897) | | | | | | (73,649) | | |
Other deductible temporary differences
|
| | | | (108) | | | | | | (148) | | |
Total deferred tax liabilities
|
| | | | (72,834) | | | | | | (73,825) | | |
Deferred tax liabilities, net
|
| | | $ | (72,288) | | | | | $ | (72,726) | | |
| | |
Year Ended December 31,
|
| |||||||||
| | |
2019
|
| |
2018
|
| ||||||
Numerator: | | | | | | | | | | | | | |
Net (loss) income attributable to Playboy Enterprises, Inc. stockholders
|
| | | $ | (23,576) | | | | | $ | 1,682 | | |
Denominator: | | | | | | | | | | | | | |
Weighted-average shares used in computing net (loss) income per share,
basic |
| | | | 3,854,256 | | | | | | 4,510,310 | | |
Effect of dilutive securities:
|
| | | | | | | | | | | | |
Convertible promissory notes
|
| | | | — | | | | | | 626,446 | | |
Weighted-average shares used in computing net (loss) income per share, diluted
|
| | | | 3,854,256 | | | | | | 5,136,756 | | |
Net (loss) income per share, basic
|
| | | $ | (6.12) | | | | | $ | 0.37 | | |
Net (loss) income per share, diluted
|
| | | $ | (6.12) | | | | | $ | 0.33 | | |
| | |
Year Ended
December 31, |
| |||||||||
| | |
2019
|
| |
2018
|
| ||||||
Stock options to purchase common stock
|
| | | | 404,172 | | | | | | — | | |
Unvested restricted stock units
|
| | | | 87,455 | | | | | | — | | |
Convertible promissory notes
|
| | | | 480,085 | | | | | | — | | |
Total
|
| | | | 971,712 | | | | | | — | | |
| | |
Year Ended December 31,
|
| |||||||||
| | |
2019
|
| |
2018
|
| ||||||
Net revenues: | | | | | | | | | | | | | |
Commerce
|
| | | $ | 51,174 | | | | | $ | 66,692 | | |
Digital Subscriptions and Services
|
| | | | 23,243 | | | | | | 27,455 | | |
All Other
|
| | | | 3,693 | | | | | | 6,726 | | |
Total
|
| | | $ | 78,110 | | | | | $ | 100,873 | | |
Operating (loss) income: | | | | | | | | | | | | | |
Commerce
|
| | | $ | 32,131 | | | | | $ | 38,921 | | |
Digital Subscriptions and Services
|
| | | | 9,079 | | | | | | 6,014 | | |
Corporate
|
| | | | (39,509) | | | | | | (21,856) | | |
All Other
|
| | | | (7,666) | | | | | | (959) | | |
Total
|
| | | $ | (5,965) | | | | | $ | 22,120 | | |
Depreciation and amortization: | | | | | | | | | | | | | |
Commerce
|
| | | $ | (1,642) | | | | | $ | (819) | | |
Digital Subscriptions and Services
|
| | | | (365) | | | | | | (2,014) | | |
Corporate
|
| | | | (885) | | | | | | (1,010) | | |
All Other
|
| | | | (201) | | | | | | (200) | | |
Total
|
| | | $ | (3,093) | | | | | $ | (4,043) | | |
| | |
Year Ended December 31,
|
| |||||||||
| | |
2019
|
| |
2018
|
| ||||||
Net revenues: | | | | | | | | | | | | | |
China
|
| | | $ | 31,362 | | | | | $ | 25,718 | | |
United States
|
| | | | 18,194 | | | | | | 44,276 | | |
Other
|
| | | | 28,554 | | | | | | 30,879 | | |
Total
|
| | | $ | 78,110 | | | | | $ | 100,873 | | |
| | |
Six Months Ended June 30,
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
Net revenues
|
| | | $ | 66,331 | | | | | $ | 38,089 | | |
Costs and expenses | | | | | | | | | | | | | |
Cost of sales
|
| | | | (34,853) | | | | | | (16,825) | | |
Selling and administrative expenses
|
| | | | (26,522) | | | | | | (23,815) | | |
Related-party expenses
|
| | | | (500) | | | | | | (500) | | |
Total costs and expenses
|
| | | | (61,875) | | | | | | (41,140) | | |
Operating income (loss)
|
| | | | 4,456 | | | | | | (3,051) | | |
Nonoperating (expense) income: | | | | | | | | | | | | | |
Investment income
|
| | | | 28 | | | | | | 97 | | |
Interest expense
|
| | | | (6,656) | | | | | | (7,353) | | |
Other income (expense), net
|
| | | | 1 | | | | | | (41) | | |
Total nonoperating expense
|
| | | | (6,627) | | | | | | (7,297) | | |
Loss before income taxes
|
| | | | (2,171) | | | | | | (10,348) | | |
Provision for income taxes
|
| | | | (3,854) | | | | | | (3,849) | | |
Net loss and comprehensive loss
|
| | | | (6,025) | | | | | | (14,197) | | |
Net loss attributable to redeemable noncontrolling interest
|
| | | | — | | | | | | — | | |
Net loss and comprehensive loss attributable to Playboy Enterprises, Inc.
|
| | | $ | (6,025) | | | | | $ | (14,197) | | |
Net loss per share, basic and diluted
|
| | | $ | (1.53) | | | | | $ | (3.72) | | |
Weighted-average shares used in computing net loss per share, basic and
diluted |
| | | | 3,939,046 | | | | | | 3,819,036 | | |
| | |
June 30,
2020 |
| |
December 31,
2019 |
| ||||||
| | |
(Unaudited)
|
| | | | | | | |||
ASSETS | | | | | | | | | | | | | |
Current assets:
|
| | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 22,151 | | | | | $ | 27,744 | | |
Restricted cash
|
| | | | 966 | | | | | | 963 | | |
Receivables, net of allowance for doubtful accounts of $294 and $302, respectively
|
| | | | 6,193 | | | | | | 6,153 | | |
Inventories, net
|
| | | | 9,511 | | | | | | 11,750 | | |
Contract assets, current portion
|
| | | | 1,325 | | | | | | 611 | | |
Licensed programming costs
|
| | | | 532 | | | | | | 502 | | |
Prepaid expenses and other current assets
|
| | | | 4,082 | | | | | | 6,111 | | |
Total current assets
|
| | | | 44,760 | | | | | | 53,834 | | |
Property and equipment, net
|
| | | | 5,612 | | | | | | 5,932 | | |
Trademarks and trade name
|
| | | | 336,205 | | | | | | 335,934 | | |
Goodwill
|
| | | | 504 | | | | | | 504 | | |
Other intangible assets, net
|
| | | | 2,660 | | | | | | 3,052 | | |
Contract assets, net of current portion
|
| | | | 7,089 | | | | | | 7,391 | | |
Other noncurrent assets
|
| | | | 12,003 | | | | | | 12,004 | | |
Total assets
|
| | | $ | 408,833 | | | | | $ | 418,651 | | |
LIABILITIES AND STOCKHOLDERS’ EQUITY | | | | | | | | | | | | | |
Current liabilities: | | | | | | | | | | | | | |
Accounts payable
|
| | | $ | 7,173 | | | | | $ | 7,859 | | |
Payables to related parties
|
| | | | — | | | | | | 5 | | |
Accrued salaries, wages, and employee benefits
|
| | | | 3,296 | | | | | | 4,603 | | |
Deferred revenues, current portion
|
| | | | 6,871 | | | | | | 9,857 | | |
Long-term debt, current portion
|
| | | | 2,798 | | | | | | 3,182 | | |
Convertible promissory notes
|
| | | | 13,500 | | | | | | 13,500 | | |
Other current liabilities and accrued expenses
|
| | | | 22,640 | | | | | | 22,143 | | |
Total current liabilities
|
| | | | 56,278 | | | | | | 61,149 | | |
Deferred revenues, net of current portion
|
| | | | 40,898 | | | | | | 41,734 | | |
Long-term debt, net of current portion
|
| | | | 157,379 | | | | | | 157,810 | | |
Deferred tax liabilities, net
|
| | | | 72,439 | | | | | | 72,288 | | |
Other noncurrent liabilities
|
| | | | 676 | | | | | | 576 | | |
Total liabilities
|
| | | | 327,670 | | | | | | 333,557 | | |
Commitments and contingencies (Note 15) | | | | | | | | | | | | | |
Redeemable noncontrolling interest
|
| | | | (208) | | | | | | (208) | | |
Stockholders’ equity: | | | | | | | | | | | | | |
Common stock, $0.01 par value; 10,000,000 shares authorized at June 30, 2020
and December 31, 2019; 5,646,993 shares issued and 3,681,185 shares outstanding at June 30, 2020 and December 31, 2019 |
| | | | 36 | | | | | | 36 | | |
Treasury stock, at cost: 1,965,808 shares at June 30, 2020 and December 31, 2019
|
| | | | (38,455) | | | | | | (38,455) | | |
Additional paid-in capital
|
| | | | 198,560 | | | | | | 196,466 | | |
Accumulated deficit
|
| | | | (78,770) | | | | | | (72,745) | | |
Total stockholders’ equity
|
| | | | 81,371 | | | | | | 85,302 | | |
Total liabilities, redeemable noncontrolling interest, and stockholders’
equity |
| | | $ | 408,833 | | | | | $ | 418,651 | | |
| | |
Common Stock
|
| |
Additional
Paid-in Capital |
| |
Accumulated
Deficit |
| |
Total
|
| ||||||||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| |
Treasury Stock
|
| |||||||||||||||||||||||||||
Balance at December 31, 2019
|
| | | | 3,681,185 | | | | | $ | 36 | | | | | $ | (38,455) | | | | | $ | 196,466 | | | | | $ | (72,745) | | | | | $ | 85,302 | | |
Stock-based compensation expense and vesting of restricted stock units
|
| | | | — | | | | | | — | | | | | | — | | | | | | 2,094 | | | | | | — | | | | | | 2,094 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (6,025) | | | | | | (6,025) | | |
Balance at June 30, 2020
|
| | | | 3,681,185 | | | | | $ | 36 | | | | | $ | (38,455) | | | | | $ | 198,560 | | | | | $ | (78,770) | | | | | $ | 81,371 | | |
|
| | |
Common Stock
|
| |
Additional
Paid-in Capital |
| |
Accumulated
Deficit |
| |
Total
|
| ||||||||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| |
Treasury Stock
|
| |||||||||||||||||||||||||||
Balance at December 31, 2018
|
| | | | 3,681,185 | | | | | $ | 36 | | | | | $ | (38,455) | | | | | $ | 189,098 | | | | | $ | (58,859) | | | | | $ | 91,820 | | |
Adoption of ASC 606
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 9,690 | | | | | | 9,690 | | |
Stock-based compensation expense and vesting of restricted stock units
|
| | | | — | | | | | | — | | | | | | — | | | | | | 6,028 | | | | | | — | | | | | | 6,028 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (14,197) | | | | | | (14,197) | | |
Balance at June 30, 2019
|
| | | | 3,681,185 | | | | | $ | 36 | | | | | $ | (38,455) | | | | | $ | 195,126 | | | | | $ | (63,366) | | | | | $ | 93,341 | | |
| | |
Six Months Ended June 30,
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
CASH FLOWS FROM OPERATING ACTIVITIES | | | | | | | | | | | | | |
Net loss
|
| | | $ | (6,025) | | | | | $ | (14,197) | | |
Adjustments to reconcile net loss to net cash used in operating activities: | | | | | | | | | | | | | |
Depreciation of property and equipment
|
| | | | 781 | | | | | | 817 | | |
Stock-based compensation
|
| | | | 2,094 | | | | | | 6,028 | | |
Amortization of other intangible assets
|
| | | | 393 | | | | | | 552 | | |
Amortization of deferred financing fees
|
| | | | 57 | | | | | | 10 | | |
Loss on disposals of assets
|
| | | | 2 | | | | | | — | | |
Deferred income taxes
|
| | | | 151 | | | | | | 323 | | |
Increase in trademarks and trade names
|
| | | | (271) | | | | | | (250) | | |
(Increase) decrease in licensed programming costs
|
| | | | (30) | | | | | | 72 | | |
Changes in operating assets and liabilities:
|
| | | | | | | | | | | | |
Receivables, net
|
| | | | (40) | | | | | | 2,360 | | |
Inventories, net
|
| | | | 2,239 | | | | | | (87) | | |
Contract assets
|
| | | | (412) | | | | | | (375) | | |
Prepaid expenses and other assets
|
| | | | 2,029 | | | | | | 1,332 | | |
Accounts payable
|
| | | | (686) | | | | | | (107) | | |
Payable to related party
|
| | | | (5) | | | | | | (3,261) | | |
Accrued salaries, wages, and employee benefits
|
| | | | (1,307) | | | | | | (1,385) | | |
Deferred revenues
|
| | | | (3,822) | | | | | | 1,022 | | |
Other liabilities and accrued expenses
|
| | | | 597 | | | | | | 1,049 | | |
Net cash used in operating activities
|
| | | | (4,255) | | | | | | (6,097) | | |
CASH FLOWS FROM INVESTING ACTIVITIES | | | | | | | | | | | | | |
Purchases of property and equipment
|
| | | | (465) | | | | | | (2,570) | | |
Proceeds from disposals of property and equipment
|
| | | | 2 | | | | | | — | | |
Net cash used in investing activities
|
| | | | (463) | | | | | | (2,570) | | |
CASH FLOWS FROM FINANCING ACTIVITIES | | | | | | | | | | | | | |
Repayment of long-term debt
|
| | | | (775) | | | | | | (2,269) | | |
Payment of financing costs
|
| | | | (97) | | | | | | — | | |
Net cash used in financing activities
|
| | | | (872) | | | | | | (2,269) | | |
Net decrease in cash and cash equivalents and restricted cash
|
| | | | (5,590) | | | | | | (10,936) | | |
Balance, beginning of period
|
| | | | 28,707 | | | | | | 34,545 | | |
Balance, end of period
|
| | | $ | 23,117 | | | | | $ | 23,609 | | |
Cash and cash equivalents and restricted cash consist of: | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 22,151 | | | | | $ | 22,649 | | |
Restricted cash
|
| | | | 966 | | | | | | 960 | | |
Total
|
| | | $ | 23,117 | | | | | $ | 23,609 | | |
SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION | | | | | | | | | | | | | |
Cash paid for income taxes
|
| | | $ | 1,909 | | | | | $ | 1,944 | | |
Cash paid for interest
|
| | | $ | 6,886 | | | | | $ | 4,687 | | |
| | |
Six Months Ended June 30, 2020
|
| |||||||||||||||||||||||||||
| | |
Licensing
|
| |
Direct-to-
Consumer |
| |
Digital
Subscriptions and Services |
| |
Other
|
| |
Total
|
| |||||||||||||||
Trademark Licensing
|
| | | $ | 29,418 | | | | | $ | — | | | | | $ | 1,273 | | | | | $ | — | | | | | $ | 30,691 | | |
Magazine and Digital Subscriptions
|
| | | | — | | | | | | — | | | | | | 4,141 | | | | | | 680 | | | | | | 4,821 | | |
TV and Cable Programming
|
| | | | — | | | | | | — | | | | | | 4,943 | | | | | | 692 | | | | | | 5,635 | | |
Consumer Products
|
| | | | — | | | | | | 25,153 | | | | | | — | | | | | | 31 | | | | | | 25,184 | | |
Total revenues
|
| | | $ | 29,418 | | | | | $ | 25,153 | | | | | $ | 10,357 | | | | | $ | 1,403 | | | | | $ | 66,331 | | |
|
| | |
Six Months Ended June 30, 2019
|
| |||||||||||||||||||||||||||
| | |
Licensing
|
| |
Direct-to-
Consumer |
| |
Digital
Subscriptions and Services |
| |
Other
|
| |
Total
|
| |||||||||||||||
Trademark Licensing
|
| | | $ | 24,559 | | | | | $ | — | | | | | $ | 1,600 | | | | | $ | — | | | | | $ | 26,159 | | |
Magazine and Digital Subscriptions
|
| | | | — | | | | | | — | | | | | | 3,747 | | | | | | 1,456 | | | | | | 5,203 | | |
TV and Cable Programming
|
| | | | — | | | | | | — | | | | | | 6,056 | | | | | | 366 | | | | | | 6,422 | | |
Consumer Products
|
| | | | — | | | | | | 160 | | | | | | — | | | | | | 145 | | | | | | 305 | | |
Total revenues
|
| | | $ | 24,559 | | | | | $ | 160 | | | | | $ | 11,403 | | | | | $ | 1,967 | | | | | $ | 38,089 | | |
| | |
June 30,
2020 |
| |
December 31,
2019 |
| ||||||
Editorial and other pre-publication costs
|
| | | $ | 375 | | | | | $ | 322 | | |
Merchandise finished goods
|
| | | | 9,136 | | | | | | 11,428 | | |
Total
|
| | | $ | 9,511 | | | | | $ | 11,750 | | |
| | |
June 30,
2020 |
| |
December 31,
2019 |
| ||||||
Prepaid agency fees and commissions
|
| | | $ | 1,640 | | | | | $ | 1,702 | | |
Prepaid foreign withholding taxes
|
| | | | 69 | | | | | | 1,863 | | |
Other
|
| | | | 2,373 | | | | | | 2,546 | | |
Total
|
| | | $ | 4,082 | | | | | $ | 6,111 | | |
| | |
June 30,
2020 |
| |
December 31,
2019 |
| ||||||
Licensed programming costs
|
| | | $ | 532 | | | | | $ | 502 | | |
Total
|
| | | $ | 532 | | | | | $ | 502 | | |
| | |
June 30,
2020 |
| |
December 31,
2019 |
| ||||||
Furniture and fixtures
|
| | | $ | 7,305 | | | | | $ | 6,994 | | |
Leasehold improvements
|
| | | | 3,164 | | | | | | 3,031 | | |
Total property and equipment, gross
|
| | | | 10,469 | | | | | | 10,025 | | |
Less: accumulated depreciation
|
| | | | (4,857) | | | | | | (4,093) | | |
Total
|
| | | $ | 5,612 | | | | | $ | 5,932 | | |
| | |
Weighted-
Average Life (Years) |
| |
Gross
Carrying Amount |
| |
Accumulated
Amortization |
| |
Net
Carrying Amount |
| ||||||||||||
June 30, 2020 | | | | | | | | | | | | | | | | | | | | | | | | | |
Distribution agreements
|
| | | | 15 | | | | | $ | 3,720 | | | | | $ | (2,314) | | | | | $ | 1,406 | | |
Photo and magazine archives
|
| | | | 10 | | | | | | 2,000 | | | | | | (1,867) | | | | | | 133 | | |
Licensing agreements
|
| | | | 9 | | | | | | 5,913 | | | | | | (5,913) | | | | | | — | | |
Customer list
|
| | | | 10 | | | | | | 1,180 | | | | | | (59) | | | | | | 1,121 | | |
Total
|
| | | | | | | | | $ | 12,813 | | | | | $ | (10,153) | | | | | $ | 2,660 | | |
|
| | |
Weighted-
Average Life (Years) |
| |
Gross
Carrying Amount |
| |
Accumulated
Amortization |
| |
Net
Carrying Amount |
| ||||||||||||
December 31, 2019 | | | | | | | | | | | | | | | | | | | | | | | | | |
Distribution agreements
|
| | | | 15 | | | | | $ | 3,720 | | | | | $ | (2,191) | | | | | $ | 1,529 | | |
Photo and magazine archives
|
| | | | 10 | | | | | | 2,000 | | | | | | (1,767) | | | | | | 233 | | |
Licensing agreements
|
| | | | 9 | | | | | | 5,913 | | | | | | (5,803) | | | | | | 110 | | |
Customer list
|
| | | | 10 | | | | | | 1,180 | | | | | | — | | | | | | 1,180 | | |
Total
|
| | | | | | | | | $ | 12,813 | | | | | $ | (9,761) | | | | | $ | 3,052 | | |
|
Remainder of 2020
|
| | | $ | 283 | | |
|
2021
|
| | | | 399 | | |
|
2022
|
| | | | 366 | | |
|
2023
|
| | | | 366 | | |
|
2024
|
| | | | 366 | | |
|
Thereafter
|
| | | | 880 | | |
|
Total
|
| | | $ | 2,660 | | |
| | |
June 30,
2020 |
| |
December 31,
2019 |
| ||||||
Accrued interest
|
| | | $ | 3,920 | | | | | $ | 4,207 | | |
Accrued agency fees and commissions
|
| | | | 6,443 | | | | | | 5,821 | | |
Accrued legal settlements
|
| | | | 5,825 | | | | | | 5,825 | | |
Other
|
| | | | 6,452 | | | | | | 6,290 | | |
Total
|
| | | $ | 22,640 | | | | | $ | 22,143 | | |
| | |
June 30,
2020 |
| |
December 31,
2019 |
| ||||||
Term loan, due 2023 (as amended)
|
| | | $ | 160,598 | | | | | $ | 161,373 | | |
Promissory notes
|
| | | | 13,500 | | | | | | 13,500 | | |
Total debt
|
| | | | 174,098 | | | | | | 174,873 | | |
Less: unamortized discount and debt issuance costs
|
| | | | (421) | | | | | | (381) | | |
Total debt, net of unamortized discount and debt issuance costs
|
| | | | 173,677 | | | | | | 174,492 | | |
Less: current portion of long-term debt
|
| | | | (16,298) | | | | | | (16,682) | | |
Total debt, net of current portion
|
| | | $ | 157,379 | | | | | $ | 157,810 | | |
|
Remainder of 2020
|
| | | $ | 835 | | |
|
2021
|
| | | | 4,593 | | |
|
2022
|
| | | | 3,758 | | |
|
2023
|
| | | | 151,412 | | |
|
Total
|
| | | $ | 160,598 | | |
| | |
June 30,
2020 |
| |
December 31,
2019 |
| ||||||
Shares available for grant under stock option plan
|
| | | | 325,695 | | | | | | 401,353 | | |
Options issued and outstanding under stock option plan
|
| | | | 435,393 | | | | | | 404,172 | | |
Unvested restricted stock units
|
| | | | 75,993 | | | | | | 87,455 | | |
Vested restricted stock units not issued
|
| | | | 285,088 | | | | | | 229,189 | | |
Total common stock reserved for future issuance
|
| | | | 1,122,169 | | | | | | 1,122,169 | | |
|
| | |
Number of
Options |
| |
Weighted-
Average Exercise Price |
| |
Weighted-
Average Remaining Contractual Term (years) |
| |
Aggregate
Intrinsic Value (in thousands) |
| ||||||||||||
Balance – December 31, 2019
|
| | | | 404,172 | | | | | $ | 18.73 | | | | | | 9.3 | | | | | $ | 3,795 | | |
Granted
|
| | | | 31,221 | | | | | | | | | | | | | | | | | | | | |
Forfeited
|
| | | | — | | | | | | — | | | | | | | | | | | | — | | |
Cancelled
|
| | | | — | | | | | | — | | | | | | | | | | | | — | | |
Balance – June 30, 2020
|
| | | | 435,393 | | | | | | 19.40 | | | | | | 8.8 | | | | | $ | 4,024 | | |
Exercisable – June 30, 2020
|
| | | | 273,912 | | | | | $ | 18.73 | | | | | | 8.7 | | | | | $ | 2,572 | | |
| | |
Number of
Awards |
| |
Weighted-
Average Grant Date Fair Value per Share |
| ||||||
Unvested and outstanding balance at December 31, 2019
|
| | | | 87,455 | | | | | $ | 22.09 | | |
Granted
|
| | | | 44,437 | | | | | | 29.86 | | |
Vested
|
| | | | (55,899) | | | | | | 25.68 | | |
Forfeited
|
| | | | — | | | | | | — | | |
Unvested and outstanding balance at June 30, 2020
|
| | | | 75,993 | | | | | $ | 24.00 | | |
| | |
Six Months Ended June 30,
|
| |||
| | |
2020
|
| |
2019
|
|
Fair value of common stock
|
| |
$28.12 – $31.90
|
| |
$22.09
|
|
Expected term, in years
|
| |
5.00 – 6.06
|
| |
4.94 – 5.99
|
|
Expected volatility
|
| |
41% – 43%
|
| |
41%
|
|
Risk-free interest rate
|
| |
0.39% – 1.46%
|
| |
2.34% – 2.39%
|
|
Expected dividend yield
|
| |
0%
|
| |
0%
|
|
| | |
Six Months Ended June 30,
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
Cost of sales
|
| | | $ | 10 | | | | | $ | 7 | | |
Selling and administrative expenses
|
| | | | 2,084 | | | | | | 6,021 | | |
Total
|
| | | $ | 2,094 | | | | | $ | 6,028 | | |
|
| | |
Six Months Ended June 30,
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
Stock options to purchase common stock
|
| | | | 435,393 | | | | | | 348,934 | | |
Unvested restricted stock units
|
| | | | 75,993 | | | | | | 127,317 | | |
Convertible promissory notes
|
| | | | 380,896 | | | | | | 592,153 | | |
Total
|
| | | | 892,282 | | | | | | 1,068,404 | | |
| | |
Six Months Ended June 30,
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
Net revenues: | | | | | | | | | | | | | |
Licensing
|
| | | $ | 29,418 | | | | | $ | 24,559 | | |
Direct-to-Consumer
|
| | | | 25,153 | | | | | | 160 | | |
Digital Subscriptions and Services
|
| | | | 10,357 | | | | | | 11,403 | | |
All Other
|
| | | | 1,403 | | | | | | 1,967 | | |
Total
|
| | | $ | 66,331 | | | | | $ | 38,089 | | |
Operating income (loss): | | | | | | | | | | | | | |
Licensing
|
| | | $ | 20,472 | | | | | $ | 17,083 | | |
Direct-to-Consumer
|
| | | | (1,138) | | | | | | (1,778) | | |
Digital Subscriptions and Services
|
| | | | 4,706 | | | | | | 4,259 | | |
Corporate
|
| | | | (18,957) | | | | | | (21,102) | | |
All Other
|
| | | | (627) | | | | | | (1,513) | | |
Total
|
| | | $ | 4,456 | | | | | $ | (3,051) | | |
|
| | |
Page
|
| |||
Financial Statements (Audited): | | | | | | | |
| | | | F-62 | | | |
| | | | F-63 | | | |
| | | | F-64 | | | |
| | | | F-65 | | | |
| | | | F-66 | | | |
| | | | F-67 | | | |
Financial Statements (Unaudited): | | | | | | | |
| | | | F-76 | | | |
| | | | F-77 | | | |
| | | | F-78 | | | |
| | | | F-79 | | | |
| | | | F-80 | | |
| | |
March 31,
2020 |
| |
December 31,
2019 |
| ||||||
| | |
(Unaudited)
|
| |
(Audited)
|
| ||||||
ASSETS | | | | | | | | | | | | | |
Current asset – Cash
|
| | | $ | 25,000 | | | | | $ | — | | |
Deferred offering costs
|
| | | | 156,326 | | | | | | 100,231 | | |
Total Assets
|
| | | $ | 181,326 | | | | | $ | 100,231 | | |
LIABILITIES | | | | | | | | | | | | | |
Current liabilities | | | | | | | | | | | | | |
Accrued expenses
|
| | | $ | 436 | | | | | $ | 225 | | |
Promissory note – related party
|
| | | | 156,593 | | | | | | 100,498 | | |
Total Current Liabilities
|
| | | | 157,029 | | | | | | 100,723 | | |
Commitments | | | | | | | | | | | | | |
Stockholders’ Equity (Deficit) | | | | | | | | | | | | | |
Common stock, $0.0001 par value; 5,000,000 shares authorized; 1,437,500 shares issued and outstanding(1)
|
| | | | 144 | | | | | | 144 | | |
Additional paid-in capital
|
| | | | 24,856 | | | | | | 24,856 | | |
Stock subscription receivable
|
| | | | — | | | | | | (25,000) | | |
Accumulated deficit
|
| | | | (703) | | | | | | (492) | | |
Total Stockholders’ Equity (Deficit)
|
| | | | 24,297 | | | | | | (492) | | |
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY (DEFICIT)
|
| | | $ | 181,326 | | | | | $ | 100,231 | | |
| | |
Three
Months Ended March 31, 2020 |
| |
For the
Period from November 12, 2019 (Inception) Through December 31, 2019 |
| ||||||
| | |
(Unaudited)
|
| |
(Audited)
|
| ||||||
Formation and operating costs
|
| | | $ | 211 | | | | | $ | 492 | | |
Net Loss
|
| | | $ | (211) | | | | | $ | (492) | | |
Weighted average shares outstanding, basic and diluted(1)
|
| | | | 1,250,000 | | | | | | 1,250,000 | | |
Basic and diluted net loss per common share
|
| | | $ | (0.00) | | | | | $ | (0.00) | | |
| | |
Common Stock
|
| |
Additional
Paid-in Capital |
| |
Stock
Subscription Receivable |
| |
Accumulated
Deficit |
| |
Total
Stockholders’ Equity (Deficit) |
| |||||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||
Balance – November 12, 2019 (inception)
|
| | | | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
Issuance of common stock to Sponsor
|
| | | | 1,437,500 | | | | | | 144 | | | | | | 24,856 | | | | | | (25,000) | | | | | | — | | | | | | — | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (492) | | | | | | (492) | | |
Balance – December 31, 2019 (audited)
|
| | | | 1,437,500 | | | | | $ | 144 | | | | | $ | 24,856 | | | | | $ | (25,000) | | | | | $ | (492) | | | | | $ | (492) | | |
Collection of stock subscription receivable
|
| | | | — | | | | | | — | | | | | | — | | | | | | 25,000 | | | | | | — | | | | | | 25,000 | | |
Net Loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (211) | | | | | | (211) | | |
Balance – March 31, 2020 (unaudited)
|
| | | | 1,437,500 | | | | | $ | 144 | | | | | $ | 24,856 | | | | |
$
|
—
|
| | | | $ | (703) | | | | | $ | 24,297 | | |
| | |
Three Months
Ended March 31, 2020 |
| |
For the Period
from November 12, 2019 (Inception) Through December 31, 2019 |
| ||||||
| | |
(Unaudited)
|
| |
(Audited)
|
| ||||||
Cash Flows from Operating Activities: | | | | | | | | | | | | | |
Net loss
|
| | | $ | (211) | | | | | $ | (492) | | |
Formation costs paid by Sponsor
|
| | | | | | | | | | 267 | | |
Changes in operating assets and liabilities:
|
| | | | | | | | | | | | |
Accrued expenses
|
| | | | 211 | | | | | | 225 | | |
Net cash used in operating activities
|
| | | | — | | | | | | — | | |
Cash Flows from Financing Activities: | | | | | | | | | | | | | |
Proceeds from collection of stock subscription receivable
|
| | | | 25,000 | | | | |
|
—
|
| |
Net cash provided by financing activities
|
| | | | 25,000 | | | | | | — | | |
Net Change in Cash
|
| | | | 25,000 | | | | | | — | | |
Cash – Beginning of period
|
| | | | | | | | | | — | | |
Cash – End of period
|
| | | $ | 25,000 | | | | | $ | — | | |
Non-cash investing and financing activities: | | | | | | | | | | | | | |
Stock subscription receivable for common stock
|
| | | $ | — | | | | | $ | 25,000 | | |
Deferred offering costs paid through promissory note
|
| | | $ | 56,095 | | | | | $ | 100,231 | | |
| | |
June 30,
2020 |
| |
December 31,
2019 |
| ||||||
| | |
(Unaudited)
|
| | | | | | | |||
ASSETS | | | | | | | | | | | | | |
Current assets | | | | | | | | | | | | | |
Cash
|
| | | $ | 340,118 | | | | | $ | — | | |
Prepaid expenses
|
| | | | 86,467 | | | | | | — | | |
Total Current Assets
|
| | | | 426,585 | | | | | | — | | |
Deferred offering costs
|
| | | | — | | | | | | 100,231 | | |
Deferred tax asset
|
| | | | 246 | | | | | | — | | |
Marketable securities held in Trust Account
|
| | | | 58,650,863 | | | | | | — | | |
Total Assets
|
| | | $ | 59,077,694 | | | | | $ | 100,231 | | |
LIABILITIES AND STOCKHOLDERS’ EQUITY (DEFICIT) | | | | | | | | | | | | | |
Current liabilities | | | | | | | | | | | | | |
Accrued expenses
|
| | | $ | 16,416 | | | | | $ | 225 | | |
Accrued offering costs
|
| | | | 4,000 | | | | | | — | | |
Promissory note – related party
|
| | | | — | | | | | | 100,498 | | |
Total Current Liabilities
|
| | | | 20,416 | | | | | | 100,723 | | |
Deferred underwriting fee payable
|
| | | | 2,012,430 | | | | | | — | | |
Total Liabilities
|
| | | | 2,032,846 | | | | | | 100,723 | | |
Commitments | | | | | | | | | | | | | |
Common stock subject to possible redemption, 5,102,647 shares at redemption value
|
| | | | 52,044,843 | | | | | | — | | |
Stockholders’ Equity (Deficit) | | | | | | | | | | | | | |
Common stock, $0.0001 par value; 30,000,000 shares authorized; 2,439,844 and 1,437,500 shares issued and outstanding (excluding 5,102,647 and no shares subject to possible redemption) at June 30, 2020 and December 31, 2019, respectively(1)
|
| | | | 244 | | | | | | 144 | | |
Additional paid in capital
|
| | | | 5,020,064 | | | | | | 24,856 | | |
Stock subscription receivable
|
| | | | — | | | | | | (25,000) | | |
Accumulated deficit
|
| | | | (20,303) | | | | | | (492) | | |
Total Stockholders’ Equity (Deficit)
|
| | | | 5,000,005 | | | | | | (492) | | |
Total Liabilities and Stockholders’ Equity (Deficit)
|
| | | $ | 59,077,694 | | | | | $ | 100,231 | | |
| | |
Three Months Ended
June 30, 2020 |
| |
Six Months Ended
June 30, 2020 |
| ||||||
Operating and formation costs
|
| | | $ | 22,749 | | | | | $ | 22,960 | | |
Loss from operations
|
| | | | (22,749) | | | | | | (22,960) | | |
Other income: | | | | | | | | | | | | | |
Interest earned on marketable securities held in Trust Account
|
| | | | 4,074 | | | | | | 4,074 | | |
Unrealized loss on marketable securities held in Trust Account
|
| | | | (1,171) | | | | | | (1,171) | | |
Other income, net
|
| | | | 2,903 | | | | | | 2,903 | | |
Loss before provision for income taxes
|
| | | | (19,846) | | | | | | (20,057) | | |
Benefit from income taxes
|
| | | | 246 | | | | | | 246 | | |
Net loss
|
| | | $ | (19,600) | | | | | $ | (19,811) | | |
Weighted average shares outstanding, basic and diluted(1)
|
| | | | 1,497,051 | | | | | | 1,373,525 | | |
Basic and diluted net loss per common share
|
| | | $ | (0.01) | | | | | $ | (0.01) | | |
| | |
Common Stock
|
| |
Additional
Paid in Capital |
| |
Stock
Subscription Receivable |
| |
Accumulated
Deficit |
| |
Total
Stockholders’ (Deficit) Equity |
| |||||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||
Balance – January 1, 2020
|
| | | | 1,437,500 | | | | | $ | 144 | | | | | $ | 24,856 | | | | | $ | 25,000 | | | | | $ | (492) | | | | | $ | (492) | | |
Collection of stock subscription
receivable |
| | | | — | | | | | | — | | | | | | — | | | | | | (25,000) | | | | | | — | | | | | | 25,000 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (211) | | | | | | (211) | | |
Balance – March 31, 2020
|
| | | | 1,437,500 | | | | | | 144 | | | | | | 24,856 | | | | |
|
—
|
| | | | | (703) | | | | | | 24,297 | | |
Sale of 5,749,800 Units, net of underwriting discount and offering expenses
|
| | | | 5,749,800 | | | | | | 575 | | | | | | 53,487,066 | | | | | | — | | | | | | — | | | | | | 53,487,641 | | |
Sale of 355,241 Private Units
|
| | | | 355,241 | | | | | | 35 | | | | | | 3,552,375 | | | | | | — | | | | | | — | | | | | | 3,552,410 | | |
Forfeiture of Founder Shares
|
| | | | (50) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Sale of unit purchase option
|
| | | | — | | | | | | — | | | | | | 100 | | | | | | — | | | | | | — | | | | | | 100 | | |
Common stock subject to possible redemption
|
| | | | (5,102,647) | | | | | | (510) | | | | | | (52,044,333) | | | | | | — | | | | | | — | | | | | | (52,044,843) | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (19,600) | | | | | | (19,600) | | |
Balance – June 30, 2020
|
| | | | 2,439,844 | | | | | $ | 244 | | | | | $ | 5,020,064 | | | | |
$
|
—
|
| | | | $ | (20,303) | | | | | $ | 5,000,005 | | |
| Cash Flows from Operating Activities: | | | | | | | |
|
Net loss
|
| | | $ | (19,811) | | |
| Adjustments to reconcile net loss to net cash used in operating activities: | | | | | | | |
|
Interest earned on marketable securities held in Trust Account
|
| | | | (4,074) | | |
|
Unrealized loss on marketable securities held in Trust Account
|
| | | | 1,171 | | |
|
Deferred tax benefit
|
| | | | (246) | | |
|
Changes in operating assets and liabilities:
|
| | | | | | |
|
Prepaid expenses
|
| | | | (86,467) | | |
|
Accrued expenses
|
| | | | 16,191 | | |
|
Net cash used in operating activities
|
| | | | (93,236) | | |
| Cash Flows from Investing Activities: | | | | | | | |
|
Investment of cash into Trust Account
|
| | | | (58,647,960) | | |
|
Net cash used in investing activities
|
| | | | (58,647,960) | | |
| Cash Flows from Financing Activities: | | | | | | | |
|
Proceeds from collection of stock subscription receivable
|
| | | | 25,000 | | |
|
Proceeds from sale of Units, net of underwriting discounts paid
|
| | | | 56,060,550 | | |
|
Proceeds from sale of Private Units
|
| | | | 3,552,410 | | |
|
Proceeds from sale of unit purchase option
|
| | | | 100 | | |
|
Proceeds from promissory note – related party
|
| | | | 157,206 | | |
|
Repayment of promissory note – related party
|
| | | | (257,704) | | |
|
Payment of offering costs
|
| | | | (456,248) | | |
|
Net cash provided by financing activities
|
| | | | 59,081,314 | | |
|
Net Change in Cash
|
| | | | 340,118 | | |
|
Cash – Beginning
|
| | | | — | | |
| Cash – Ending | | | | $ | 340,118 | | |
| Non-cash investing and financing activities: | | | | | | | |
|
Initial classification of common stock subject to possible redemption
|
| | | $ | 52,064,441 | | |
|
Change in value of common stock subject to possible redemption
|
| | | $ | (19,598) | | |
|
Deferred underwriting fee payable
|
| | | $ | 2,012,430 | | |
|
Offering costs included in accrued offering costs
|
| | | $ | 4,000 | | |
| | |
Three Months
Ended June 30, 2020 |
| |
Six Months
Ended June 30, 2020 |
| ||||||
Net loss
|
| | | $ | (19,600) | | | | | $ | (19,811) | | |
Less: Income attributable to common stock subject to possible redemption
|
| | | | — | | | | | | — | | |
Adjusted net loss
|
| | | $ | (19,600) | | | | | $ | (19,811) | | |
Weighted average shares outstanding, basic and diluted
|
| | | | 1,497,051 | | | | | | 1,373,525 | | |
Basic and diluted net loss per common share
|
| | | $ | (0.01) | | | | | $ | (0.01) | | |
|
Description
|
| |
Level
|
| |
June 30,
2020 |
| ||||||
Assets: | | | | | | | | | | | | | |
Marketable securities held in Trust Account
|
| | | | 1 | | | | | $ | 58,650,863 | | |
| | |
2019
|
| |
2018
|
| ||||||
ASSETS | | | | | | | | | | | | | |
Current assets | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 382,068 | | | | | $ | 338,914 | | |
Other receivable
|
| | | | 367,705 | | | | | | 377,219 | | |
Inventory, net
|
| | | | 8,198,088 | | | | | | 6,509,998 | | |
Other current assets
|
| | | | 221,779 | | | | | | 244,844 | | |
Total current assets
|
| | | | 9,169,640 | | | | | | 7,470,975 | | |
Property, improvements and equipment, net
|
| | | | 149,214 | | | | | | 214,532 | | |
Intangible assets, net
|
| | | | 12,744,250 | | | | | | 15,484,250 | | |
Goodwill, net
|
| | | | — | | | | | | 15,807,801 | | |
Other assets
|
| | | | 21,020 | | | | | | 21,336 | | |
Total Assets
|
| | | $ | 22,084,124 | | | | | $ | 38,998,894 | | |
LIABILITIES AND MEMBERS’ (DEFICIT) CAPITAL | | | | | | | | | | | | | |
Current liabilities | | | | | | | | | | | | | |
Current portion of long term debt
|
| | | $ | 18,809,227 | | | | | $ | 11,952,665 | | |
Accounts payable
|
| | | | 766,623 | | | | | | 842,360 | | |
Accrued expenses
|
| | | | 2,779,182 | | | | | | 1,349,970 | | |
Contract liabilities
|
| | | | 1,473,352 | | | | | | 726,035 | | |
Accrued interest
|
| | | | 596,226 | | | | | | — | | |
Total current liabilities
|
| | | | 24,424,610 | | | | | | 14,871,030 | | |
Long-term debt, less current portion
|
| | | | — | | | | | | 6,707,291 | | |
Total liabilities
|
| | | | 24,424,610 | | | | | | 21,578,321 | | |
Members’ (deficit) capital (Note 4) | | | | | | | | | | | | | |
Total members’ (deficit) capital
|
| | | | (2,340,486) | | | | | | 17,420,573 | | |
Total Liabilities and Members’ (Deficit) Capital
|
| | | $ | 22,084,124 | | | | | $ | 38,998,894 | | |
| | |
2019
|
| |
2018
|
| ||||||||||||||||||
Net sales
|
| | | $ | 43,101,855 | | | | | | 100.0% | | | | | $ | 42,427,835 | | | | | | 100.0% | | |
Cost of goods sold
|
| | | | 26,291,726 | | | | | | 61.0 | | | | | | 26,382,482 | | | | | | 62.2 | | |
Gross profit
|
| | | | 16,810,129 | | | | | | 39.0 | | | | | | 16,045,353 | | | | | | 37.8 | | |
Selling, general and administrative expenses
|
| | | | 13,207,388 | | | | | | 30.6 | | | | | | 11,545,871 | | | | | | 27.2 | | |
Impairment loss
|
| | | | 15,807,801 | | | | | | 36.7 | | | | | | — | | | | | | — | | |
Capital restructuring expense
|
| | | | 2,180,444 | | | | | | 5.1 | | | | | | 422,741 | | | | | | 1.0 | | |
Depreciation and amortization
|
| | | | 2,860,470 | | | | | | 6.6 | | | | | | 2,891,556 | | | | | | 6.8 | | |
| | | | | 34,056,103 | | | | | | 79.0 | | | | | | 14,860,168 | | | | | | 35.0 | | |
(Loss) Income from operations
|
| | | | (17,245,974) | | | | | | (40.0) | | | | | | 1,185,185 | | | | | | 2.8 | | |
Other income (expense) | | | | | | | | | | | | | | | | | | | | | | | | | |
Other income
|
| | | | 220,572 | | | | | | 0.5 | | | | | | 251,122 | | | | | | 0.6 | | |
Interest expense, net
|
| | | | (2,735,657) | | | | | | (6.3) | | | | | | (2,387,658) | | | | | | (5.6) | | |
| | | | | (2,515,085) | | | | | | (5.8) | | | | | | (2,136,536) | | | | | | (5.0) | | |
| | | | | (19,761,059) | | | | | | (45.8) | | | | | | (951,351) | | | | | | (2.2) | | |
Members’ (deficit) capital, beginning of period
|
| | | | 17,420,573 | | | | | | | | | | | | 18,371,924 | | | | | | | | |
Members’ (deficit) capital, end of period
|
| | | $ | (2,340,486) | | | | | | | | | | | $ | 17,420,573 | | | | | | | | |
| | |
2019
|
| |
2018
|
| ||||||
Cash flows from operating activities | | | | | | | | | | | | | |
Net loss
|
| | | $ | (19,761,059) | | | | | $ | (951,351) | | |
Adjustments to reconcile net loss to net cash from operating activities:
|
| | | | | | | | | | | | |
Depreciation
|
| | | | 120,470 | | | | | | 132,556 | | |
Amortization of intangible assets
|
| | | | 2,740,000 | | | | | | 2,759,000 | | |
Impairment of goodwill
|
| | | | 15,807,801 | | | | | | — | | |
Amortization of deferred financing costs
|
| | | | 96,375 | | | | | | 128,500 | | |
Loss on asset disposal
|
| | | | 3,704 | | | | | | — | | |
Payment in kind interest on seller note
|
| | | | 552,896 | | | | | | 510,791 | | |
Changes in operating assets and liabilities:
|
| | | | | | | | | | | | |
Other receivable
|
| | | | 9,514 | | | | | | 95,830 | | |
Inventory
|
| | | | (1,688,090) | | | | | | 429,707 | | |
Other assets
|
| | | | 23,381 | | | | | | 162,828 | | |
Accounts payable
|
| | | | (75,737) | | | | | | (162,349) | | |
Accrued expenses
|
| | | | 1,429,212 | | | | | | (166,067) | | |
Accrued interest
|
| | | | 596,226 | | | | | | — | | |
Contract liabilities
|
| | | | 747,317 | | | | | | (60,682) | | |
Net cash from operating activities
|
| | | | 602,010 | | | | | | 2,878,764 | | |
Cash flows from investing activities | | | | | | | | | | | | | |
Acquisition of property, improvements and equipment
|
| | | | (62,856) | | | | | | (109,216) | | |
Cash proceeds from diposal of fixed assets
|
| | | | 4,000 | | | | | | — | | |
Net cash from investing activities
|
| | | | (58,856) | | | | | | (109,216) | | |
Cash flows from financing activities | | | | | | | | | | | | | |
Principal payments on long-term debt
|
| | | | (500,000) | | | | | | (3,212,437) | | |
Net cash from financing activities
|
| | | | (500,000) | | | | | | (3,212,437) | | |
Net change in cash & cash equivalents
|
| | | | 43,154 | | | | | | (442,889) | | |
Cash & cash equivalents at beginning of period
|
| | | | 338,914 | | | | | | 781,803 | | |
Cash & cash equivalents at end of period
|
| | | $ | 382,068 | | | | | $ | 338,914 | | |
Supplemental cash flow information: | | | | | | | | | | | | | |
Cash paid during the year for:
|
| | | | | | | | | | | | |
Interest
|
| | | $ | 1,488,679 | | | | | $ | 1,748,367 | | |
| | |
2019
|
| |
2018
|
| ||||||
Machinery and equipment
|
| | | $ | 307,847 | | | | | $ | 329,950 | | |
Computer equipment
|
| | | | 223,532 | | | | | | 211,067 | | |
Furniture and fixtures
|
| | | | 49,983 | | | | | | 48,608 | | |
Leasehold improvement
|
| | | | 246,867 | | | | | | 201,539 | | |
| | | | | 828,229 | | | | | | 791,164 | | |
Less accumulated depreciation and amortization
|
| | | | (679,015) | | | | | | (576,632) | | |
| | | | $ | 149,214 | | | | | $ | 214,532 | | |
| | |
Cost
|
| |
Accumulated
Amortization |
| |
Net Book Value
|
| |||||||||
December 31, 2019 | | | | | | | | | | | | | | | | | | | |
Non-Compete (5 years)
|
| | | $ | 380,000 | | | | | $ | (380,000) | | | | | $ | — | | |
Customer list (10 years)
|
| | | | 12,450,000 | | | | | | (6,536,250) | | | | | | 5,913,750 | | |
Trademark (10 years)
|
| | | | 14,380,000 | | | | | | (7,549,500) | | | | | | 6,830,500 | | |
| | | | $ | 27,210,000 | | | | | $ | (14,465,750) | | | | | $ | 12,744,250 | | |
December 31, 2018 | | | | | | | | | | | | | | | | | | | |
Non-Compete (5 years)
|
| | | $ | 380,000 | | | | | $ | (323,000) | | | | | $ | 57,000 | | |
Customer list (10 years)
|
| | | | 12,450,000 | | | | | | (5,291,250) | | | | | | 7,158,750 | | |
Trademark (10 years)
|
| | | | 14,380,000 | | | | | | (6,111,500) | | | | | | 8,268,500 | | |
| | | | $ | 27,210,000 | | | | | $ | (11,725,750) | | | | | $ | 15,484,250 | | |
|
| | |
2019
|
| |
2018
|
| ||||||
Goodwill
|
| | | $ | 15,807,801 | | | | | $ | 15,807,801 | | |
Accumulated Impairment
|
| | | | (15,807,801) | | | | | | — | | |
| | | | $ | — | | | | | $ | 15,807,801 | | |
| | |
As Reported
|
| |
Adjustments due to
change in accounting principle |
| |
Balance at
January 1, 2018 |
| |||||||||
Balance Sheet | | | | | | | | | | | | | | | | | | | |
Goodwill, net
|
| | | $ | 10,670,264 | | | | | $ | 5,137,537 | | | | | $ | 15,807,801 | | |
Members’ capital
|
| | | | 13,234,387 | | | | | | 5,137,537 | | | | | | 18,371,924 | | |
| | |
2019
|
| |
2018
|
| ||||||
Term loan
|
| | | $ | 11,549,040 | | | | | $ | 12,049,040 | | |
Seller note
|
| | | | 7,260,187 | | | | | | 6,707,291 | | |
| | | | | 18,809,227 | | | | | | 18,756,331 | | |
Less debt issuance costs
|
| | | | — | | | | | | (96,375) | | |
| | | | | 18,809,227 | | | | | | 18,659,956 | | |
Less current maturities
|
| | | | (18,809,227) | | | | | | (11,952,665) | | |
Total debt, net of current portion
|
| | | $ | — | | | | | $ | 6,707,291 | | |
| | |
Term Loan
|
| |
Seller Note
|
| |
Total
|
| |||||||||
2020
|
| | | | 11,549,040 | | | | | | 7,260,187 | | | | | | 18,809,227 | | |
| | | | $ | 11,549,040 | | | | | $ | 7,260,187 | | | | | $ | 18,809,227 | | |
|
2020
|
| | | $ | 352,497 | | |
| | | | | $ | 352,497 | | |
| | |
Page
|
| |||
| | | | A-1 | | | |
| | | | A-1 | | | |
| | | | A-2 | | | |
| | | | A-2 | | | |
| | | | A-2 | | | |
| | | | A-2 | | | |
| | | | A-2 | | | |
| | | | A-2 | | | |
| | | | A-3 | | | |
| | | | A-3 | | | |
| | | | A-3 | | | |
| | | | A-3 | | | |
| | | | A-3 | | | |
| | | | A-3 | | | |
| | | | A-3 | | | |
| | | | A-4 | | | |
| | | | A-4 | | | |
| | | | A-4 | | | |
| | | | A-5 | | | |
| | | | A-6 | | | |
| | | | A-7 | | | |
| | | | A-7 | | | |
| | | | A-7 | | | |
| | | | A-7 | | | |
| | | | A-8 | | | |
| | | | A-8 | | | |
| | | | A-8 | | | |
| | | | A-9 | | | |
| | | | A-9 | | | |
| | | | A-9 | | | |
| | | | A-10 | | | |
| | | | A-10 | | | |
| | | | A-10 | | | |
| | | | A-10 | | | |
| | | | A-11 | | | |
| | | | A-11 | | | |
| | | | A-12 | | | |
| | | | A-14 | | | |
| | | | A-15 | | |
| | |
Page
|
| |||
| | | | A-16 | | | |
| | | | A-16 | | | |
| | | | A-16 | | | |
| | | | A-16 | | | |
| | | | A-17 | | | |
| | | | A-19 | | | |
| | | | A-19 | | | |
| | | | A-19 | | | |
| | | | A-20 | | | |
| | | | A-20 | | | |
| | | | A-21 | | | |
| | | | A-21 | | | |
| | | | A-21 | | | |
| | | | A-21 | | | |
| | | | A-22 | | | |
| | | | A-22 | | | |
| | | | A-22 | | | |
| | | | A-22 | | | |
| | | | A-22 | | | |
| | | | A-23 | | | |
| | | | A-23 | | | |
| | | | A-24 | | | |
| | | | A-24 | | | |
| | | | A-24 | | | |
| | | | A-24 | | | |
| | | | A-26 | | | |
| | | | A-26 | | | |
| | | | A-26 | | | |
| | | | A-27 | | | |
| | | | A-27 | | | |
| | | | A-27 | | | |
| | | | A-27 | | | |
| | | | A-27 | | | |
| | | | A-27 | | | |
| | | | A-27 | | | |
| | | | A-27 | | | |
| | | | A-28 | | | |
| | | | A-28 | | | |
| | | | A-28 | | | |
| | | | A-29 | | |
| | |
Page
|
| |||
| | | | A-30 | | | |
| | | | A-30 | | | |
| | | | A-30 | | | |
| | | | A-30 | | | |
| | | | A-31 | | | |
| | | | A-31 | | | |
| | | | A-31 | | | |
| | | | A-31 | | | |
| | | | A-33 | | | |
| | | | A-33 | | | |
| | | | A-33 | | | |
| | | | A-33 | | | |
| | | | A-33 | | | |
| | | | A-33 | | | |
| | | | A-33 | | | |
| | | | A-33 | | | |
| | | | A-33 | | | |
| | | | A-33 | | | |
| | | | A-34 | | | |
| | | | A-35 | | | |
| | | | A-35 | | | |
| | | | A-35 | | | |
| | | | A-37 | | | |
| | | | A-37 | | | |
| | | | A-38 | | | |
| | | | A-38 | | | |
| | | | A-38 | | | |
| | | | A-38 | | | |
| | | | A-38 | | | |
| | | | A-39 | | | |
| | | | A-40 | | | |
| | | | A-41 | | | |
| | | | A-41 | | | |
| | | | A-42 | | | |
| | | | A-43 | | | |
| | | | A-43 | | | |
| | | | A-43 | | | |
| | | | A-43 | | |
| | |
Page
|
| |||
Section 11.3.
Assignment
|
| | | | A-43 | | |
Section 11.4.
Counterparts; Facsimile; Electronic Transmission
|
| | | | A-43 | | |
Section 11.5.
Entire Agreement; No Third-Party Beneficiaries
|
| | | | A-43 | | |
Section 11.6.
Governing Law
|
| | | | A-43 | | |
Section 11.7.
Specific Enforcement
|
| | | | A-43 | | |
Section 11.8.
Consent to Jurisdiction
|
| | | | A-44 | | |
Section 11.9.
Notices
|
| | | | A-44 | | |
Section 11.10.
Severability
|
| | | | A-45 | | |
Section 11.11.
Remedies
|
| | | | A-45 | | |
Section 11.12.
Waiver
|
| | | | A-45 | | |
Section 11.13.
Definitions
|
| | | | A-45 | | |
Section 11.14.
Interpretation
|
| | | | A-52 | | |
Section 11.15.
Publicity
|
| | | | A-53 | | |
Section 11.16.
Nonsurvival of Representations
|
| | | | A-53 | | |
EXHIBITS | | | | | | | |
Exhibit A
Form of Support Agreement
|
| | | | | | |
Exhibit B
Form of Certificate of Merger
|
| | | | | | |
Exhibit C
Form of Investor Rights Agreement
|
| | | | | | |
Exhibit D
Lock-up Agreement
|
| | | | | | |
Exhibit E
Form of Amended and Restated Certificate of Incorporation of Parent
|
| | | | | | |
Exhibit F
Form of Amended and Restated Bylaws of Parent
|
| | | | | | |
Exhibit G
Form of Director and Officer Indemnification Agreement
|
| | | | | | |
Exhibit H
Form of Registration Rights Agreement
|
| | | | | | |
Exhibit I
Form of Option/RSU Acknowledgment Agreement
|
| | | | | | |
Exhibit J
Form of Voting Agreement
|
| | | | | | |
SCHEDULES | | | | | | | |
Disclosure Schedules | | | | | | | |
Schedules | | | | | | | |