|
Delaware
(State or other jurisdiction of
incorporation or organization) |
| |
5099
(Primary Standard Industrial
Classification Code Number) |
| |
83-0806637
(I.R.S. Employer
Identification Number) |
|
|
Justin R. Salon
David P. Slotkin John Hensley Morrison & Foerster LLP 2100 L Street, NW Suite 900 Washington, D.C. 20037 Tel: (202) 887-1500 |
| |
Jennifer W. Cheng
Marc D. Hauser Wendy Grasso Reed Smith LLP 599 Lexington Avenue New York, NY 10022-7650 Tel: (212) 521-5400 |
| |
Nicholas Kovacevich
Chairman and Chief Executive Officer KushCo Holdings, Inc. 6261 Katella Avenue, Suite 250 Cypress, CA 90630 Tel: (714) 243-4311 |
|
|
Large Accelerated filer ☐
|
| |
Accelerated filer ☐
|
| |
Non-accelerated filer ☒
|
| |
Smaller reporting company ☒
Emerging growth company ☒ |
|
|
|
| |
|
|
|
Aaron LoCascio
Chief Executive Officer Greenlane Holdings, Inc. |
| |
Nicholas Kovacevich
Chairman and Chief Executive Officer
KushCo Holdings, Inc.
|
|
| |
Your vote is important. Whether or not you expect to attend the Greenlane annual meeting in person, we urge you to authorize a proxy to vote your shares of Greenlane common stock as promptly as possible by (1) accessing the Internet website specified on your proxy card, (2) calling the toll-free number specified on your proxy card, or (3) signing and returning the enclosed proxy card in the postage-paid envelope provided, so that your shares of Greenlane common stock may be represented and voted at the Greenlane annual meeting. If your shares of Greenlane common stock are held in the name of a bank, broker or other nominee, please follow the instructions on the voting instruction card furnished by the record holder of your shares of Greenlane common stock.
|
| |
| | Your vote is important. Whether or not you expect to attend the KushCo special meeting online, we urge you to authorize a proxy to vote your shares of KushCo common stock as promptly as possible by (1) accessing the Internet website specified on your proxy card, (2) calling the toll-free number specified on your proxy card, or (3) signing and returning the enclosed proxy card in the postage-paid envelope provided, so that your shares of KushCo common stock may be represented and voted at the KushCo special meeting. If your shares of KushCo common stock are held in the name of a bank, broker or other nominee, please follow the instructions on the voting instruction card furnished by the record holder of your shares of KushCo common stock. | | |
| | | | | 1 | | | |
| SUMMARY | | | | | 18 | | |
| | | | | 18 | | | |
| | | | | 20 | | | |
| | | | | 21 | | | |
| | | | | 21 | | | |
| | | | | 22 | | | |
| | | | | 23 | | | |
| | | | | 23 | | | |
| | | | | 24 | | | |
| | | | | 24 | | | |
| | | | | 24 | | | |
| | | | | 25 | | | |
| | | | | 25 | | | |
| | | | | 25 | | | |
| | | | | 25 | | | |
| | | | | 26 | | | |
| | | | | 26 | | | |
| | | | | 27 | | | |
| | | | | 28 | | | |
| | | | | 28 | | | |
| | | | | 28 | | | |
| | | | | 28 | | | |
| | | | | 29 | | | |
| | | | | 30 | | | |
| | | | | 30 | | | |
| | | | | 37 | | | |
| | | | | 39 | | | |
| | | | | 40 | | | |
| | | | | 80 | | | |
| | | | | 95 | | | |
| | | | | 97 | | | |
| | | | | 97 | | | |
| | | | | 97 | | | |
| | | | | 97 | | | |
| | | | | 99 | | | |
| | | | | 99 | | | |
| | | | | 99 | | | |
| | | | | 99 | | | |
| | | | | 99 | | | |
| | | | | 100 | | |
| | | | | 100 | | | |
| | | | | 101 | | | |
| | | | | 101 | | | |
| | | | | 102 | | | |
| | | | | 103 | | | |
| | | | | 103 | | | |
| | | | | 103 | | | |
| | | | | 103 | | | |
| | | | | 104 | | | |
| | | | | 105 | | | |
| | | | | 105 | | | |
| | | | | 106 | | | |
| | | | | 106 | | | |
| | | | | 108 | | | |
| | | | | 108 | | | |
| | | | | 108 | | | |
| | | | | 109 | | | |
| | | | | 109 | | | |
| | | | | 109 | | | |
| | | | | 110 | | | |
| | | | | 110 | | | |
| | | | | 110 | | | |
| | | | | 110 | | | |
| | | | | 111 | | | |
| | | | | 113 | | | |
| | | | | 114 | | | |
| | | | | 115 | | | |
| | | | | 115 | | | |
| | | | | 115 | | | |
| | | | | 116 | | | |
| | | | | 122 | | | |
| | | | | 122 | | | |
| | | | | 122 | | | |
| | | | | 123 | | | |
| | | | | 123 | | | |
| | | | | 126 | | | |
| | | | | 127 | | | |
| | | | | 128 | | | |
| | | | | 131 | | | |
| | | | | 132 | | | |
| | | | | 135 | | | |
| | | | | 135 | | |
| | | | | 136 | | | |
| | | |
|
| | ||
| | | | | 136 | | | |
| | | | | 136 | | | |
| | | | | 136 | | | |
| | | | | 136 | | | |
| | | | | 137 | | | |
| | | | | 137 | | | |
| | | | | 137 | | | |
| | | | | 139 | | | |
| | | | | 139 | | | |
| | | | | 139 | | | |
| | | | | 139 | | | |
| | | | | 139 | | | |
| | | | | 140 | | | |
| | | |
|
| | ||
| | | | | 141 | | | |
| | | | | 141 | | | |
| | | | | 142 | | | |
| | | | | 142 | | | |
| | | | | 142 | | | |
| | | | | 164 | | | |
| | | | | 169 | | | |
| | | | | 169 | | | |
| | | | | 174 | | | |
| | | | | 188 | | | |
| | | | | 195 | | | |
| | | | | 198 | | | |
| | | | | 200 | | | |
| | | | | 201 | | | |
| | | | | 202 | | | |
| | | | | 202 | | | |
| | | | | 202 | | | |
| | | | | 203 | | | |
| | | | | 203 | | | |
| | | | | 204 | | | |
| | | | | 204 | | | |
| | | | | 204 | | | |
| | | | | 205 | | | |
| | | | | 205 | | | |
| | | | | 206 | | | |
| | | | | 210 | | | |
| | | | | 212 | | | |
| | | | | 214 | | |
| | | | | 224 | | | |
| | | | | 225 | | | |
| | | | | 228 | | | |
| | | | | 230 | | | |
| | | | | 233 | | | |
| | | | | 241 | | | |
| | | | | 254 | | | |
| | | | | 257 | | | |
| | | | | 259 | | | |
| | | | | 259 | | | |
| | | | | 271 | | | |
| | | | | 272 | | | |
| | | | | 272 | | | |
| | | | | 292 | | | |
| | | | | 293 | | | |
| | | | | 293 | | | |
| | | | | 298 | | | |
| | | | | 299 | | | |
| | | | | 300 | | | |
| | | | | 300 | | | |
| | | | | 316 | | | |
| | | | | 317 | | | |
| | | | | 317 | | | |
| | | | | 317 | | | |
| | | | | 318 | | | |
| EXPERTS | | | | | 318 | | |
| | | | | 318 | | | |
| | | | | F-1 | | | |
|
ANNEXES
|
| | | | | | |
| | | | | A-1 | | | |
| | | | | B-1 | | | |
| | | | | C-1 | | | |
| | | | | D-1 | | | |
| | | | | E-1 | | |
|
If you are an Greenlane stockholder:
D.F. King & Co., Inc.
48 Wall Street, 22nd Floor New York, NY 10005 Telephone: (212) 269-5550 (banks and brokers call collect at (800) 317-8033 Email: GNLN@dfking.com |
| |
If you are an KushCo stockholder:
[•]
|
|
| | |
Greenlane Class A
Common Stock |
| |
KushCo
Common Stock |
| |
KushCo
Pro Forma Equivalent |
| |||||||||
March 29, 2021
|
| | | $ | 4.44 | | | | | $ | 1.24 | | | | | $ | 1.13 | | |
May 25, 2021
|
| | | $ | 3.66 | | | | | $ | 0.89 | | | | | $ | 0.93 | | |
Member
|
| |
Audit Committee
|
| |
Compensation
Committee |
| |
Nominating and
Corporate Governance Committee |
|
Neil Closner | | |
X
|
| |
X
|
| |
X (chair)
|
|
Richard Taney | | |
X
|
| |
X (chair)
|
| |
X
|
|
Jeff Uttz* | | |
X (chair)
|
| |
X
|
| |
X
|
|
Name
|
| |
Fees
Paid in Cash |
| |
Option
Awards(1) |
| |
Total
|
| |||||||||
Neil Closner
|
| | | $ | 96,000 | | | | | $ | 100,009 | | | | | $ | 196,009 | | |
Richard Taney
|
| | | $ | 96,000 | | | | | $ | 100,009 | | | | | $ | 196,009 | | |
Jeff Uttz
|
| | | $ | 96,000 | | | | | $ | 100,009 | | | | | $ | 196,009 | | |
Name and Principal Position
|
| |
Year
|
| |
Salary
|
| |
Bonus
|
| |
Option Awards(1)
|
| |
Stock
Awards |
| |
All Other
Compensation |
| |
Total
|
| |||||||||||||||||||||
Aaron LoCascio
Chief Executive Officer |
| | | | 2020 | | | | | $ | 380,000 | | | | | | — | | | | | $ | 342,000 | | | | | | — | | | | | $ | 13,969 | | | | | $ | 735,969 | | |
| | | 2019 | | | | | | 379,824 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 379,824 | | | ||
Adam Schoenfeld
Chief Strategy Officer |
| | | | 2020 | | | | | $ | 380,000 | | | | | $ | 73,000 | | | | | $ | 342,000 | | | | | | — | | | | | $ | 13,969 | | | | | $ | 808,969 | | |
| | | 2019 | | | | | | 379,824 | | | | | | — | | | | | | — | | | | | | — | | | | | | 22,174(2) | | | | | | 401,998 | | | ||
William Mote(3)
Chief Financial Officer |
| | | | 2020 | | | | | $ | 119,704 | | | | | $ | 40,800 | | | | | $ | 224,000 | | | | | | — | | | | | | — | | | | | $ | 409,367 | | |
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(1) |
| |||||||||||||||
Aaron LoCascio
Chief Executive Officer |
| | | | — | | | | | | 107,420 | | | | | $ | 3.95 | | | |
June 4, 2030
|
| | | | — | | | | | | — | | |
Adam Schoenfeld
Chief Strategy Officer |
| | | | — | | | | | | 107,420 | | | | | $ | 3.95 | | | |
June 4, 2030
|
| | | | — | | | | | | — | | |
William Mote
Chief Financial Officer |
| | | | 21,649 | | | | | | 64,950 | | | | | $ | 3.32 | | | |
August 10, 2030
|
| | | | 7,500(2) | | | | | $ | 29,700 | | |
Name and Principal Position
|
| |
Annual Base
|
| |
Annual Bonus
|
| |||
Aaron LoCascio
Chief Executive Officer |
| | | $ | 380,000 | | | |
No less than 30% of base salary unless
otherwise mutually agreed |
|
Adam Schoenfeld
Chief Strategy Officer |
| | | $ | 380,000 | | | |
No less than 30% of base salary unless
otherwise mutually agreed |
|
William Mote
Chief Financial Officer |
| | | $ | 320,000 | | | |
Up to 50% of base salary based upon
the attainment of one or more performance goals |
|
Plan Category
|
| |
Number of
Securities to be Issued Upon Exercise of Outstanding Options, Warrants and Rights |
| |
Weighted
Average Exercise Price of Outstanding Options, Warrants and Rights |
| |
Number of Securities
Remaining Available for Future Issuance Under Equity Compensation Plans (Excluding Securities Reflected in First Column) |
| |||||||||
Equity compensation plans approved by
stockholders |
| | | | 1,386,306 | | | | | $ | 5.29 | | | | | | 3,613,694 | | |
Equity compensation plans not approved by
stockholders |
| | | | 1,074,709(1) | | | | | | — | | | | | | — | | |
Total
|
| | | | 2,461,015 | | | | | | — | | | | | | 3,613,694 | | |
| | | | | |
| | | | Respectfully submitted, | |
| | | | The Audit Committee of the Board of Directors | |
| | | | Jeff Uttz (Chairman) | |
| | | | Neil Closner | |
| | | | Richard Taney | |
Name
|
| |
Age(1)
|
| |
Title
|
| |
Director Since
|
|
Aaron LoCascio
|
| |
36
|
| |
Chief Executive Officer and Chairman of the Board of Directors
|
| |
2018
|
|
Adam Schoenfeld
|
| |
37
|
| | Chief Strategy Officer and Director | | |
2018
|
|
Neil Closner | | |
47
|
| | Independent Director | | |
2019
|
|
Richard Taney | | |
65
|
| | Independent Director | | |
2019
|
|
Jeff Uttz | | |
52
|
| | Independent Director | | |
2019
|
|
Selected Company
|
| |
Market
Capitalization (in millions) |
| |
CY2020E/A
TEV/Revenue |
| |
CY2021E
TEV/Revenue |
| |
CY2022E
TEV/Revenue |
| |
CY2021E
TEV/EBITDA |
| |
CY2022E
TEV/EBITDA |
| ||||||||||||||||||
MariMed
|
| | | US$ | 258 | | | | | | 5.4x | | | | | | n/a | | | | | | n/a | | | | | | n/a | | | | | | n/a | | |
TILT
|
| | | US$ | 199 | | | | | | 1.4x | | | | | | 1.1x | | | | | | 0.8x | | | | | | 7.3x | | | | | | 4.8x | | |
Cansortium
|
| | | US$ | 184 | | | | | | 3.5x | | | | | | 2.0x | | | | | | 1.3x | | | | | | 6.6x | | | | | | 3.3x | | |
BellRock Brands
|
| | | US$ | 117 | | | | | | n/a | | | | | | n/a | | | | | | n/a | | | | | | n/a | | | | | | n/a | | |
Slang Worldwide
|
| | | US$ | 143 | | | | | | 5.9x | | | | | | 2.8x | | | | | | 2.3x | | | | | | 17.2x | | | | | | 14.0x | | |
Harborside
|
| | | US$ | 129 | | | | | | 1.7x | | | | | | 1.5x | | | | | | 1.2x | | | | | | 9.6x | | | | | | 6.0x | | |
Flower One
|
| | | US$ | 85 | | | | | | 2.9x | | | | | | 1.4x | | | | | | 0.9x | | | | | | 5.0x | | | | | | 2.8x | | |
MJardin
|
| | | US$ | 9 | | | | | | n/a | | | | | | n/a | | | | | | n/a | | | | | | n/a | | | | | | n/a | | |
Core One Labs
|
| | | US$ | 95 | | | | | | n/a | | | | | | n/a | | | | | | n/a | | | | | | n/a | | | | | | n/a | | |
Golden Leaf
|
| | | US$ | 57 | | | | | | n/a | | | | | | n/a | | | | | | n/a | | | | | | n/a | | | | | | n/a | | |
CV Sciences
|
| | | US$ | 48 | | | | | | 1.8x | | | | | | 1.8x | | | | | | 1.3x | | | | | | neg | | | | | | neg | | |
Plus Products
|
| | | US$ | 30 | | | | | | 2.4x | | | | | | 1.5x | | | | | | n/a | | | | | | 15.4x | | | | | | n/a | | |
1933 Industries
|
| | | US$ | 43 | | | | | | n/a | | | | | | n/a | | | | | | n/a | | | | | | n/a | | | | | | n/a | | |
Fiore Cannabis
|
| | | US$ | 16 | | | | | | n/a | | | | | | n/a | | | | | | n/a | | | | | | n/a | | | | | | n/a | | |
Maple Leaf Green
|
| | | US$ | 9 | | | | | | n/a | | | | | | n/a | | | | | | n/a | | | | | | n/a | | | | | | n/a | | |
Greenlane(1) | | | | US$ | 191 | | | | | | 1.3x | | | | | | 1.0x | | | | | | 0.8x | | | | | | nmf | | | | | | 14.4x | | |
KushCo(1) | | | | US$ | 203 | | | | | | 1.7x | | | | | | 1.1x | | | | | | 0.8x | | | | | | 17.1x | | | | | | 8.7x | | |
Selected Company
|
| |
CY2022E/
CY2020E/A Revenue CAGR |
| |
CY2022E/
CY2021E Revenue Growth |
| |
CY2020E/A
EBITDA Margin |
| |
CY2021E
EBITDA Margin |
| |
CY2022E
EBITDA Margin |
| |||||||||||||||
MariMed
|
| | | | n/a | | | | | | n/a | | | | | | 33% | | | | | | n/a | | | | | | n/a | | |
TILT
|
| | | | 30% | | | | | | 32% | | | | | | 7% | | | | | | 15% | | | | | | 17% | | |
Cansortium
|
| | | | 60% | | | | | | 51% | | | | | | 22% | | | | | | 31% | | | | | | 41% | | |
BellRock Brands
|
| | | | n/a | | | | | | n/a | | | | | | n/a | | | | | | n/a | | | | | | n/a | | |
Slang Worldwide
|
| | | | 59% | | | | | | 20% | | | | | | neg | | | | | | 16% | | | | | | 17% | | |
Harborside
|
| | | | 16% | | | | | | 18% | | | | | | 8% | | | | | | 15% | | | | | | 21% | | |
Flower One
|
| | | | 77% | | | | | | 46% | | | | | | neg | | | | | | 27% | | | | | | 33% | | |
MJardin
|
| | | | n/a | | | | | | n/a | | | | | | n/a | | | | | | n/a | | | | | | n/a | | |
Core One Labs
|
| | | | n/a | | | | | | n/a | | | | | | n/a | | | | | | n/a | | | | | | n/a | | |
Golden Leaf
|
| | | | n/a | | | | | | n/a | | | | | | n/a | | | | | | n/a | | | | | | n/a | | |
CV Sciences
|
| | | | 20% | | | | | | 44% | | | | | | neg | | | | | | neg | | | | | | neg | | |
Plus Products
|
| | | | n/a | | | | | | n/a | | | | | | neg | | | | | | 10% | | | | | | n/a | | |
1933 Industries
|
| | | | n/a | | | | | | n/a | | | | | | n/a | | | | | | n/a | | | | | | n/a | | |
Fiore Cannabis
|
| | | | n/a | | | | | | n/a | | | | | | n/a | | | | | | n/a | | | | | | n/a | | |
Selected Company
|
| |
CY2022E/
CY2020E/A Revenue CAGR |
| |
CY2022E/
CY2021E Revenue Growth |
| |
CY2020E/A
EBITDA Margin |
| |
CY2021E
EBITDA Margin |
| |
CY2022E
EBITDA Margin |
| |||||||||||||||
Maple Leaf Green
|
| | | | n/a | | | | | | n/a | | | | | | n/a | | | | | | n/a | | | | | | n/a | | |
Greenlane(1) | | | | | 28% | | | | | | 29% | | | | | | neg | | | | | | 0% | | | | | | 6% | | |
KushCo(1) | | | | | 44% | | | | | | 32% | | | | | | neg | | | | | | 6% | | | | | | 9% | | |
Selected Company
|
| |
Market
Capitalization (in millions) |
| |
CY2020E/A
TEV/Revenue |
| |
CY2021E
TEV/Revenue |
| |
CY2022E
TEV/Revenue |
| |
CY2021E
TEV/EBITDA |
| |
CY2022E
TEV/EBITDA |
| ||||||||||||||||||
Turning Point Brands, Inc.
|
| | | US$ | 1,293 | | | | | | 3.2x | | | | | | 3.1x | | | | | | 2.9x | | | | | | 12.5x | | | | | | 11.5x | | |
Charlotte’s Web Holdings Inc.
|
| | | US$ | 636 | | | | | | 5.9x | | | | | | 4.3x | | | | | | 3.1x | | | | | | n/a | | | | | | 33.3x | | |
High Tide Inc.
|
| | | US$ | 537 | | | | | | 6.6x | | | | | | 3.5x | | | | | | 2.6x | | | | | | 24.5x | | | | | | 12.8x | | |
Fire & Flower Holdings Corp.
|
| | | US$ | 311 | | | | | | 3.6x | | | | | | 1.9x | | | | | | 1.3x | | | | | | 40.6x | | | | | | 13.5x | | |
cbdMD, Inc.
|
| | | US$ | 211 | | | | | | 4.9x | | | | | | 4.0x | | | | | | 3.4x | | | | | | neg | | | | | | n/a | | |
Slang Worldwide Inc.
|
| | | US$ | 143 | | | | | | 4.7x | | | | | | 2.3x | | | | | | 1.9x | | | | | | 13.9x | | | | | | 11.3x | | |
Plus Products Inc.
|
| | | US$ | 30 | | | | | | 3.0x | | | | | | 1.9x | | | | | | n/a | | | | | | 19.6x | | | | | | n/a | | |
CV Sciences, Inc.
|
| | | US$ | 48 | | | | | | 1.8x | | | | | | 1.8x | | | | | | 1.3x | | | | | | neg | | | | | | neg | | |
Namaste Technologies
Inc. |
| | | US$ | 98 | | | | | | 2.1x | | | | | | 1.4x | | | | | | n/a | | | | | | neg | | | | | | n/a | | |
Greenlane(1) | | | | US$ | 191 | | | | | | 1.3x | | | | | | 1.0x | | | | | | 0.8x | | | | | | nmf | | | | | | 14.4x | | |
KushCo(1) | | | | US$ | 203 | | | | | | 1.7x | | | | | | 1.1x | | | | | | 0.8x | | | | | | 17.1x | | | | | | 8.7x | | |
Selected Company
|
| |
CY2022E/
CY2020E/A Revenue CAGR |
| |
CY2022E/
CY2021E Revenue Growth |
| |
CY2020E/A
EBITDA Margin |
| |
CY2021E
EBITDA Margin |
| |
CY2022E
EBITDA Margin |
| |||||||||||||||
Turning Point Brands, Inc.
|
| | | | 5% | | | | | | 5% | | | | | | 18% | | | | | | 24% | | | | | | 25% | | |
Charlotte’s Web Holdings Inc.
|
| | | | 38% | | | | | | 39% | | | | | | neg | | | | | | 1% | | | | | | 9% | | |
High Tide Inc.
|
| | | | 60% | | | | | | 36% | | | | | | 11% | | | | | | 14% | | | | | | 20% | | |
Fire & Flower Holdings Corp.
|
| | | | 69% | | | | | | 55% | | | | | | neg | | | | | | 5% | | | | | | 9% | | |
cbdMD, Inc.
|
| | | | 21% | | | | | | 18% | | | | | | neg | | | | | | neg | | | | | | 2% | | |
Slang Worldwide Inc.
|
| | | | 59% | | | | | | 20% | | | | | | neg | | | | | | 16% | | | | | | 17% | | |
Plus Products Inc.
|
| | | | n/a | | | | | | n/a | | | | | | neg | | | | | | 10% | | | | | | n/a | | |
CV Sciences, Inc.
|
| | | | 20% | | | | | | 44% | | | | | | neg | | | | | | neg | | | | | | neg | | |
Namaste Technologies Inc.
|
| | | | n/a | | | | | | n/a | | | | | | n/a | | | | | | neg | | | | | | n/a | | |
Greenlane(1) | | | | | 28% | | | | | | 29% | | | | | | neg | | | | | | 0% | | | | | | 6% | | |
KushCo(1) | | | | | 44% | | | | | | 32% | | | | | | neg | | | | | | 6% | | | | | | 9% | | |
Selected Company
|
| |
Market
Capitalization (in millions) |
| |
CY2020E/A
TEV/Revenue |
| |
CY2021E
TEV/Revenue |
| |
CY2022E
TEV/Revenue |
| |
CY2021E
TEV/EBITDA |
| |
CY2022E
TEV/EBITDA |
| |||||||||||||||
International Paper Company
|
| |
US$21,750
|
| | | | 1.3x | | | | | | 1.3x | | | | | | 1.3x | | | | | | 8.0x | | | | | | 7.4x | | |
WestRock Company
|
| |
US$14,357
|
| | | | 1.3x | | | | | | 1.2x | | | | | | 1.2x | | | | | | 7.2x | | | | | | 6.8x | | |
Crown Holdings, Inc.
|
| |
US$13,533
|
| | | | 1.8x | | | | | | 1.7x | | | | | | 1.6x | | | | | | 10.6x | | | | | | 10.0x | | |
Berry Global Group, Inc.
|
| |
US$8,610
|
| | | | 1.5x | | | | | | 1.5x | | | | | | 1.4x | | | | | | 8.3x | | | | | | 8.0x | | |
Packaging Corporation of America
|
| |
US$13,021
|
| | | | 2.2x | | | | | | 2.1x | | | | | | 2.1x | | | | | | 10.9x | | | | | | 10.4x | | |
Ardagh Group S.A.
|
| |
US$5,943
|
| | | | 1.7x | | | | | | 1.6x | | | | | | 1.5x | | | | | | 8.7x | | | | | | 7.9x | | |
Sealed Air Corporation
|
| |
US$7,423
|
| | | | 2.2x | | | | | | 2.1x | | | | | | 2.0x | | | | | | 9.7x | | | | | | 9.3x | | |
Graphic Packaging Holding Company
|
| |
US$5,019
|
| | | | 1.4x | | | | | | 1.3x | | | | | | 1.3x | | | | | | 8.3x | | | | | | 7.9x | | |
Silgan Holdings Inc.
|
| |
US$4,860
|
| | | | 1.6x | | | | | | 1.5x | | | | | | 1.5x | | | | | | 9.6x | | | | | | 9.4x | | |
Sonoco Products Company
|
| |
US$6,491
|
| | | | 1.5x | | | | | | 1.5x | | | | | | 1.5x | | | | | | 10.1x | | | | | | 9.8x | | |
O-I Glass, Inc.
|
| |
US$2,400
|
| | | | 1.0x | | | | | | 1.0x | | | | | | 1.0x | | | | | | 5.9x | | | | | | 5.7x | | |
UFP Technologies, Inc.
|
| |
US$383
|
| | | | 2.0x | | | | | | 1.8x | | | | | | 1.7x | | | | | | n/a | | | | | | n/a | | |
Greenlane(1) | | |
US$191
|
| | | | 1.3x | | | | | | 1.0x | | | | | | 0.8x | | | | | | nmf | | | | | | 14.4x | | |
KushCo(1) | | |
US$203
|
| | | | 1.7x | | | | | | 1.1x | | | | | | 0.8x | | | | | | 17.1x | | | | | | 8.7x | | |
Selected Company
|
| |
CY2022E/
CY2020E/A Revenue CAGR |
| |
CY2022E/
CY2021E Revenue Growth |
| |
CY2020E/A
EBITDA Margin |
| |
CY2021E
EBITDA Margin |
| |
CY2022E
EBITDA Margin |
| |||||||||||||||
International Paper Company
|
| | | | 3% | | | | | | 1% | | | | | | 14% | | | | | | 16% | | | | | | 17% | | |
WestRock Company
|
| | | | 4% | | | | | | 2% | | | | | | 16% | | | | | | 17% | | | | | | 18% | | |
Crown Holdings, Inc.
|
| | | | 7% | | | | | | 4% | | | | | | 15% | | | | | | 16% | | | | | | 16% | | |
Berry Global Group, Inc.
|
| | | | 3% | | | | | | 2% | | | | | | 18% | | | | | | 18% | | | | | | 18% | | |
Packaging Corporation of America
|
| | | | 3% | | | | | | 1% | | | | | | 19% | | | | | | 19% | | | | | | 20% | | |
Ardagh Group S.A.
|
| | | | 6% | | | | | | 6% | | | | | | 17% | | | | | | 18% | | | | | | 19% | | |
Sealed Air Corporation
|
| | | | 4% | | | | | | 3% | | | | | | 20% | | | | | | 21% | | | | | | 22% | | |
Graphic Packaging Holding Company
|
| | | | 3% | | | | | | 2% | | | | | | 14% | | | | | | 16% | | | | | | 17% | | |
Silgan Holdings Inc.
|
| | | | 5% | | | | | | 2% | | | | | | 16% | | | | | | 16% | | | | | | 16% | | |
Sonoco Products Company
|
| | | | 1% | | | | | | 2% | | | | | | 14% | | | | | | 15% | | | | | | 15% | | |
O-I Glass, Inc.
|
| | | | 1% | | | | | | 2% | | | | | | 14% | | | | | | 17% | | | | | | 18% | | |
UFP Technologies, Inc.
|
| | | | 8% | | | | | | 7% | | | | | | 14% | | | | | | n/a | | | | | | n/a | | |
Greenlane(1) | | | | | 28% | | | | | | 29% | | | | | | neg | | | | | | 0% | | | | | | 6% | | |
KushCo(1) | | | | | 44% | | | | | | 32% | | | | | | neg | | | | | | 6% | | | | | | 9% | | |
Selected Company
|
| |
Market
Capitalization (in millions) |
| |
CY2020E/A
TEV/Revenue |
| |
CY2021E
TEV/Revenue |
| |
CY2022E
TEV/Revenue |
| |
CY2021E
TEV/EBITDA |
| |
CY2022E
TEV/EBITDA |
| ||||||||||||||||||
Sysco Corporation
|
| | | US$ | 41,047 | | | | | | 1.1x | | | | | | 0.9x | | | | | | 0.8x | | | | | | 16.9x | | | | | | 13.0x | | |
US Foods Holding Corp.
|
| | | US$ | 8,383 | | | | | | 0.6x | | | | | | 0.5x | | | | | | 0.5x | | | | | | 13.0x | | | | | | 10.2x | | |
Performance Food Group Company
|
| | | US$ | 7,479 | | | | | | 0.4x | | | | | | 0.3x | | | | | | 0.3x | | | | | | 15.5x | | | | | | 12.2x | | |
United Natural Foods, Inc.
|
| | | US$ | 2,019 | | | | | | 0.2x | | | | | | 0.2x | | | | | | 0.2x | | | | | | 8.1x | | | | | | 7.8x | | |
Core-Mark Holding Company, Inc.
|
| | | US$ | 1,763 | | | | | | 0.2x | | | | | | 0.1x | | | | | | 0.1x | | | | | | 11.3x | | | | | | 10.5x | | |
The Chefs’ Warehouse, Inc.
|
| | | US$ | 1,109 | | | | | | 1.4x | | | | | | 1.1x | | | | | | 0.9x | | | | | | 35.6x | | | | | | 17.3x | | |
Greenlane(1) | | | | US$ | 191 | | | | | | 1.3x | | | | | | 1.0x | | | | | | 0.8x | | | | | | nmf | | | | | | 14.4x | | |
KushCo(1) | | | | US$ | 203 | | | | | | 1.7x | | | | | | 1.1x | | | | | | 0.8x | | | | | | 17.1x | | | | | | 8.7x | | |
Selected Company
|
| |
CY2022E/
CY2020E/A Revenue CAGR |
| |
CY2022E/
CY2021E Revenue Growth |
| |
CY2020E/A
EBITDA Margin |
| |
CY2021E
EBITDA Margin |
| |
CY2022E
EBITDA Margin |
| |||||||||||||||
Sysco Corporation
|
| | | | 15% | | | | | | 11% | | | | | | 3% | | | | | | 5% | | | | | | 6% | | |
US Foods Holding Corp.
|
| | | | 12% | | | | | | 9% | | | | | | 2% | | | | | | 4% | | | | | | 5% | | |
Performance Food Group Company
|
| | | | 11% | | | | | | 9% | | | | | | 2% | | | | | | 2% | | | | | | 3% | | |
United Natural Foods, Inc.
|
| | | | 1% | | | | | | 2% | | | | | | 3% | | | | | | 3% | | | | | | 3% | | |
Core-Mark Holding Company, Inc.
|
| | | | 14% | | | | | | 2% | | | | | | 1% | | | | | | 1% | | | | | | 1% | | |
The Chefs’ Warehouse, Inc.
|
| | | | 22% | | | | | | 19% | | | | | | neg | | | | | | 3% | | | | | | 5% | | |
Greenlane(1) | | | | | 28% | | | | | | 29% | | | | | | neg | | | | | | 0% | | | | | | 6% | | |
KushCo(1) | | | | | 44% | | | | | | 32% | | | | | | neg | | | | | | 6% | | | | | | 9% | | |
Financial Statistic
|
| |
Multiple Range
|
| |
Implied Price per Share of
Greenlane Class A Stock |
|
CY2020E/A TEV/Revenue
|
| |
1.20x – 1.80x
|
| |
$3.99 – $5.92
|
|
CY2021E TEV/Revenue
|
| |
1.00x – 1.50x
|
| |
$4.24 – $6.29
|
|
CY2022E TEV/Revenue
|
| |
0.80x – 1.30x
|
| |
$4.36 – $7.00
|
|
CY2022E TEV/EBITDA
|
| |
12.00x – 20.00x
|
| |
$3.71 – $6.11
|
|
Financial Statistic
|
| |
Multiple Range
|
| |
Implied Price per
KushCo Share of Common Stock |
|
CY2020E/A TEV/Revenue
|
| |
1.50x – 2.30x
|
| |
$1.12 – $1.67
|
|
CY2021E TEV/Revenue
|
| |
1.00x – 1.50x
|
| |
$1.16 – $1.70
|
|
CY2022E TEV/Revenue
|
| |
0.80x – 1.30x
|
| |
$1.22 – $1.93
|
|
CY2021E TEV/EBITDA
|
| |
15.00x – 25.00x
|
| |
$1.09 – $1.77
|
|
CY2022E TEV/EBITDA
|
| |
8.00x – 12.00x
|
| |
$1.15 – $1.69
|
|
Time Period
|
| |
Exchange Ratio
|
| |||
Spot
|
| | | | 0.2793 | | |
1-Month Average
|
| | | | 0.2462 | | |
6-Month Average
|
| | | | 0.2480 | | |
|
Implied Exchange Ratio Reference Ranges Based on:
|
| | | | |||
|
CY2021E Revenue
|
| |
CY2022E Revenue
|
| |
Exchange Ratio
|
|
|
0.1543x – 0.4046x
|
| |
0.1341x – 0.4940x
|
| |
0.2546x
|
|
|
Implied Exchange Ratio Reference Range
|
| |
Exchange Ratio
|
| |||
|
0.1456x – 0.5430x
|
| | | | 0.2546x | | |
(in millions)
|
| |
Year Ending December 31,
|
| |||||||||||||||||||||||||||
|
2021E
|
| |
2022E
|
| |
2023E
|
| |
2024E
|
| |
2025E
|
| |||||||||||||||||
Net revenue
|
| | | $ | 177 | | | | | $ | 227 | | | | | $ | 270 | | | | | $ | 315 | | | | | $ | 366 | | |
Adjusted EBITDA(1)
|
| | | | 1 | | | | | | 13 | | | | | | 21 | | | | | | 30 | | | | | | 41 | | |
Unlevered net income(2)
|
| | | | (2) | | | | | | 10 | | | | | | 16 | | | | | | 24 | | | | | | 34 | | |
Unlevered free cash flow(3)(4)
|
| | | | (5) | | | | | | 4 | | | | | | 9 | | | | | | 18 | | | | | | 27 | | |
(in millions)
|
| |
H2 – 2021E
|
| |
2021E
|
| |
2022E
|
| |
2023E
|
| |
2024E
|
| |
2025E
|
| ||||||||||||||||||
Revenue
|
| | | $ | 105.3 | | | | | $ | 177.5 | | | | | $ | 234.3 | | | | | $ | 308.1 | | | | | $ | 367.1 | | | | | $ | 429.4 | | |
Adjusted Earnings Before Interest, Taxes, Depreciation and Amortization (Adjusted EBITDA)
|
| | | | 8.5 | | | | | | 11.1 | | | | | | 22.0 | | | | | | 34.7 | | | | | | 44.9 | | | | | | 54.7 | | |
Net Operating Profit After Tax (NOPAT)(1)
|
| | | | 1.7 | | | | | | (1.3) | | | | | | 6.7 | | | | | | 16.7 | | | | | | 24.5 | | | | | | 30.3 | | |
Unlevered Free Cash Flow (Unlevered FCF)(1)
|
| | | | (15.3) | | | | | | (15.3) | | | | | | 3.6 | | | | | | 0.5 | | | | | | 8.3 | | | | | | 11.8 | | |
| | |
Greenlane Options
|
| |
Greenlane Restricted Stock
|
| |
Total
Value of Accelerated Awards |
| | |||||||||||||||||||||||
Name
|
| |
Options
|
| |
Value(1)
|
| |
Shares
|
| |
Value(2)
|
| | | | ||||||||||||||||||
Aaron LoCascio
|
| | | | 144,979 | | | | | $ | 514,367 | | | | | | 30,263 | | | | | $ | 172,802 | | | | | $ | 687,189 | | | | ||
Chief Executive Officer
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
Adam Schoenfeld
|
| | | | 144,979 | | | | | $ | 514,367 | | | | | | 30,263 | | | | | $ | 172,802 | | | | | $ | 687,189 | | | | ||
Chief Strategy Officer
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
William Mote
|
| | | | 90,336 | | | | | $ | 284,999 | | | | | | 20,456 | | | | | $ | 116,804 | | | | | $ | 569,998 | | | | ||
Chief Financial Officer
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Name
|
| |
KushCo options
|
| |
KushCo RSUs
|
| |
Total
Value of Accelerated Awards |
| | ||||||||||||||
|
Shares
|
| |
Value(1)
|
| |
Shares
|
| |
Value(2)
|
| | | | |||||||||||
Stephen Christoffersen
Chief Financial Officer |
| | | | 6,692,310 | | | | | | | | | 160,111 | | | | | | | | | | ||
Rodrigo de Oliveira
Chief Operating Officer |
| | | | 1,152,026 | | | | | | | | | 167,380 | | | | | | | | | |
| | |
Rights of Greenlane Stockholders
Following the Mergers (which will be the rights of stockholders of the Combined Company following the Mergers) |
| |
Rights of KushCo Stockholders
|
|
Corporate Governance
|
| | Greenlane is a Delaware corporation. The rights of Greenlane stockholders are governed by the DGCL, the Greenlane charter and the Greenlane bylaws. | | | KushCo is a Nevada corporation. The rights of KushCo stockholders are governed by the NRS, KushCo’s charter and KushCo’s bylaws. | |
Authorized Capital Stock
|
| | Under the Greenlane A&R Charter, Greenlane will be authorized to issue an aggregate of 640 million shares of capital stock, consisting of: (1) 600 million shares of Class A common stock, $0.01 par value per share; (2) 30 million shares of Class B common stock, $0.0001 par value per share; and (3) 10 million shares of preferred stock, $0.0001 par value per share. | | | Under KushCo’s amended and restated Articles of Incorporation (the “KushCo A&R Charter”), KushCo is authorized to issue an aggregate of 275 million shares of capital stock, consisting of (1) 265 million shares of KushCo common stock and (2) 10 million shares of KushCo’s preferred stock, $0.001 par value per share (“KushCo preferred stock”). | |
| | | Following the completion of the Mergers, 57,870,112 shares of Greenlane Class A common stock are expected to be issued and outstanding and 25,877,218 shares of Greenlane Class B common stock are expected to be issued and outstanding and 0 shares of Greenlane’s preferred stock are expected to be issued and outstanding. Greenlane Class C common stock will | | | | |
| | |
Rights of Greenlane Stockholders
Following the Mergers (which will be the rights of stockholders of the Combined Company following the Mergers) |
| |
Rights of KushCo Stockholders
|
|
| | | be eliminated in the Greenlane A&R Charter in connection with the conversion of Greenlane Class C common to Greenlane Class B common stock. | | | | |
Preferred Stock
|
| | Greenlane’s charter states that the Greenlane Board is authorized to issue preferred stock in one or more classes or series and may fix by resolution the number of shares of any such series and the voting powers, designations, preferences, limitations, restrictions and relative rights thereof by resolution, including, without limitation, the authority to fix the dividend rights, dividend rates, conversion rights, exchange rights, voting rights, rights and terms of redemption, the redemption price or prices, the dissolution preferences and the rights in respect of any distributions of assets. | | | KushCo’s charter states that the KushCo Board is authorized to issue preferred stock in one or more series and may fix the voting powers, designations, preferences, limitations, restrictions and relative rights thereof by resolution. | |
Voting Rights
|
| | Greenlane’s charter states that each holder of Class A common stock or Class B common stock is entitled to one vote for each such share of stock entitled to vote held of record by such stockholder on the applicable record date. | | | KushCo’s bylaws state that each KushCo stockholder is entitled to one vote for each share of stock entitled to vote held of record by such stockholder. | |
Dividends
|
| | Dividends on the Class A common stock may be declared by the Greenlane Board. Greenlane’s charter prohibits the declaration of dividends on Class B common stock. The time and amount of dividends are dependent upon Greenlane’s financial condition, operations, cash requirements and availability, debt repayment obligations, capital expenditure needs and restrictions in Greenlane’s debt instruments, industry trends, the provisions of Delaware law affecting the payment of dividends to stockholders and any other factors the Greenlane Board may consider relevant. | | | Declaration and payment of any dividend is subject to the discretion of the KushCo Board. Dividends may be paid in cash, in property, or in shares of KushCo capital stock. | |
Board of Directors
|
| | Currently, there are five members of the Greenlane Board. | | | Currently, there are five members of the KushCo Board. | |
| | | Immediately following the effective time of the Mergers, the Combined Company Board will be increased from | | | A majority of the directors on the KushCo Board must be independent directors within the meaning of the | |
| | |
Rights of Greenlane Stockholders
Following the Mergers (which will be the rights of stockholders of the Combined Company following the Mergers) |
| |
Rights of KushCo Stockholders
|
|
| | |
five to seven directors, four of whom will be current members of the Greenlane Board and three of whom will be current members of the KushCo Board.
Under the listing standards of Nasdaq, a majority of the directors on the Combined Company Board must be independent directors. Upon completion of the Mergers, Greenlane expects that at least four of the seven directors on the Combined Company Board will be independent directors within the meaning of the listing standards of Nasdaq.
|
| | listing standards of Nasdaq. | |
| | | The Greenlane Board is not classified. | | | The KushCo Board is not classified. | |
| | | The directors of Greenlane hold office for a term expiring at the next succeeding annual meeting of stockholders and until their successors are duly elected and qualified or until their earlier death, resignation or removal. | | | The directors of the KushCo Board hold office for a term expiring at the next succeeding annual meeting of stockholders and until their successors are duly elected and qualified. | |
Removal of Directors; Vacancies
|
| |
Under the Greenlane charter, the entire Greenlane Board may be removed from office at any time, with or without cause, by the affirmative vote of the holders of a majority of the voting power of the issued and outstanding stock entitled to vote at an annual or special meeting duly noticed and called.
Unless the Greenlane Board otherwise determines, any vacancies on the Greenlane Board, whether resulting from an increase in the authorized number of directors or any vacancies resulting from death, retirement, disqualification or other cause, may only be filled by a majority vote of the directors then in office, through less than a quorum or by the sole remaining director. Directors so chosen shall hold office until the next annual meeting of stockholders. No decrease in the size of the Greenlane Board shall shorten the term of any director.
|
| | Under the KushCo bylaws, the entire KushCo Board may be removed from office at any time, with or without cause, by the affirmative vote of a majority of the outstanding stock entitled to vote. Any vacancies on the KushCo Board, whether resulting from an increase in the authorized number of directors or any vacancies resulting from death, resignation or removal, may be filled by a majority of the remaining directors, though less than a quorum, or by a sole remaining director. Stockholders may elect a director or directors at any time to fill any vacancy or vacancies not filled by directors, but any such election by written consent requires the consent of a majority of the outstanding shares entitled to vote. | |
Stockholder Action by Written Consent
|
| | Greenlane’s bylaws do not permit its stockholders to take action by written consent. Any action required or | | | KushCo’s bylaws permit its stockholders to take action by written consent. Such consent must be signed | |
| | |
Rights of Greenlane Stockholders
Following the Mergers (which will be the rights of stockholders of the Combined Company following the Mergers) |
| |
Rights of KushCo Stockholders
|
|
| | | permitted to be taken by the stockholders of Greenlane must be effected at a duly called annual or special meeting. | | | by the holders of the outstanding shares 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. | |
Notice of Stockholder Meetings
|
| | Written notice of each stockholder meeting must be given not less than 10 nor more than 60 days before the date on which the meeting is to be held to each stockholder entitled to vote at such meeting. Such written notice must state the place, date and hour of the meeting and, if such notice is in respect of a special meeting, it must also state the purpose or purposes for which the meeting is called. | | | Written notice of each stockholder meeting must be given to each stockholder not less than 10 nor more than 60 days before the date of which the meeting is to be held. | |
Quorum
|
| | Greenlane’s bylaws provide that the holders of a majority of the shares of capital stock entitled to vote at the meeting, present in person or represented by proxy, constitutes a quorum at any stockholder meeting. | | | KushCo’s bylaws provide that the holders of a majority of the shares entitled to vote at any meeting of stockholders constitutes a quorum | |
Stockholder Proposal of Business or Nominations for Directors
|
| |
Greenlane’s bylaws provide that Greenlane must receive written notice of any stockholder proposal, including the nomination of persons for election as directors, for business at an annual meeting of stockholders not less than 120 calendar days in advance of the first anniversary of the date that the previous year’s proxy statement was released. If an annual meeting was not held in the previous year or the date of the annual meeting is more than 30 calendar days earlier than the date contemplated at the time of the previous year’s proxy statement, notice by the stockholder will be timely if received by Greenlane not later than the close of business on the 10th day following the day on which the annual meeting is publicly announced.
In addition to the timeliness requirements described above, a Greenlane stockholder’s written notice proposing business at an annual meeting must include: (i) a brief description of the business to be
|
| |
KushCo’s bylaws provide that KushCo must receive written notice of any stockholder proposal for business at an annual meeting of the stockholders not less than 120 calendar days in advance of the first anniversary of the date that the previous year’s annual meeting washeld. If an annual meeting was not held in the previous year or the date of the annual meeting is more than 30 calendar days earlier than the date contemplated at the time of the previous year’s meeting, notice by the stockholder will be timely if received by KushCo on the later of the 90th day prior to the annual meeting and the close of business on the 10th day following the day on which the annual meeting is publicly announced.
KushCo’s bylaws also provide that KushCo must receive written notice of any stockholder direct or nomination for a meeting of stockholders not later than 120 calendar days in advance of the first anniversary of the date that the previous year’s annual meeting was
|
|
| | |
Rights of Greenlane Stockholders
Following the Mergers (which will be the rights of stockholders of the Combined Company following the Mergers) |
| |
Rights of KushCo Stockholders
|
|
| | |
brought before the meeting, (ii) the name and address, as they appear on Greenlane’s books, of the stockholder proposing such business and any other Proposing Person, (iii) a representation that the stockholder is a holder of record of Greenlane stock entitled to vote at the meeting on the date of such notice and intends to appear in person or by proxy at the meeting to propose the business specified in the notice; (iv) any material interest of the stockholder and any other Proposing Person in such business, (v) certain information regarding the ownership interests of the stockholder and any other Proposing Person, supplemented in writing by the stockholder not later than 10 days after the record date for voting at the meeting to disclose such interests, including the class of Greenlane shares beneficially owned, any options, warrants or other forms of derivative securities owned with regard to the stockholder’s Greenlane shares, and any voting agreements or similar arrangements entered into by the stockholder with regard to Greenlane shares, among other relevant information. Lastly, (vi) any Greenlane stockholder’s written notice must also include any other information relating to such stockholder or other Proposing Person, if any, which would be required to be disclosed in a proxy statement or other filing required to be made in connection with the solicitation of proxies for, as applicable, the proposal and/or for the election of directors in a contested election pursuant to Section 14 of the Exchange Act.
Greenlane’s bylaws also provide that any stockholder entitled to vote in the election of directors generally may also nominate one or more persons for election as directors at an annual meeting if timely notice of such stockholder’s intent to make such nomination or nominations is given in writing to the Greenlane Secretary. To
|
| | held. If an annual meeting was not held in the previous year or the dateof the annual meeting is more than 30 calendar days earlier than the date contemplated at the time of the previous year’s meeting, notice by the stockholder will be timely if received by KushCo on the later of the 90th day prior to the annual meeting and the close of business on the 10th day following the day on which the annual meeting is publicly announced. | |
| | |
Rights of Greenlane Stockholders
Following the Mergers (which will be the rights of stockholders of the Combined Company following the Mergers) |
| |
Rights of KushCo Stockholders
|
|
| | | be considered timely, a stockholder nomination for a director to be elected at an annual meeting must be received at the Greenlane principal executive offices not more than 120 calendar days in advance of the first anniversary of the date that Greenlane’s proxy statement was released to stockholders in connection with the previous year’s annual meeting of stockholders, except that if no annual meeting was held in the previous year or the date of the annual meeting has been changed by more than 30 calendar days from the date contemplated at the time of the previous year’s proxy statement, notice must be received by Greenlane not later than the close of business on the 10th day following the day on which the public announcement of such meeting is first made. Each such notice shall set forth (i) the name and address, as they appear on Greenlane’s books, of the stockholder who intends to make the nomination and of any other Nominating Person, (ii) a representation that the stockholder is a holder of record of Greenlane stock entitled to vote for the election of directors on the date of such notice and intends to appear in person or by proxy at the meeting to make the nomination, (iii) certain information regarding the ownership interests of the stockholder and any other Proposing Person, supplemented in writing by the stockholder not later than 10 days after the record date for voting at the meeting to disclose such interests, including the class of Greenlane shares beneficially owned, any options, warrants or other forms of derivative securities owned with regard to the stockholder’s Greenlane shares, and any voting agreements or similar arrangements entered into by the stockholder with regard to Greenlane shares, among other relevant information. In addition, a stockholder seeking to make a nomination or nominations for the election of | | | | |
| | |
Rights of Greenlane Stockholders
Following the Mergers (which will be the rights of stockholders of the Combined Company following the Mergers) |
| |
Rights of KushCo Stockholders
|
|
| | | directors must also include in their notice: (iv) a description of all arrangements or understandings between the stockholder or other Nominating Person and each nominee and any other person or persons (naming such person or persons) pursuant to which the nomination or nominations are to be made by the stockholder, (v) a description of all direct and indirect compensation and other material monetary agreements, arrangements and understandings during the past 3 years and any other material relationships, between or among such stockholder and any other Nominating Person and each proposed nominee and his respective affiliates and associates or others working in concert therewith, including, without limitation all information that would be required to be disclosed pursuant to Rule 404 of Regulation S-K, (vi) such other information regarding each nominee proposed by such stockholder as would be required to be included in a proxy statement filed pursuant to the proxy rules of the SEC, had the nominee been nominated or intended to be nominated, by the Board of Directors and (vii) the consent of each nominee to serve as a director of Greenlane if so elected. | | | | |
Amendment of Governing Documents
|
| |
Each of the Greenlane Board and the Greenlane stockholders have the power to alter, amend or repeal any provision of the Greenlane bylaws and to adopt new bylaws.
The Greenlane Board may alter, amend or repeal any provision of the Greenlane bylaws and adopt new bylaws by an affirmative vote of a majority of the directors present at any regular or special meeting of the Greenlane Board at which a quorum is present.
The Greenlane stockholders may alter, amend or repeal any provision of the Greenlane bylaws and adopt new bylaws by an affirmative vote of the
|
| |
Both the KushCo board and the KushCo stockholders have the power to alter, amend or repeal any provision of KushCo’s bylaws and to adopt new bylaws.
The KushCo Board may alter, amend or repeal any provision of KushCo’s bylaws and adopt new bylaws by a majority vote of the directors present at any regular or special meeting of the KushCo Board at which a quorum is present.
The KushCo stockholders may alter, amend or repeal any portion of KushCo’s bylaws and adopt new bylaws by a majority vote of the KushCo stockholders present at any
|
|
| | |
Rights of Greenlane Stockholders
Following the Mergers (which will be the rights of stockholders of the Combined Company following the Mergers) |
| |
Rights of KushCo Stockholders
|
|
| | | holders of a majority of the shares of the capital stock of Greenlane issued and outstanding and entitled to vote at any annual meeting of stockholders, or at any special meeting of stockholders, provided notice of such alteration, amendment, repeal or adoption of new bylaws shall have been stated in the notice of such special meeting. Under the DGCL, an amendment to a corporation’s certificate of incorporation generally requires (i) a board of directors resolution declaring the advisability of the amendment and (ii) the approval of the holders of a majority of the outstanding stock entitled to vote upon the proposed amendment, unless the certificate of incorporation requires a greater vote. If the proposed amendment would increase or decrease the aggregate number of authorized shares of a class of stock, increase or decrease the par value of the shares of such class or change the powers, preferences or special rights of the shares so as to affect them adversely, the holders of a majority of the outstanding shares of such class shall be entitled to vote as a class upon the proposed amendment. If an amendment would alter or change the powers, preferences or special rights of one or more series of any class so as to affect them adversely, but shall not so affect the entire class, then only the shares of the series so affected by the amendment shall be considered a separate class for purposes of the vote. Greenlane’s charter provides that Greenlane reserves the right to amend, alter, change or repeal any provision contained in the charter in the manner prescribed by statute, and all rights conferred upon stockholders in the Charter are granted subject to such reservation. Greenlane’s charter further provides that the affirmative vote of the holders of Greenlane common stock and Greenlane preferred stock then outstanding representing two-thirds or more of the votes eligible to | | | regular or special meeting of the KushCo stockholders at which a quorum is present. | |
| | |
Rights of Greenlane Stockholders
Following the Mergers (which will be the rights of stockholders of the Combined Company following the Mergers) |
| |
Rights of KushCo Stockholders
|
|
| | | be cast in an election of directors is required to amend Article IX (Stockholder Action Without Meeting). In addition, Greenlane’s charter provides that the authorized number of shares of Greenlane Class A common stock, Greenlane Class B common stock or Greenlane preferred stock may be increased or decreased (but not below the number of shares thereof then outstanding) by the affirmative vote of holders of a majority of the voting power of all of the outstanding shares of stock of Greenlane entitled to vote thereon, without any separate class vote. | | | | |
Certain Business Combinations
|
| | Greenlane is governed by Section 203 of the DGCL. Section 203 of the DGCL prohibits a Delaware corporation from engaging in a “business combination” with an “interested stockholder” for a period of three years following the time that such stockholder became an interested stockholder, unless, (i) prior to the time such stockholder becomes an interested stockholder, the board of directors of the corporation approved either the business combination or the transaction which resulted in the stockholder becoming an interested stockholder, (ii) upon consummation of the transaction which resulted in the stockholder becoming an interested stockholder, such stockholder owned at least 85% of the voting stock of the corporation outstanding at the time the transaction commenced (subject to certain exclusions) or (iii) at or subsequent to such time, the business combination is approved by the board of directors 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 that is not owned by the interested stockholder. Under Section 203 of the DGCL, “interested stockholder” is generally defined as any person (other than the corporation and | | | KushCo’s bylaws contain a provision electing not to be governed by sections 78.411 to 78.444 of the NRS regarding combinations with interested stockholders. | |
| | |
Rights of Greenlane Stockholders
Following the Mergers (which will be the rights of stockholders of the Combined Company following the Mergers) |
| |
Rights of KushCo Stockholders
|
|
| | | any direct or indirect majority-owned subsidiaries of the corporation) that (a) is the owner of 15% or more of the outstanding voting stock of the corporation or (b) is an affiliate or an associate of the corporation and was the owner of 15% or more of the outstanding voting stock of the corporation at any time within the three-year period immediately prior to the date on which it is sought to be determined whether such person is an interested stockholder, and the affiliates and associates of such person, subject to certain exceptions. Under Section 203 of the DGCL, “business combination” means, among other things, (i) a merger or consolidation with an interested stockholder, (ii) a sale, exchange or other disposition to or with an interested stockholder of 10% or more of the aggregate market value of either the assets on a consolidated basis or the outstanding stock of the corporation and (iii) any receipt by an interested stockholder of financial benefits (except proportionately as a stockholder) by or through the corporation other than those expressly permitted by Delaware law. The DGCL allows a corporation to include in its certificate of incorporation a provision expressly electing not to be governed by Section 203. Because Greenlane’s charter does not contain a provision electing not to be governed by Section 203 of the DGCL, Greenlane is subject to such provision. | | | | |
Limitation of Stockholder
Liability |
| | Under Delaware law, stockholders generally are not liable for a corporation’s debts or obligations. | | | Under Nevada law, stockholders generally are not liable for a corporation’s debts or obligations. | |
Exculpation and Indemnification of Directors and Officers
|
| | The DGCL permits corporations to adopt provisions in its certificate of incorporation limiting or eliminating certain personal liability of directors to the corporation or its stockholders for monetary damages for breach of fiduciary duty as a director. However, a corporation may not limit or eliminate | | | The KushCo charter contains a provision that eliminates directors’ and officers’ liability to KushCo or its stockholders for money damages to the maximum extent permitted under Nevada law. KushCo’s charter authorizes KushCo, and KushCo’s bylaws obligate KushCo, to the | |
| | |
Rights of Greenlane Stockholders
Following the Mergers (which will be the rights of stockholders of the Combined Company following the Mergers) |
| |
Rights of KushCo Stockholders
|
|
| | | the liability of a director for (i) breaching the duty of loyalty to the corporation or the corporation’s stockholders; (ii) acts or omissions that are not in good faith or that involve intentional misconduct or a knowing violation of law; (iii) any transaction in which a director derived an improper personal benefit; or (iv) paying an unlawful dividend or approving an unlawful stock repurchase. Greenlane’s charter eliminates the personal liability of directors for monetary damages for breach of fiduciary duty as a director to the extent permitted by the DGCL. The Greenlane bylaws obligate Greenlane, to the maximum extent permitted by Delaware law in effect from time to time, to indemnify and, upon the receipt of an undertaking to repay all amounts advanced if it determined that such person is not entitled to indemnification, advance expenses in advance of final disposition of such a proceeding to (a) any individual who is a present or former director or officer of Greenlane and who is made or threatened to be made a party to the proceeding by reason of his or her service in that capacity or (b) any individual who, while a director or officer of Greenlane and at the request of Greenlane, serves or has served as a director, officer, or a controlling person of another corporation, real estate investment trust, limited liability company, partnership, joint venture, trust, employee benefit plan or any other enterprise from and against any claim or liability to which such person may become subject or which such person may incur by reason of his or her service in that capacity. The Greenlane bylaws also permit Greenlane to indemnify and advance expenses to any individual to any employee or agent of Greenlane or Greenlane’s predecessor. | | | maximum extent permitted by Nevada law in effect from time to time, to indemnify and, without requiring a preliminary determination of the ultimate entitlement to indemnification, pay or reimburse reasonable expenses in advance of final disposition of such a proceeding to (a) any individual who is a present or former director or officer of KushCo and who is made or threatened to be made a party to the proceeding by reason of his or her service in that capacity or (b) any individual who, while a director or officer of KushCo and at the request of KushCo, serves or has served as a director, officer, partner, trustee, member or manager of another corporation, real estate investment trust, limited liability company, partnership, joint venture, trust, employee benefit plan or any other enterprise from and against any claim or liability to which such person may become subject or which such person may incur by reason of his or her service in that capacity. KushCo’s charter and bylaws also permit KushCo to indemnify and advance expenses to any individual who served KushCo’s predecessor in any of the capacities described above and to any employee or agent of KushCo or KushCo’s predecessor. | |
Forum Selection
|
| | Greenlane’s charter provides that, unless Greenlane consents in writing to the selection of an alternative forum, | | | KushCo’s bylaws and charter do not include a forum selection provision. | |
| | |
Rights of Greenlane Stockholders
Following the Mergers (which will be the rights of stockholders of the Combined Company following the Mergers) |
| |
Rights of KushCo Stockholders
|
|
| | | the Court of Chancery of the State of Delaware (or, in the event that the Court of Chancery of the State of Delaware does not have jurisdiction, any state or federal court located within the State of Delaware) will, to the fullest extent permitted by law, be the sole and exclusive forum for any derivative action brought on behalf of Greenlane, action asserting a claim of breach of a fiduciary duty owed by any current or former director, officer or other employee or agent of Greenlane to Greenlane or its stockholders, action asserting a claim arising pursuant to, or seeking to enforce or determine the validity any right, obligation or remedy under, the DGCL, Greenlane’s charter or bylaws, action to which the DGCL confers jurisdiction on the Court of Chancery of the State of Delaware or action asserting a claim governed by the internal affairs doctrine. Greenlane’s charter also provides that, unless Greenlane consents in writing to the selection of an alternative forum, to the fullest extent permitted by law, the federal district courts of the United States of America shall be the exclusive forum for the resolution of any complaint asserting a cause of action arising out of the Securities Act. The foregoing does not apply to any suits brought to enforce any liability or duty created by the Exchange Act or any other claim for which the federal courts of the United State have exclusive jurisdiction. Any person or entity purchasing or otherwise acquiring or holding or owning (or continuing to hold or own) any interest in Greenlane capital stock is deemed to have received notice of and consented to the foregoing forum selection clause, which could limit Greenlane stockholders’ ability to choose the judicial forum for disputes with Greenlane. The enforceability of similar forum clauses in other companies’ bylaws or similar governing documents has been challenged in legal proceedings, and it | | | |
| | |
Rights of Greenlane Stockholders
Following the Mergers (which will be the rights of stockholders of the Combined Company following the Mergers) |
| |
Rights of KushCo Stockholders
|
|
| | | is possible that in connection with any action a court could find the forum selection clause contained in Greenlane’s charter to be inapplicable or unenforceable in such action. | | | | |
Name
|
| |
Number of
Shares of Greenlane Class A Common Stock Beneficially Owned |
| |
% of All
Greenlane Class A Common Stock Shares(1) |
| |
Number of
Shares of Greenlane Class B Common Stock Beneficially Owned |
| |
% of All
Greenlane Class B Common Stock Shares(2) |
| |
Number of
Shares of Greenlane Class C Common Stock Beneficially Owned |
| |
% of All
Greenlane Class C Common Stock Shares(3) |
| |
Combined
Voting Power(4) |
| |||||||||||||||||||||
Aaron LoCascio
|
| | | | 76,763(5) | | | | | | * | | | | | | — | | | | | | — | | | | | | 59,958,138(6) | | | | | | 85.29% | | | | | | 66.98% | | |
Adam Schoenfeld
|
| | | | 152,868 (7) | | | | | | * | | | | | | — | | | | | | — | | | | | | 66,026,343(8) | | | | | | 93.92% | | | | | | 73.85% | | |
William Bine
|
| | | | 37,632(9) | | | | | | * | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | * | | |
William Mote
|
| | | | 49,605(10) | | | | | | * | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | * | | |
Michael Cellucci
|
| | | | 32,127(11) | | | | | | * | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | * | | |
Douglas Fischer
|
| | | | 16,290(12) | | | | | | * | | | | | | 31,768(13) | | | | | | 1.30% | | | | | | — | | | | | | — | | | | | | * | | |
Neil Closner
|
| | | | 78,238(14) | | | | | | * | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | * | | |
Richard Taney
|
| | | | 98,533(15) | | | | | | * | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | * | | |
Jeff Uttz
|
| | | | 63,533(16) | | | | | | * | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | * | | |
All executive officers, directors and director nominees as a group 9 people)
|
| | | | 605,589 | | | | | | 3.58% | | | | | | 31,768 | | | | | | 1.30% | | | | | | 66,026,343 | | | | | | 93.92%(17) | | | | | | 74.42% | | |
More than 5% Beneficial Owners
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Jacoby & Co. LLC(18)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 59,958,138 | | | | | | 85.29% | | | | | | 66.86% | | |
Better Life Products Investment Group, Inc. (19)
|
| | | | — | | | | | | — | | | | | | 2,166,200 | | | | | | 88.65% | | | | | | — | | | | | | — | | | | | | 2.42% | | |
Name of Beneficial Owner(1)
|
| |
KushCo Common Stock
Beneficially Owned |
| |||||||||
|
Shares
|
| |
Percent(2)
|
| ||||||||
5% or Greater Stockholders | | | | | | | | | | | | | |
Adage Capital Partners, L.P.(3)
|
| | | | 9,672,752 | | | | | | 6.07% | | |
Executive Officers and Directors | | | | | | | | | | | | | |
Nicholas Kovacevich(4)
|
| | | | 9,678,272 | | | | | | 6.05% | | |
Stephen Christoffersen(5)
|
| | | | 678,262 | | | | | | * | | |
Rodrigo de Oliveira(6)
|
| | | | 923,806 | | | | | | * | | |
Eric Baum(7)
|
| | | | 1,146,738 | | | | | | * | | |
Barbara Goodstein(8)
|
| | | | 417,792 | | | | | | * | | |
Don Hunter(9)
|
| | | | 400,292 | | | | | | * | | |
Dallas Imbimbo(10)
|
| | | | 10,353,217 | | | | | | 6.48% | | |
Peter Kadens(11)
|
| | | | 418,553 | | | | | | * | | |
Jason Vegotsky(12)
|
| | | | 125,000 | | | | | | * | | |
All current executive officers and directors as a group (total 8 persons)(13)
|
| | | | 24,016,931 | | | | | | 14.76% | | |
($ in thousands)
|
| |
Three Months Ended March 31,
|
| |||||||||||||||||||||||||||
| | | | | | | | | | | | | | | | | | |
% of net sales
|
| |||||||||||
|
2021
|
| |
2020
|
| |
% Change
|
| |
2021
|
| |
2020
|
| |||||||||||||||||
Net sales: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
United States
|
| | | $ | 28,667 | | | | | $ | 27,130 | | | | | | 5.7% | | | | | | 84.3% | | | | | | 80.1% | | |
Canada
|
| | | | 2,561 | | | | | | 4,405 | | | | | | (41.9)% | | | | | | 7.5% | | | | | | 13.0% | | |
Europe
|
| | | | 2,781 | | | | | | 2,333 | | | | | | 19.2% | | | | | | 8.2% | | | | | | 6.9% | | |
Total net sales
|
| | | | 34,009 | | | | | | 33,868 | | | | | | 0.4% | | | | | | 100.0% | | | | | | 100.0% | | |
Cost of sales
|
| | | | 26,696 | | | | | | 26,539 | | | | | | 0.6% | | | | | | 78.5% | | | | | | 78.4% | | |
Gross profit
|
| | | | 7,313 | | | | | | 7,329 | | | | | | (0.2)% | | | | | | 21.5% | | | | | | 21.6% | | |
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Salaries, benefits and payroll taxes
|
| | | | 6,370 | | | | | | 6,614 | | | | | | (3.7)% | | | | | | 18.7% | | | | | | 19.5% | | |
General and administrative
|
| | | | 8,339 | | | | | | 8,659 | | | | | | (3.7)% | | | | | | 24.5% | | | | | | 25.6% | | |
Goodwill impairment charge
|
| | | | — | | | | | | 8,996 | | | | | | * | | | | | | —% | | | | | | 26.6% | | |
Depreciation and amortization
|
| | | | 544 | | | | | | 710 | | | | | | (23.4)% | | | | | | 1.6% | | | | | | 2.1% | | |
Total operating expenses
|
| | | | 15,253 | | | | | | 24,979 | | | | | | 38.9% | | | | | | 44.8% | | | | | | 73.8% | | |
Loss from operations
|
| | | | (7,940) | | | | | | (17,650) | | | | | | 55.0% | | | | | | (23.3)% | | | | | | (52.1)% | | |
Other income (expense), net: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest expense
|
| | | | (116) | | | | | | (110) | | | | | | 5.5% | | | | | | (0.3)% | | | | | | (0.3)% | | |
Other income, net
|
| | | | 324 | | | | | | 940 | | | | | | (65.5)% | | | | | | 1.0% | | | | | | 2.8% | | |
Total other income, net
|
| | | | 208 | | | | | | 830 | | | | | | (74.9)% | | | | | | 0.7% | | | | | | 2.5% | | |
Loss before income taxes
|
| | | | (7,732) | | | | | | (16,820) | | | | | | 54.0% | | | | | | (22.7)% | | | | | | (49.7)% | | |
Benefit from income taxes
|
| | | | (18) | | | | | | (81) | | | | | | 77.8% | | | | | | (0.1)% | | | | | | (0.2)% | | |
Net loss
|
| | | | (7,714) | | | | | | (16,739) | | | | | | 53.9% | | | | | | (22.6)% | | | | | | (49.5)% | | |
Net loss attributable to non-controlling interest
|
| | | | (3,458) | | | | | | (12,278) | | | | | | 71.8% | | | | | | (10.1)% | | | | | | (36.3)% | | |
Net loss attributable to Greenlane Holdings, Inc.
|
| | | $ | (4,256) | | | | | $ | (4,461) | | | | | | 4.6% | | | | | | (12.5)% | | | | | | (13.2)% | | |
($ in thousands)
|
| |
Three Months Ended March 31,
|
| |||||||||
|
2021
|
| |
2020
|
| ||||||||
Net sales
|
| | | $ | 34,009 | | | | | $ | 33,868 | | |
Period-over-period change
|
| | | | 0.4% | | | | | | -32.1% | | |
Net cash used in operations
|
| | | $ | (15,257) | | | | | $ | (1,097) | | |
Adjusted net loss(1)
|
| | | $ | (5,519) | | | | | $ | (6,080) | | |
Adjusted EBITDA(1)
|
| | | $ | (5,201) | | | | | $ | (6,281) | | |
(in thousands)
|
| |
Three Months Ended March 31,
|
| |||||||||
|
2021
|
| |
2020
|
| ||||||||
Net loss
|
| | | $ | (7,714) | | | | | $ | (16,739) | | |
EU VAT indemnification allowance adjustment(1)
|
| | | | (621) | | | | | | — | | |
Initial consulting costs related to ERP system implementation(3)
|
| | | | 301 | | | | | | 64 | | |
Restructuring expenses(4)
|
| | | | 247 | | | | | | 108 | | |
Equity-based compensation expense
|
| | | | 529 | | | | | | 270 | | |
Due diligence costs related to acquisition target(5)
|
| | | | — | | | | | | 1,221 | | |
Legal and professional fees related to M&A transactions(6)
|
| | | | 1,739 | | | | | | — | | |
Goodwill impairment charge(7)
|
| | | | — | | | | | | 8,996 | | |
Adjusted net loss
|
| | | $ | (5,519) | | | | | $ | (6,080) | | |
(in thousands)
|
| |
Three Months Ended March 31,
|
| |||||||||
|
2021
|
| |
2020
|
| ||||||||
Net loss
|
| | | $ | (7,714) | | | | | $ | (16,739) | | |
EU VAT indemnification allowance adjustment(1)
|
| | | | (621) | | | | | | — | | |
Other (expense) income, net(2)
|
| | | | (324) | | | | | | (940) | | |
Benefit from income taxes
|
| | | | (18) | | | | | | (81) | | |
Interest expense
|
| | | | 116 | | | | | | 110 | | |
Initial consulting costs related to ERP system implementation(3)
|
| | | | 301 | | | | | | 64 | | |
Restructuring expenses(4)
|
| | | | 247 | | | | | | 108 | | |
Equity-based compensation expense
|
| | | | 529 | | | | | | 270 | | |
Depreciation and amortization
|
| | | | 544 | | | | | | 710 | | |
Due diligence costs related to acquisition target(5)
|
| | | | — | | | | | | 1,221 | | |
Legal and professional fees related to M&A transactions(6)
|
| | | | 1,739 | | | | | | — | | |
Goodwill impairment charge(7)
|
| | | | — | | | | | | 8,996 | | |
Adjusted EBITDA
|
| | | $ | (5,201) | | | | | $ | (6,281) | | |
| | |
Year Ended December 31,
|
| |
Change
|
| ||||||||||||||||||||||||||||||
|
2020
|
| |
2019
|
| |
% of Net sales
|
| |||||||||||||||||||||||||||||
|
2020
|
| |
2019
|
| |
$
|
| |
%
|
| ||||||||||||||||||||||||||
Net sales: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
United States
|
| | | $ | 112,543 | | | | | $ | 160,243 | | | | | | 81.3% | | | | | | 86.6% | | | | | $ | (47,700) | | | | | | (29.8)% | | |
Canada
|
| | | | 15,457 | | | | | | 22,120 | | | | | | 11.2% | | | | | | 12.0% | | | | | | (6,663) | | | | | | (30.1)% | | |
Europe
|
| | | | 10,304 | | | | | | 2,643 | | | | | | 7.5% | | | | | | 1.4% | | | | | | 7,661 | | | | | | 289.9% | | |
Total net sales
|
| | | | 138,304 | | | | | | 185,006 | | | | | | 100.0% | | | | | | 100.0% | | | | | | (46,702) | | | | | | (25.2)% | | |
Cost of sales
|
| | | | 115,539 | | | | | | 153,916 | | | | | | 83.5% | | | | | | 83.2% | | | | | | (38,377) | | | | | | (24.9)% | | |
Gross profit
|
| | | | 22,765 | | | | | | 31,090 | | | | | | 16.5% | | | | | | 16.8% | | | | | | (8,325) | | | | | | (26.8)% | | |
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Salaries, benefits and payroll taxes
|
| | | | 24,909 | | | | | | 29,716 | | | | | | 18.0% | | | | | | 16.1% | | | | | | (4,807) | | | | | | (16.2)% | | |
General and administrative
|
| | | | 35,315 | | | | | | 23,593 | | | | | | 25.5% | | | | | | 12.8% | | | | | | 11,722 | | | | | | 49.7% | | |
Goodwill impairment charge
|
| | | | 8,996 | | | | | | — | | | | | | 6.5% | | | | | | -% | | | | | | 8,996 | | | | | | 100.0% | | |
Depreciation and amortization
|
| | | | 2,520 | | | | | | 2,705 | | | | | | 1.9% | | | | | | 1.5% | | | | | | (185) | | | | | | (6.8)% | | |
Total operating expenses
|
| | | | 71,740 | | | | | | 56,014 | | | | | | 51.9% | | | | | | 30.4% | | | | | | 15,726 | | | | | | 28.1% | | |
Loss from operations
|
| | | | (48,975) | | | | | | (24,924) | | | | | | (35.4)% | | | | | | (13.6)% | | | | | | (24,051) | | | | | | 96.5% | | |
Other income (expense), net: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Change in fair value of convertible notes
|
| | | | — | | | | | | (12,063) | | | | | | -% | | | | | | (6.5)% | | | | | | 12,063 | | | | | | (100.0)% | | |
Interest expense
|
| | | | (437) | | | | | | (975) | | | | | | (0.3)% | | | | | | (0.5)% | | | | | | 538 | | | | | | (55.2)% | | |
Other income, net
|
| | | | 1,902 | | | | | | 9,073 | | | | | | 1.4% | | | | | | 4.9% | | | | | | (7,171) | | | | | | (79.0)% | | |
Total other expense, net
|
| | | | 1,465 | | | | | | (3,965) | | | | | | 1.1% | | | | | | (2.1)% | | | | | | 5,430 | | | | | | * | | |
Loss before income taxes
|
| | | | (47,510) | | | | | | (28,889) | | | | | | (34.3)% | | | | | | (15.7)% | | | | | | (18,621) | | | | | | 64.5% | | |
Provision for income taxes
|
| | | | 194 | | | | | | 10,935 | | | | | | 0.1% | | | | | | 5.9% | | | | | | (10,741) | | | | | | (98.2)% | | |
Net loss
|
| | | | (47,704) | | | | | | (39,824) | | | | | | (34.4)% | | | | | | (21.6)% | | | | | | (7,880) | | | | | | 19.8% | | |
Net loss attributable to non-controlling interest
|
| | | | (33,187) | | | | | | (11,008) | | | | | | (24.0)% | | | | | | (6.0)% | | | | | | (22,179) | | | | | | 201.5% | | |
Net loss attributable to Greenlane Holdings, Inc.
|
| | | $ | (14,517) | | | | | $ | (28,816) | | | | | | (10.4)% | | | | | | (15.6)% | | | | | $ | 14,299 | | | | | | (49.6)% | | |
($ in thousands)
|
| |
For the year ended December 31,
|
| |||||||||
|
2020
|
| |
2019
|
| ||||||||
Net sales
|
| | | $ | 138,304 | | | | | $ | 185,006 | | |
Period-over-period change
|
| | | | (25.2)% | | | | | | 3.4% | | |
Net cash used in operations
|
| | | $ | (12,302) | | | | | $ | (36,903) | | |
Adjusted net loss(1)
|
| | | $ | (25,863) | | | | | $ | (18,544) | | |
Adjusted EBITDA(1)
|
| | | $ | (24,352) | | | | | $ | (13,424) | | |
(in thousands)
|
| |
Year ended December 31,
|
| |||||||||
|
2020
|
| |
2019
|
| ||||||||
Net loss
|
| | | $ | (47,704) | | | | | $ | (39,824) | | |
Debt placement costs for convertible notes(1)
|
| | | | — | | | | | | 422 | | |
Transition to being a public company(2)
|
| | | | — | | | | | | 775 | | |
Equity-based compensation expense
|
| | | | 853 | | | | | | 8,020 | | |
Initial consulting costs related to ERP system implementation(3)
|
| | | | 215 | | | | | | — | | |
Restructuring expenses(4)
|
| | | | 1,229 | | | | | | — | | |
Due diligence costs related to acquisition target
|
| | | | 903 | | | | | | — | | |
Goodwill impairment charge
|
| | | | 8,996 | | | | | | — | | |
Adjustments related to the product rationalization to increase inventory turnover of slow-selling products
|
| | | | 3,222 | | | | | | — | | |
Obsolete inventory charges related to management’s strategic initiative(5)
|
| | | | 1,137 | | | | | | — | | |
Allowances for uncollectible vendor deposits incurred in connection with management’s strategic initiative(5)
|
| | | | 822 | | | | | | — | | |
Loss related to indemnification asset not probable of recovery
|
| | | | 4,464 | | | | | | — | | |
Change in fair value of convertible notes
|
| | | | — | | | | | | 12,063 | | |
Adjusted net loss
|
| | | $ | (25,863) | | | | | $ | (18,544) | | |
(in thousands)
|
| |
Year ended December 31,
|
| |||||||||
|
2020
|
| |
2019
|
| ||||||||
Net loss
|
| | | $ | (47,704) | | | | | $ | (39,824) | | |
Other income, net(1)
|
| | | | (1,902) | | | | | | (9,073) | | |
Transition to being a public company(2)
|
| | | | — | | | | | | 775 | | |
Interest expense
|
| | | | 437 | | | | | | 975 | | |
Provision for (benefit from) income taxes
|
| | | | 194 | | | | | | 10,935 | | |
Depreciation and amortization
|
| | | | 2,520 | | | | | | 2,705 | | |
Equity-based compensation expense
|
| | | | 853 | | | | | | 8,020 | | |
Initial consulting costs related to ERP system implementation(3)
|
| | | | 215 | | | | | | — | | |
Restructuring expenses(4)
|
| | | | 1,229 | | | | | | — | | |
Due diligence costs related to acquisition target
|
| | | | 903 | | | | | | — | | |
Adjustments related to product rationalization to increase inventory turnover of slow-selling products(5)
|
| | | | 3,222 | | | | | | — | | |
One-time early termination fee on operating lease in connection with moving to a centralized distribution center model
|
| | | | 262 | | | | | | — | | |
Goodwill impairment charge
|
| | | | 8,996 | | | | | | — | | |
Inventory charges related to management’s strategic initiative(5)
|
| | | | 1,137 | | | | | | — | | |
Allowances for uncollectible vendor deposits incurred in connection with management’s strategic initiative(5)
|
| | | | 822 | | | | | | — | | |
Loss related to indemnification asset not probable of recovery
|
| | | | 4,464 | | | | | | — | | |
Change in fair value of convertible notes
|
| | | | — | | | | | | 12,063 | | |
Adjusted EBITDA
|
| | | $ | (24,352) | | | | | $ | (13,424) | | |
(in thousands)
|
| |
Three Months Ended March 31,
|
| |||||||||
|
2021
|
| |
2020
|
| ||||||||
Net cash used in operating activities
|
| | | $ | (15,257) | | | | | $ | (1,097) | | |
Net cash used in investing activities
|
| | | | (2,822) | | | | | | (2,262) | | |
Net cash used in financing activities
|
| | | | (104) | | | | | | (149) | | |
| | |
Year Ended December 31,
|
| |||||||||
(in thousands)
|
| |
2020
|
| |
2019
|
| ||||||
Net cash used in operating activities
|
| | | $ | (12,302) | | | | | $ | (36,903) | | |
Net cash used in investing activities
|
| | | | (4,144) | | | | | | (3,732) | | |
Net cash (used in) provided by financing activities
|
| | | | (1,063) | | | | | | 80,979 | | |
Shipping
State / Province |
| |
2020
Revenue |
| |
% of 2020
Revenue |
| |
2019
Revenue |
| |
% of 2019
Revenue |
| ||||||||||||
CA
|
| | | $ | 21,371 | | | | | | 18.8% | | | | | $ | 73,638 | | | | | | 49.4% | | |
WA
|
| | | | 8,845 | | | | | | 7.8 | | | | | | 11,543 | | | | | | 7.7 | | |
CO
|
| | | | 8,661 | | | | | | 7.6 | | | | | | 10,891 | | | | | | 7.3 | | |
MI
|
| | | | 7,212 | | | | | | 6.3 | | | | | | 4,013 | | | | | | 2.7 | | |
OR
|
| | | | 5,944 | | | | | | 5.2 | | | | | | 8,391 | | | | | | 5.6 | | |
MA
|
| | | | 4,988 | | | | | | 4.4 | | | | | | 4,850 | | | | | | 3.3 | | |
NV
|
| | | | 4,511 | | | | | | 4.0 | | | | | | 6,601 | | | | | | 4.4 | | |
IL
|
| | | | 4,141 | | | | | | 3.6 | | | | | | 1,181 | | | | | | 0.8 | | |
ME
|
| | | | 1,240 | | | | | | 1.1 | | | | | | 1,543 | | | | | | 1.0 | | |
Other Rec States
|
| | | | 730 | | | | | | 0.6 | | | | | | 1,240 | | | | | | 0.8 | | |
Rec State Total
|
| | | | 67,643 | | | | | | 59.4 | | | | | | 123,891 | | | | | | 83.2 | | |
Medical Only States
|
| | | | 34,676 | | | | | | 30.5 | | | | | | 15,943 | | | | | | 10.7 | | |
Canada
|
| | | | 8,321 | | | | | | 7.3 | | | | | | 2,473 | | | | | | 1.7 | | |
Other Countries
|
| | | | 187 | | | | | | 0.2 | | | | | | 568 | | | | | | 0.4 | | |
Shipping
State / Province |
| |
2020
Revenue |
| |
% of 2020
Revenue |
| |
2019
Revenue |
| |
% of 2019
Revenue |
| ||||||||||||
Other U.S. States
|
| | | | 3,010 | | | | | | 2.6 | | | | | | 6,079 | | | | | | 4.1 | | |
Total
|
| | | $ | 113,837 | | | | | | 100.0% | | | | | $ | 148,954 | | | | | | 100.0% | | |
|
PRODUCT CATEGORY
|
| |
2020
Revenue |
| |
% of 2020
Revenue |
| |
2019
Revenue |
| |
% of 2019
Revenue |
| ||||||||||||
Vape
|
| | | $ | 73,712 | | | | | | 64.8% | | | | | $ | 101,704 | | | | | | 68.3% | | |
Packaging, Papers & Supplies
|
| | | | 27,125 | | | | | | 23.8 | | | | | | 28,231 | | | | | | 19.0 | | |
Energy and Natural Products
|
| | | | 9,345 | | | | | | 8.2 | | | | | | 14,502 | | | | | | 9.7 | | |
Services
|
| | | | 3,655 | | | | | | 3.2 | | | | | | 4,517 | | | | | | 3.0 | | |
| | | | $ | 113,837 | | | | | | 100.0% | | | | | $ | 148,954 | | | | | | 100.0% | | |
(in thousands, except percentages)
|
| |
For the three months ended
|
| |
Variance
|
| |
Percent Change
|
| |||||||||||||||
|
February 28,
2021 |
| |
February 29,
2020 |
| ||||||||||||||||||||
Net revenue
|
| | | $ | 32,884 | | | | | $ | 30,143 | | | | | $ | 2,741 | | | | | | 9.1% | | |
(in thousands, except percentages)
|
| |
For the three months ended
|
| |
Variance
|
| |
Percent Change
|
| |||||||||||||||
|
February 28,
2021 |
| |
February 29,
2020 |
| ||||||||||||||||||||
Cost of goods sold
|
| | | $ | 26,443 | | | | | $ | 39,051 | | | | | $ | (12,608) | | | | | | (32.3)% | | |
Gross profit
|
| | | | 6,441 | | | | | | (8,908) | | | | | | 15,349 | | | | | | 172.3% | | |
Gross profit percentage (gross profit as a percent of revenue)
|
| | | | 19.6% | | | | | | (29.6)% | | | | | | 49.2% | | | | | | | | |
(in thousands, except percentages)
|
| |
For the three months ended
|
| |
Variance
|
| |
Percent Change
|
| |||||||||||||||
|
February 28,
2021 |
| |
February 29,
2020 |
| ||||||||||||||||||||
Selling, general and administrative
|
| | | $ | 10,941 | | | | | $ | 27,183 | | | | | $ | (16,242) | | | | | | (59.8)% | | |
Restructuring costs
|
| | | $ | 286 | | | | | $ | 7,301 | | | | | $ | (7,015) | | | | | | (96.1)% | | |
(in thousands, except percentages)
|
| |
For the three months ended
|
| |
Variance
|
| |
Percent Change
|
| |||||||||||||||
|
February 28,
2021 |
| |
February 29,
2020 |
| ||||||||||||||||||||
Loss from operations
|
| | | $ | (4,786) | | | | | $ | (43,392) | | | | | $ | 38,606 | | | | | | 89.0% | | |
(in thousands, except percentages)
|
| |
For the three months ended
|
| |
Variance
|
| |
Percent Change
|
| |||||||||||||||
|
February 28,
2021 |
| |
February 29,
2020 |
| ||||||||||||||||||||
Other income (expense), net
|
| | | $ | (256) | | | | | $ | (983) | | | | | $ | 727 | | | | | | 74.0% | | |
(in thousands, except percentages)
|
| |
For the three months ended
|
| |
Variance
|
| |
Percent Change
|
| |||||||||||||||
|
February 28,
2021 |
| |
February 29,
2020 |
| ||||||||||||||||||||
Net Loss
|
| | | $ | (5,042) | | | | | $ | (44,375) | | | | | $ | 39,333 | | | | | | 88.6% | | |
(in thousands, except percentages)
|
| |
For the six months ended
|
| |
Variance
|
| |
Percent Change
|
| |||||||||||||||
|
February 28,
2021 |
| |
February 29,
2020 |
| ||||||||||||||||||||
Net revenue
|
| | | $ | 59,645 | | | | | $ | 65,105 | | | | | $ | (5,460) | | | | | | (8.4)% | | |
(in thousands, except percentages)
|
| |
For the six months ended
|
| |
Variance
|
| |
Percent Change
|
| |||||||||||||||
|
February 28,
2021 |
| |
February 29,
2020 |
| ||||||||||||||||||||
Cost of goods sold
|
| | | $ | 47,465 | | | | | $ | 66,742 | | | | | $ | (19,277) | | | | | | (28.9)% | | |
Gross profit
|
| | | | 12,180 | | | | | | (1,637) | | | | | | 13,817 | | | | | | 844.0% | | |
Gross profit percentage (gross profit as a percent of revenue)
|
| | | | 20.4% | | | | | | (2.5)% | | | | | | 22.9% | | | | | | | | |
(in thousands, except percentages)
|
| |
For the six months ended
|
| |
Variance
|
| |
Percent Change
|
| |||||||||||||||
|
February 28,
2021 |
| |
February 29,
2020 |
| ||||||||||||||||||||
Selling, general and administrative
|
| | | $ | 19,753 | | | | | $ | 48,258 | | | | | $ | (28,505) | | | | | | (59.1)% | | |
Restructuring costs
|
| | | | 294 | | | | | | 7,301 | | | | | | (7,007) | | | | | | (96.0)% | | |
(in thousands, except percentages)
|
| |
For the six months ended
|
| |
Variance
|
| |
Percent Change
|
| |||||||||||||||
|
February 28,
2021 |
| |
February 29,
2020 |
| ||||||||||||||||||||
Loss from operations
|
| | | $ | (7,867) | | | | | $ | (57,196) | | | | | $ | 49,329 | | | | | | 86.2% | | |
(in thousands, except percentages)
|
| |
For the six months ended
|
| |
Variance
|
| |
Percent Change
|
| |||||||||||||||
|
February 28,
2021 |
| |
February 29,
2020 |
| ||||||||||||||||||||
Other income (expense), net
|
| | | $ | (1,625) | | | | | $ | 315 | | | | | $ | (1,940) | | | | | | (615.9)% | | |
(in thousands, except percentages)
|
| |
For the six months ended
|
| |
Variance
|
| |
Percent Change
|
| |||||||||||||||
|
February 28,
2021 |
| |
February 29,
2020 |
| ||||||||||||||||||||
Net Loss
|
| | | $ | (9,492) | | | | | $ | (56,881) | | | | | $ | 47,389 | | | | | | 83.3% | | |
(in thousands, except percentages)
|
| |
For the year ended August 31,
|
| |
Variance
|
| |
Percent Change
|
| |||||||||||||||
|
2020
|
| |
2019
|
| ||||||||||||||||||||
Net revenue
|
| | | $ | 113,837 | | | | | $ | 148,954 | | | | | $ | (35,117) | | | | | | (23.6)% | | |
(in thousands, except percentages)
|
| |
For the year ended August 31,
|
| |
Variance
|
| |
Percent Change
|
| |||||||||||||||
|
2020
|
| |
2019
|
| ||||||||||||||||||||
Cost of goods sold
|
| | | $ | 106,265 | | | | | $ | 124,386 | | | | | $ | (18,121) | | | | | | (14.6)% | | |
Gross profit
|
| | | | 7,572 | | | | | | 24,568 | | | | | | (16,996) | | | | | | (69.2)% | | |
Gross profit percentage (gross profit as a percent of revenue)
|
| | | | 6.7% | | | | | | 16.5% | | | | | | (9.8)% | | | | | | | | |
(in thousands, except percentages)
|
| |
For the year ended August 31,
|
| |
Variance
|
| |
Percent Change
|
| |||||||||||||||
|
2020
|
| |
2019
|
| ||||||||||||||||||||
Selling, general and administrative
|
| | | $ | 71,314 | | | | | $ | 72,787 | | | | | $ | (1,473) | | | | | | (2.0)% | | |
Gain on disposition of assets
|
| | | $ | — | | | | | $ | (1,254) | | | | | $ | 1,254 | | | | | | (100.0)% | | |
Change in fair value of contingent consideration
|
| | | $ | — | | | | | $ | (1,780) | | | | | $ | 1,780 | | | | | | (100.0)% | | |
Impairment loss on intangible asset
|
| | | $ | 1,156 | | | | | $ | — | | | | | $ | 1,156 | | | | | | 100.0% | | |
Restructuring costs
|
| | | $ | 8,358 | | | | | $ | — | | | | | $ | 8,358 | | | | | | 100.0% | | |
(in thousands, except percentages)
|
| |
For the year ended August 31,
|
| |
Variance
|
| |
Percent Change
|
| |||||||||||||||
|
2020
|
| |
2019
|
| ||||||||||||||||||||
Other (expense) income, net
|
| | | $ | (4,429) | | | | | $ | 5,676 | | | | | $ | (10,105) | | | | | | (178.0)% | | |
(in thousands, except percentages)
|
| |
For the year ended August 31,
|
| |
Variance
|
| |
Percent Change
|
| |||||||||||||||
|
2020
|
| |
2019
|
| ||||||||||||||||||||
Income Tax (Expense) Benefit
|
| | | $ | 29 | | | | | $ | (127) | | | | | $ | 156 | | | | | | (122.8)% | | |
(in thousands, except percentages)
|
| |
For the year ended August 31,
|
| |
Variance
|
| |
Percent Change
|
| |||||||||||||||
|
2020
|
| |
2019
|
| ||||||||||||||||||||
Net Loss
|
| | | $ | (77,656) | | | | | $ | (39,636) | | | | | $ | (38,020) | | | | | | 95.9% | | |
(in thousands, except percentages)
|
| |
February 28, 2021
|
| |
August 31, 2020
|
| |
August 31, 2019
|
| |||||||||
Cash and cash equivalents
|
| | | $ | 34,962 | | | | | $ | 10,476 | | | | | $ | 3,944 | | |
Accounts receivable, net
|
| | | $ | 10,449 | | | | | $ | 9,427 | | | | | $ | 25,972 | | |
Total current assets
|
| | | $ | 108,332 | | | | | $ | 57,006 | | | | | $ | 85,893 | | |
Total current liabilities
|
| | | $ | 49,112 | | | | | $ | 36,357 | | | | | $ | 32,628 | | |
Working capital surplus
|
| | | $ | 59,220 | | | | | $ | 20,649 | | | | | $ | 53,265 | | |
(in thousands, except percentages)
|
| |
For the six months ended
|
| |||||||||
|
February 28, 2021
|
| |
February 29, 2020
|
| ||||||||
Cash provided by (used in): | | | | | | | | | | | | | |
Operating activities
|
| | | $ | (21,994) | | | | | $ | (18,761) | | |
Investing activities
|
| | | $ | (825) | | | | | $ | (3,550) | | |
Financing activities
|
| | | $ | 47,305 | | | | | $ | 29,745 | | |
(in thousands, except percentages)
|
| |
August 31,
|
| |||||||||
|
2020
|
| |
2019
|
| ||||||||
Cash provided by (used in): | | | | | | | | | | | | | |
Operating activities
|
| | | $ | (19,707) | | | | | $ | (70,242) | | |
Investing activities
|
| | | $ | (5,048) | | | | | $ | (8,017) | | |
Financing activities
|
| | | $ | 31,287 | | | | | $ | 68,736 | | |
|
If you are an Greenlane stockholder:
D.F. King & Co., Inc.
48 Wall Street, 22nd Floor New York, NY 10005 Telephone: (212) 269-5550 (banks and brokers call collect at (800) 317-8033 Email: GNLN@dfking.com |
| |
If you are an KushCo stockholder:
[•]
|
|
| INTRODUCTION | | | | | F-2 | | |
| | | | | F-5 | | | |
| | | | | F-6 | | | |
| | | | | F-7 | | | |
| | | | | F-8 | | |
| | |
As of
March 31, 2021 |
| |
As of
February 28, 2021 |
| | | | | | | | | | | | | | | | | | | ||||||
| | |
Greenlane
Holdings, Inc. |
| |
KushCo Holdings,
Inc. After Reclassification (Note 3) |
| |
Transaction
Accounting Adjustments (Notes 4 and 5) |
| |
Note
|
| |
Pro Forma
Combined Company |
| |||||||||||||||
ASSETS | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Current assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash
|
| | | $ | 12,309 | | | | | $ | 34,962 | | | | | $ | (28,681) | | | | |
|
5(a)
|
| | | | $ | 18,590 | | |
Accounts receivable, net
|
| | | | 5,516 | | | | | | 10,449 | | | | | | — | | | | | | | | | | | | 15,965 | | |
Inventories, net
|
| | | | 34,694 | | | | | | 50,846 | | | | | | — | | | | | | | | | | | | 85,540 | | |
Vendor deposits
|
| | | | 10,856 | | | | | | 4,268 | | | | | | — | | | | | | | | | | | | 15,124 | | |
Assets held for sale
|
| | | | 896 | | | | | | — | | | | | | — | | | | | | | | | | | | 896 | | |
Other current assets
|
| | | | 10,596 | | | | | | 7,807 | | | | | | — | | | | | | | | | | | | 18,403 | | |
Total current assets
|
| | | | 74,867 | | | | | | 108,332 | | | | | | (28,681) | | | | | | | | | | | | 154,518 | | |
Property and equipment, net
|
| | | | 12,735 | | | | | | 8,381 | | | | | | — | | | | | | | | | | | | 21,116 | | |
Intangible assets, net
|
| | | | 8,824 | | | | | | 743 | | | | | | 85,657 | | | | |
|
5(b)
|
| | | | | 95,224 | | |
Goodwill
|
| | | | 7,973 | | | | | | 52,267 | | | | | | (38,722) | | | | |
|
5(c)
|
| | | | | 21,518 | | |
Operating lease right-of-use assets
|
| | | | 2,606 | | | | | | 7,169 | | | | | | — | | | | | | | | | | | | 9,775 | | |
Other assets
|
| | | | 2,038 | | | | | | 7,381 | | | | | | (2,520) | | | | |
|
5(d)
|
| | | | | 6,899 | | |
Total assets
|
| | | $ | 109,043 | | | | | $ | 184,273 | | | | | $ | 15,734 | | | | | | | | | | | $ | 309,050 | | |
LIABILITIES AND STOCKHOLDERS’ EQUITY
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Current liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Accounts payable
|
| | | $ | 8,241 | | | | | $ | 10,767 | | | | | $ | — | | | | | | | | | | | $ | 19,008 | | |
Accrued expenses and other current liabilities
|
| | | | 19,436 | | | | | | 6,442 | | | | | | 9,742 | | | | |
|
5(e)
|
| | | | | 35,620 | | |
Customer deposits
|
| | | | 3,266 | | | | | | 4,099 | | | | | | — | | | | | | | | | | | | 7,365 | | |
Current portion of notes payable
|
| | | | — | | | | | | 16,185 | | | | | | (16,185) | | | | |
|
5(f)
|
| | | | | — | | |
Line of credit
|
| | | | — | | | | | | 9,931 | | | | | | (9,931) | | | | |
|
5(d)
|
| | | | | — | | |
Current portion of operating leases
|
| | | | 713 | | | | | | 1,688 | | | | | | — | | | | | | | | | | | | 2,401 | | |
Current portion of finance leases
|
| | | | 216 | | | | | | — | | | | | | — | | | | | | | | | | | | 216 | | |
Total current liabilities
|
| | | | 31,872 | | | | | | 49,112 | | | | | | (16,374) | | | | | | | | | | | | 64,610 | | |
Note payable, less current portion and debt issuance costs, net
|
| | | | 9,395 | | | | | | — | | | | | | — | | | | | | | | | | | | 9,395 | | |
Operating leases, less current portion
|
| | | | 2,312 | | | | | | 7,648 | | | | | | — | | | | | | | | | | | | 9,960 | | |
Finance leases, less current portion
|
| | | | 246 | | | | | | — | | | | | | — | | | | | | | | | | | | 246 | | |
Warrant liability
|
| | | | — | | | | | | 1,481 | | | | | | (1,481) | | | | |
|
5(g)
|
| | | | | — | | |
Other liabilities
|
| | | | 1,115 | | | | | | 36 | | | | | | — | | | | | | | | | | | | 1,151 | | |
Total long-term liabilities
|
| | | | 13,068 | | | | | | 9,165 | | | | | | (1,481) | | | | | | | | | | | | 20,752 | | |
Total liabilities
|
| | | | 44,940 | | | | | | 58,277 | | | | | | (17,855) | | | | | | | | | | | | 85,362 | | |
Stockholders’ Equity: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Preferred stock, $0.0001 par value
|
| | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | — | | |
Common stock, $0.001 par value per share
|
| | | | — | | | | | | 159 | | | | | | (159) | | | | |
|
5(h)
|
| | | | | — | | |
Class A common stock, $0.01 par value per share
|
| | | | 163 | | | | | | — | | | | | | 409 | | | | |
|
5(h)
|
| | | | | 572 | | |
Class B common stock, $0.0001 par value per share
|
| | | | 1 | | | | | | — | | | | | | 2 | | | | |
|
5(h)
|
| | | | | 3 | | |
Class C Common stock, $0.0001 par value per
share |
| | | | 7 | | | | | | — | | | | | | (7) | | | | |
|
5(h)
|
| | | | | — | | |
Additional paid-in capital
|
| | | | 47,705 | | | | | | 275,979 | | | | | | (101,713) | | | | |
|
5(h)
|
| | | | | 221,971 | | |
Accumulated deficit
|
| | | | (29,104) | | | | | | (150,142) | | | | | | 135,057 | | | | |
|
5(h)
|
| | | | | (44,189) | | |
Accumulated other comprehensive income (loss)
|
| | | | 47 | | | | | | — | | | | | | — | | | | | | | | | | | | 47 | | |
Total stockholders’ equity attributable to Greenlane Holdings, Inc.
|
| | | | 18,819 | | | | | | 125,996 | | | | | | 33,589 | | | | | | | | | | | | 178,404 | | |
Non-controlling interest
|
| | | | 45,284 | | | | | | — | | | | | | — | | | | | | | | | | | | 45,284 | | |
Total stockholders’ equity
|
| | | | 64,103 | | | | | | 125,996 | | | | | | 33,589 | | | | | | | | | | | | 223,688 | | |
Total liabilities and stockholders’ equity
|
| | | $ | 109,043 | | | | | $ | 184,273 | | | | | $ | 15,734 | | | | | | | | | | | $ | 309,050 | | |
| | |
Three Months Ended
March 31, 2021 |
| |
Three Months
February 28, 2021 |
| | | | | | | | | | | | | | | | | | | ||||||
| | |
Greenlane
Holdings, Inc. After Reclassification (Note 3) |
| |
KushCo
Holdings, Inc. After Reclassification (Note 3) |
| |
Transaction
Accounting Adjustments (Notes 4 and 6) |
| |
Note
|
| |
Pro Forma
Combined Company |
| |||||||||||||||
Net sales
|
| | | $ | 34,009 | | | | | $ | 32,884 | | | | | $ | — | | | | | | | | | | | $ | 66,893 | | |
Cost of sales
|
| | | | 26,696 | | | | | | 26,417 | | | | | | — | | | | | | | | | | | | 53,113 | | |
Gross profit
|
| | | | 7,313 | | | | | | 6,467 | | | | | | — | | | | | | | | | | | | 13,780 | | |
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Salaries, benefits and payroll
taxes |
| | | | 6,370 | | | | | | 5,765 | | | | | | — | | | | | | | | | | | | 12,135 | | |
General and administrative
|
| | | | 8,092 | | | | | | 4,701 | | | | | | — | | | | | | | | | | | | 12,793 | | |
Depreciation and amortization
|
| | | | 544 | | | | | | 501 | | | | | | 1,066 | | | | |
|
6(a)
|
| | | | | 2,111 | | |
Restructuring costs
|
| | | | 247 | | | | | | 286 | | | | | | — | | | | | | | | | | | | 533 | | |
Total operating expenses
|
| | | | 15,253 | | | | | | 11,253 | | | | | | 1,066 | | | | | | | | | | | | 27,572 | | |
Loss from operations
|
| | | | (7,940) | | | | | | (4,786) | | | | | | (1,066) | | | | | | | | | | | | (13,792) | | |
Other income (expense), net: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Change in fair value of warrant liability
|
| | | | — | | | | | | (933) | | | | | | 933 | | | | |
|
6(b)
|
| | | | | — | | |
Change in fair value of equity investment
|
| | | | — | | | | | | 1,075 | | | | | | — | | | | | | | | | | | | 1,075 | | |
Interest expense
|
| | | | (116) | | | | | | (1,558) | | | | | | — | | | | | | | | | | | | (1,674) | | |
Loss on extinguishment of debt
|
| | | | — | | | | | | (447) | | | | | | — | | | | | | | | | | | | (447) | | |
Other income (expense), net
|
| | | | 324 | | | | | | 1,607 | | | | | | — | | | | | | | | | | | | 1,931 | | |
Total other income (expense), net
|
| | | | 208 | | | | | | (256) | | | | | | 933 | | | | | | | | | | | | 885 | | |
Loss before income taxes
|
| | | | (7,732) | | | | | | (5,042) | | | | | | (133) | | | | | | | | | | | | (12,907) | | |
(Benefit from) provision for income taxes
|
| | | | (18) | | | | | | — | | | | | | — | | | | | | | | | | | | (18) | | |
Net loss
|
| | | | (7,714) | | | | | | (5,042) | | | | | | (133) | | | | | | | | | | | | (12,889) | | |
Net loss attributable to non-controlling interest
|
| | | | (3,458) | | | | | | — | | | | | | — | | | | | | | | | | | | (3,458) | | |
Net loss attributable to Greenlane Holdings, Inc.
|
| | | $ | (4,256) | | | | | $ | (5,042) | | | | | $ | (133) | | | | | | | | | | | $ | (9,431) | | |
Net loss attributable to Class A common stock per share – basis and diluted
|
| | | $ | (0.28) | | | | | | | | | | | | | | | | |
|
6(g)
|
| | | | $ | (0.17) | | |
Weighted-average shares of Class A
common stock outstanding – basic and diluted |
| | | | 15,263 | | | | | | | | | | | | | | | | |
|
6(g)
|
| | | | | 56,202 | | |
| | |
Year Ended
December 31, 2020 |
| |
12 Months Ended
November 30, 2020 |
| | | | | | | | | | | | | | | | | | | ||||||
| | |
Greenlane
Holdings, Inc. After Reclassification (Note 3) |
| |
KushCo
Holdings, Inc. After Reclassification (Note 3) |
| |
Transaction
Accounting Adjustments (Notes 4 and 6) |
| |
Note
|
| |
Pro Forma
Combined Company |
| |||||||||||||||
Net sales
|
| | | $ | 138,304 | | | | | $ | 105,635 | | | | | $ | — | | | | | | | | | | | $ | 243,939 | | |
Cost of sales
|
| | | | 115,539 | | | | | | 99,575 | | | | | | — | | | | | | | | | | | | 215,114 | | |
Gross profit
|
| | | | 22,765 | | | | | | 6,060 | | | | | | — | | | | | | | | | | | | 28,825 | | |
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Salaries, benefits and payroll
taxes |
| | | | 24,909 | | | | | | 26,577 | | | | | | 5,891 | | | | |
|
6(c)
|
| | | | | 57,377 | | |
General and administrative
|
| | | | 34,098 | | | | | | 29,247 | | | | | | 9,194 | | | | |
|
6(d)
|
| | | | | 72,539 | | |
Depreciation and amortization
|
| | | | 2,520 | | | | | | 3,247 | | | | | | 3,887 | | | | |
|
6(a)
|
| | | | | 9,654 | | |
Goodwill impairment charge
|
| | | | 8,996 | | | | | | — | | | | | | — | | | | | | | | | | | | 8,996 | | |
Impairment loss on intangible assets
|
| | | | — | | | | | | 1,156 | | | | | | — | | | | | | | | | | | | 1,156 | | |
Restructuring costs
|
| | | | 1,217 | | | | | | 8,366 | | | | | | — | | | | | | | | | | | | 9,583 | | |
Total operating expenses
|
| | | | 71,740 | | | | | | 68,593 | | | | | | 18,972 | | | | | | | | | | | | 159,305 | | |
Loss from operations
|
| | | | (48,975) | | | | | | (62,533) | | | | | | (18,972) | | | | | | | | | | | | (130,480) | | |
Other income (expense), net: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Change in fair value of warrant liability
|
| | | | — | | | | | | 1,692 | | | | | | — | | | | | | | | | | | | 1,692 | | |
Change in fair value of equity investment
|
| | | | — | | | | | | (372) | | | | | | — | | | | | | | | | | | | (372) | | |
Interest expense
|
| | | | (437) | | | | | | (6,134) | | | | | | (2,520) | | | | |
|
6(e)
|
| | | | | (9,091) | | |
Loss on extinguishment of debt
|
| | | | — | | | | | | (2,528) | | | | | | (1,750) | | | | |
|
6(f)
|
| | | | | (4,278) | | |
Other income (expense), net
|
| | | | 1,902 | | | | | | 246 | | | | | | — | | | | | | | | | | | | 2,148 | | |
Total other income (expense), net
|
| | | | 1,465 | | | | | | (7,096) | | | | | | (4,270) | | | | | | | | | | | | (9,901) | | |
Loss before income taxes
|
| | | | (47,510) | | | | | | (69,629) | | | | | | (23,242) | | | | | | | | | | | | (140,381) | | |
(Benefit from) provision for income taxes
|
| | | | 194 | | | | | | (29) | | | | | | — | | | | | | | | | | | | 165 | | |
Net loss
|
| | | | (47,704) | | | | | | (69,600) | | | | | | (23,242) | | | | | | | | | | | | (140,546) | | |
Net loss attributable to non-controlling interest
|
| | | | (33,187) | | | | | | — | | | | | | — | | | | | | | | | | | | (33,187) | | |
Net loss attributable to Greenlane Holdings, Inc.
|
| | | $ | (14,517) | | | | | $ | (69,600) | | | | | $ | (23,242) | | | | | | | | | | | $ | (107,359) | | |
Net loss attributable to Class A common stock per share – basis and diluted
|
| | | $ | (1.22) | | | | | | | | | | | | | | | | |
|
6(g)
|
| | | | $ | (2.03) | | |
Weighted-average shares of Class A
common stock outstanding – basic and diluted |
| | | | 11,947 | | | | | | | | | | | | | | | | |
|
6(g)
|
| | | | | 52,886 | | |
| | |
As of February 28, 2021
|
| |
Reclassification
|
| |
As of February 28, 2021
|
| |
Note
|
| ||||||||||||
(in thousands)
|
| |
KushCo Holdings, Inc.
|
| |
KushCo Holdings, Inc.
After Reclassification |
| ||||||||||||||||||
Vendor deposits
|
| | | $ | — | | | | | $ | 4,268 | | | | | $ | 4,268 | | | | | | (a) | | |
Other current assets
|
| | | | 12,075 | | | | | | (4,268) | | | | | | 7,807 | | | | | | (a) | | |
Operating lease right-of-use assets
|
| | | | — | | | | | | 7,169 | | | | | | 7,169 | | | | | | (b) | | |
Other assets
|
| | | | 14,550 | | | | | | (7,169) | | | | | | 7,381 | | | | | | (b) | | |
Accrued expenses and other current liabilities
|
| | | | 8,130 | | | | | | (1,688) | | | | | | 6,442 | | | | | | (c) | | |
Current portion of operating leases
|
| | | | — | | | | | | 1,688 | | | | | | 1,688 | | | | | | (c) | | |
Operating leases, less current portion
|
| | | | — | | | | | | 7,648 | | | | | | 7,648 | | | | | | (d) | | |
Other liabilities
|
| | | | 7,684 | | | | | | (7,648) | | | | | | 36 | | | | | | (d) | | |
| | |
12 Months Ended
November 30, 2020 |
| |
Reclassification
|
| |
12 Months Ended
November 30, 2020 |
| |
Note
|
| |||||||||
(in thousands)
|
| |
KushCo Holdings, Inc.
|
| |
KushCo Holdings, Inc.
After Reclassification |
| |||||||||||||||
Cost of sales
|
| | | $ | 99,595 | | | | | $ | (20) | | | | | $ | 99,575 | | | |
(e)(g)(h)
|
|
Salaries, benefits and payroll taxes
|
| | | | — | | | | | | 26,577 | | | | | | 26,577 | | | |
(f)(g)
|
|
General and administrative
|
| | | | 59,051 | | | | | | (29,804) | | | | | | 29,247 | | | |
(e)(f)(h)(i)
|
|
Depreciation and amortization
|
| | | | — | | | | | | 3,247 | | | | | | 3,247 | | | |
(i)
|
|
| | |
Three Months Ended
February 28, 2021 |
| |
Reclassification
|
| |
Three Months Ended
February 28, 2021 |
| |
Note
|
| |||||||||
(in thousands)
|
| |
KushCo Holdings, Inc.
|
| |
KushCo Holdings, Inc.
After Reclassification |
| |||||||||||||||
Cost of sales
|
| | | $ | 26,443 | | | | | $ | (26) | | | | | $ | 26,417 | | | |
(j)(l)(m)
|
|
Salaries, benefits and payroll taxes
|
| | | | — | | | | | | 5,765 | | | | | | 5,765 | | | |
(k)(l)
|
|
General and administrative
|
| | | | 10,941 | | | | | | (6,240) | | | | | | 4,701 | | | |
(j)(k)(m)(n)
|
|
Depreciation and amortization
|
| | | | — | | | | | | 501 | | | | | | 501 | | | |
(n)
|
|
| | |
Year Ended
December 31, 2020 |
| |
Reclassification
|
| |
Year Ended
December 31, 2020 |
| |
Note
|
| ||||||||||||
(in thousands)
|
| |
Greenlane Holdings, Inc.
|
| |
Greenlane Holdings, Inc.
After Reclassification |
| ||||||||||||||||||
General and administrative
|
| | | $ | 35,315 | | | | | $ | (1,217) | | | | | $ | 34,098 | | | | | | (o) | | |
Restructuring costs
|
| | | | — | | | | | | 1,217 | | | | | | 1,217 | | | | | | (o) | | |
| | |
Three Months Ended
March 31, 2021 |
| |
Reclassification
|
| |
Three Months Ended
March 31, 2021 |
| |
Notes
|
| ||||||||||||
(in thousands)
|
| |
Greenlane Holdings, Inc.
|
| |
Greenlane Holdings, Inc.
After Reclassification |
| ||||||||||||||||||
General and administrative
|
| | | $ | 8,339 | | | | | $ | (247) | | | | | $ | 8,092 | | | | | | (o) | | |
Restructuring costs
|
| | | | — | | | | | | 247 | | | | | | 247 | | | | | | (o) | | |
Change in Greenlane Class A Stock Price
|
| |
Stock Price
|
| |
Estimated Merger
Consideration (in thousands) |
| ||||||
25% increase in stock price
|
| | | $ | 4.61 | | | | | $ | 211,735 | | |
25% decrease in stock price
|
| | | $ | 2.77 | | | | | $ | 127,300 | | |
| | |
Amount
(in thousands) |
| |||
Estimated merger consideration
|
| | | $ | 169,327 | | |
Assets acquired | | | | | | | |
Cash
|
| | | $ | 6,281 | | |
Accounts receivable
|
| | | | 10,449 | | |
Inventories
|
| | | | 50,846 | | |
Vendor deposits
|
| | | | 4,268 | | |
Other current assets
|
| | | | 7,807 | | |
Property and equipment
|
| | | | 8,381 | | |
Intangible assets
|
| | | | 86,400 | | |
Operating lease right-of-use assets
|
| | | | 7,169 | | |
Other assets
|
| | | | 4,861 | | |
Total estimated assets acquired
|
| | | $ | 186,462 | | |
Liabilities assumed | | | | | | | |
Accounts payable
|
| | | $ | 10,767 | | |
Accrued expenses and other current liabilities
|
| | | | 6,442 | | |
Customer deposits
|
| | | | 4,099 | | |
Current portion of operating leases
|
| | | | 1,688 | | |
Operating leases, less current portion
|
| | | | 7,648 | | |
Other liabilities
|
| | | | 36 | | |
Total estimated liabilities assumed
|
| | | $ | 30,680 | | |
Total estimated fair value of net assets acquired
|
| | | $ | 155,782 | | |
Goodwill | | | | $ | 13,545 | | |
(in thousands)
|
| |
As of March 31, 2021
|
| |||
KushCo current portion of note payable payoff
|
| | | $ | (17,000) | | |
KushCo line of credit payoff
|
| | | | (9,931) | | |
KushCo line of credit estimated termination penalties
|
| | | | (1,750) | | |
Net adjustment to cash
|
| | | $ | (28,681) | | |
(in thousands)
|
| |
Estimated useful life
(in years) |
| |
As of
March 31, 2021 |
| |||
Customer relationships
|
| |
12
|
| | | $ | 51,700 | | |
Trademarks portfolio
|
| |
Indefinite
|
| | | | 31,400 | | |
Proprietary Design Library
|
| |
7
|
| | | | 3,300 | | |
Estimated fair value of intangible assets acquired
|
| | | | | | | 86,400 | | |
Less: Elimination of KushCo’s historical intangible assets, net
|
| | | | | | | (743) | | |
Net adjustment to intangible assets, net
|
| | | | | | $ | 85,657 | | |
(in thousands)
|
| |
As of
March 31, 2021 |
| |||
Elimination of KushCo’s historical goodwill
|
| | | $ | (52,267) | | |
Preliminary goodwill based on estimated preliminary purchase price allocation
|
| | | | 13,545 | | |
Net adjustment to goodwill
|
| | | $ | (38,722) | | |
(in thousands)
|
| |
As of
March 31, 2021 |
| |||
Estimated transaction costs
|
| | | $ | 9,194 | | |
Estimated severance accrual
|
| | | | 548 | | |
Net adjustment to accrued expenses and other current liabilities
|
| | | $ | 9,742 | | |
(in thousands)
|
| |
KushCo
Common Stock |
| |
Greenlane
Class A Common Stock |
| |
Greenlane
Class B Common Stock |
| |
Greenlane
Class C Common Stock |
| |
Additional
Paid-In Capital |
| |
Accumulated
Deficit |
| ||||||||||||||||||
Elimination of KushCo historical
stockholders’ equity(1) |
| | | $ | (159) | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | (275,979) | | | | | $ | 150,142 | | |
Conversion of Greenlane Class C to
Class B Common Stock(2) |
| | | | — | | | | | | — | | | | | | 2 | | | | | | (7) | | | | | | 5 | | | | | | — | | |
Estimated value of Greenlane
Class A stock and equity awards issued as consideration(3) |
| | | | — | | | | | | 409 | | | | | | — | | | | | | — | | | | | | 168,918 | | | | | | — | | |
Transaction costs (4)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (9,194) | | |
Severance benefits(5)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (548) | | |
Acceleration of Greenlane’s stock
compensation awards(6) |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 4,944 | | | | | | (4,944) | | |
Excess fair value of Greenlane
Class A stock replacement equity awards over KushCo replaced awards(7) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 399 | | | | | | (399) | | |
Net adjustment to stockholders’ equity
|
| | | $ | (159) | | | | | $ | 409 | | | | | $ | 2 | | | | | $ | (7) | | | | | $ | (101,713) | | | | | $ | 135,057 | | |
(in thousands)
|
| |
Year ended
December 31, 2020 |
| |
Three months ended
March 31, 2021 |
| ||||||
Elimination of KushCo’s historical intangible assets amortization
|
| | | $ | (893) | | | | | $ | (129) | | |
Amortization of purchased identifiable intangible assets
|
| | | | 4,780 | | | | | $ | 1,195 | | |
Net adjustment to intangible asset amortization expense
|
| | | $ | 3,887 | | | | | $ | 1,066 | | |
| | |
Three months ended
March 31, 2021 |
| |
Year ended
December 31, 2020 |
| ||||||
Numerator: | | | | | | | | | | | | | |
Pro forma net loss attributable to Greenlane Holdings, Inc.
|
| | | $ | (9,431) | | | | | $ | (107,359) | | |
Denominator: | | | | | | | | | | | | | |
Greenlane’s historical weighted average shares of Class
A common stock outstanding – basic and diluted |
| | | | 15,263 | | | | | | 11,947 | | |
Issuance of shares Greenlane Class A common stock to
KushCo common stock shareholders as consideration |
| | | | 40,939 | | | | | | 40,939 | | |
Pro forma weighted average shares outstanding
− basic and diluted |
| | | | 56,202 | | | | | | 52,886 | | |
Pro forma net loss per share of Class A common stock
− basic and diluted |
| | | $ | (0.17) | | | | | $ | (2.03) | | |
| | |
Page
|
| |||
| | | | 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-4 | | | |
| | | | A-5 | | | |
| | | | A-5 | | | |
| | | | A-5 | | | |
| | | | A-5 | | | |
| | | | A-6 | | | |
| | | | A-8 | | | |
| | | | A-8 | | | |
| | | | A-8 | | | |
| | | | A-9 | | | |
| | | | A-9 | | | |
| | | | A-9 | | | |
| | | | A-9 | | | |
| | | | A-10 | | | |
| | | | A-10 | | | |
| | | | A-23 | | | |
| | | | A-36 | | | |
| | | | A-37 | | | |
| | | | A-37 | | | |
| | | | A-41 | | | |
| | | | A-45 | | | |
| | | | A-48 | | | |
| | | | A-49 | | |
| | |
Page
|
| |||
| | | | A-50 | | | |
| | | | A-51 | | | |
| | | | A-52 | | | |
| | | | A-52 | | | |
| | | | A-52 | | | |
| | | | A-53 | | | |
| | | | A-53 | | | |
| | | | A-54 | | | |
| | | | A-55 | | | |
| | | | A-55 | | | |
| | | | A-56 | | | |
| | | | A-56 | | | |
| | | | A-56 | | | |
| | | | A-57 | | | |
| | | | A-58 | | | |
| | | | A-58 | | | |
| | | | A-58 | | | |
| | | | A-58 | | | |
| | | | A-59 | | | |
| | | | A-59 | | | |
| | | | A-61 | | | |
| | | | A-61 | | | |
| | | | A-61 | | | |
| | | | A-61 | | | |
| | | | A-62 | | | |
| | | | A-62 | | | |
| | | | A-63 | | | |
| | | | A-63 | | | |
| | | | A-64 | | | |
| | | | A-64 | | | |
| | | | A-69 | | | |
| | | | A-69 | | | |
| | | | A-69 | | | |
| | | | A-70 | | | |
| | | | A-72 | | |
Terms
|
| |
Section
|
|
Action | | | 4.1(g)(i)(A) | |
Affiliate | | | 8.9 | |
Agreement | | | Preamble | |
Anti-Money Laundering Laws | | | 4.1(w) | |
Bankruptcy and Equity Exception | | | 4.1(c)(i) | |
Base Exchange Ratio | | | 8.9 | |
Book-Entry Share | | | 3.1(a) | |
business day | | | 8.9 | |
Certificate | | | 3.1(a) | |
Closing | | | 1.2 | |
Closing Date | | | 1.2 | |
COBRA | | | 8.9 | |
CoC Rule | | | 5.9 | |
Code | | | Recitals | |
Company | | | Preamble | |
Company Acceptable Confidentiality Agreement | | | 8.9 | |
Company Acquisition Proposal | | | 5.2(g)(i) | |
Company Adverse Recommendation Change | | | 5.2(c) | |
Company Alternative Acquisition Agreement | | | 5.2(a) | |
Company Applicable Date | | | 4.1(e)(i) | |
Company Approvals | | | 4.1(d)(i) | |
Company Benefit Plans | | | 4.1(h)(i) | |
Company Change Notice | | | 5.2(d) | |
Company Designees | | | 2.8(a) | |
Company Disclosure Letter | | | 4.1 | |
Company Equity Award | | | 8.9 | |
Company Insurance Policies | | | 4.1(p) | |
Company Intervening Event | | | 5.2(g)(ii) | |
Company Material Adverse Effect | | | 8.9 | |
Company Material Contracts | | | 4.1(t) | |
Company Option | | | 8.9 | |
Company Parties | | | 7.5(b) | |
Company Reports | | | 4.1(e)(i) | |
Company Stockholders Meeting | | | 5.5(a) | |
Company Superior Proposal | | | 5.2(g)(iii) | |
Company Tax Certificate | | | 5.7(b) | |
Company Tax Counsel | | | 6.3(c) | |
Company Termination Fee | | | 8.9 | |
Company Warrants | | | 3.5 | |
Confidentiality Agreement | | | 8.9 | |
Terms
|
| |
Section
|
|
Contract | | | 4.1(d)(ii)(B) | |
Costs | | | 5.13(a) | |
COVID-19 | | | 8.9 | |
COVID-19 Measures | | | 8.9 | |
COVID-19 Reasonable Response | | | 8.9 | |
D&O Insurance | | | 5.13(c) | |
DEA | | | 4.1(i)(ii) | |
Delaware Secretary of State | | | 1.3 | |
DGCL | | | 4.1(s) | |
DLLCA | | | Recitals | |
Environmental Law | | | 8.9 | |
ERISA | | | 8.9 | |
Exchange Act | | | 4.1(d)(i) | |
Exchange Agent | | | 3.2(a) | |
Exchange Fund | | | 3.2(a) | |
Exchange Ratio | | | 3.1(a) | |
Excluded Share | | | 3.1(a) | |
Excluded Shares | | | 3.1(a) | |
FDA | | | 4.1(i)(ii) | |
First Articles of Merger | | | 1.3 | |
First Certificate of Merger | | | 1.3 | |
GAAP | | | 4.1(e)(iii) | |
GH LLC | | | 2.10(a) | |
GH LLC Agreement | | | 8.9 | |
Governmental Entity | | | 4.1(d)(i) | |
Hazardous Substance | | | 8.9 | |
HSR Act | | | 4.1(d)(i) | |
Indemnification Agreements | | | 5.13(b) | |
Indemnified Parties | | | 5.13(a) | |
Initial Designees | | | 2.8 | |
Initial Surviving Corporation | | | 1.1(a) | |
Initial Surviving Corporation Share | | | 3.1(c) | |
Intellectual Property | | | 8.9 | |
IT Assets | | | 8.9 | |
knowledge | | | 8.9 | |
Laws | | | 4.1(i)(i) | |
Lien | | | 4.1(b)(iii) | |
Measurement Date | | | 4.1(b)(i)(A) | |
Merger 1 | | | Recitals | |
Merger 1 Effective Time | | | 1.3 | |
Merger 2 | | | Recitals | |
Merger 2 Effective Time | | | 1.3 | |
Merger Consideration | | | 3.1(a) | |
Terms
|
| |
Section
|
|
Merger Sub 1 | | | Preamble | |
Merger Sub 2 | | | Preamble | |
Merger Subs | | | Preamble | |
Mergers | | | Recitals | |
NASDAQ | | | 2.8(a) | |
Nevada Secretary of State | | | 1.3 | |
New Plans | | | 5.11(b) | |
NRS | | | Recitals | |
Old Plans | | | 5.11(b) | |
Ordinary Course of Business | | | 8.9 | |
Parent | | | Preamble | |
Parent Acceptable Confidentiality Agreement | | | 8.9 | |
Parent Acquisition Proposal | | | 5.3(g)(i) | |
Parent Adverse Recommendation Change | | | 5.3(c) | |
Parent Alternative Acquisition Agreement | | | 5.3(a) | |
Parent Applicable Date | | | 4.2(e)(i) | |
Parent Approvals | | | 4.2(d)(i) | |
Parent Board | | | Recitals | |
Parent Benefit Plans | | | 4.2(h)(i) | |
Parent Certificate of Incorporation | | | 2.1 | |
Parent Change Notice | | | 5.3(d) | |
Parent Charter Amendment | | | 8.9 | |
Parent Charter Amendment Approval | | | 8.9 | |
Parent Class A Common Stock | | | 2.9 | |
Parent Class B Common Stock | | | 4.2(b)(i)(B) | |
Parent Class C Common Stock | | | 4.2(b)(i)(C) | |
Parent Class C Conversion | | | 8.9 | |
Parent Common Stock | | | 4.2(b)(i)(C) | |
Parent Designees | | | 2.8(b) | |
Parent Disclosure Letter | | | 4.2 | |
Parent Equity Awards | | | 8.9 | |
Parent Insurance Policies | | | 4.2(p) | |
Parent Intervening Event | | | 5.3(g)(ii) | |
Parent Material Adverse Effect | | | 8.9 | |
Parent Material Contracts | | | 4.2(t) | |
Parent Option | | | 8.9 | |
Parent Parties | | | 7.5(c) | |
Parent Reports | | | 4.2(e)(i) | |
Parent Restricted Stock | | | 8.9 | |
Parent Share Issuance | | | 8.9 | |
Parent Share Issuance Approval | | | 8.9 | |
Parent Special Committee | | | Recitals | |
Parent Stockholders Meeting | | | 5.5(b) | |
Terms
|
| |
Section
|
|
Parent Superior Proposal | | | 5.3(g)(iii) | |
Parent Tax Certificate | | | 5.7(b) | |
Parent Tax Counsel | | | 6.2(c) | |
Parent Termination Fee | | | 8.9 | |
Payoff Letter | | | 6.2(e) | |
Permits | | | 4.1(i)(ii) | |
Permitted Liens | | | 8.9 | |
Person | | | 8.9 | |
Personal Information | | | 8.9 | |
Prospectus/Proxy Statement | | | 5.4(a) | |
Regulatory Fee Threshold | | | 5.12(b) | |
Representative | | | 8.9 | |
Requested Transactions | | | 2.10(b) | |
Requisite Company Vote | | | 4.1(c)(i) | |
Requisite Parent Vote | | | 8.9 | |
S-4 Registration Statement | | | 5.4(a) | |
SEC | | | 4.1 | |
Second Articles of Merger | | | 1.3 | |
Second Certificate of Merger | | | 1.3 | |
Section 754 Election | | | 4.2(l)(xvi) | |
Securities Act | | | 4.1(d)(i) | |
Share | | | 3.1(a) | |
Shares | | | 3.1(a) | |
Specified Indebtedness | | | 6.2(e) | |
Subsidiary | | | 8.9 | |
Surviving Company | | | 1.1(b) | |
Takeover Statute | | | 4.1(j) | |
Tax Return | | | 8.9 | |
Tax; Taxes | | | 8.9 | |
Termination Date | | | 7.2(a) | |
Transaction Litigation | | | 5.15 | |
USDA | | | 4.1(i)(ii) | |
WARN Act | | | 4.1(n)(iv) | |
Willful Breach | | | 8.9 | |
|
Signature
|
| |
Title
|
| |
Date
|
|
|
/s/ Aaron LoCascio
Aaron LoCascio
|
| | Chief Executive Officer (Principal Executive Officer) | | |
May 27, 2021
|
|
|
/s/ William Mote
William Mote
|
| | Chief Financial Officer (Principal Financial Officer and Principal Accounting Officer) | | |
May 27, 2021
|
|
|
/s/ Adam Schoenfeld
Adam Schoenfeld
|
| | Chief Strategy Officer and Director | | |
May 27, 2021
|
|
|
/s/ Neil Closner
Neil Closner
|
| | Director | | |
May 27, 2021
|
|
|
/s/ Richard Taney
Richard Taney
|
| | Director | | |
May 27, 2021
|
|
|
/s/ Jeff Uttz
Jeff Uttz
|
| | Director | | |
May 27, 2021
|
|
Exhibit 21.1
Subsidiaries of Greenlane Holdings, Inc.
Legal Name | Jurisdiction of Incorporation | Percentage Owned | ||
Aerospaced LLC | Florida | 100% | ||
ARI Logistics B.V. | Netherlands | 100% | ||
Better Life Holdings, LLC | Delaware | 100% | ||
Banana G’s LLC | Delaware | 50% | ||
Conscious B.V. | Netherlands | 100% | ||
Global Pacific Holdings LLC | Delaware | 100% | ||
Greenlane Holdings, LLC | Delaware | 100% | ||
Greenlane Holdings EU B.V. | Netherlands | 100% | ||
GS Fulfillment LLC | Delaware | 100% | ||
HSCM LLC | Delaware | 100% | ||
HS Malibu LLC | Delaware | 100% | ||
HS Products LLC | Delaware | 100% | ||
Pollen Gear LLC | Delaware | 100% | ||
Rocketmang LLC | Delaware | 100% | ||
Shavita B.V. | Netherlands | 100% | ||
South Atlantic Holdings LLC | Delaware | 100% | ||
Vape World Distribution LTD | Canada | 100% | ||
Vibes Holdings LLC | Delaware | 50% | ||
Warehouse Goods LLC | Delaware | 100% | ||
1095 Broken Sound Pkwy LLC | Delaware | 100% |
Exhibit 23.1
CONSENT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
We consent to the use in this Registration Statement on Form S-4 of our report dated March 31, 2021, relating to the financial statements of Greenlane Holdings, Inc. We also consent to the reference to us under the heading “Experts” in such Registration Statement.
/s/ Deloitte & Touche LLP
Boca Raton, Florida
May 27, 2021
Exhibit 23.2
Independent Registered Public Accounting Firm’s Consent
We consent to the inclusion in this Registration Statement of Greenlane Holdings, Inc. on Form S-4of our report dated November 10, 2020 with respect to our audits of the consolidated financial statements of KushCo Holdings, Inc. as of August 31, 2020 and 2019 and for the years ended August 31, 2020 and 2019, which report appears in the Joint Proxy Statement / Prospectus, which is part of this Registration Statement. We also consent to the reference to our Firm under the heading “Experts” in such Joint Proxy Statement / Prospectus.
Our report on the consolidated financial statements refers to a change in the method of accounting for leases effective September 1, 2019.
/s/ Marcum llp
Marcum llp
Costa Mesa, California
May 27, 2021
Exhibit 99.1
CONSENT OF CANACCORD GENUITY CORP.
We hereby consent to (A) the use of our opinion letter, dated March 30, 2021 to the special committee of Greenlane Holdings, Inc. (“the Company”) included as Annex D to the prospectus which forms a part of the registration statement (the “Registration Statement”) on Form S-4 relating to the proposed business combination between the Company and KushCo Holdings, Inc., and (B) the references to such opinion in such prospectus. In giving such consent, we do not admit and we hereby disclaim that we come within the category of persons whose consent is required under Section 7 of the Securities Act of 1933, as amended, or the rules and regulations of the Securities and Exchange Commission thereunder, nor do we hereby admit that we are experts with respect to any part of such Registration Statement within the meaning of the term “experts” as used in the Securities Act of 1933, as amended, or the rules and regulations of the Securities and Exchange Commission thereunder.
CANACCORD GENUITY CORP.
/s/ Canaccord Genuity Corp. |
May 27, 2021
Exhibit 99.2
CONSENT OF JEFFERIES LLC
The Board of Directors
KushCo Holdings, Inc.
6261 Katella Avenue, Suite 250
Cypress, California 90630
The Board of Directors:
We hereby consent to the inclusion of our opinion letter, dated March 30, 2021, to the Board of Directors of KushCo Holdings, Inc. (“KushCo”) as Annex E to, and reference to such opinion letter under the headings “Summary—Opinions of Financial Advisors” and “The Mergers—Opinion of KushCo’s Financial Advisor” in, the joint proxy statement/prospectus relating to the proposed merger involving KushCo and Greenlane Holdings, Inc. (“Greenlane”), which joint proxy statement/prospectus forms a part of the Registration Statement on Form S-4 of Greenlane (the “Registration Statement”). By giving such consent, we do not thereby admit that we are experts with respect to any part of such Registration Statement within the meaning of the term “expert” as used in, or that we come within the category of persons whose consent is required under, the Securities Act of 1933, as amended, or the rules and regulations of the Securities and Exchange Commission promulgated thereunder.
Very truly yours, | |
/s/ Jefferies LLC | |
JEFFERIES LLC |
May 27, 2021
Exhibit 99.6
Consent to be Named as a Director Nominee
In connection with the filing by Greenlane Holdings, Inc. (the “Company”) of the Registration Statement on Form S-4 (the “Registration Statement”) with the U.S. Securities and Exchange Commission under the Securities Act of 1933, as amended (the “Securities Act”), I hereby consent, pursuant to Rule 438 of the Securities Act, to being named as a nominee to the board of directors of the Company in the Registration Statement and any and all amendments and supplements thereto. I also consent to the filing of this consent as an exhibit to such Registration Statement and any amendments thereto.
Dated: May 27, 2021 | /s/ Nicholas Kovacevich |
Name: Nicholas Kovacevich |
Exhibit 99.7
Consent to be Named as a Director Nominee
In connection with the filing by Greenlane Holdings, Inc. (the “Company”) of the Registration Statement on Form S-4 (the “Registration Statement”) with the U.S. Securities and Exchange Commission under the Securities Act of 1933, as amended (the “Securities Act”), I hereby consent, pursuant to Rule 438 of the Securities Act, to being named as a nominee to the board of directors of the Company in the Registration Statement and any and all amendments and supplements thereto. I also consent to the filing of this consent as an exhibit to such Registration Statement and any amendments thereto.
Dated: May 27, 2021 | /s/ Don Hunter |
Name: Don Hunter |
Exhibit 99.8
Consent to be Named as a Director Nominee
In connection with the filing by Greenlane Holdings, Inc. (the “Company”) of the Registration Statement on Form S-4 (the “Registration Statement”) with the U.S. Securities and Exchange Commission under the Securities Act of 1933, as amended (the “Securities Act”), I hereby consent, pursuant to Rule 438 of the Securities Act, to being named as a nominee to the board of directors of the Company in the Registration Statement and any and all amendments and supplements thereto. I also consent to the filing of this consent as an exhibit to such Registration Statement and any amendments thereto.
Dated: May 27, 2021 | /s/ Dallas Imbimbo |
Name: Dallas Imbimbo |
Exhibit 99.9
Report of Independent Registered Public Accounting Firm
To the shareholders and the Board of Directors of Greenlane Holdings, Inc.
Opinion on the Financial Statements
We have audited the accompanying consolidated balance sheets of Greenlane Holdings, Inc. and subsidiaries (the “Company”) as of December 31, 2020 and the related consolidated statements of operations and comprehensive loss, stockholders’ equity, and cash flows for the year ended December 31, 2020, and the related notes (collectively referred to as the “financial statements”). In our opinion, the financial statements present fairly, in all material respects, the financial position of the Company as of December 31, 2020 and 2019, and the results of its operations and its cash flows for each of the two years in the period ended December 31, 2020, in conformity with accounting principles generally accepted in the United States of America.
Change in Accounting Principle
As discussed in Note 2 to the financial statements, the Company changed its method of accounting for leases in 2019 due to the adoption of ASC 842, Leases.
Basis for Opinion
These financial statements are the responsibility of the Company’s management. Our responsibility is to express an opinion on the Company’s financial statements based on our audit. We are a public accounting firm registered with the Public Company Accounting Oversight Board (United States) (PCAOB) and are required to be independent with respect to the Company in accordance with the U.S. federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.
We conducted our audit in accordance with the standards of the PCAOB. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement, whether due to error or fraud. The Company is not required to have, nor were we engaged to perform, an audit of its internal control over financial reporting. As part of our audit, we are required to obtain an understanding of internal control over financial reporting but not for the purpose of expressing an opinion on the effectiveness of the Company’s internal control over financial reporting. Accordingly, we express no such opinion.
Our audit included performing procedures to assess the risks of material misstatement of the financial statements, whether due to error or fraud, and performing procedures that respond to those risks. Such procedures included examining, on a test basis, evidence regarding the amounts and disclosures in the financial statements. Our audit also included evaluating the accounting principles used and significant estimates made by management, as well as evaluating the overall presentation of the financial statements. We believe that our audit provides a reasonable basis for our opinion.
/s/ Deloitte & Touche LLP
Boca Raton, Florida
March 31, 2021
We have served as the Company’s auditor since 2019.
59
GREENLANE HOLDINGS, INC.
CONSOLIDATED BALANCE SHEETS
(in thousands, except par value per share amounts)
December 31,
2020 |
December 31,
2019 |
|||||||
ASSETS | ||||||||
Current assets | ||||||||
Cash | $ | 30,435 | $ | 47,773 | ||||
Accounts receivable, net of allowance of $1,084 and $936 at December 31, 2020 and 2019, respectively | 6,330 | 8,091 | ||||||
Inventories, net | 36,064 | 43,060 | ||||||
Vendor deposits | 11,289 | 11,120 | ||||||
Assets held for sale | 1,073 | — | ||||||
Other current assets (Note 8) | 10,892 | 4,924 | ||||||
Total current assets | 96,083 | 114,968 | ||||||
Property and equipment, net | 12,201 | 13,165 | ||||||
Intangible assets, net | 5,945 | 6,301 | ||||||
Goodwill | 3,280 | 11,982 | ||||||
Operating lease right-of-use assets | 3,104 | 4,695 | ||||||
Other assets | 2,037 | 2,091 | ||||||
Total assets | $ | 122,650 | $ | 153,202 | ||||
LIABILITIES | ||||||||
Current liabilities | ||||||||
Accounts payable | $ | 18,405 | $ | 11,310 | ||||
Accrued expenses and other current liabilities (Note 8) | 19,390 | 10,422 | ||||||
Customer deposits | 2,729 | 3,152 | ||||||
Current portion of notes payable | 182 | 178 | ||||||
Current portion of operating leases | 966 | 1,084 | ||||||
Current portion of finance leases | 184 | 116 | ||||||
Total current liabilities | 41,856 | 26,262 | ||||||
Notes payable, less current portion and debt issuance costs, net | 7,844 | 8,018 | ||||||
Operating leases, less current portion | 2,524 | 3,844 | ||||||
Finance leases, less current portion | 205 | 194 | ||||||
Other liabilities | 964 | 620 | ||||||
Total long-term liabilities | 11,537 | 12,676 | ||||||
Total liabilities | 53,393 | 38,938 | ||||||
Commitments and contingencies (Note 7) | ||||||||
STOCKHOLDERS’ EQUITY | ||||||||
Preferred stock, $0.0001 par value, 10,000 shares authorized, none issued and outstanding | — | — | ||||||
Class A common stock, $0.01 par value per share, 125,000 shares authorized; 13,322 shares issued and outstanding as of December 31, 2020; 9,999 shares issued and 9,812 shares outstanding as of December 31, 2019 | 133 | 98 | ||||||
Class B common stock, $0.0001 par value per share, 10,000 shares authorized; 3,491 shares issued and outstanding as of December 31, 2020; 5,975 shares issued and outstanding as of December 31, 2019 | 1 | 1 | ||||||
Class C Common stock, $0.0001 par value per share, 100,000 shares authorized; 76,039 shares issued and outstanding as of December 31, 2020; 77,791 shares issued and outstanding as of December 31, 2019 | 8 | 8 | ||||||
Additional paid-in capital | 39,742 | 32,108 | ||||||
Accumulated deficit | (24,848 | ) | (9,727 | ) | ||||
Accumulated other comprehensive income (loss) | 29 | (72 | ) | |||||
Total stockholders’ equity attributable to Greenlane Holdings, Inc. | 15,065 | 22,416 | ||||||
Non-controlling interest | 54,192 | 91,848 | ||||||
Total stockholders’ equity | 69,257 | 114,264 | ||||||
Total liabilities and stockholders’ equity | $ | 122,650 | $ | 153,202 |
The accompanying notes are an integral part of these consolidated financial statements.
60
GREENLANE HOLDINGS, INC.
CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE LOSS
(in thousands, except per share amounts)
For the year ended December 31, | ||||||||
2020 | 2019 | |||||||
Net sales | $ | 138,304 | $ | 185,006 | ||||
Cost of sales | 115,539 | 153,916 | ||||||
Gross profit | 22,765 | 31,090 | ||||||
Operating expenses: | ||||||||
Salaries, benefits and payroll taxes | 24,909 | 29,716 | ||||||
General and administrative | 35,315 | 23,593 | ||||||
Goodwill impairment charge | 8,996 | — | ||||||
Depreciation and amortization | 2,520 | 2,705 | ||||||
Total operating expenses | 71,740 | 56,014 | ||||||
Loss from operations | (48,975 | ) | (24,924 | ) | ||||
Other income (expense), net: | ||||||||
Change in fair value of convertible notes | — | (12,063 | ) | |||||
Interest expense | (437 | ) | (975 | ) | ||||
Other income, net | 1,902 | 9,073 | ||||||
Total other income (expense), net | 1,465 | (3,965 | ) | |||||
Loss before income taxes | (47,510 | ) | (28,889 | ) | ||||
Provision for income taxes | 194 | 10,935 | ||||||
Net loss | (47,704 | ) | (39,824 | ) | ||||
Less: Net loss attributable to non-controlling interest | (33,187 | ) | (11,008 | ) | ||||
Net loss attributable to Greenlane Holdings, Inc. | $ | (14,517 | ) | $ | (28,816 | ) | ||
Net loss attributable to Class A common stock per share - basic and diluted (Note 9) | $ | (1.22 | ) | $ | (0.96 | ) | ||
Weighted-average shares of Class A common stock outstanding - basic and diluted (Note 9) | 11,947 | 10,145 | ||||||
Other comprehensive income (loss): | ||||||||
Foreign currency translation adjustments | 654 | 193 | ||||||
Unrealized loss on derivative instrument | (459 | ) | (206 | ) | ||||
Comprehensive loss | (47,509 | ) | (39,837 | ) | ||||
Less: Comprehensive loss attributable to non-controlling interest | (33,092 | ) | (11,033 | ) | ||||
Comprehensive loss attributable to Greenlane Holdings, Inc. | $ | (14,417 | ) | $ | (28,804 | ) |
The accompanying notes are an integral part of these consolidated financial statements.
61
GREENLANE HOLDINGS, INC.
CONSOLIDATED STATEMENTS OF STOCKHOLDERS’ EQUITY
(in thousands)
Total | |||||||||||||||||||||||||||||||||||||||||||||||||
Accumulated | Stockholders’ | ||||||||||||||||||||||||||||||||||||||||||||||||
Redeemable | Class A | Class B | Class C | Additional | Other | Non- | Equity / | ||||||||||||||||||||||||||||||||||||||||||
Class B | Members’ | Common Stock | Common Stock | Common Stock | Paid-In | Accumulated | Comprehensive | Controlling | Members’ | ||||||||||||||||||||||||||||||||||||||||
Units | Deficit | Shares | Amount | Shares | Amount | Shares | Amount | Capital | Deficit | Income (Loss) | Interest | Deficit | |||||||||||||||||||||||||||||||||||||
Balance, December 31, 2018 | $ | 10,033 | $ | (10,773 | ) | — | $ | — | — | $ | — | — | $ | — | $ | — | $ | — | $ | (286 | ) | $ | — | $ | (11,059 | ) | |||||||||||||||||||||||
Activity prior to IPO and related organizational transactions: | |||||||||||||||||||||||||||||||||||||||||||||||||
Issuance of redeemable Class B units, net of issuance costs | 6,514 | — | — | — | — | — | — | — | — | — | — | — | — | ||||||||||||||||||||||||||||||||||||
Member distributions | (76 | ) | (822 | ) | — | — | — | — | — | — | — | — | — | — | (822 | ) | |||||||||||||||||||||||||||||||||
Redemption of Class A and redeemable Class B units | (416 | ) | (2,602 | ) | — | — | — | — | — | — | — | — | — | — | (2,602 | ) | |||||||||||||||||||||||||||||||||
Equity-based compensation | 2,417 | 328 | — | — | — | — | — | — | — | — | — | — | 328 | ||||||||||||||||||||||||||||||||||||
Net loss recognized prior to the organizational transactions | (3,291 | ) | (15,798 | ) | — | — | — | — | — | — | — | — | — | — | (15,798 | ) | |||||||||||||||||||||||||||||||||
Other comprehensive income | — | — | — | — | — | — | — | — | — | — | 20 | — | 20 | ||||||||||||||||||||||||||||||||||||
Effects of IPO and related organizational transactions: | |||||||||||||||||||||||||||||||||||||||||||||||||
Effects of the organizational transactions | (15,181 | ) | 29,667 | — | — | — | — | — | — | (114,094 | ) | — | 203 | 99,404 | 15,180 | ||||||||||||||||||||||||||||||||||
Issuance of Class A common stock in the IPO, net of underwriting discount | — | — | 5,250 | 53 | — | — | — | — | 82,950 | — | — | — | 83,003 | ||||||||||||||||||||||||||||||||||||
Issuance of Class A common stock to convertible notes holders | — | — | 3,548 | 35 | — | — | — | — | 60,277 | — | — | — | 60,312 | ||||||||||||||||||||||||||||||||||||
Issuance of Class A common to stock selling stockholders | — | — | 750 | 8 | (106 | ) | — | (1,935 | ) | — | (7 | ) | — | — | — | 1 | |||||||||||||||||||||||||||||||||
Issuance of Class A common stock to underwriter upon exercise of overallotment option | — | — | 450 | 4 | (63 | ) | — | (1,161 | ) | — | (4 | ) | — | — | — | — | |||||||||||||||||||||||||||||||||
Issuance of Class B common stock | — | — | — | — | 6,157 | 1 | — | — | (1 | ) | — | — | — | — | |||||||||||||||||||||||||||||||||||
Issuance of Class C common stock | — | — | — | — | — | — | 80,887 | 8 | (8 | ) | — | — | — | — | |||||||||||||||||||||||||||||||||||
Issuance costs charged against the gross proceeds of the IPO | — | — | — | — | — | — | — | — | (3,523 | ) | — | — | — | (3,523 | ) | ||||||||||||||||||||||||||||||||||
Establishment of liabilities under tax receivable agreement and related changes to deferred tax assets associated with increases in tax basis | — | — | — | — | — | — | — | — | 5,173 | — | — | — | 5,173 | ||||||||||||||||||||||||||||||||||||
Joint venture consolidation | — | — | — | — | — | — | — | — | — | — | — | 60 | 60 | ||||||||||||||||||||||||||||||||||||
Activity subsequent to IPO and related organizational transactions: | |||||||||||||||||||||||||||||||||||||||||||||||||
Net loss | — | — | — | — | — | — | — | — | — | (9,727 | ) | — | (11,008 | ) | (20,735 | ) | |||||||||||||||||||||||||||||||||
Equity-based compensation | — | — | — | — | — | — | — | — | 1,532 | — | — | 3,743 | 5,275 | ||||||||||||||||||||||||||||||||||||
Other comprehensive loss | — | — | — | — | — | — | — | — | — | — | (9 | ) | (25 | ) | (34 | ) | |||||||||||||||||||||||||||||||||
Reclassification of effects of the organizational transactions | — | — | — | — | — | — | — | — | 297 | — | — | (297 | ) | — | |||||||||||||||||||||||||||||||||||
Repurchases of Class A common stock, constructively retired | — | — | (187 | ) | (2 | ) | — | — | — | — | (513 | ) | — | — | — | (515 | ) | ||||||||||||||||||||||||||||||||
Exchanges of noncontrolling interest for Class A common stock | — | — | 1 | — | (1 | ) | — | — | — | 2 | — | — | (2 | ) | — | ||||||||||||||||||||||||||||||||||
Cancellation of Class B common stock due to forfeitures (Note 10) | — | — | — | — | (12 | ) | — | — | — | 27 | — | — | (27 | ) | — | ||||||||||||||||||||||||||||||||||
Balance December 31, 2019 | — | — | 9,812 | 98 | 5,975 | 1 | 77,791 | 8 | 32,108 | (9,727 | ) | (72 | ) | 91,848 | 114,264 | ||||||||||||||||||||||||||||||||||
Net loss | — | — | — | — | — | — | — | — | — | (14,517 | ) | — | (33,187 | ) | (47,704 | ) | |||||||||||||||||||||||||||||||||
Equity-based compensation | — | — | — | — | — | — | — | — | 192 | — | — | 661 | 853 | ||||||||||||||||||||||||||||||||||||
Other comprehensive income (loss) | — | — | — | — | — | — | — | — | — | — | 101 | 95 | 196 | ||||||||||||||||||||||||||||||||||||
Member distribution | — | — | — | — | — | — | — | — | — | (604 | ) | — | — | (604 | ) | ||||||||||||||||||||||||||||||||||
Joint venture consolidation | — | — | — | — | — | — | — | — | — | — | — | 189 | 189 | ||||||||||||||||||||||||||||||||||||
Issuance of Class A common stock | — | — | 686 | 7 | — | — | — | — | 2,056 | — | — | — | 2,063 | ||||||||||||||||||||||||||||||||||||
Exchanges of noncontrolling interest for Class A common stock | — | — | 2,824 | 28 | (2,240 | ) | — | (1,752 | ) | — | 4,934 | — | — | (4,962 | ) | — | |||||||||||||||||||||||||||||||||
Cancellation of Class B common stock due to forfeitures (Note 10) | — | — | — | — | (244 | ) | — | — | — | 452 | — | — | (452 | ) | — | ||||||||||||||||||||||||||||||||||
Balance December 31, 2020 | $ | — | $ | — | 13,322 | $ | 133 | 3,491 | $ | 1 | 76,039 | $ | 8 | $ | 39,742 | $ | (24,848 | ) | $ | 29 | $ | 54,192 | $ | 69,257 |
The accompanying notes are an integral part of these consolidated financial statements.
62
GREENLANE HOLDINGS, INC.
CONSOLIDATED STATEMENTS OF CASH FLOWS
(in thousands)
For the year ended December 31 | ||||||||
2020 | 2019 | |||||||
Cash flows from operating activities: | ||||||||
Net loss (including amounts attributable to non-controlling interest) | $ | (47,704 | ) | $ | (39,824 | ) | ||
Adjustments to reconcile net loss to net cash used in operating activities: | ||||||||
Depreciation and amortization | 2,520 | 2,705 | ||||||
Reversal of tax receivable agreement liability | — | (5,721 | ) | |||||
Change in deferred tax asset, net | — | 10,894 | ||||||
Equity-based compensation expense | 853 | 8,020 | ||||||
Unrealized gain on equity investment | — | (1,537 | ) | |||||
Goodwill impairment charge | 8,996 | — | ||||||
Change in fair value of contingent consideration | (719 | ) | — | |||||
Change in fair value of convertible notes | — | 12,063 | ||||||
Change in provision for doubtful accounts | 576 | 352 | ||||||
Loss on disposal of assets | 579 | — | ||||||
Loss related to indemnification asset not probable of recovery | 4,464 | — | ||||||
Impairment of held-for-sale assets | 376 | — | ||||||
Other | 75 | 32 | ||||||
Changes in operating assets and liabilities, net of the effects of acquisitions: | ||||||||
Decrease in accounts receivable | 1,186 | 635 | ||||||
Decrease (increase) in inventories | 6,996 | (11,739 | ) | |||||
Decrease (increase) in vendor deposits | 29 | (1,503 | ) | |||||
Decrease (increase) in deferred offering costs | — | (1,238 | ) | |||||
(Increase) in other current assets | (10,194 | ) | (1,993 | ) | ||||
Increase (decrease) in accounts payable | 7,095 | (11,261 | ) | |||||
Increase in accrued expenses | 13,104 | 3,132 | ||||||
(Decrease) increase in customer deposits | (534 | ) | 80 | |||||
Net cash used in operating activities | (12,302 | ) | (36,903 | ) | ||||
Cash flows from investing activities: | ||||||||
Purchase consideration paid for acquisitions, net of cash acquired | (1,841 | ) | (1,159 | ) | ||||
Purchases of property and equipment, net | (1,788 | ) | (2,020 | ) | ||||
Purchase of intangible assets | (515 | ) | (53 | ) | ||||
Investment in equity securities | — | (500 | ) | |||||
Net cash used in investing activities | (4,144 | ) | (3,732 | ) | ||||
Cash flows from financing activities: | ||||||||
Proceeds from issuance of convertible notes | — | 8,050 | ||||||
Proceeds from issuance of Class A common stock sold in initial public offering, net of underwriting costs | — | 83,003 | ||||||
Payment of debt issuance costs - convertible notes | — | (1,734 | ) | |||||
Deferred offering costs paid | — | (3,523 | ) | |||||
Redemption of Class A and Class B units of Greenlane Holdings, LLC | — | (3,018 | ) | |||||
Member distributions | (604 | ) | (898 | ) | ||||
Other | (459 | ) | (901 | ) | ||||
Net cash (used in) provided by financing activities | (1,063 | ) | 80,979 | |||||
Effects of exchange rate changes on cash | 171 | 88 | ||||||
Net (decrease) increase in cash | (17,338 | ) | 40,432 | |||||
Cash, as of beginning of the period | 47,773 | 7,341 | ||||||
Cash, as of end of the period | $ | 30,435 | $ | 47,773 | ||||
Supplemental disclosures of cash flow information | ||||||||
Cash paid during the period for interest | $ | 437 | $ | 975 | ||||
Cash paid during the period for income taxes | $ | 192 | $ | 498 | ||||
Cash paid for amounts included in the measurement of lease liabilities | $ | 1,252 | $ | 1,119 | ||||
Lease liabilities arising from obtaining finance lease assets | $ | 272 | $ | 86 | ||||
Lease liabilities arising from obtaining operating lease right-of-use assets | $ | 793 | $ | 5,573 | ||||
Non-cash investing and financing activities: | ||||||||
Conversion of convertible debt to Class A common stock | $ | — | $ | 60,313 | ||||
Redeemable Class B Units issued for acquisition of a subsidiary, net of issuance costs | $ | — | $ | 6,514 | ||||
Shares of Class A common stock issued for acquisition of Conscious Wholesale | $ | 1,988 | $ | — | ||||
Contingent consideration for the Conscious Wholesale acquisition included in “Accrued expenses and other current liabilities” | $ | — | $ | 1,609 | ||||
Purchase consideration for the Conscious Wholesale acquisition included in “Accrued expenses and other current liabilities” | $ | — | $ | 3,029 | ||||
Purchases of property, plant, and equipment with unpaid costs accrued in “Other liabilities” | $ | 98 | $ | 414 | ||||
Exchanges of non-controlling interest for Class A common stock | $ | (4,962 | ) | $ | — |
The accompanying notes are an integral part of these consolidated financial statements.
63
GREENLANE HOLDINGS, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
NOTE 1. BUSINESS OPERATIONS AND ORGANIZATION
Organization
Greenlane Holdings, Inc. (“Greenlane” and, collectively with the Operating Company (as defined below) and its consolidated subsidiaries, the “Company”, “we”, “us” and “our”) was formed as a Delaware corporation on May 2, 2018. We are a holding company that was formed for the purpose of completing an underwritten initial public offering (“IPO”) of shares of our Class A common stock (as defined below) and other related Transactions (as defined below) in order to carry on the business of Greenlane Holdings, LLC (the “Operating Company”). The Operating Company was organized under the laws of the state of Delaware on September 1, 2015, and is based in Boca Raton, Florida. Unless the context otherwise requires, references to the “Company” refer to us, and our consolidated subsidiaries, including the Operating Company. Our authorized shares consist of (i) Class A common stock, par value $0.01 per share (the “Class A common stock”); (ii) shares of Class B common stock, par value $0.0001 per share (the “Class B common stock”); (iii) shares of Class C common stock, par value $0.0001 per share (the “Class C common stock”,and together with the Class A common stock and the Class B common stock, the “Common Stock”); and (iv) shares of preferred stock, par value $0.0001 per share.
As a result of the IPO and the Transactions described below, we became the sole manager of the Operating Company and our principal asset is Common Units of the Operating Company. As the sole manager of the Operating Company, we operate and control all of the business and affairs of the Operating Company, and we conduct our business through the Operating Company and its subsidiaries. We have a board of directors and executive officers, but no employees. All of our assets are held and all of our employees, are employed by the Operating Company.
We merchandise vaporizers and other products in the United States, Canada and Europe and we distribute to retailers through wholesale operations and to consumers through e-commerce activities. We operate four distribution centers in the United States, two distribution centers in Canada, and one distribution center in Europe.
Although we have a minority economic interest in the Operating Company, we have the sole voting interest in, and control the management of, the Operating Company, and we have the obligation to absorb losses of, and receive benefits from, the Operating Company, that could be significant. We determined that, as a result of the Transactions described below, the Operating Company is a variable interest entity (“VIE”) and that we are the primary beneficiary of the Operating Company. Accordingly, pursuant to the VIE accounting model, beginning in the fiscal quarter ended June 30, 2019, we consolidated the Operating Company in our consolidated financial statements and reported a non-controlling interest related to the Common Units held by the members of the Operating Company (other than the Common Units held by us) on our consolidated financial statements.
The Operating Company has been determined to be our predecessor for accounting purposes and, accordingly, the consolidated financial statements for periods prior to the IPO and the related Transactions have been adjusted to combine the previously separate entities for presentation purposes. Amounts for the period from January 1, 2019 through April 22, 2019 presented in the consolidated financial statements and notes to the consolidated financial statements represent the historical operations of the Operating Company. Amounts for the period from April 23, 2019 through December 31, 2020 reflect our consolidated operations.
Initial Public Offering and Organizational Transactions
On April 23, 2019, we completed our IPO of 6,000,000 shares of Class A common stock, which was comprised of 5,250,000 shares of Class A common stock sold by us and 750,000 shares sold by certain selling stockholders (comprised of Aaron LoCascio, Greenlane’s Chief Executive Officer, Adam Schoenfeld, Greenlane’s Chief Strategy Officer, and Jacoby & Co. Inc., an affiliated entity of Messrs. LoCascio and Schoenfeld), in each case at a public offering price of $17.00 per share. In addition, we issued 3,547,776 shares of our Class A common stock to the holders of convertible notes upon conversion of such convertible notes at a settlement price equal to 80% of the IPO price. On April 29, 2019, the underwriters purchased an additional 450,000 shares of our Class A common stock from selling stockholders pursuant to the exercise of their option to purchase additional shares in the IPO. We did not receive any proceeds from the sale of our Class A common stock by the selling stockholders. Our sale of Class A common stock generated aggregate net proceeds, after deducting the underwriting discounts and commissions and offering expenses we paid, of approximately $79.5 million. We contributed all of the net proceeds to the Operating Company in exchange for a number of common units of the Operating Company (“Common Units”) equal to the number of shares of our Class A common stock sold by us in the IPO at a price per Common Unit equal to the IPO price per share of Class A common stock. After giving effect to the IPO and the related Transactions and the use of the net proceeds from the IPO, we owned approximately 23.9% of the Operating Company’s outstanding Common Units. As a result of the IPO, Mr. Schoenfeld and Jacoby & Co. Inc. collectively controlled approximately 83.0% of the combined voting power of our common stock as a result of their ownership of our Class C common stock, which are issued on a three-to-one basis with the number of Common Units owned and each share of common stock is entitled to one vote all matters submitted to a vote of our stockholders.
64
In connection with the closing of the IPO, Greenlane and the Operating Company consummated the following organizational transactions (collectively, the “Transactions”):
• The Operating Company adopted and approved the Third Amended and Restated Operating Agreement of the Operating Company (the “Operating Agreement”), which converted each member’s existing membership interests in the Operating Company into Common Units, including unvested membership interests and profits interests into unvested Common Units, and appointed Greenlane as the sole manager of the Operating Company;
• We amended and restated our certificate of incorporation to, among other things, provide for Class A common stock, Class B common stock and Class C common stock;
• We issued, for nominal consideration, one share of our Class B common stock to our non-founder members for each Common Unit they owned and issued, for nominal consideration, three shares of Class C common stock to our founder members for each Common Unit they owned;
• We issued and sold 3,547,776 shares of our Class A common stock upon conversion of the convertible notes at a settlement price equal to 80% of the IPO price;
• We issued and sold 1,200,000 shares of our Class A common stock to our members upon exchange of an equal number of Common Units, which shares were sold by the members as selling stockholders in the IPO, including 450,000 shares issued pursuant to the partial exercise of the underwriters’ option to purchase additional shares;
• We issued and sold 5,250,000 shares of our Class A common stock to the purchasers in the IPO, and used all of the net proceeds received from the IPO to acquire Common Units from the Operating Company at a purchase price per Common Unit equal to the IPO price per share of our Class A common stock, less underwriting discounts and commissions, which Common Units, when added to the Common Units received from the selling stockholders, collectively represented approximately 15.4% of the Operating Company’s outstanding Common Units after the IPO;
• The members of the Operating Company continue to own their Common Units not exchanged for the shares of our Class A common stock sold by them as selling stockholders in the IPO. Common Units are redeemable, subject to contractual restrictions, at the election of such members for newly-issued shares of our Class A common stock on a one-to-one basis (and their shares of our Class B common stock or our Class C common stock, as the case may be, will be canceled on a one-to-one basis in the case of our Class B common stock or three-to-one basis in the case of our Class C common stock upon any such issuance). We have the option to instead make a cash payment equal to a volume weighted average market price of one share of our Class A common stock for each Common Unit redeemed (subject to customary adjustments, including for stock splits, stock dividends and reclassifications) in accordance with the terms of the Operating Agreement. Our decision to make a cash payment upon a member’s redemption election will be made by our independent directors (within the meaning of the Nasdaq Marketplace Rules) who are disinterested in such proposed redemption; and
• We entered into (i) a Tax Receivable Agreement (the “TRA”) with the Operating Company and the Operating Company’s members and (ii) a Registration Rights (the “Registration Rights Agreement”) with the Operating Company’s members.
Our corporate structure following the IPO, as described above, is commonly referred to as an “Up-C” structure, which is often used by partnerships and limited liability companies when they undertake an initial public offering of their business. The Up-C structure allows the members of the Operating Company to continue to realize tax benefits associated with owning interests in an entity that is treated as a partnership, or “pass-through” entity, for income tax purposes following the IPO. One of these benefits is that future taxable income of the Operating Company that is allocated to its members will be taxed on a flow-through basis and therefore will not be subject to corporate taxes at the Operating Company entity level. Additionally, because the members may redeem their Common Units for shares of our Class A common stock on a one-for-one basis, or at our option, for cash, the Up-C structure also provides the members with potential liquidity that holders of non-publicly traded limited liability companies are not typically afforded.
We will receive the same benefits as the Operating Company’s members because of our ownership of Common Units in an entity treated as a partnership, or “pass-through” entity, for income tax purposes. As additional Common Units from the Operating Company’s members are redeemed under the mechanism described above, we will obtain a step-up in tax basis in our share of the Operating Company’s assets. This step-up in tax basis will provide us with certain tax benefits, such as future depreciation and amortization deductions that can reduce the taxable income allocable to us. We entered into the TRA with the Operating Company and each of the Operating Company’s members, which provides for the payment by us to the Operating Company’s members of 85% of the amount of tax benefits, if any, that we actually realize (or in some cases, are deemed to realize) as a result of (i) increases in tax basis resulting from the redemption of Common Units and (ii) certain other tax benefits attributable to payments made under the TRA.
As a result of the completion of the Transactions, including the IPO, our amended and restated certificate of incorporation and the Operating Agreement require that (i) we at all times maintains a ratio of one Common Unit owned by us for each share of our Class A common stock issued by us (subject to certain exceptions for treasury shares and shares underlying certain convertible or exchangeable securities), and (ii) the Operating Company at all times maintains (x) a one-to-one ratio between the number of shares of our Class A common stock issued by us and the number of Common Units owned by us, (y) a one-to-one ratio between the number of shares of our Class B common stock owned by the non-founder members of the Operating Company and the number of Common Units owned by the non-founder members of the Operating Company, and (z) a three-to-one ratio between the number of shares of our Class C common stock owned by the founder members of the Operating Company and their affiliates and the number of Common Units owned by the founder members of the Operating Company and their affiliates.
65
The following table sets forth the economic and voting interests of holders of our Common Stock as of the date of this Form 10-K:
Class of Common Stock (ownership) |
Total Shares Outstanding (1) |
Class A Shares (as converted) (2) |
Economic Interest
|
Voting
Interest in
|
Economic
Interest
|
|||||||||||||||
Class A | 13,322,416 | 13,322,416 | 31.6 | % | 14.3 | % | 100.0 | % | ||||||||||||
Class B (non-founder members) | 3,490,909 | 3,490,909 | 8.3 | % | 3.8 | % | — | % | ||||||||||||
Class C (founder members) | 76,039,218 | 25,346,406 | 60.1 | % | 81.9 | % | — | % | ||||||||||||
Total | 92,852,543 | 42,159,731 | 100.0 | % | 100.0 | % | 100.0 | % |
(1) Represents the total number of outstanding shares for each class of common stock as of December, 31, 2020.
(2) Represents the number of shares of Class A common stock that would be outstanding assuming the exchange of all outstanding shares of Class B common stock and Class C common stock upon redemption of all related Common Units. Shares of Class B common stock and Class C common stock, as the case may be, would be canceled, without consideration, on a one-to-one basis in the case of Class B common stock and a three-to-one basis in the case of Class C common stock, pursuant to the terms and subject to the conditions of the Operating Agreement.
(3) Represents the indirect economic interest in the Operating Company through the holders’ ownership of common stock.
(4) Represents the aggregate voting interest in us through the holders’ ownership of Common Stock. Each share of Class A common stock, Class B common stock and Class C common stock entitles its holder to one vote per share on all matters submitted to a vote of our stockholders.
(5) Represents the aggregate economic interest in us through the holders’ ownership of Class A common stock.
NOTE 2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
Basis of Presentation
Our audited consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America (“U.S. GAAP”) and with the instructions to Form 10-K and Article 8 of Regulation S-X.
Principles of Consolidation
Our consolidated financial statements include our accounts, the accounts of the Operating Company, and the accounts of the Operating Company’s consolidated subsidiaries. All significant intercompany balances and transactions have been eliminated in consolidation.
Use of Estimates
Conformity with U.S. GAAP requires the use of estimates and judgments that affect the reported amounts in our consolidated financial statements and accompanying notes. These estimates form the basis for judgments we make about the carrying values of our assets and liabilities, which are not readily apparent from other sources. We base our estimates and judgments on historical information and on various other assumptions that we believe are reasonable under the circumstances. U.S. GAAP requires us to make estimates and judgments in several areas. Such areas include, but are not limited to: the collectability of accounts receivable; the allowance for slow-moving or obsolete inventory; the realizability of deferred tax assets; the fair value of goodwill; the fair value of contingent consideration arrangements; the useful lives of intangible assets and property and equipment; the calculation of our VAT taxes receivable and VAT taxes, fines, and penalties payable; our loss contingencies, including our TRA liability; and the valuation and assumptions underlying equity-based compensation. These estimates are based on management’s knowledge about current events and expectations about actions we may undertake in the future. Actual results could differ materially from those estimates.
In March 2020, the World Health Organization declared the novel coronavirus (“COVID-19”) a global pandemic. We expect uncertainties around our key accounting estimates to continue to evolve depending on the duration and degree of impact associated with the COVID-19 pandemic. Our estimates may change as new events occur and additional information emerges, and such changes are recognized or disclosed in our consolidated financial statements.
66
Segment Reporting
Beginning with the quarter ended March 31, 2019, we had a change in reportable segments as our Canadian operating segment met certain quantitative thresholds based upon which its separate disclosure was required. Our Canadian operating segment consists of the Operating Company’s wholly-owned, Canada-based, subsidiary. We completed our acquisition of ARI Logistics B.V. and Shavita B.V. (collectively, “Conscious Wholesale”) based in Amsterdam, the Netherlands, on September 30, 2019. During the fourth quarter of 2019, we assigned goodwill from the Conscious Wholesale acquisition to our new European operating segment, which was also established as a reportable segment during the fourth quarter of 2019. Our United States operating segment is comprised of all other operating subsidiaries. Our United States, Canada, and Europe reportable segments have been identified based on how our Chief Operating Decision Makers (“CODMS”), a committee comprised of our Chief Executive Officer (“CEO”) and out Chief Financial Officer (“CFO”), manage the business, make resource allocation and operating decisions, and evaluate operating performance. See “Note 12—Segment Reporting.”
Business Combinations
Our business combinations are accounted for under the acquisition method of accounting in accordance with ASC Topic 805, Business Combinations (“ASC 805”). Under the acquisition method, we recognize 100% of the assets we acquire and liabilities we assume, regardless of the percentage we own, at their estimated fair values as of the date of acquisition. Any excess of the purchase price over the fair value of the net assets and other identifiable intangible assets we acquire is recorded as goodwill. To the extent the fair value of the net assets we acquire, including other identifiable assets, exceeds the purchase price, a bargain purchase gain is recognized. The assets we acquire, and liabilities we assume from contingencies, are recognized at fair value if we can readily determine the fair value during the measurement period. The operating results of businesses we acquire are included in our consolidated statement of operations from the date of acquisition. Acquisition-related costs are expensed as incurred. See “Note 3— Business Acquisitions.”
Equity-Based Compensation
We account for equity-based compensation grants of equity awards to employees in accordance with ASC Topic 718, Compensation — Stock Compensation. This standard requires us to measure compensation expense based on the estimated fair value of share-based awards on the grant date and recognize as expense over the requisite service period, which is generally the vesting period. We estimate the fair value of stock options using the Black-Scholes model on the grant date. The Black-Scholes model requires us to use several variables to estimate the grant-date fair value of our equity-based compensation awards including expected term, expected volatility and risk-free interest rates. Our equity-based compensation costs are recognized using a graded vesting schedule. For liability-classified awards, we record fair value adjustments up to and including the settlement date. Changes in the fair value of our equity-based compensation liability that occur during the requisite service period are recognized as compensation cost over the vesting period. Changes in the fair value of the equity-based compensation liability that occur after the end of the requisite service period but before settlement, are recognized as compensation cost of the period in which the change occurs. We account for forfeitures as they occur. See “Note 10—Compensation Plans.”
Fair Value Measurements
We apply the provisions of ASC Topic 820, Fair Value Measurements, which defines fair value, establishes a framework for its measurement and expands disclosures about fair value measurements. Fair value is defined as the exchange price we would receive for an asset or an exit price we would pay to transfer a liability in the principal, or most advantageous, market for our asset or liability in an orderly transaction with a market participant on the measurement date. We determine the fair market values of our financial instruments based on the fair value hierarchy, which requires us to maximize the use of observable inputs and minimize the use of unobservable inputs when measuring fair value. The following three levels of inputs may be used to measure fair value:
Level 1 | Observable inputs such as unadjusted, quoted prices in active markets for identical assets or liabilities at the measurement date. |
Level 2 | Observable inputs other than Level 1 prices, such as quoted prices for similar assets or liabilities; quoted prices in markets that are not active; or other inputs that are observable or can be corroborated by observable market data for substantially the full term of the assets or liabilities. |
Level 3 | Unobservable inputs that are supported by little or no market activity and that are significant to the fair value of the assets or liabilities. |
The carrying amounts of our financial instruments, including cash, accounts receivable, accounts payable, accrued expenses and short-term debt, are carried at historical cost basis, which approximates their fair values because of their short-term nature. The fair value of our long-term debt is the estimated amount we would have to pay to repurchase the debt, inclusive of any premium or discount attributable to the difference between the stated interest rate and market rate of interest at each balance sheet date. As of December 31, 2020 and 2019, the carrying amount of our long-term debt approximated its fair value. On a recurring basis, we measure and record contingent consideration and our interest-rate swap arrangement using fair value measurements in the accompanying consolidated financial statements. See “Note 4—Fair Value of Financial Instruments.”
67
We also own equity securities of a private entity, which do not have readily determinable fair values. We elected to measure these equity securities at cost minus impairment, if any. At each reporting period, we make a qualitative assessment considering impairment indicators to evaluate whether our investment is impaired. The equity securities are adjusted to fair value when an observable price change can be identified. See “Investments” further below in Note 2.
Cash
For purposes of reporting cash flows, we consider cash on hand, checking accounts, and savings accounts to be cash. We also consider all highly-liquid investments with original maturities of three months or less from the date of purchase to be cash equivalents. We place our cash with high credit quality financial institutions, which provide insurance through the Federal Deposit Insurance Company. At times, the balance in our accounts may exceed federal insured limits. We perform periodic evaluations of the relative credit standing of these institutions and do not expect any losses related to such concentrations. As of December 31, 2020, and 2019, approximately $2.3 million and $0.9 million, respectively, of our cash balances were in foreign bank accounts and uninsured. As of December 31, 2020 and 2019, we had no cash equivalents.
Accounts Receivable, net
Accounts receivable represent amounts due from customers for merchandise sales and are recorded when revenue is earned and are carried at the original invoiced amount less an allowance for any potentially uncollectible amounts. An account is considered past due when payment has not been rendered by its due date based upon the terms of the sale. Generally, accounts receivable are due 30 days after the billing date. We maintain an allowance for doubtful accounts to reserve for potentially uncollectible receivable amounts. In evaluating our ability to collect outstanding receivable balances, we consider various factors including the age of the balance, the creditworthiness of the customer, the customer’s current financial condition, current economic conditions, and other factors that may affect our ability to collect from customers. We write off accounts as uncollectible on a case-by-case basis. We pledge accounts receivable as collateral for our line of credit. See “Note 6—Long Term Debt.”
Inventories, net
Inventories consist of finished goods that we value at the lower of cost or net realizable value on a weighted average cost basis. We established an allowance for slow-moving or obsolete inventory based upon assumptions about future demands and market conditions. At December 31, 2020 and 2019, the reserve for obsolescence was approximately $1.6 million and $1.3 million, respectively. We pledge inventory as collateral for our line of credit. See “Note 6—Long Term Debt.”
Assets Held for Sale
We generally consider assets to be held for sale when (i) we commit to a plan to sell the assets, (ii) the assets are available for immediate sale in their present condition, (iii) we have initiated an active program to locate a buyer and other actions required to complete the plan to sell the assets, (iv) consummation of the planned sale transaction is probable, (v) the assets are being actively marketed for sale at a price that is reasonable in relation to their current fair value, (vi) the transaction is expected to qualify for recognition as a completed sale, within one year, and (vii) significant changes to or withdrawal of the plan is unlikely. Following the classification of any depreciable assets within a disposal group as held for sale, we discontinue depreciating the asset and write down the asset to the lower of carrying value or fair market value less cost to sell, if needed. As described in “Note 5—Leases” and “Note 8—Supplemental Financial Statement Information,” we have taken actions that have caused certain property and equipment and right-of-use assets to meet the relevant criteria for classification and reporting as held for sale. We recognized an impairment charge of approximately $0.4 million during the year ended December 31, 2020 related to assets classified as held for sale.
Deferred Financing Costs
Costs incurred in obtaining certain debt financing are deferred and amortized over the respective terms of the related debt instruments using the interest method for term debt and the straight-line method for revolving debt. The debt issuance costs related to our revolving line of credit are presented as an asset in our consolidated balance sheets while the debt issuance costs related to our real estate note are presented net against the long-term debt in our consolidated balance sheets.
We account for costs of issuing equity instruments to effect business combinations as a reduction of the otherwise determined fair value of the equity instruments we issue. We expense any fees not associated with arranging equity or debt financing as incurred.
68
Property and Equipment, net
We state property and equipment at cost or, if acquired through a business combination, fair value at the date of acquisition. We calculate depreciation and amortization using the straight-line method over the estimated useful lives of the assets, except for our leasehold improvements, which are depreciated over the shorter of their estimated useful lives or their related lease term. Upon the sale or retirement of assets, the cost and related accumulated depreciation are removed from our accounts and the resulting gain or loss is credited or charged to income. We expense costs for repairs and maintenance when incurred. Property and equipment includes assets recorded under finance leases, see “Note 5—Leases.” We pledge property and equipment as collateral for our line of credit. See “Note 6—Long Term Debt.”
Impairment of Long-Lived Assets
We assess the recoverability of the carrying amount of our long lived-assets, including property and equipment and finite-lived intangibles, whenever events or changes in circumstances indicate that the carrying amount of an asset or asset group may not be recoverable. An impairment loss would be assessed when estimated undiscounted future cash flows from the operation and disposition of the asset group are less than the carrying amount of the asset group. Asset groups have identifiable cash flows and are largely independent of other asset groups. Measurement of an impairment loss is based on the excess of the carrying amount of the asset group over its fair value. Other than the impairment charge recognized on our assets held for sale as noted above, we did not recognized any other impairment charges for long-lived assets during the years ended December 31, 2020 and 2019.
Intangible Assets, net
Our intangible assets consist of domain names, intellectual property, distribution agreements, proprietary technology, trademarks and tradenames, customer relationships, and other rights. We amortize intangible assets with finite lives over their estimated useful lives on a straight-line basis. The straight-line method of amortization represents our best estimate of the distribution of the economic value of the identifiable intangible assets. We carry intangible assets at cost less accumulated amortization. We assess the recoverability of finite-lived intangible assets in the same manner we do for property and equipment, as described above. We recognized no impairment charges for intangible assets during the years ended December 31, 2020 and 2019. See “Note 8—Supplemental Financial Statement Information.”
Goodwill
Goodwill represents the excess of the price we paid over the fair value of the net identifiable assets we acquired in business combinations. In accordance with ASC Topic 350, Intangibles—Goodwill and Other, we review goodwill for impairment at the reporting unit level annually or, when events or circumstances dictate, more frequently. The impairment review for goodwill consists of a qualitative assessment of whether it is more-likely-than-not that a reporting unit’s fair value is less than its carrying amount, and if necessary, a quantitative goodwill impairment test. Factors to consider when performing the qualitative assessment include general economic conditions, limitations on accessing capital, changes in forecasted operating results and fluctuations in foreign exchange rates. If the qualitative assessment demonstrates that it is more-likely-than-not that the estimated fair value of the reporting unit exceeds its carrying value, it is not necessary to measure and record impairment loss. We may elect to bypass the qualitative assessment and proceed directly to the quantitative assessment, for any reporting unit, in any period. We can resume the qualitative assessment for any reporting unit in any subsequent period.
When we perform a quantitative impairment test, we use a combination of an income approach, a discounted cash flow valuation approach, and a market approach, using the guideline public company method, to determine the fair value of each reporting unit, and then compare the fair value to its carrying amount to determine the amount of impairment, if any. If a reporting unit’s fair value is less than its carrying amount, we record an impairment charge based on that difference, up to the amount of goodwill allocated to that reporting unit.
The quantitative impairment test requires the application of a number of significant assumptions, including estimated projections of future revenue growth rates, EBITDA margins, terminal value growth rates, market multiples, discount rates, and foreign currency exchange rates. The projections of future cash flows used to assess the fair value of the reporting units are based on the internal operation plans reviewed by management. The market multiples are based on comparable public company multiples. The discount rates are based on the risk-free rate of interest and estimated risk premiums for the reporting units at the time the impairment analysis is prepared. The projections of future exchange rates are based on the current exchange rates at the time the projections are prepared. if the fair value of the reporting unit exceeds its carrying value, no further analysis or write-down of goodwill is required. If the fair value of the reporting unit is less than the carrying value of its net assets, the implied fair value value of the reporting unit is allocated to all its underlying assets and liabilities, including both recognized and unrecognized tangible and intangible assets, based on their fair value. If necessary, goodwill is then written down to its implied fair value.
We recognized approximately $9.0 million in impairment charges during the year ended December 31, 2020. We recognized no goodwill impairment charges during the year ended December 31, 2019. See “Note 8—Supplemental Financial Statement Information.”
69
Investments
Our investments in equity securities consist of a 1.49% ownership interest in Airgraft Inc. We determined that our ownership does not provide us with significant influence over the operations of this investee. Accordingly, we account for our investment in this entity as equity securities. Airgraft Inc. is a private entity and its equity securities do not have a readily determinable fair value. We elected to measure this security at cost minus impairment, if any. The security is adjusted to fair value when an observable price change can be identified. At December 31, 2020, the carrying value of this investment was approximately $2.0 million, which included an upward adjustment of $1.5 million based on an observable price change recognized during the year ended December 31, 2019. The adjustment was determined based on Airgraft Inc.’s price per share sold in connection with a new financing round during the third quarter of 2019, for shares which were determined to be similar to the equity securities held by us. This adjustment in the carrying value of our investment in equity securities was recorded as an unrealized gain of approximately $1.5 million within “Other income (expense), net” in our consolidated statements of operations for the year ended December 31, 2019. There were no observable price changes in our equity securities for the year ended December 31, 2020.
Vendor Deposits
Vendor deposits represent prepayments we make to vendors for inventory purchases. A significant number of vendors require us to prepay for inventory purchases.
Deferred Offering Costs
We capitalized certain legal, accounting, and other third-party fees that were directly attributable to our IPO. Following the successful consummation of the IPO in April 2019, deferred offering costs of approximately $3.5 million were recorded in stockholders’ equity as a reduction of our additional paid-in capital.
Vendor Incentives and Rebates
Sales incentives we receive in the form of payments from vendors solely to reimburse us for acting as the vendors’ agent in redeeming a sales incentive that is between our vendor and our customers and end consumers are included in net sales in the consolidated statements of operations and comprehensive loss.
We also have agreements with certain vendors to receive volume rebates which are dependent upon reaching minimum purchase thresholds. When volume rebates can be reasonably estimated and it is probable that minimum purchase thresholds will be met, we record a portion of the rebate when or as we make progress towards the purchase threshold. Amounts received from vendors relating to volume rebates are considered a reduction of the carrying value of our inventory and, therefore, such amounts are ultimately recorded as a reduction of cost of goods sold in the consolidated statements of operations and comprehensive loss.
Foreign Currency Translation
Our consolidated financial statements are presented in United States (U.S.) dollars. The functional currency of one of the Operating Company’s wholly-owned, Canada-based, subsidiaries is the Canadian dollar. The functional currency of the Operating Company’s wholly-owned, Netherlands-based subsidiary is the Euro. The assets and liabilities of these subsidiaries are translated into U.S. dollars at current exchange rate at each balance sheet date for assets and liabilities and an appropriate average exchange rate for each applicable period within our consolidated statements of operations and comprehensive loss. Capital accounts are translated at their historical exchange rates when the capital transactions occurred. The foreign currency translation adjustments are included in accumulated other comprehensive loss, a separate component of members’/stockholders’ deficit in our consolidated balance sheets. Other exchange gains and losses are reported within our consolidated statements of operations and comprehensive loss.
Comprehensive (Loss) Income
Comprehensive (loss) income includes net (loss) income as currently reported by us, adjusted for other comprehensive items. Other comprehensive items consist of foreign currency translation gains and losses and unrealized gains and losses on derivative financial instruments that qualify as hedges.
Advertising
We expense advertising costs as incurred and include them in general and administrative expenses in our consolidated statements of operations and comprehensive loss. Advertising costs were approximately $3.6 million and $4.6 million for the years ended December 31, 2020 and 2019, respectively.
70
Income Taxes
We are a corporation subject to income taxes in the United States. Certain subsidiaries of the Operating Company are taxable separately from us. Our proportional share of the Operating Company’s subsidiaries’ provisions are included in our consolidated financial statements.
Our deferred income tax assets and liabilities are computed for differences between the tax basis and financial statement amounts that will result in taxable or deductible amounts in the future. We compute deferred balances based on enacted tax laws and applicable rates for the periods in which the differences are expected to affect taxable income. A valuation allowance is recognized for deferred tax assets if it is more likely than not that some portion or all of the net deferred tax assets will not be realized. In making such a determination, we consider all available positive and negative evidence, including future reversals of existing taxable temporary differences, projected future taxable income, tax-planning strategies, and results of recent operations. If we determine we would be able to realize our deferred tax assets for which a valuation allowance had been recorded, then we would adjust the deferred tax asset valuation allowance, which would reduce our provision for income taxes.
We evaluate the tax positions taken on income tax returns that remain open and positions expected to be taken on the current year tax returns to identify uncertain tax positions. Unrecognized tax benefits on uncertain tax positions are recorded on the basis of a two-step process in which (1) we determine whether it is more likely than not that the tax positions will be sustained on the basis of the technical merits of the position and (2) for those tax positions that meet the more-likely-than-not recognition threshold, the largest amount of tax benefit that is more than 50 percent likely to be realized is recognized. Interest and penalties related to unrecognized tax benefits are recorded in income tax benefit. We have no uncertain tax positions that qualify for inclusion in our consolidated financial statements. See “Note 11—Income Taxes.”
Tax Receivable Agreement (TRA)
We entered into the TRA with the Operating Company and each of the members of the Operating Company that provides for the payment by the Operating Company to the members of 85% of the amount of tax benefits, if any, that we may actually realize (or in some circumstances are deemed to realize) as a result of (i) increases in tax basis resulting from any future redemptions that are funded by us or exchanges of Common Units as described above in “Note 1—Business Operations and Organization” and (ii) certain other tax benefits attributable to payments made under the TRA.
We compute annual tax benefits by calculating the income taxes due, including such tax benefits, and the income taxes due without such benefits. The Operating Company expects to benefit from the remaining 15% of any tax benefits that it may actually realize. The TRA payments are not conditioned upon any continued ownership interest in the Operating Company. The rights of each noncontrolling interest holder under the TRA are assignable to transferees of its interest in the Operating Company. The timing and amount of aggregate payments due under the TRA may vary based on a number of factors, including the amount and timing of the taxable income the Operating Company generates each year and the applicable tax rate.
We periodically evaluate the realizability of the deferred tax assets resulting from the exchange of Common Units for our Class A common stock. If the deferred tax assets are determined to be realizable, we then assess whether payment of amounts under the TRA have become probable. If so, we record a TRA liability equal to 85% of such deferred tax assets. In subsequent periods, we assess the realizability of all of deferred tax assets subject to the TRA. If we determine that a deferred tax asset with a valuation allowance is realizable in a subsequent period, the related valuation allowance will be released and consideration of a corresponding TRA liability will be assessed. The realizability of deferred tax assets, including those subject to the TRA, is dependent upon the generation of future taxable income during the periods in which those deferred tax assets become deductible and consideration of prudent and feasible tax-planning strategies.
The measurement of the TRA is accounted for as a contingent liability. Therefore, once we determine that a payment to a member of the Operating Company has become probable and can be estimated, the estimated payment will be accrued. See “Note 11—Income Taxes.”
Revenue Recognition
Revenue is recognized when customers obtain control of goods and services promised by us. Revenue is measured based on the amount of consideration that we expect to receive in exchange for those goods or services, reduced by promotional discounts and estimates for return allowances and refunds. Taxes collected from customers for remittance to governmental authorities are excluded from net sales.
We generate revenue primarily from the sale of finished products to customers, whereby each product unit represents a single performance obligation. We recognize revenue from product sales when the customer has obtained control of the products, which is either at point of sale or delivery to the customer, depending upon the specific terms and conditions of the arrangement, or at the point of sale for our retail store sales. We provide no warranty on products sold. Product warranty is provided by the manufacturers.
71
Our performance obligations for services are satisfied when the services are rendered within the arranged service period. Total service revenue is not material and accounted for less than 0.1% of revenues for the years ended December 31, 2020 and 2019.
Beginning with the first quarter of 2020, we entered into a limited number of bill-and-hold arrangements. Each bill-and-hold arrangement is reviewed and revenue is recognized only when certain criteria have been met: (i) the customer has requested delayed delivery and storage of the products by us, in exchange for a storage fee, because they want to secure a supply of the products but lack storage space, (ii) the risk of ownership has passed to the customer, (iii) the products are segregated from our other inventory items held for sale, (iv) the products are ready for shipment to the customer, and (v) the products are customized and thus we do not have the ability to use the products or direct them to another customer. During the year ended December 31, 2020, we recorded approximately $1.7 million of revenue under bill-and-hold arrangements. We did not recognize any revenue under bill-and-hold arrangements during the year ended December 31, 2019. Storage fees charged to customers for bill-and-hold arrangements are recognized as invoiced. Such fees were not significant for the year ended December 31, 2020.
We act as the principal in relation to our contracts with customers and recognize revenue on a gross basis as we (i) are the primary entity responsible for fulfilling the promise to provide the specified products in the arrangement with the customer and we provide the primary customer service for all products sold, (ii) have discretion in establishing the price for the specified products sold and selecting our suppliers, as applicable, and (iii) we maintain inventory risk upon accepting returns.
For certain product offerings such as premium, patented, child-resistant packaging, closed-system vaporization solutions and custom-branded retail products, we generally receive a deposit from the customer (generally 50% of the total order cost, but the amount can vary by customer contract), when an order is placed by a customer. We typically complete these orders within six weeks to three months from the date of order, depending on the complexity of the customization and the size of the order. See “Note 8—Supplemental Financial Statement Information” for a summary of changes to our customer deposit liability balance during the years ended December 31, 2020 and 2019.
We estimate product returns based on historical experience and record them as a refund liability that reduces the net sales for the period. We analyze actual historical returns, current economic trends and changes in order volume when evaluating the adequacy of our sales returns allowance in any reporting period. Our liability for returns is included within “Accrued expenses and other current liabilities” in our consolidated balance sheets and was approximately $0.8 million and $0.6 million at December 31, 2020 and 2019, respectively. The recoverable cost of merchandise estimated to be returned by customers is included within “Other current assets” in our consolidated balance sheets and was approximately $0.2 million and $0.3 million as of December 31, 2020 and 2019, respectively.
We elected to account for shipping and handling expenses that occur after the customer has obtained control of products as a fulfillment activity in cost of sales. Shipping and handling fees charged to customers are included in net sales upon completion of our performance obligations. We apply the practical expedient provided for by ASC 606 by not adjusting the transaction price for significant financing components for periods less than one year. We also apply the practical expedient provided for by ASC 606 based upon which we generally expense sales commissions when incurred because the amortization period is one year or less. Sales commissions are recorded within “Salaries, benefits and payroll tax expenses” in the consolidated statements of operations and comprehensive loss.
No single customer represented more than 10% of our net sales for the years ended December 31, 2020 and 2019, respectively. As of December 31, 2020 and 2019, no single customer represented more than 10% of our accounts receivable balance.
Federal Drug Administration’s ENDS Enforcement Guidance and Premarket Tobacco Product Applications
In January 2020, the FDA issued ENDS Enforcement Guidance, which outlines the FDA’s intent to prioritize enforcement against flavored, cartridge-based ENDS products (except tobacco or menthol flavored products), all other ENDS products for which the manufacturer has failed to take adequate measures to prevent access to minors, and any ENDS products targeted to minors or whose marketing is likely to promote usage by minors. Additionally, the deadline for ENDS manufacturers to submit Premarket Tobacco Product Applications (“PMTA”) was September 9, 2020. The FDA has indicated its intent to prioritize enforcement against ENDS products offered for sale after September 9, 2020 for which the manufacturer has not submitted a PMTA. The FDA is not necessarily bound by these enforcement priorities, and it has recently taken actions against other products and may take additional actions against other products as warranted by circumstances.
The ENDS Enforcement Guidance had the effect of prohibiting the sale of certain products in the United States, including mint-flavored products from JUUL Labs and other flavored ENDS, starting February 2020. Products impacted by the ENDS Enforcement Guidance represented less than 0.1% of our net sales for the year ended December 31, 2020, and approximately 17.8% of our net sales for the year ended December 31, 2019.
During the years ended December 31, 2020 and 2019, we sold products for which manufacturers have not submitted a PMTA to the FDA by September 9, 2020. Sales of these products represented approximately 0.4% and 1.0% of our net sales for the years ended December 31, 2020 and 2019, respectively.
72
While we have been compliant with and expect to remain in compliance with the ENDS Enforcement Guidance, further actions and developments of FDA’s guidance could adversely affect our sales of ENDS products and may have a material adverse effect on our business, results of operations and financial condition.
Value Added Taxes
During the year ended December 31, 2020, as part of a global tax strategy review, we determined that our European subsidiaries based in the Netherlands, which we acquired on September 30, 2019, had historically collected and remitted value added tax (“VAT”) payments, which related to direct-to-consumer sales to other European Union (“EU”) member states, directly to the Dutch tax authorities. In connection with our subsidiaries’ payment of VAT to Dutch tax authorities rather than other EU member states, the German government has commenced a criminal investigation, which could result in penalties; other jurisdictions could commence such investigations as well. We have performed an analysis of the VAT overpayments to the Dutch tax authorities, which we expect will be refunded to us, and VAT payable to other EU member states, including potential fines and penalties. Based on this analysis, we recorded a VAT payable of approximately $9.9 million within “Accrued expenses and other current liabilities” and VAT receivable of approximately $4.4 million within “Other current assets” in our consolidated balance sheet as of December 31, 2020.
Pursuant to the purchase and sale agreement by which we acquired our European subsidiaries, the sellers are required to indemnify us against certain specified matters and losses, including any and all liabilities, claims, penalties and costs incurred or sustained by us in connection with non-compliance with tax laws in relation to activities of the sellers. The indemnity is limited to an amount equal to the purchase price under the purchase and sale agreement. Furthermore, we are the beneficiary to a bank guarantee in the amount of approximately $0.9 million for claims for which we are entitled to indemnification under the purchase and sale agreement. The bank guarantee has an expiration date of October 1, 2021. Accordingly, as of December 31, 2020, we recognized an indemnification asset of approximately $0.9 million within “Other current assets” using the loss recovery model, as management believes that amounts covered by the bank guarantee are probable of recovery.
Management intends to pursue recovery of all additional losses from the sellers to the full extent of the indemnification provisions of the purchase and sale agreement, however, the collectability of such additional indemnification amounts may be subject to litigation and may be affected by the credit risk of indemnifying parties, and are therefore subject to significant uncertainties as to the amount and timing of recovery. Therefore, during the year ended December 31, 2020, we recognized a charge of approximately $4.5 million within “general and administrative expenses” in our consolidated statements of operations and comprehensive loss, which represents the difference between the VAT payable and the VAT receivable and indemnification asset recorded as of December 31, 2020.
We establish VAT receivables in jurisdictions where VAT paid exceeds VAT collected and are recoverable through the filing of refund claims. Our VAT receivable balance as of December 31, 2020 relates to refund claims with the Dutch tax authorities. We intend to voluntarily disclose VAT owed to the relevant tax authorities in the EU member states and believe in doing so we will reduce our liability for penalties and interest. Nonetheless, we may incur expenses in future periods related to such matters, including litigation costs and other expenses to defend our position. The outcome of such matters is inherently unpredictable and subject to significant uncertainties.
Refer to “Note 7—Commitments and Contingencies” for additional discussion regarding our contingencies.
Treasury Stock
When Class A common stock is acquired for purposes other than formal or constructive retirement, the purchase price of the acquired stock is recorded in a separate treasury stock account, which is separately reported as a reduction of stockholders’ equity.
When Class A common stock is retired or purchased for formal or constructive retirement, the purchase price is initially recorded as a reduction to the par value of the shares repurchased, with any excess purchase price over par value recorded as a reduction to additional paid-in capital related to the series of shares repurchased and any remainder excess purchase price recorded as a reduction to retained earnings. If the purchase price exceeds the amounts allocated to par value and additional paid-in capital related to the series of shares repurchased and retained earnings, the remainder is allocated to additional paid-in capital related to other series of shares.
Net Loss Per Share
Basic net income (loss) per share is computed by dividing net income (loss) attributable to us by the weighted average number of shares outstanding during the period. Diluted net income (loss) per share is computed by giving effect to all potential weighted average dilutive shares including stock options, restricted Common Units granted as equity-based compensation, and Common Units exchangeable for shares of our Class A common stock for the periods after the closing of the IPO. The dilutive effect of outstanding awards, if any, is reflected in diluted earnings per share by application of the treasury stock method or if-converted method, as applicable. See “Note 9—Stockholders’ Equity - Net Loss Per Share.”
73
Recently Adopted Accounting Guidance
In February 2016, the Financial Accounting (“FASB”) issued Accounting Standard Update (“ASU”) No. 2016-02, Leases (Topic 842), which, among other things, requires lessees to recognize substantially all leases on their balance sheets and disclose key information about leasing arrangements. The new standard establishes a right of use (“ROU”) model that requires a lessee to recognize a ROU asset and liability on the balance sheet for all leases with a term longer than 12 months. Leases are classified as finance or operating, with classification affecting the pattern and classification of expense recognition in the statement of operations. The new standard became effective for the Company on January 1, 2019.
We adopted Topic 842 utilizing the modified retrospective adoption method with an effective date of January 1, 2019. We made the election to not apply the recognition requirements in Topic 842 to short-term leases (i.e., leases of 12 months or less) for all classes of underlying assets. Instead, we recognize lease payments in profit or loss on a straight-line basis over the lease term. In addition, in accordance with Topic 842, variable lease payments in the period in which the obligation for those payments is incurred are not included in the recognition of a lease liability or right-of-use asset. We elected to not separate non-lease components from the associated lease component for all underlying classes of assets with lease and non-lease components. The adoption of Topic 842 resulted in the recognition of operating lease liabilities of approximately $2.6 million and operating ROU assets of $2.4 million, primarily related to warehouses, retail stores, regional offices, and machinery and equipment. There was no cumulative effect adjustment to beginning Members’ Deficit on the consolidated balance sheet. The accounting for our finance leases remained substantially unchanged, as finance lease liabilities and their corresponding ROU assets were already recorded on the consolidated balance sheets under the previous guidance. The adoption of Topic 842 did not have a significant effect on our results from operations or cash flows. See “Note 5—Leases” for additional disclosures required by Topic 842.
In June 2018, the FASB issued ASU No. 2018-07, Compensation - Stock Compensation: Improvements to Nonemployee Share Based Payment Accounting. ASU 2018-07 provides guidance on accounting for equity-based awards issued to nonemployees. The standard was effective for annual and interim periods beginning after December 15, 2018. We adopted this standard beginning January 1, 2019. Adoption of the new standard did not impact our consolidated financial statements as we did not have any outstanding equity-based compensation awards granted to non-employees prior to the adoption of this ASU.
In August 2017, the FASB issued ASU No. 2017-12, Derivatives and Hedging (Topic 815): Targeted Improvements to Accounting for Hedging Activities. The ASU expands and enhances hedge accounting to become more closely aligned with an entity’s risk management activities through hedging strategies. The ASU provides changes to both the designation and measurement guidance for qualifying hedging relationships and the presentation of hedge results in the financial statements and creates more transparency and makes the economic results presented in the financial statements easier to understand. In addition, the new guidance makes certain targeted improvements to ease the application of accounting guidance relative to hedge effectiveness. The standard was effective for annual and interim periods beginning after December 15, 2018. We adopted this ASU prospectively beginning July 1, 2019 and applied the guidance provided by the ASU to the derivative instrument discussed in “Note 4—Fair Value of Financial Instruments”. Adoption of the new standard did not impact our consolidated financial statements as we did not hold any derivative instruments to which this new ASU was applicable in earlier reporting periods.
In August 2018, the FASB issued ASU 2018-15, Intangibles-Goodwill and Other-Internal-Use Software (Subtopic 350-40): Customer’s Accounting for Implementation Costs Incurred in a Cloud Computing Arrangement, which aligns the requirements for capitalizing implementation costs incurred in a hosting arrangement that is a service contract with the requirements for capitalizing implementation costs incurred to develop or obtain internal-use software. We adopted this standard prospectively beginning January 1, 2020. Adoption of this standard did not have a material impact on our consolidated financial statements.
Recently Issued Accounting Guidance Not Yet Adopted
In June 2016, the FASB issued ASU No. 2016-13, Financial Instruments - Credit Losses. The standard requires the use of an “expected loss” model on certain types of financial instruments. The standard also amends the impairment model for available-for-sale securities and requires estimated credit losses to be recorded as allowances rather than as reductions to the amortized cost of the securities. This standard is effective for fiscal years, and interim periods within those years, beginning after December 15, 2022 for filers that are eligible to be smaller reporting companies under the SEC’s definition. Early adoption is permitted. We do not expect the adoption of this new guidance will have a material impact on our consolidated financial statements.
In December 2019, the FASB issued ASU No. 2019-12, Income Taxes (Topic 740): Simplifying the Accounting for Income Taxes, which removes certain exceptions to the general principles in Topic 740 and also clarifies and amends existing guidance to improve consistent application. This update will be effective for interim and annual periods beginning after December 15, 2020, with early adoption permitted. We will adopt this guidance effective January 1, 2021, and do not expect the adoption of this guidance to have a material impact on our consolidated financial statements.
74
In January 2020, the FASB issued ASU No. 2020-01, Investments—Equity Securities (Topic 321), Investments—Equity Method and Joint Ventures (Topic 323), and Derivatives and Hedging (Topic 815), which clarifies the interaction of accounting for equity securities under Topic 321, the accounting for equity investments in Topic 323, and the accounting for certain forward contracts and purchased options in Topic 815. We will adopt this guidance effective January 1, 2021 and do not expect the adoption of this guidance to have a material impact on our consolidated financial statements.
In March 2020, the FASB issued ASU No. 2020-04, Reference Rate Reform (Topic 848): Facilitation of the Effects of Reference Rate Reform on Financial Reporting. This ASU provides optional expedient an exceptions for applying generally accepted accounting principles to contracts, hedging relationships, and other transactions affected by reference rate reform if certain criteria are met. In response to the concerns about structural risks of interbank offered rates and, particularly, the risk of cessation of the London Interbank Offered Rate (“LIBOR”), regulators in several jurisdictions around the world have undertaken reference rate reform initiatives to identify alternative reference rates that are more observable or transaction-based and less susceptible to manipulation. The ASU provides companies with optional guidance to ease the potential accounting burden associated with transitioning away from reference rates that are expected to be discontinued. In January 2021, the FASB issued ASU No. 2021-01, Reference Rate Reform (Topic 848): Scope, which clarifies certain provisions in Topic 848, if elected by an entity, apply to derivative instruments that use an interest rate for margining, discounting, or contract price alignment that is modified as a result of reference rate reform. The amendments in these ASUs are effective for all entities as of March 12, 2020 through December 31, 2022. We are still evaluating the effect of adopting this guidance.
NOTE 3. BUSINESS ACQUISITIONS
Pollen Gear LLC
Effective January 14, 2019, the Operating Company acquired a 100% interest in Pollen Gear LLC (“Pollen Gear”) in exchange for an aggregate four percent (4.0%) equity interest in the Operating Company. As consideration for the transaction, the Operating Company issued its Class B units, which, as described below in “Note 9—Stockholders’ Equity/Members’ Deficit,” were contingently redeemable by the holder. The Pollen Gear acquisition was accounted for as a business combination under the acquisition method under ASC Topic 805, Business Combinations. Pollen Gear has been consolidated in our consolidated financial statements commencing on January 14, 2019, the date of acquisition. Pollen Gear’s operating activities have been integrated with an existing subsidiary of the Operating Company, and as such it is impracticable to identify post-acquisition revenues and earnings included within “net sales” and “net loss” in our consolidated statement of operations and comprehensive loss for the years ended December 31, 2020 and 2019. The following table summarizes the purchase price allocation and the estimated fair value of the net assets acquired and liabilities assumed at the date of acquisition.
Pollen Gear LLC (in thousands) | January 14, 2019 | |||
Cash | $ | 91 | ||
Accounts receivable | 546 | |||
Vendor deposits | 1,700 | |||
Other deposits | 18 | |||
Property and equipment, net | 342 | |||
Trade name | 918 | |||
Design libraries | 1,677 | |||
Goodwill | 3,550 | |||
Net liabilities | (2,178 | ) | ||
Total purchase price | $ | 6,664 |
At January 14, 2019, the Operating Company had accounts payable to Pollen Gear of approximately $0.6 million and Pollen Gear had accounts receivable for the corresponding amount from the Operating Company. Furthermore, at the date of acquisition, the Operating Company had vendor deposits with Pollen Gear of approximately $1.7 million, and Pollen Gear had customer deposits for the corresponding amount due to the Operating Company. Both the vendor deposits and accounts payable recorded by the Operating Company and the corresponding customer deposits and accounts receivable recorded by Pollen Gear approximated fair value. As a result of the business acquisition, the preexisting relationship between the Operating Company and Pollen Gear was effectively settled. No gain or loss was recognized on this settlement.
75
Conscious Wholesale
Effective September 30, 2019, we acquired a 100% interest in Conscious Wholesale, a leading European wholesaler and retailer of consumption accessories, vaporizers, and other high-quality products. As consideration for the transaction, we paid $6.7 million, which consisted of $5.1 million in a combination of cash and our Class A common stock and $1.6 million of contingent consideration, payable in a combination of cash and our Class A common stock. The contingent consideration arrangement requires us to make contingent payments based on the achievement of certain operational and financial performance targets for the year ended December 31, 2020, as set forth in the acquisition agreement. We estimated the fair value of the contingent consideration by using a Monte Carlo simulation that includes significant unobservable inputs such as the risk-free rate, risk-adjusted discount rate, the volatility of the underlying financial metrics and projected financial forecast of the acquired business over the earn-out period. Conscious Wholesale has been consolidated in our consolidated financial statements commencing on September 30, 2019, the date of acquisition. “Net sales” and “net loss” in the consolidated statements of operations and comprehensive loss for the years ended December 31, 2020 and 2019 includes revenue and net loss of Conscious Wholesale from the date of acquisition through December 31, 2019 of approximately $2.6 million and $0.3 million, respectively, and revenue and net loss of Conscious Wholesale for the year ended December 31, 2020 of approximately $10.3 million and $3.3 million, respectively.
We accounted for the Conscious Wholesale acquisition as a business combination under the acquisition method under ASC Topic 805, Business Combinations. The purchase price for the Conscious Wholesale acquisition was allocated based on estimates of the fair value of assets acquired and liabilities assumed at the acquisition date, with the excess allocated to goodwill. As a result of additional information obtained about facts and circumstances that existed as of the acquisition date, we calculated the working capital adjustment to the purchase price and recorded measurement period adjustments during the fourth quarter of 2019. The following table summarizes (in thousands) the purchase price allocation and the estimated fair value of the net assets acquired and liabilities assumed at the date of acquisition.
Conscious Wholesale |
Estimated Fair Value
as of Acquisition Date (as Previously Reported) |
Measurement
Period Adjustments |
Estimated Fair Value as of
Acquisition Date (as Adjusted) |
|||||||||
Cash | $ | 812 | $ | — | $ | 812 | ||||||
Accounts receivable | 313 | — | 313 | |||||||||
Inventory, net | 1,820 | — | 1,820 | |||||||||
Other assets | 955 | 184 | 1,139 | |||||||||
Trade names | 153 | — | 153 | |||||||||
Customer relationships | 1,044 | 175 | 1,219 | |||||||||
Goodwill | 2,264 | 657 | 2,921 | |||||||||
Net liabilities | (1,494 | ) | (184 | ) | (1,678 | ) | ||||||
Total purchase price | $ | 5,867 | $ | 832 | $ | 6,699 |
Unaudited Pro Forma Financial Information
The following unaudited pro forma financial information represents the combined results for us, Pollen Gear, and Conscious Wholesale for the years ended December 31, 2020 and 2019 as if Pollen Gear and Conscious Wholesale had been acquired by us on January 1, 2019, and their results had been included in our consolidated results beginning on that date (in thousands):
Year Ended December 31, | ||||
2019 | ||||
(Unaudited) | ||||
Net Sales | $ | 193,351 | ||
Cost of Goods Sold | 159,252 | |||
Gross Profit | 34,099 | |||
Net Loss | $ | (39,621 | ) |
The pro forma amounts have been calculated after applying our accounting policies to the financial statements of Pollen Gear and Conscious Wholesale and adjusting the combined results of us, Pollen Gear, and Conscious Wholesale (a) to remove Pollen Gear and Conscious Wholesale product sales to us and to remove the cost incurred by us related to products purchased from Pollen Gear and Conscious Wholesale prior to the acquisition, (b) to reflect the increased amortization expense that would have been charged assuming intangible assets identified in the acquisition of Pollen Gear and Conscious Wholesale had been recorded on January 1, 2019, and (c) to remove the transaction costs incurred by us related to the acquisition of Conscious Wholesale.
The impact of the Pollen Gear and Conscious Wholesale acquisitions on the actual results reported by us in subsequent periods may differ significantly from that reflected in this pro forma information for a number of reasons, including but not limited to, non-achievement of the expected synergies from these combinations and changes in the regulatory environment. As a result, the pro forma information is not necessarily indicative of what our financial condition or results of operations would have been had the acquisitions been completed on the applicable dates of this pro forma financial information. In addition, the pro forma financial information does not purport to project our future financial condition and results of operations.
76
NOTE 4. FAIR VALUE OF FINANCIAL INSTRUMENTS
The carrying amounts of certain financial instruments we have including cash, accounts receivable, accounts payable and certain accrued expenses and other assets and liabilities approximate fair value due to the short-term nature of these instruments. Our financial liabilities measured at fair value on a recurring basis were as follows at December 31, 2020 and 2019:
Consolidated | Fair Value at December 31, 2020 | |||||||||||||||||
(in thousands) | Balance Sheet Caption | Level 1 | Level 2 | Level 3 | Total | |||||||||||||
Liabilities: | ||||||||||||||||||
Interest rate swap contract | Other long-term liabilities | $ | — | $ | 665 | $ | — | $ | 665 | |||||||||
Total Liabilities | $ | — | $ | 665 | $ | — | $ | 665 |
Consolidated | Fair Value at December 31, 2019 | |||||||||||||||||
(in thousands) | Balance Sheet Caption | Level 1 | Level 2 | Level 3 | Total | |||||||||||||
Liabilities: | ||||||||||||||||||
Interest rate swap contract | Other long-term liabilities | $ | — | $ | 206 | $ | — | $ | 206 | |||||||||
Contingent consideration | Accrued expenses and other current liabilities | — | — | 1,568 | 1,568 | |||||||||||||
Total Liabilities | $ | — | $ | 206 | $ | 1,568 | $ | 1,774 |
There have been no transfers between Level 1 and Level 2 and no transfers to or from Level 3 of the fair value hierarchy.
Derivative Instrument and Hedging Activity
On July 11, 2019, we entered into an interest rate swap contract to manage our risk associated with the interest rate fluctuations on the Company’s floating rate Real Estate Note. The counterparty to this instrument is a reputable financial institution. The interest rate swap contract is entered into for periods consistent with the related underlying exposure and does not constitute a position independent of this exposure. Our interest rate swap contract was designated as a cash flow hedge at the inception date, and is reflected at its fair value in our consolidated balance sheet.
The fair value of our interest rate swap liability is determined based on the present value of expected future cash flows. Since our interest rate swap value is based on the LIBOR forward curve and credit default swap rates, which are observable at commonly quoted intervals for the full term of the swap, it is considered a Level 2 measurement.
Details of the outstanding swap contract as of December 31, 2020, which is a pay fixed and receive floating contract, is as follows:
Swap Maturity |
Notional Value
(in thousands) |
Pay Fixed Rate | Receive Floating Rate | Floating Rate Reset Terms | ||||||||
October 1, 2025 | $ | 8,125 | 2.0775 | % | One-Month LIBOR | Monthly |
We performed an initial qualitative assessment of hedge effectiveness using the hypothetical derivative method in the period in which the hedging transaction was entered, as the critical terms of the hypothetical derivative and the hedging instrument were the same. On a quarterly basis, we perform a qualitative analysis for quarterly prospective and retrospective assessments of hedge effectiveness. The unrealized loss on the derivative instrument is included within “Other comprehensive income (loss)” in our consolidated statement of operations and comprehensive loss for the years ended December 31, 2020 and 2019. There was no measure of hedge ineffectiveness and no reclassifications from other comprehensive loss into interest expense for the years ended December 31, 2020 and 2019.
Contingent Consideration
Each period we revalue our contingent consideration obligations associated with business acquisitions to their fair value. The estimate of the fair value of contingent consideration is determined by applying a risk-neutral framework using a Monte Carlo Simulation, which includes inputs not observable in the market, such as the risk-free rate, risk-adjusted discount rate, the volatility of the underlying financial metrics and projected financial forecast of the acquired business over the earn-out period, and therefore represents a Level 3 measurement. Significant increases or decreases in these inputs could result in a significantly lower (higher) fair value measurement of the contingent consideration liability. During the year ended December 31, 2020, we recognized a gain from the fair value adjustment of contingent consideration of approximately $0.7 million. The fair value adjustment was largely attributed to changes in forecasted revenues and gross profits for our European operating segment over the remainder of 2020 driven primarily by the impacts of the COVID-19 pandemic. Changes in the fair value of our contingent consideration from business combinations are included within “Other income, net” in our consolidated statements of operations and comprehensive loss. As of December 31, 2020, we did not have any contingent consideration obligations outstanding.
77
A reconciliation of our liabilities that are measured and recorded at fair value on a recurring basis using significant unobservable inputs (Level 3) for the years ended December 31, 2020 and 2019 is as follows:
(in thousands) | Conscious Wholesale Contingent Consideration | Convertible Notes | ||||||
Balance at December 31, 2018 | $ | — | $ | 40,200 | ||||
Convertible notes issued in January 2019 | — | 8,050 | ||||||
Contingent consideration issued in September 2019 | 1,609 | — | ||||||
Total (gains) losses in fair value included in results of operations | (41 | ) | 12,063 | |||||
Conversion of convertible debt to Class A common stock | — | (60,313 | ) | |||||
Balance at December 31, 2019 | 1,568 | — | ||||||
Foreign currency translation adjustments | (14 | ) | — | |||||
Payment for contingent consideration | (835 | ) | — | |||||
Total gains in fair value included in results of operations | (719 | ) | — | |||||
Balance at December 31, 2020 | $ | — | $ | — |
NOTE 5. LEASES
Greenlane as a Lessee
As of December 31, 2020, we had 14 facilities financed under operating leases consisting of warehouses, offices, and retail stores, with lease term expirations between 2021 and 2026. Lease terms are generally three to five years for warehouses, office space and retail store locations. Our lease agreements do not contain any material residual value guarantees or material restrictive covenants.
During the year ended December 31, 2020, we took steps to optimize our distribution network, transitioning to a more streamlined network with fewer, centrally-located, highly automated facilities. Accordingly, we entered into service agreements with third-party logistics (“3PL”) companies in the United States and Canada to handle the bulk of the North American supply chain needs, and entered into an agreement for a California-based facility. As of December 31, 2020, we have successfully transferred, subleased or terminated leases for our Jacksonville, FL, Torrance, CA, Visalia, CA, and B.C Canada distribution centers. With regard to our retail locations, we entered into a new operating lease agreement for a new retail store location in Barcelona, Spain, and we permanently closed our Ponce City Market retail location.
During the year ended December 31, 2020, we recorded approximately $1.7 million in charges related to the closures above, comprised of $1.3 million related to right-of-use asset impairments, $0.1 million related to impairments of leasehold improvements, and a lease cancellation fee of approximately $0.3 million. These charges were offset by the derecognition of the associated operating lease liabilities of approximately $1.4 million, recorded within “general and administrative expenses” in our consolidated statement of operations and comprehensive loss.
In August 2020, we initiated the process of seeking a third-party to assume our Jacksonville, FL leases. In November 2020, we transferred the right-of-use asset and corresponding operating lease liability of one lease for our Jacksonville, FL distribution center. In December 2020, we initiated the process of seeking a third-party to assume our Visalia, CA lease. As of December 31, 2020, our United States operating segment recorded approximately $0.2 million of right-of-use assets held for sale within “assets held for sale” and approximately $0.2 million of liabilities held for sale within “accrued expenses and other current liabilities” in our consolidated balance sheet as of December 31, 2020. We expect to transfer the right-of-use assets and corresponding operating lease liabilities by the third quarter of 2021.
78
The following table provides details of our future minimum lease payments under finance and operating lease liabilities recorded in our condensed consolidated balance sheet as of December 31, 2020. The table below does not include commitments that are contingent on events or other factors that are currently uncertain or unknown.
(in thousands) |
Finance
Leases |
Operating
Leases |
Total | |||||||||
2021 | $ | 195 | $ | 1,102 | $ | 1,297 | ||||||
2022 | 134 | 949 | 1,083 | |||||||||
2023 | 69 | 922 | 991 | |||||||||
2024 | — | 611 | 611 | |||||||||
2025 | — | 124 | 124 | |||||||||
Thereafter | — | 126 | 126 | |||||||||
Total minimum lease payments | 398 | 3,834 | 4,232 | |||||||||
Less: imputed interest | 9 | 344 | 353 | |||||||||
Present value of minimum lease payments | 389 | 3,490 | 3,879 | |||||||||
Less: current portion | 184 | 966 | 1,150 | |||||||||
Long-term portion | $ | 205 | $ | 2,524 | $ | 2,728 |
Rent expense under operating leases was approximately $1.6 million and $1.3 million for the years ended December 31, 2020 and 2019, respectively.
The majority of our finance lease obligations relate to leased warehouse equipment. Payments under our finance lease agreements are fixed for terms ranging from three to five years. We recorded approximately $0.4 million and $0.3 million of finance lease assets, net within “property and equipment, net” as of December 31, 2020, and 2019, respectively, and the related liabilities within “current portion of finance leases” and “finance leases, less current portion” in our consolidated balance sheets.
The following expenses related to our finance and operating leases were included in “general and administrative expenses” within our consolidated statements of operations and comprehensive loss for the years ended December 31, 2020 and 2019:
(in thousands) |
December 31,
2020 |
December 31,
2019 |
||||||
Finance lease cost | ||||||||
Amortization of leased assets | $ | 142 | $ | 130 | ||||
Interest of lease liabilities | 18 | 24 | ||||||
Operating lease costs | ||||||||
Operating lease cost | 1,383 | 919 | ||||||
Variable lease cost | 255 | 378 | ||||||
Total lease cost | $ | 1,798 | $ | 1,451 |
The table below presents lease-related terms and discount rates as of December 31, 2020:
December 31,
2020 |
||||
Weighted average remaining lease terms | ||||
Operating leases | 3.6 years | |||
Finance leases | 2.0 years | |||
Weighted average discount rate | ||||
Operating leases | 4.8 | % | ||
Finance leases | 6.6 | % |
Greenlane as a Lessor
We have five operating leases for office space leased to third-party tenants in our corporate headquarters building in Boca Raton, Florida. For the years ended December 31, 2020 and 2019, we recorded approximately $0.6 million and $0.7 million in rental income related to these operating leases, respectively, which we include within “Other income, net” in our consolidated statements of operations and comprehensive loss.
79
The following table represents the maturity analysis of undiscounted cash flows related to lease payments, which we expect to receive from our existing operating lease agreements with tenants:
Rental Income | (in thousands) | ||||
2021 | $ | 711 | |||
2022 | 199 | ||||
2023 | 99 | ||||
2024 | 77 | ||||
2025 | 53 | ||||
Total | $ | 1,139 |
NOTE 6. LONG TERM DEBT
Our long-term debt, excluding operating lease liabilities and finance lease liabilities, consisted of the following amounts at the dates indicated:
(in thousands) | December 31, 2020 | December 31, 2019 | ||||||
3.0% note payable for a four-year loan for the purchase of a truck | $ | — | $ | 18 | ||||
Real Estate Note | 8,125 | 8,297 | ||||||
8,125 | 8,315 | |||||||
Less unamortized debt issuance costs | (99 | ) | (119 | ) | ||||
Less current portion of long-term debt | (182 | ) | (178 | ) | ||||
Long-term debt, net, excluding operating leases and finance leases | $ | 7,844 | $ | 8,018 |
Line of Credit
On October 1, 2018, the Operating Company, as the borrower, entered into an amended and restated revolving credit note (the “line of credit”) with Fifth Third Bank, for a $15 million revolving credit loan with a maturity date of August 23, 2020. On April 5, 2019, the Operating Company, as the borrower, entered into a second amendment to the first amended and restated credit agreement, dated October 1, 2018 (the “line of credit”) with Fifth Third Bank, for a $15.0 million revolving credit loan with a maturity date of August 23, 2020. In August 2020, the maturity date of the line of credit was further extended to November 30, 2020. This line of credit was not renewed on November 30, 2020. There were no borrowings outstanding on the line of credit at December 31, 2020 and 2019.
Real Estate Note
On October 1, 2018, one of the Operating Company’s wholly-owned subsidiaries closed on the purchase of a building for $10 million, which serves as our corporate headquarters. The purchase was financed through a real estate term note (the “Real Estate Note”) in the principal amount of $8.5 million, with one of the Operating Company’s wholly-owned subsidiaries as the borrower and Fifth Third Bank as the lender. Principal amounts plus any accrued interest at a rate of LIBOR plus 2.39% are due monthly. The Real Estate Note contains customary covenants and restrictions, including, without limitation, covenants that require us to comply with laws, restrictions on our ability to incur additional indebtedness, and various customary remedies for the lender following an event of default, including the acceleration of repayment of outstanding amounts under the Real Estate Note and execution upon the collateral securing obligations under the Real Estate Note. Our obligations under the Real Estate Note are secured by a mortgage on the property. Our Real Estate Note is subject to an interest rate swap contract. See “Note 4—Fair Value of Financial Instruments.”
LIBOR is expected to be discontinued and replaced after 2021 and the credit facility has a maturity date beyond that time. There can be no assurances as to what the alternative base rate will be in the event that LIBOR is discontinued, and we can provide no assurances whether that base rate will be more or less favorable than LIBOR. We intend to monitor the developments with respect to the phasing out of LIBOR after 2021 and work with our lenders to ensure that any transition away from LIBOR will have minimal impact on our financial condition but can provide no assurances regarding the impact of LIBOR discontinuation.
Convertible Notes
In December 2018, the Operating Company issued an aggregate of $40.2 million in convertible promissory notes (the “convertible notes”) and received net cash proceeds of $38.9 million. In January 2019, the Operating Company issued an additional $8.1 million in convertible notes and received net cash proceeds of $6.5 million. During the three months ended March 31, 2019, we recognized debt issuance costs of $0.4 million associated with the issuance of January 2019 convertible notes within “interest expense,” and we also recognized an expense related to the change in fair value of the convertible notes of $12.1 million within “other income (expense), net” in our consolidated statement of operations and comprehensive loss. The convertible notes did not accrue interest. In April 2019, in connection with the closing of our IPO, we issued 3,547,776 shares of our Class A common stock to the holders of the convertible notes upon conversion of the convertible notes of the Operating Company at a settlement price equal to 80% of the IPO price per share. There were no convertible notes outstanding at December 30, 2020 or December 31, 2019.
80
NOTE 7. COMMITMENTS AND CONTINGENCIES
Contingencies
In the ordinary course of business, we are involved in various legal proceedings involving a variety of matters. We do not believe there are any pending legal proceedings that will have a material adverse effect on our business, consolidated financial position, results of operations, or cash flows. However, the outcome of such legal matters is inherently unpredictable and subject to significant uncertainties.
On August 2, 2019, a purported stockholder of the Company filed a purported class action lawsuit against the Company, officers and directors of the Company, and the underwriters for related to the Company’s initial public offering. The complaint alleges, among other things, that the Company’s registration statement related to its initial public offering contained untrue statements of material fact and, or omitted to state material facts necessary to make the statements in the registration statement not misleading, in violation of Sections 11, 12 and 15 of the Securities Act of 1933, as amended. Since August 2, 2019, four additional purported class action lawsuits have been filed making substantially similar allegations.
Two of the complaints alleging violations of securities laws as described above were filed against the Company in the United States District Court for the Southern District of Florida. These cases have been consolidated under the caption In re Greenlane Holdings, Inc. Securities Litigation (Case No. 19-CV-81259). The plaintiffs filed an amended complaint on March 6, 2020 and the Company filed a motion to dismiss on March 20, 2020. On January 6, 2021, the United States District Court for the Southern District of Florida granted the Company’s motion to dismiss, and dismissed the case with prejudice.
Three of the complaints alleging violations of securities laws as described above were filed against the Company in the Circuit Court of the Fifteenth Judicial Circuit for Palm Beach County, Florida. These cases have been consolidated under the caption In re Greenlane Holdings, Inc. Securities Litigation (Case No. 50-2019-CA-010026). The plaintiffs filed an amended complaint on December 9, 2019 and the Company filed a motion to dismiss on February 7, 2020. On February 5, 2021, The Circuit Court of the Fifteenth Judicial Circuit for Palm Beach County, Florida granted the Company’s motion to dismiss.
As a result of the rulings mentioned above, there are currently no securities lawsuits pending against the Company.
See “Note 5—Leases” for details of our future minimum lease payments under finance lease liabilities and operating lease liabilities. See “Note 11—Income Taxes” for information regarding income tax contingencies.
Other Contingencies
We are potentially subject to claims related to various non-income taxes (such as sales, value added, consumption, and similar taxes) from various tax authorities, including in jurisdictions in which we already collect and remit such taxes. If the relevant taxing authorities were successfully to pursue these claims, we could be subject to significant additional tax liabilities.
NOTE 8. SUPPLEMENTAL FINANCIAL STATEMENT INFORMATION
Assets Held for Sale
During the year ended December 31, 2020, we performed a review of our property and equipment held at our distribution centers, corporate headquarters, and retail locations for disposal or sale in connection with our transformation plan. As a result of this review, we made the decision to commit to a formal plan to sell machinery that was used by our United States operating segment. Accordingly, we determined that this machinery met the criteria to be reclassified as held for sale as of December 31, 2020.
An asset group classified as held for sale is reflected at the lower of its carrying amount or estimated fair value less cost to sell. If the carrying amount of the assets exceeds its estimated fair value, a loss is recognized. Due to the reclassification as held-for-sale of this machinery, we recognized impairment charges of approximately $0.3 million for the year ended December 31, 2020, which was included within “general and administrative expenses” in our consolidated statement of operations and comprehensive loss. We recorded approximately $0.9 million of machinery held for sale within “Assets Held for Sale” in our consolidated balance sheet as of December 31, 2020. We are actively seeking a buyer and expect to complete the sale of the machinery by the third quarter of 2021.
81
Other Current Assets
The following table summarizes the composition of other current assets as of the dates indicated:
(in thousands) | December 31, 2020 | December 31, 2019 | ||||||
Other current assets: | ||||||||
VAT refund receivable | $ | 4,391 | $ | — | ||||
Prepaid expenses | 1,542 | 2,850 | ||||||
Other | 4,959 | 2,074 | ||||||
$ | 10,892 | $ | 4,924 |
Property and Equipment, Net
The following is a summary of our property and equipment, at costs less accumulated depreciation and amortization:
As of December 31, | ||||||||||
(in thousands) | 2020 | 2019 | Estimated useful life | |||||||
Furniture, equipment and software (includes $0.6 million and $0.5 million under finance leases as of December 31, 2020 and 2019, respectively) | $ | 2,978 | $ | 3,130 | 3 - 7 years | |||||
Personal property | 1,130 | 1,105 | 5 years | |||||||
Leasehold improvements | 844 | 1,077 | Lesser of lease term or 5 years | |||||||
Land improvements | 601 | 601 | 15 years | |||||||
Building | 8,088 | 8,064 | 39 years | |||||||
Land | 691 | 691 | ||||||||
Work in process | 633 | 712 | ||||||||
14,965 | 15,380 | |||||||||
Less: accumulated depreciation (includes $0.2 million under finance leases as of December 31, 2020 and 2019) | 2,764 | 2,215 | ||||||||
Property and equipment, net | $ | 12,201 | $ | 13,165 |
Depreciation expense for property and equipment (excluding assets recorded under finance leases) for the years ended December 31, 2020 and 2019 was approximately $1.1 million and $1.2 million, respectively.
Intangible Assets, Net
Identified intangible assets consisted of the following at the dates indicated below:
December 31, 2020 | ||||||||||||||
(in thousands) |
Gross
carrying
amount |
Accumulated
amortization |
Carrying value | Estimated useful life | ||||||||||
Design libraries | $ | 1,677 | $ | (214 | ) | $ | 1,463 | 15 years | ||||||
Trademarks and tradenames | 3,617 | (1,572 | ) | 2,045 | 1 - 15 years | |||||||||
Customer relationships | 2,565 | (796 | ) | 1,769 | 5 - 15 years | |||||||||
Other intangibles | $ | 2,045 | (1,377 | ) | 668 | 2 - 15 years | ||||||||
$ | 9,904 | $ | (3,959 | ) | $ | 5,945 |
December 31, 2019 | ||||||||||||||
(in thousands) |
Gross carrying
amount |
Accumulated
amortization |
Carrying value | Estimated useful life | ||||||||||
Design libraries | $ | 1,677 | $ | (103 | ) | $ | 1,574 | 15 years | ||||||
Trademarks and tradenames | 3,388 | (962 | ) | 2,426 | 1 - 15 years | |||||||||
Customer relationships | 2,446 | (473 | ) | 1,973 | 5 - 15 years | |||||||||
Other intangibles | 2,089 | (1,761 | ) | 328 | 2 - 15 years | |||||||||
$ | 9,600 | $ | (3,299 | ) | $ | 6,301 |
The changes in the gross carrying amounts of our trademarks and tradenames, customer relationships, and other intangibles is primarily driven by the acquisition of certain trademarks and domain names during the year ended December 31, 2020, accompanied by fluctuations in foreign currency exchange rates. The weighted-average amortization period for intangible assets we acquired during the year ended December 31, 2020 was approximately 12.3 years. The weighted-average amortization period for trademarks and tradenames and other intangibles we acquired during the year ended December 31, 2020 was approximately 5 years and 15 years, respectively.
82
Amortization expense for intangible assets was approximately $1.3 million and $1.4 million during the years ended December 31, 2020 and 2019, respectively. Total estimated amortization expense for our intangible assets for the years 2021 through 2025 are as follows:
Amortization Expense | (in thousands) | ||||
2021 | $ | 1,004 | |||
2022 | $ | 1,003 | |||
2023 | $ | 505 | |||
2024 | $ | 410 | |||
2025 | $ | 394 |
Goodwill
Due to recent market conditions and estimated adverse impacts from the COVID-19 pandemic, management concluded that a triggering event occurred in the first quarter of 2020, requiring a quantitative impairment test of our goodwill for our United States and Europe reporting units. Based on this assessment, we concluded that the fair value of our Europe reporting unit exceeded its carrying value and no impairment charge was required. However, the estimated fair value of the United States reporting unit was determined to be below its carrying value, which resulted in a $9.0 million goodwill impairment charge. The impairment charge resulted from the impacts of COVID-19 on our current and forecasted wholesale revenues and the restrictions on certain products we sell imposed by the Federal Drug Administration’s Enforcement Priorities for Electronic Nicotine Delivery Systems and Other Deemed products on the Market Without Premarket Authorization, which resulted in changes to our estimates and assumptions of the expected future cash flows of the United States reporting unit.
During the fourth quarter of 2020, we performed a quantitative assessment for our Europe reporting unit. Based on this assessment, we concluded that the fair value of our Europe reporting unit exceeded its carrying value and no impairment charge was required. The estimated fair value of our reporting unit is highly sensitive to changes in the underlying projections and assumptions; therefore, in some instances, changes in these assumptions could potentially lead to impairment. Specifically, conditions brought on by the COVID-19 pandemic may have material impacts on the assumptions used in determining the fair value of our reporting unit. Should the business environment worsen from impacts of the COVID-19 pandemic, the fair value of our reporting unit may decrease below its carrying value and result in an impairment charge to goodwill in future periods.
Changes in the carrying amount of our goodwill by reporting unit for the year ended December 31, 2020 were as follows:
(in thousands) | U.S. | Canada | Europe | Total | ||||||||||||
Balance at December 31, 2019 | $ | 8,996 | $ | — | $ | 2,986 | $ | 11,982 | ||||||||
Impairment expense | (8,996 | ) | — | — | (8,996 | ) | ||||||||||
Foreign currency translation adjustment | — | — | 294 | 294 | ||||||||||||
Balance at December 31, 2020 | $ | — | $ | — | $ | 3,280 | $ | 3,280 |
83
Accrued Expenses and Other Current Liabilities
The following table summarizes the composition of accrued expenses and other current liabilities as of the dates indicated:
(in thousands) | December 31, 2020 | December 31, 2019 | ||||||
Accrued expenses and other current liabilities: | ||||||||
VAT payable | $ | 9,882 | $ | — | ||||
Payroll-related including bonus | 2,361 | 1,314 | ||||||
Accrued professional fees | 1,750 | 305 | ||||||
Accrued third-party logistics fees | 1,295 | — | ||||||
Liabilities held for sale | 226 | — | ||||||
Accrued taxes, state and income | 211 | 1,423 | ||||||
Accrued purchase price consideration for business acquisition | — | 3,029 | ||||||
Contingent consideration payable | — | 1,568 | ||||||
Other | 3,665 | 2,783 | ||||||
$ | 19,390 | $ | 10,422 |
Customer Deposits
We established a supply chain for premium, patented, child-resistant packaging, closed-system vaporization solutions and custom-branded retail products. For these product offerings, we generally receive a deposit from the customer (generally 50% of the total order cost, but the amount can vary by customer contract), when an order is placed by a customer. Changes in our customer deposits during the year ended December 31, 2020 were as follows:
(in thousands) | Customer Deposits | |||
Balance as of December 31, 2019 | $ | 3,152 | ||
Increases due to deposits received, net of other adjustments | 9,164 | |||
Revenue recognized | (9,587 | ) | ||
Balance as of December 31, 2020 | $ | 2,729 |
We typically complete orders related to customer deposits within six weeks to three months from the date of order, depending on the complexity of the customization and the size of the order.
Accumulated Other Comprehensive Loss
For the years ended December 31, 2020 and 2019, changes in accumulated other comprehensive loss were as follows:
(in thousands) |
Foreign Currency
Translation |
Unrealized Loss on
Derivative Instrument |
Total | |||||||||
Balance at December 31, 2018 | $ | (286 | ) | $ | — | $ | (286 | ) | ||||
Other comprehensive income (loss) | 193 | (206 | ) | (13 | ) | |||||||
Effects of the reorganization transactions | 203 | — | 203 | |||||||||
Less: Other comprehensive (income) loss attributable to non-controlling interest | (132 | ) | 156 | 24 | ||||||||
Balance at December 31, 2019 | (22 | ) | (50 | ) | (72 | ) | ||||||
Other comprehensive income (loss) | 654 | (459 | ) | 195 | ||||||||
Less: Other comprehensive (income) loss attributable to non-controlling interest | (449 | ) | 355 | (94 | ) | |||||||
Balance at December 31, 2020 | $ | 183 | $ | (154 | ) | $ | 29 |
Supplier Concentration
We have four major vendors whose products accounted for an aggregate of approximately 49.5% of our total net sales and 41.6% of our total purchases for the year ended December 31, 2020, and an aggregate of approximately 63.4% of our total net sales and 52.9% of our total purchases for the year ended December 31, 2019. We expect to maintain our existing relationships with these vendors.
84
NOTE 9. STOCKHOLDERS’ EQUITY
On April 17, 2019, in connection with the IPO and the Transactions, we amended and restated our certificate of incorporation. After giving effect to the amendment and restatement of our certificate of incorporation, the total number of shares of all classes of stock that we are authorized to issue is two hundred forty-five million (245,000,000), consisting of (i) one hundred twenty-five million (125,000,000) shares of our Class A common stock; (ii) ten million (10,000,000) shares of our Class B common stock; and (iii) one hundred million (100,000,000) shares of our Class C common stock; and (iv) ten million (10,000,000) shares of our preferred stock, par value $0.0001 per share. Pursuant to the amended and restated certificate of incorporation, the two hundred (200) shares of our common stock, par value $0.01 per share, issued and outstanding prior to the effective time were canceled without further action by, or consideration to, the holders thereof.
Shares of our Class A common stock have both voting interests and economic interests (i.e., the right to receive distributions or dividends, whether cash or stock, and proceeds upon dissolution, winding up or liquidation), while shares of our Class B common stock and Class C common stock have voting interests but no economic interests. Each share of our Class A common stock, Class B common stock and Class C common stock entitles the record holder thereof to one vote on all matters on which stockholders generally are entitled to vote, and except as otherwise required in the amended and restated certificate of incorporation, the holders of Common Stock will vote together as a single class on all matters (or, if any holders of our preferred stock are entitled to vote together with the holders of Common Stock, as a single class with such holders of preferred stock).
Redeemable Class B Units
The Operating Company issued Class B units as consideration for its recent business acquisitions, as well as in form of equity-based compensation to certain of the Operating Company’s executive employees. The Operating Company’s Class B units are non-voting and contained a put right whereby, at any time after the third anniversary of February 20, 2018 (in each case prior to an effective IPO or capital event), each of the holders of Class B units had the right to require that the Operating Company purchase all, but not less than all, of its Class B units at an aggregate price equal to the fair market value of the Class B units as of the date of the put notice (as defined), in the form of a cash payment. The Class B units did not contain any mandatory redemption provisions.
The Operating Company classified the Class B units outside of members’ deficit as of December 31, 2018 as the units contained contingent redemption features that were not solely within the Operating Company’s control. The initial carrying value of the amount classified in temporary equity for the Class B units issued as consideration for business acquisitions was based on the issuance date fair value of the redeemable Class B units, net of issuance costs.
As discussed in “Note 1—Business Operations and Organization,” we completed our IPO of 6,000,000 shares of our Class A common stock (which was comprised of 5,250,000 shares of our Class A common stock sold by us and 750,000 shares of our Class A common stock sold by certain selling stockholders, comprised of Messrs. LoCascio and Schoenfeld and an affiliated entity of Messrs. LoCascio and Schoenfeld) at a public offering price of $17.00 per share on April 23, 2019 and became the sole manager of the Operating Company. As part of the Transactions, the Class B units were converted to Common Units of the Operating Company and the put right was eliminated. There were no redeemable Class B units outstanding at December 31, 2020 or 2019.
Class A Common Stock Repurchases
In November 2019, our Board of Directors approved a stock repurchase program authorizing up to $5.0 million in repurchases of our outstanding shares of Class A common stock. Under the program, we may repurchase shares in accordance with all applicable securities laws and regulations, including Rule 10b-18 of the Securities Exchange Act of 1934, as amended. We may periodically repurchase shares in open market transactions, directly or indirectly, in block purchases and in privately negotiated transactions or otherwise. The timing, pricing, and amount of any repurchases under the share repurchase program will be determined by management at its discretion based on a variety of factors, including, but not limited to, trading volume and market price of our Class A common stock, corporate considerations, our working capital and investment requirements, general market and economic conditions, and legal requirements. The share repurchase program does not obligate us to repurchase any common stock and may be modified, discontinued, or suspended at any time. Shares of Class A common stock repurchased under the program are subsequently retired. There were no share repurchases under the program during the year ended December 31, 2020.
Non-Controlling Interests
As discussed in “Note 1—Business Operations and Organization,” we consolidate the financial results of the Operating Company and report a non-controlling interest related to the Common Units held by non-controlling interest holders on our consolidated financial statements. As of December 31, 2020, we owned 31.6% of the economic interests in the Operating Company, with the remaining 68.4% of the economic interests owned by non-controlling interest holders. The non-controlling interest on the accompanying consolidated statements of operations and comprehensive loss represents the portion of the loss attributable to the economic interest in the Operating Company held by the non-controlling holders of Common Units calculated based on the weighted average non-controlling interests’ ownership during the periods presented.
85
Net Loss Per Share
Basic net loss per share of our Class A common stock is computed by dividing net loss attributable to us by the weighted-average number of shares of our Class A common stock outstanding during the period. Diluted net loss per share of our Class A common stock is computed by dividing net loss attributable to us by the weighted-average number of shares of our Class A common stock outstanding adjusted to give effect to potentially dilutive elements.
Prior to the amendment and restatement of the Operating Company’s LLC Agreement on April 17, 2019 in connection with the IPO, the Operating Company’s membership interests were defined solely as percentage interests as the LLC Agreement did not define a number of membership units outstanding or authorized. As a result, the basic and diluted net loss per share for the year ended December 31, 2019 includes only the period from the IPO on April 23, 2019 through December 31, 2019.
A reconciliation of the numerator and denominator used in the calculation of basic and diluted net loss per share of our Class A common stock is as follows (in thousands):
For the year ended
December 31, 2020 |
For the year ended
December 31, 2019 |
|||||||
Numerator: | ||||||||
Net loss | $ | (47,704 | ) | $ | (20,735 | ) | ||
Less: Net loss attributable to non-controlling interests | (33,187 | ) | (11,008 | ) | ||||
Net loss attributable to Class A common stockholders | $ | (14,517 | ) | $ | (9,727 | ) | ||
Denominator: | ||||||||
Weighted average shares of Class A common stock outstanding | 11,947 | 10,145 | ||||||
Net loss per share of Class A common stock - basic and diluted | $ | (1.22 | ) | $ | (0.96 | ) |
For the year ended December 31, 2020, 3,490,909 shares of our Class B common stock, 76,039,218 shares of our Class C common stock and 1,373,972 stock options were excluded from the weighted-average in the computation of diluted net loss per share of our Class A common stock because the effect would have been anti-dilutive.
For the year ended December 31, 2019, 5,975,477 shares of our Class B common stock, 77,791,218 shares of our Class C common stock and 629,773 stock options were excluded from the weighted-average in the computation of diluted net loss per share of our Class A common stock because the effect would have been anti-dilutive.
Shares of our Class B common stock and Class C common stock do not share in our earnings or losses and are therefore not participating securities. As such, separate calculations of basic and diluted net loss per share for each of our Class B common stock and Class C common stock under the two-class method have not been presented.
NOTE 10. COMPENSATION PLANS
2019 Equity Incentive Plan
On April 17, 2019, we adopted the 2019 Equity Incentive Plan (the “2019 Plan”). The 2019 Plan provides eligible participants with compensation opportunities in the form of cash and equity incentive awards. The 2019 Plan is designed to enhance our ability to attract, retain and motivate our employees, directors, and executive officers, and incentivizes them to increase our long-term growth and equity value in alignment with the interests of our stockholders. Under the 2019 Plan, we may grant up to 5,000,000 stock options and other equity-based awards to employees, directors and executive officers.
During the year ended December 31, 2020, we granted an aggregate of 949,126 options to our directors and certain employees. The stock options were granted with exercise prices ranging from $2.00 per share to $6.14 per share, and vesting periods ranging from six months to four years. During the year ended December 31, 2019, we granted an aggregate of 654,284 options to our directors and certain employees. The stock options were granted with exercise prices ranging from $6.42 per share to $17.00 per share, and vesting periods ranging from zero to ten years.
We recorded stock compensation expense of approximately $1.6 million and $1.1 million related to stock options during the year ended December 31, 2020 and 2019, respectively, which was included within “salaries, benefits and payroll taxes” in our consolidated statements of operations and comprehensive loss. As of December 31, 2020, total unrecognized compensation expenses related to unvested stock options was approximately $3.0 million, which we expect to recognize over a weighted-average period of 3.1 years.
86
The fair value of the stock option awards granted during the years ended December 31, 2020 and 2019 was determined on the grant date using the Black-Scholes valuation model based on the following ranges of weighted-average assumptions:
December 31, 2020 | December 31, 2019 | |||||||
Expected volatility (1) | 96% - 103% | 85% | ||||||
Expected dividend yield (2) | — | — | ||||||
Expected term (3) | 5.15 - 6.25 years | 2.5 - 7.75 years | ||||||
Risk-free interest rate (4) | 0.23% - 1.72% | 1.49% - 2.49% |
(1) | Expected volatility is based on the historical volatility of a selected peer group over a period equivalent to the expected term. |
(2) | We assumed a dividend yield of zero as management has no plans to declare dividends in the foreseeable future. |
(3) | Expected term represents the estimated period of time until an award is exercised and was determined using the simplified method. |
(4) | The risk-free rate is an interpolation of yields on U.S. Treasury securities with maturities equivalent to the expected term. |
A summary of stock option activity for the years ended December 31, 2020 and 2019 is as follows:
Stock Options | |||||||||
Number of Options |
Weighted-Average
Exercise Price |
||||||||
Outstanding as of December 31, 2018 | — | $ | — | ||||||
Granted | 654,284 | 9.28 | |||||||
Exercised | — | — | |||||||
Forfeited | (24,511 | ) | 17.00 | ||||||
Outstanding as of December 31, 2019 | 629,773 | 8.98 | |||||||
Granted | 949,126 | 3.72 | |||||||
Exercised | — | — | |||||||
Forfeited | (204,927 | ) | 6.94 | ||||||
Outstanding as of December 31, 2020 | 1,373,972 | $ | 5.47 |
The weighted-average grant date fair value of options granted for the years ended December 31, 2020 and 2019 was $2.95 and $6.70, respectively. The total fair value of stock options vested during the years ended December 31, 2020 and 2019 was approximately $1.4 million and $0.1 million , respectively.
During the year ended December 31, 2020, we issued 15,000 restricted shares of our Class A common stock to certain executive officers under the 2019 Plan. Compensation expense related to these restricted shares was de minimis for the year ended December 31, 2020.
Common Units of the Operating Company Granted as Equity-Based Compensation
In connection with the closing of the IPO, we consummated certain organizational transactions with the Operating Company, as described in further detail in “Note 1—Business Operations and Organization,” among which, the Operating Company reclassified unvested Class B membership interests and profits interests which had been granted as equity-based compensation into Common Units of the Operating Company.
During the year ended December 31, 2020, we recorded a net reversal compensation expense related to Common Units of approximately $0.8 million, which was comprised of compensation expense of approximately $1.9 million offset by a reversal of compensation expense for actual forfeitures that occurred during the period of approximately $2.7 million, which is included within “salaries, benefits and payroll taxes” in our consolidated statement of operations and comprehensive loss. During the year ended December 31, 2019, we recorded compensation expense of approximately $6.9 million related to Common Units. As of December 31, 2020, total unrecognized compensation expense related to unvested Common Units was approximately $0.8 million, which we expect to recognize over a weighted-average period of 1.9 years.
87
The following table provides a summary of the unvested Common Units outstanding and related transactions:
Common Units
Subject to Vesting |
|||||
Unvested Common Units as of December 31, 2018 | $ | 775,979 | |||
Granted | 288,444 | ||||
Vested | (235,756 | ) | |||
Forfeited | (12,008 | ) | |||
Unvested Common Units as of December 31, 2019 | 816,659 | ||||
Granted | — | ||||
Vested | (368,489 | ) | |||
Forfeited | (244,266 | ) | |||
Unvested Common Units as of December 31, 2020 | 203,904 |
401(k) Plan
We have a 401(k) retirement savings plan. Eligible employees must be at least 18 years of age and have completed six months of service. Participants are eligible to receive a matching contribution from us up to the first 3% of compensation plus 50% of participant contributions between 3% and 5% of compensation. Matching contributions, other than safe-harbor contributions, vest 33% per year and are 100% vested after three years of service. Safe-harbor matching contributions are 100% vested as of the date of the contribution. Our matching contributions to the plan were approximately $0.5 million and $0.3 million for the years ended December 31, 2020 and 2019, respectively.
NOTE 11. INCOME TAXES
As a result of the IPO and the Transactions completed in April 2019, we own a portion of the Common Units of the Operating Company, which is treated as a partnership for U.S. federal and most applicable state and local income tax purposes. As a partnership, the Operating Company is generally not subject to U.S. federal and certain state and local income taxes. Any taxable income or loss generated by the Operating Company is passed through to and included in the taxable income or loss of its members, including Greenlane, on a pro-rata basis, in accordance with the terms of the Operating Agreement. The Operating Company is also subject to taxes in foreign jurisdictions. We are a corporation subject to U.S. federal income taxes, in additional to state and local income taxes, based on our share of the Operating Company’s pass-through taxable income.
Income Tax Expense
A reconciliation of the income tax benefit computed at the U.S. federal statutory income tax rate to the income tax expense recognized is as follows:
(in thousands) | December 31, 2020 | December 31, 2019 | ||||||
Expected federal income tax (benefit) expense at statutory rate | $ | (9,977 | ) | $ | (6,067 | ) | ||
State tax expense, net of federal benefit | (652 | ) | 108 | |||||
Loss attributable to non-controlling interests | 5,628 | 6,264 | ||||||
Valuation allowance | 5,290 | 10,041 | ||||||
Other, net | (95 | ) | 589 | |||||
Income tax expense | $ | 194 | $ | 10,935 |
88
Deferred Tax Assets and Liabilities
The components of deferred tax assets and liabilities were as follows:
(in thousands) | December 31, 2020 | December 31, 2019 | ||||||
Deferred tax assets: | ||||||||
Intangible assets | $ | 9,197 | $ | 9,144 | ||||
Basis difference in investment in the Operating Company | 742 | — | ||||||
Net operating loss carryforwards | 5,129 | 1,120 | ||||||
Other | 43 | — | ||||||
Total deferred tax assets | 15,111 | 10,264 | ||||||
Valuation allowance | (15,111 | ) | (10,041 | ) | ||||
Net deferred tax assets | — | 223 | ||||||
Deferred tax liability: | ||||||||
Basis difference in investment in the Operating Company | — | (223 | ) | |||||
Net deferred tax assets and liabilities | $ | — | $ | — |
We had approximately $12.8 million of Federal net operating loss carryforwards not subject to expiration. Their utilization is limited to 80% of our future taxable income. We also had approximately $10.1 million of State net operating loss carryforwards that begin expiring in 2039 and $7.6 million of Dutch net operating loss carryforwards that begin expiring in 2026. Their utilization is limited to our future taxable income.
The Coronavirus Aid, Relief, and Economic Security Act (“CARES Act”), which was enacted on March 27, 2020, made tax law changes to provide financial relief to companies as a result of the business impacts of COVID-19. Key income tax provisions of the CARES Act include changes in net operating loss carryback and carryforward rules, acceleration of alternative minimum tax credit recovery, increase in the net interest expense deduction limit and charitable contribution limit, and immediate write-off of qualified improvement property. The changes are not expected to have a significant impact on us.
During the years ended December 31, 2020 and December 31, 2019, management performed an assessment of the realizability of our deferred tax assets based upon which management determined that it is not more likely than not that the results of operations will generate sufficient taxable income to realize portions of the net operating loss benefits. Consequently, we established a full valuation allowance against our deferred tax assets, and reflected a carrying balance of $0 as of December 31, 2020 and December 31, 2019, respectively. In the event that management determines that we would be able to realize our deferred tax assets in the future in excess of their net recorded amount, an adjustment to the valuation allowance will be made, which would reduce the provision for income taxes. The provision for income taxes for the year ended December 31, 2020 and 2019, respectively, relates to taxes in foreign jurisdictions, including Canada and the Netherlands.
Uncertain Tax Positions
For the year ended December 31, 2020, we did not have any unrecognized tax benefits as a result of tax positions taken during a prior period or during the current period. No interest or penalties have been recorded as a result of tax uncertainties.
Tax Receivable Agreement (TRA)
We entered into the TRA with the Operating Company and each of the members that provides for the payment by the Operating Company to the members of 85% of the amount of tax benefits, if any, that we may actually realize (or in some circumstances are deemed to realize) as a result of (i) increases in tax basis resulting from any future redemptions of Common Units as described in “Note 1—Business Operations and Organization” and (ii) certain other tax benefits attributable to payments made under the TRA.
The annual tax benefits are computed by calculating the income taxes due, including such tax benefits, and the income taxes due without such benefits. The Operating Company expects to benefit from the remaining 15% of any tax benefits that it may actually realize. The TRA payments are not conditioned upon any continued ownership interest in the Operating Company. The rights of each noncontrolling interest holder under the TRA are assignable to transferees of its interest in the Operating Company. The timing and amount of aggregate payments due under the TRA may vary based on a number of factors, including the amount and timing of the taxable income the Operating Company generates each year and the applicable tax rate.
As noted above, we evaluated the realizability of the deferred tax assets resulting from the IPO and the Transactions completed in April 2019 and established a full valuation allowance against those benefits. As a result, we determined that the amount or timing of payments to noncontrolling interest holders under the TRA are no longer probable or reasonably estimable. Based on this assessment, our TRA liability was $0 as of December 31, 2020 and December 31, 2019.
89
If utilization of the deferred tax assets subject to the TRA becomes more likely than not in the future, we will record a liability related to the TRA, which would be recognized as expense within our condensed consolidated statements of operations and comprehensive (loss) income.
During the years ended December 31, 2020 and 2019, we did not make any payments, inclusive of interest, to members of the Operating Company pursuant to the TRA.
NOTE 12. SEGMENT REPORTING
We merchandise vaporizers and other products in the United States, Canada and Europe and we distribute to retailers through our wholesale operations and to consumers through e-commerce activities. We define our segments as those operations whose results our CODMs regularly review to analyze performance and allocate resources. Therefore, segment information is prepared on the same basis that management reviews financial information for operational decision-making purposes.
The reportable segments identified are our business activities for which discrete financial information is available and for which operating results are regularly reviewed by our CODMs. As of December 31, 2020, we have three reportable segments: (1) United States, (2) Canada and (3) Europe. The United States operating segment is comprised of our United States operations, the Canadian operating segment is comprised of our Canadian operations, and the European operating segment is comprised of our European operations, currently based in the Netherlands. Corporate and other activities which are not allocated to our reportable segments consist primarily of equity-based compensation expenses, unrealized gains on equity securities, and other corporate overhead items. We sell similar products in each of our segments. Assets related to our corporate headquarters as well as our cash proceeds from the IPO are not allocated to any of our reportable segments. We sell similar individuals products and services in each of our segments.
The table below provides information on revenues from external customers, intersegment revenues, segment operating income (loss), and depreciation and amortization by reportable segment for the years ended December 31, 2020 and 2019. We eliminate intersegment revenues in consolidation.
For the Year Ended December 31, | ||||||||
(in thousands) | 2020 | 2019 | ||||||
Revenue from external customers: | ||||||||
United States | $ | 112,543 | $ | 160,243 | ||||
Canada | 15,457 | 22,120 | ||||||
Europe | 10,304 | 2,643 | ||||||
$ | 138,304 | $ | 185,006 | |||||
Intercompany revenues: | ||||||||
United States | $ | 11,945 | $ | 5,624 | ||||
Canada | 74 | 143 | ||||||
Europe | 2,497 | 284 | ||||||
$ | 14,516 | $ | 6,051 | |||||
Income (loss) before income taxes: | ||||||||
United States | $ | (32,525 | ) | $ | (10,417 | ) | ||
Canada | 743 | 74 | ||||||
Europe | (3,361 | ) | (278 | ) | ||||
Corporate and other | (12,367 | ) | (18,268 | ) | ||||
$ | (47,510 | ) | $ | (28,889 | ) | |||
Depreciation and amortization: | ||||||||
United States | $ | 1,758 | $ | 2,117 | ||||
Canada | 32 | 43 | ||||||
Europe | 233 | 65 | ||||||
Corporate and other | 497 | 480 | ||||||
$ | 2,520 | $ | 2,705 |
90
The table below provides information on total goodwill and intangibles and total assets by reportable segment as of December 31, 2020 and 2019.
As of December 31, | ||||||||
(in thousands) | 2020 | 2019 | ||||||
Total goodwill and intangibles: | ||||||||
United States | $ | 4,258 | $ | 13,625 | ||||
Canada | — | — | ||||||
Europe | 4,685 | 4,328 | ||||||
Corporate and other | 282 | 330 | ||||||
$ | 9,225 | $ | 18,283 | |||||
Total assets: | ||||||||
United States | $ | 64,037 | $ | 77,034 | ||||
Canada | 8,341 | 10,768 | ||||||
Europe | 15,543 | 8,809 | ||||||
Corporate and other | 34,729 | 56,591 | ||||||
$ | 122,650 | $ | 153,202 |
The table below provides information on our revenue by product type:
For the Year Ended December 31, | ||||||||
(in thousands) | 2020 | 2019 | ||||||
Revenues: | ||||||||
Vaporizers and components | $ | 93,567 | $ | 144,192 | ||||
Customized products and packaging | 10,520 | 12,107 | ||||||
Functional glass | 5,162 | 6,040 | ||||||
Tools and appliances | 6,838 | 3,640 | ||||||
Hemp-derived CBD products | 2,455 | 3,364 | ||||||
Closed system | 3,697 | 4,094 | ||||||
Grinders | 5,769 | 3,351 | ||||||
Papers and wraps | 7,219 | 4,086 | ||||||
Other | 3,077 | 4,132 | ||||||
$ | 138,304 | $ | 185,006 |
The tables below provides information on our revenue and long-lived assets by geographical area. Our long-lived assets are primarily comprised of property and equipment, net and operating lease ROU assets.
For the Year Ended December 31, | ||||||||
(in thousands) | 2020 | 2019 | ||||||
Revenues: | ||||||||
United States | $ | 109,660 | $ | 155,002 | ||||
Canada | 15,094 | 22,840 | ||||||
Europe | 10,833 | 3,628 | ||||||
Other | 2,717 | 3,536 | ||||||
$ | 138,304 | $ | 185,006 |
91
As of December 31, | ||||||||
(in thousands) | 2020 | 2019 | ||||||
Long-lived assets: | ||||||||
United States | $ | 14,308 | $ | 17,162 | ||||
Canada | 248 | 519 | ||||||
Europe | 750 | 179 | ||||||
$ | 15,306 | $ | 17,860 |
NOTE 13. SUBSEQUENT EVENTS
Redemptions of Common Units of the Operating Company
During the first quarter of 2021, the Operating Company received redemption notices for an aggregate of 1,325,000 Common Units. Based upon these redemption notices, pursuant to the terms of the Operating Agreement, we issued shares of Class A common stock in the first quarter of fiscal 2021 to the redeeming members of the Operating Company on a one-to-one basis to the number of Common Units redeemed, and we also cancelled a number of Class C common stock held by the redeeming members equal to three times the number of Common Units redeemed for no consideration.
During the first quarter of 2021, the Operating Company received redemption notices for an aggregate of 1,042,326 Common Units. Based upon these redemptions notices, pursuant to the terms of the Operating Agreement, we issued shares of Class A common stock in the first quarter of fiscal 2021 to the redeeming members of the Operating Company on a one-to-one basis to the number of Common Units redeemed, and we also cancelled an equivalent number of Class B common stock held by the redeeming members for no consideration.
Acquisition of Eyce, LLC
Effective March 2, 2021, we acquired substantially all the assets of Eyce, LLC (“Eyce”), a designer and manufacturer of pipes, bubblers, rigs and other smoking and vaporization related accessories and merchandise, for consideration of $11.1 million, which consisted of cash and our Class A common stock, contingent consideration, and a promissory note payable to Eyce. We acquired Eyce to bolster our quality product offerings and accelerate growth in our Greenlane Brands portfolio.
Consolidated Appropriations Act, 2021
On December 27, 2020, the Consolidated Appropriations Act, 2021 was signed into law, which contains provisions that became effective in March 2021, which prohibit the mailing of electronic nicotine delivery systems (“ENDS”) through the United States Postal Service (“USPS”) and places certain regulatory requirements on shipment of ENDS through other carriers. Certain private carriers, including UPS and FedEx, also have policies restricting or prohibiting the shipment of certain vaporization products. These restrictions apply to nicotine vaporizers we sell, but it remains unclear if the restrictions apply to other vaporizer products. If the products we carry cannot be shipped by USPS or private carriers, or we must comply with burdensome policies and regulations, our shipping costs could be adversely and materially impacted, and we could lose our ability to deliver products to customers in a timely and economical manner. We are unable to determine the extent of the impact to the business until further guidance and clarification is issued.
Proposed Merger with KushCo Holdings, Inc.
On March 31, 2021, Greenlane, Merger Sub Gotham 1, LLC, a wholly owned subsidiary of the Company (“Merger Sub 1”), and Merger Sub Gotham 2, LLC, a wholly owned subsidiary of the Company (“Merger Sub 2” and, together with the Company and Merger Sub I, the “Greenlane Parties”), entered into an Agreement and Plan of Merger (the “Merger Agreement”) with KushCo Holdings, Inc. (“KushCo”). The Merger Agreement, the Mergers (as defined below) and the other transactions contemplated by the Merger Agreement were unanimously approved by a special committee of the Company’s Board of Directors consisting entirely of the Company’s independent and disinterested directors (the “Special Committee”) and the Company’s Board of Directors.
Merger Agreement
Pursuant to the terms of the Merger Agreement, subject to the satisfaction or waiver of certain conditions set forth in the Merger Agreement:
• | Merger Sub 1 will be merged with and into KushCo with KushCo as the surviving corporation and a wholly -owned subsidiary of Parent (“Initial Surviving Corporation”) (“Merger 1”); and |
92
• | the Initial Surviving Corporation will then be merged with and into Merger Sub 2 with Merger Sub 2 as the surviving limited liability company (“Merger 2,” and together with Merger 1, the “Mergers”). |
Under the terms of the Merger Agreement, KushCo’s stockholders will receive approximately 0.2546 shares of the Company’s Class A common stock for each share of KushCo common stock (the “Base Exchange Ratio”), subject to adjustment as described in the Merger Agreement (the Base Exchange Ratio, as adjusted, the “Exchange Ratio”). The Base Exchange Ratio is expected to result in KushCo stockholders owning approximately 49.9% of the Company’s common stock and existing stockholders of the Company owning approximately 50.1% of the Company’s common stock.
The Merger Agreement permits the Company to continue to pursue opportunistic and strategic priorities prior to the closing of the Mergers, including engaging in certain contemplated acquisitions and capital raising transactions. If the Company issues additional securities prior to the closing of the Transaction in connection with any acquisitions or capital raising transactions the Base Exchange Ratio will be adjusted such that the Company’s existing stockholders maintain an aggregate interest of at least 50.1%, and not more than 51.9%, in the Company following the completion of the Mergers.
At or immediately prior to the effective time of Merger 1, subject to the approval of the Company’s, stockholders, the Company’s Amended and Restated Certificate of Incorporation will be amended and restated (the “Charter Amendment”) in order to (i) effect a conversion of each outstanding share of Class C common stock for three shares of Class B common stock (the “Class C Conversion”), an increase the number of authorized shares of Class B common stock from 10,000,000 shares to 30,000,000 shares and (ii) increase the number of authorized shares of Class A common stock from 125,000,000 million shares to 600,000,000 shares).
The Mergers are subject to customary closing conditions including, among other things, (1) the approval of the Merger Agreement by holders of a majority of the outstanding shares of KushCo’s common stock (the “Requisite KushCo Approval”), (2) the repayment of certain KushCo indebtedness and release of related liens, (3) approval of the Merger Agreement by holders of a majority of the voting power of the outstanding shares of the Company’s common stock held by stockholders other than (i) Jacoby & Co. LLC, an entity controlled by the Company’s co-founders, and its affiliates and (ii) the chief executive officer, chief financial officer, chief operating officer, and general counsel of the Company, (4) the approval of the Charter Amendment by holders of a majority of the voting power of the outstanding shares of the Company’s common stock, (5) the approval of the issuance of shares of the Company’s Class A common stock in connection with Merger 1 by the affirmative vote of a majority of the votes cast by stockholders of the Company entitled to vote on the matter (the items numbered (3) through (5) are referred to herein as the “Requisite Greenlane Approvals”), (6) the approval for the Nasdaq listing of the shares of the Company’s Class A common stock to be issued in Merger 1, (7) the absence of certain legal impediments, (8) the accuracy of the representations and warranties made by the parties (subject to customary materiality qualifications), (9) the effectiveness of a Registration Statement on Form S-4 registering the issuance of the shares of Class A common stock to be issued by the Company in Merger 1, (10) the performance by the parties in all material respects of their covenants, obligations and agreements under the Merger Agreement, (11) the expiration or termination of the required waiting period (and any extensions thereof) under the Hart-Scott-Rodino Antitrust Improvements Act of 1976, as amended, (12) the delivery of tax opinions that the Company Merger will qualify as a reorganization within the meaning of Section 368(a) of the Internal Revenue Code of 1986, as amended and (13) no occurrence of a material adverse effect (which exclude COVID-19 related effects) on the Company or KushCo.
Treatment of Equity Awards
Immediately prior to the effective time of Merger 1, each KushCo stock option (whether or not vested or exercisable) will be converted into an option to purchase, on the same terms and conditions that apply to such option, that number of shares of the Company’s Class A common stock multiplied by the Exchange Ratio at an exercise price determined by dividing the per share exercise price covered by the Company option immediately prior to Merger 1 by the Exchange Ratio.
Immediately prior to Merger 1, each KushCo restricted stock unit will vest in full and be settled and treated as a share of the KushCo’s common stock in Merger 1.
Immediately prior to Merger 1, all unvested Greenlane equity awards other than those held by non-employee directors will become fully vested.
No Shop
Effective as of the signing of the Merger Agreement, the Company and KushCo are prohibited from soliciting, initiating, seeking, encouraging, facilitating (including by furnishing non-pubic information), continuing, or engaging in discussions or negotiations regarding, a proposal or inquiry that constitutes or could reasonably be expected to lead to a proposal to acquire 20% or more of their respective assets or capital stock (an “Acquisition Proposal”). However, if prior to obtaining the Requisite Greenlane Approvals or the Requisite KushCo Approval, as applicable, Greenlane or KushCo receives a bona fide, unsolicited, written Acquisition Proposal that Greenlane’s Board of Directors or KushCo’s Board of Directors determines to be, or could reasonably be expected to lead to, a “superior proposal,” and the Greenlane Board of Directors (or the Special Committee) or the KushCo Board of Directors, as applicable, reasonably determines that failure to take the following actions would be inconsistent with its fiduciary duties, then the party that received the Acquisition Proposal may provide to the person who made the Acquisition Proposal non-public information and engage in discussions and negotiations, under an acceptable confidentiality agreement. Within 48 hours, the party that received the Acquisition Proposal is required to notify the other party to the Merger Agreement regarding any Acquisition Proposal and provide the identity of the party submitting the proposal and a copy of the proposal or a summary of the material terms of the proposal, and must keep the other party to the Merger Agreement reasonably apprised of material developments.
93
If, prior to obtaining the Requisite Greenlane Approvals or the Requisite KushCo Approval, as applicable, a superior proposal is received or an certain intervening events occur, Greenlane’s Board of Directors (or the Special Committee) or KushCo’s Board of Directors, as applicable, may change its recommendation with respect to the Merger Agreement if it reasonably determines that failure to do so would be inconsistent with its fiduciary duties.
Termination
The Merger Agreement may be terminated under certain circumstances, including by mutual consent or by the Company or KushCo if (1) if the Mergers have not been completed on or before December 30, 2021, subject to one thirty-day (30) extension, (2) if there is in effect an order of a governmental entity restraining or enjoining the Mergers (whether temporary, preliminary or permanent) (3) upon failure of either party to obtain the requisite stockholder approval, (4) upon a material breach by the other party that would result in the failure of a closing condition to be capable of being satisfied before the earlier of 30 days after written notice of the breach and December 31, 2020 or (5) if a material adverse effect (which exclude COVID-19 related effects) occurs with respect to the other party. Additionally, each of the Company and KushCo may terminate the Merger Agreement in order to enter into an alternative transaction that is considered a superior proposal, following a prescribed process described above under “No Shop” above. In connection with the termination of the Merger Agreement for such reason and under other specified circumstances set forth in the Merger Agreement, the terminating party will be required to pay a termination fee equal to four percent of its equity value as of the date of the signing of the Merger Agreement. Specifically, the Merger Agreement provides for a termination fee payable by us of 4% of our equity value as of March 31, 2021 if the Merger Agreement is terminated under certain circumstances, including as a result of a material breach by us of any covenant or agreement under the Merger Agreement.
Voting Agreement
On March 31, 2021, in connection with the execution of the Merger Agreement, Jacoby & Co. Inc., a stockholder of the Company that is controlled by Aaron LoCascio, the Company’s Chief Executive Officer and Adam Schoenfeld, the Company’s Chief Strategy Officer, (the “Voting Agreement Stockholder”), entered into a voting agreement (the “Voting Agreement”) with the Company and KushCo.
Pursuant to the Voting Agreement, the Voting Agreement Stockholder has agreed, among other things, to vote or cause to be voted any issued and outstanding shares of the Company’s common stock beneficially owned by the Voting Agreement Stockholder, or that may otherwise become beneficially owned by the Voting Agreement Stockholder, during the term of the Voting Agreement, (i) in favor of all proposals presented at the special meeting of stockholders to be held by the Company in connection with the Mergers and related transactions other than the proposal to adopt the Merger Agreement and the transactions contemplated by the Merger Agreement, which it is prohibited from voting upon, (ii) against any action or agreement that would result in a breach of any covenant, representation or warranty or any other obligation of the Company contained in the Merger Agreement or of the Voting Agreement Stockholder contained in the Voting Agreement, and (iii) against any Acquisition Proposal or any other action, agreement or transaction that is intended, or could reasonably be expected, to materially impede, interfere or be inconsistent with, delay, postpone, discourage or materially and adversely affect the consummation of the transactions contemplated by the Merger Agreement or the Voting Agreement. The Voting Agreement Stockholder is permitted to transfer its shares by sale in the open market through a broker dealer.
The Voting Agreement will automatically terminate upon the earliest of (i) mutual written agreement of the Voting Agreement Stockholder and the Company, (ii) the consummation of the Mergers, (iii) any change in recommendation by the Company’s Board of Directors and (iv) a termination of the Merger Agreement in accordance with its terms.
Increase to Shares Available Under the Equity Plan
At the special meeting relating to the approval of the Merger Agreement and the other matters described above, the Company will seek stockholder approval of an amendment to the Company’s 2019 Equity Incentive Plan in order to increase of the number shares of common stock available under the Plan to an amount equal to 7.5% of the aggregate number of shares of Class A and Class B common stock to be outstanding after completion of the Mergers and the Class C Conversion.
94
Exhibit 99.10
PART I. FINANCIAL INFORMATION
ITEM 1. FINANCIAL STATEMENTS (UNAUDITED)
GREENLANE HOLDINGS, INC.
CONDENSED CONSOLIDATED BALANCE SHEETS
(in thousands, except par value per share amounts)
March
31,
2021 |
December
31,
2020 |
|||||||
(Unaudited) | ||||||||
ASSETS | ||||||||
Current assets | ||||||||
Cash | $ | 12,309 | $ | 30,435 | ||||
Accounts receivable, net of allowance of $1,087 and $1,084 at March 31, 2021 and December 31, 2020, respectively | 5,516 | 6,330 | ||||||
Inventories, net | 34,694 | 36,064 | ||||||
Vendor deposits | 10,856 | 11,289 | ||||||
Assets held for sale | 896 | 1,073 | ||||||
Other current assets (Note 8) | 10,596 | 10,892 | ||||||
Total current assets | 74,867 | 96,083 | ||||||
Property and equipment, net | 12,735 | 12,201 | ||||||
Intangible assets, net | 8,824 | 5,945 | ||||||
Goodwill | 7,973 | 3,280 | ||||||
Operating lease right-of-use assets | 2,606 | 3,104 | ||||||
Other assets | 2,038 | 2,037 | ||||||
Total assets | $ | 109,043 | $ | 122,650 | ||||
LIABILITIES | ||||||||
Current liabilities | ||||||||
Accounts payable | $ | 8,241 | $ | 18,405 | ||||
Accrued expenses and other current liabilities (Note 8) | 19,436 | 19,572 | ||||||
Customer deposits | 3,266 | 2,729 | ||||||
Current portion of operating leases | 713 | 966 | ||||||
Current portion of finance leases | 216 | 184 | ||||||
Total current liabilities | 31,872 | 41,856 | ||||||
Notes payable, less current portion and debt issuance costs, net | 9,395 | 7,844 | ||||||
Operating leases, less current portion | 2,312 | 2,524 | ||||||
Finance leases, less current portion | 246 | 205 | ||||||
Other liabilities | 1,115 | 964 | ||||||
Total long-term liabilities | 13,068 | 11,537 | ||||||
Total liabilities | 44,940 | 53,393 | ||||||
Commitments and contingencies (Note 7) | ||||||||
STOCKHOLDERS’ EQUITY | ||||||||
Preferred stock, $0.0001 par value, 10,000 shares authorized, none issued and outstanding | — | — | ||||||
Class A common stock, $0.01 par value per share, 125,000 shares authorized; 16,342 shares issued and outstanding as of March 31, 2021; 13,322 shares issued and outstanding as of December 31, 2020 | 163 | 133 | ||||||
Class B common stock, $0.0001 par value per share, 10,000 shares authorized; 2,443 and 3,491 shares issued and outstanding as of March 31, 2021 and December 31, 2020, respectively | 1 | 1 | ||||||
Class C Common stock, $0.0001 par value per share, 100,000 shares authorized; 72,064 and 76,039 shares issued and outstanding as of March 31, 2021 and December 31, 2020, respectively | 7 | 8 | ||||||
Additional paid-in capital | 47,705 | 39,742 | ||||||
Accumulated deficit | (29,104 | ) | (24,848 | ) | ||||
Accumulated other comprehensive income | 47 | 29 | ||||||
Total stockholders’ equity attributable to Greenlane Holdings, Inc. | 18,819 | 15,065 | ||||||
Non-controlling interest | 45,284 | 54,192 | ||||||
Total stockholders’ equity | 64,103 | 69,257 | ||||||
Total liabilities and stockholders’ equity | $ | 109,043 | $ | 122,650 |
The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.
1
GREENLANE HOLDINGS, INC.
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE LOSS
(Unaudited)
(in thousands, except per share amounts)
Three
Months Ended
March 31, |
||||||||
2021 | 2020 | |||||||
Net sales | $ | 34,009 | $ | 33,868 | ||||
Cost of sales | 26,696 | 26,539 | ||||||
Gross profit | 7,313 | 7,329 | ||||||
Operating expenses: | ||||||||
Salaries, benefits and payroll taxes | 6,370 | 6,614 | ||||||
General and administrative | 8,339 | 8,659 | ||||||
Goodwill impairment charge | — | 8,996 | ||||||
Depreciation and amortization | 544 | 710 | ||||||
Total operating expenses | 15,253 | 24,979 | ||||||
Loss from operations | (7,940 | ) | (17,650 | ) | ||||
Other income (expense), net: | ||||||||
Interest expense | (116 | ) | (110 | ) | ||||
Other income, net | 324 | 940 | ||||||
Total other income, net | 208 | 830 | ||||||
Loss before income taxes | (7,732 | ) | (16,820 | ) | ||||
Benefit from income taxes | (18 | ) | (81 | ) | ||||
Net loss | (7,714 | ) | (16,739 | ) | ||||
Less: Net loss attributable to non-controlling interest | (3,458 | ) | (12,278 | ) | ||||
Net loss attributable to Greenlane Holdings, Inc. | $ | (4,256 | ) | $ | (4,461 | ) | ||
Net loss attributable to Class A common stock per share - basic and diluted (Note 9) | $ | (0.28 | ) | $ | (0.43 | ) | ||
Weighted-average shares of Class A common stock outstanding - basic and diluted (Note 9) | 15,263 | 10,455 | ||||||
Other comprehensive income (loss): | ||||||||
Foreign currency translation adjustments | (155 | ) | (627 | ) | ||||
Unrealized gain (loss) on derivative instrument | 204 | (493 | ) | |||||
Comprehensive loss | (7,665 | ) | (17,859 | ) | ||||
Less: Comprehensive loss attributable to non-controlling interest | (3,427 | ) | (13,131 | ) | ||||
Comprehensive loss attributable to Greenlane Holdings, Inc. | $ | (4,238 | ) | $ | (4,728 | ) |
The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.
2
GREENLANE HOLDINGS, INC.
CONDENSED CONSOLIDATED STATEMENTS OF STOCKHOLDERS’ EQUITY
(Unaudited)
(in thousands)
Class
A
Common Stock |
Class
B
Common Stock |
Class
C
Common Stock |
Additional
Paid-in |
Accumulated |
Accumulated
Other Comprehensive |
Non-
Controlling |
Total
Stockholders’ |
|||||||||||||||||||||||||||||||||||||
Shares | Amount | Shares | Amount | Shares | Amount | Capital | Deficit | Income (Loss) | Interest | Equity | ||||||||||||||||||||||||||||||||||
Balance, December 31, 2020 | 13,322 | $ | 133 | 3,491 | $ | 1 | 76,039 | $ | 8 | $ | 39,742 | $ | (24,848 | ) | $ | 29 | $ | 54,192 | $ | 69,257 | ||||||||||||||||||||||||
Net loss | — | — | — | — | — | — | — | (4,256 | ) | — | (3,458 | ) | (7,714 | ) | ||||||||||||||||||||||||||||||
Equity-based compensation | 226 | 2 | — | — | — | — | 180 | — | — | 324 | 506 | |||||||||||||||||||||||||||||||||
Other comprehensive income | — | — | — | — | — | — | — | — | 18 | 31 | 49 | |||||||||||||||||||||||||||||||||
Issuance of Class A common stock | 426 | 4 | — | — | — | — | 2,001 | — | — | — | 2,005 | |||||||||||||||||||||||||||||||||
Exchanges of noncontrolling interest for Class A common stock | 2,368 | 24 | (1,043 | ) | — | (3,975 | ) | (1 | ) | 5,774 | — | — | (5,797 | ) | — | |||||||||||||||||||||||||||||
Cancellation of Class B common stock due to forfeitures | — | — | (5 | ) | — | — | — | 8 | — | — | (8 | ) | — | |||||||||||||||||||||||||||||||
Balance, March 31, 2021 | 16,342 | $ | 163 | 2,443 | $ | 1 | 72,064 | $ | 7 | $ | 47,705 | $ | (29,104 | ) | $ | 47 | $ | 45,284 | $ | 64,103 |
Class
A
Common Stock |
Class
B
Common Stock |
Class
C
Common Stock |
Additional Paid-in | Accumulated |
Accumulated
Other Comprehensive |
Non-Controlling | Total Stockholders’ | |||||||||||||||||||||||||||||||||||||
Shares | Amount | Shares | Amount | Shares | Amount | Capital | Deficit | Loss | Interest | Equity | ||||||||||||||||||||||||||||||||||
Balance, December 31, 2019 | 9,812 | $ | 98 | 5,975 | $ | 1 | 77,791 | $ | 8 | $ | 32,108 | $ | (9,727 | ) | $ | (72 | ) | $ | 91,848 | $ | 114,264 | |||||||||||||||||||||||
Net loss | — | — | — | — | — | — | — | (4,461 | ) | — | (12,278 | ) | (16,739 | ) | ||||||||||||||||||||||||||||||
Equity-based compensation | — | — | — | — | — | — | 64 | — | — | 206 | 270 | |||||||||||||||||||||||||||||||||
Other comprehensive loss | — | — | — | — | — | — | — | — | (267 | ) | (853 | ) | (1,120 | ) | ||||||||||||||||||||||||||||||
Issuance of Class A common stock | 480 | 5 | — | — | — | — | 1,496 | — | — | — | 1,501 | |||||||||||||||||||||||||||||||||
Cancellation of Class B common stock due to forfeitures | — | — | (105 | ) | — | — | — | 223 | — | — | (223 | ) | — | |||||||||||||||||||||||||||||||
Joint venture consolidation | — | — | — | — | — | — | — | — | — | 189 | 189 | |||||||||||||||||||||||||||||||||
Balance, March 31, 2020 | 10,292 | $ | 103 | 5,870 | $ | 1 | 77,791 | $ | 8 | $ | 33,891 | $ | (14,188 | ) | $ | (339 | ) | $ | 78,889 | $ | 98,365 |
The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.
3
GREENLANE HOLDINGS, INC.
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited)
(in thousands)
Three
Months Ended
March 31, |
||||||||
2021 | 2020 | |||||||
Cash flows from operating activities: | ||||||||
Net loss (including amounts attributable to non-controlling interest) | $ | (7,714 | ) | $ | (16,739 | ) | ||
Adjustments to reconcile net loss to net cash used in operating activities: | ||||||||
Depreciation and amortization | 544 | 710 | ||||||
Equity-based compensation expense | 529 | 270 | ||||||
Goodwill impairment charge | — | 8,996 | ||||||
Change in fair value of contingent consideration | — | (615 | ) | |||||
Change in provision for doubtful accounts | 101 | 18 | ||||||
Gain related to indemnification asset | (621 | ) | — | |||||
Other | 5 | 64 | ||||||
Changes in operating assets and liabilities, net of the effects of acquisitions: | ||||||||
Decrease in accounts receivable | 713 | 1,560 | ||||||
Decrease in inventories | 1,462 | 95 | ||||||
Decrease in vendor deposits | 433 | 2,056 | ||||||
Decrease in other current assets | 1,147 | 2,324 | ||||||
(Decrease) in accounts payable | (10,450 | ) | (414 | ) | ||||
(Decrease) increase in accrued expenses | (1,943 | ) | 1,258 | |||||
Increase (decrease) in customer deposits | 537 | (680 | ) | |||||
Net cash used in operating activities | (15,257 | ) | (1,097 | ) | ||||
Cash flows from investing activities: | ||||||||
Purchase consideration paid for acquisitions, net of cash acquired | (2,403 | ) | (1,272 | ) | ||||
Purchases of property and equipment, net | (419 | ) | (990 | ) | ||||
Net cash used in investing activities | (2,822 | ) | (2,262 | ) | ||||
Cash flows from financing activities: | ||||||||
Other | (104 | ) | (149 | ) | ||||
Net cash used in financing activities | (104 | ) | (149 | ) | ||||
Effects of exchange rate changes on cash | 57 | (615 | ) | |||||
Net decrease in cash | (18,126 | ) | (4,123 | ) | ||||
Cash, as of beginning of the period | 30,435 | 47,773 | ||||||
Cash, as of end of the period | $ | 12,309 | $ | 43,650 | ||||
Supplemental disclosures of cash flow information | ||||||||
Cash paid for amounts included in the measurement of lease liabilities: | ||||||||
Operating cash flows for operating leases | $ | 373 | $ | 409 | ||||
Lease liabilities arising from obtaining finance lease assets | $ | 119 | $ | — | ||||
Lease liabilities arising from obtaining operating lease right-of-use assets | $ | — | $ | 331 | ||||
Non-cash investing and financing activities: | ||||||||
Non-cash purchases of property and equipment | $ | 287 | $ | — | ||||
Shares of Class A common stock issued for acquisitions | $ | 2,005 | $ | 1,501 | ||||
Issuance of promissory note for acquisition | $ | 2,503 | $ | — | ||||
Issuance of contingent consideration for acquisition | $ | 1,218 | $ | — | ||||
Decrease in non-controlling interest as a result of exchanges for Class A common stock | $ | (5,797 | ) | $ | — |
The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.
4
GREENLANE HOLDINGS, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
NOTE 1. BUSINESS OPERATIONS AND ORGANIZATION
Organization
Greenlane Holdings, Inc. (“Greenlane” and, collectively with the Operating Company (as defined below) and its consolidated subsidiaries, the “Company”, “we”, “us”, and “our”) was formed as a Delaware corporation on May 2, 2018. We are a holding company that was formed for the purpose of completing an underwritten initial public offering (“IPO”) of shares of our Class A common stock (as defined below) and other related Transactions (as defined below) in order to carry on the business of Greenlane Holdings, LLC (the “Operating Company”). The Operating Company was organized under the laws of the state of Delaware on September 1, 2015, and is based in Boca Raton, Florida. Unless the context otherwise requires, references to the “Company” refer to us, and our consolidated subsidiaries, including the Operating Company.
On April 23, 2019, we completed our IPO of shares of Class A common stock. As a result of the IPO and the Transactions described below, we became the sole manager of the Operating Company and our principal asset is Common Units of the Operating Company (“Common Units”). As the sole manager of the Operating Company, we operate and control all of the business and affairs of the Operating Company, and we conduct our business through the Operating Company and its subsidiaries. We have a board of directors and executive officers, but no employees. All of our assets are held and all of the employees are employed by the Operating Company.
We merchandise vaporizers and other products in the United States, Canada and Europe and we distribute to retailers through wholesale operations and to consumers through e-commerce activities and our retail stores.
Although we have a minority economic interest in the Operating Company, we have the sole voting interest in, and control the management of, the Operating Company, and we have the obligation to absorb losses of, and receive benefits from, the Operating Company, that could be significant. We determined that, as a result of the Transactions described below, the Operating Company is a variable interest entity (“VIE”) and that we are the primary beneficiary of the Operating Company. Accordingly, pursuant to the VIE accounting model, beginning in the fiscal quarter ended June 30, 2019, we consolidated the Operating Company in our consolidated financial statements and reported a non-controlling interest related to the Common Units held by the members of the Operating Company (other than the Common Units held by us) on our consolidated financial statements.
Initial Public Offering and Organizational Transactions
In connection with the closing of the IPO, Greenlane and the Operating Company consummated the following organizational transactions (collectively, the “Transactions”):
• The Operating Company adopted and approved the Third Amended and Restated Operating Agreement of the Operating Company (the “Operating Agreement”), which converted each member’s existing membership interests in the Operating Company into Common Units, including unvested profits interests into unvested Common Units, and appointed us as the sole manager of the Operating Company;
• We amended and restated our certificate of incorporation to, among other things, provide for Class A common stock, Class B common stock and Class C common stock;
• We issued, for nominal consideration, one share of our Class B common stock to our non-founder members for each Common Unit they owned, and issued, for nominal consideration, three shares of Class C common stock to our founder members for each Common Unit they owned;
• We contributed all of the net proceeds from the IPO to the Operating Company in exchange for a number of Common Units equal to the number of shares of our Class A common stock sold by us in the IPO.
• The members of the Operating Company continue to own their Common Units not exchanged for the shares of our Class A common stock sold by them as selling stockholders in the IPO. Common Units are redeemable, subject to contractual restrictions, at the election of such members for newly-issued shares of our Class A common stock on a one-to-one basis (and their shares of our Class B common stock or our Class C common stock, as the case may be, will be canceled on a one-to-one basis in the case of our Class B common stock or three-to-one basis in the case of our Class C common stock upon any such issuance). We also have the option to instead make a cash payment equal to a volume weighted average market price of one share of our Class A common stock for each Common Unit redeemed (subject to customary adjustments, including for stock splits, stock dividends and reclassifications) in accordance with the terms of the Operating Agreement. Our decision to make a cash payment upon a member’s redemption election will be made by our independent directors (within the meaning of the Nasdaq Marketplace Rules) who are disinterested in such proposed redemption; and
5
• We entered into a Tax Receivable Agreement (the “TRA”) with the Operating Company and the Operating Company’s members and a Registration Rights (the “Registration Rights Agreement”) with the Operating Company’s members.
Our corporate structure following the IPO is commonly referred to as an “Up-C” structure, which is often used by partnerships and limited liability companies when they undertake an IPO. The Up-C structure allows the members of the Operating Company to continue to realize tax benefits associated with owning interests in an entity that is treated as a partnership, or “pass-through” entity, for income tax purposes following the IPO. One of these benefits is that future taxable income of the Operating Company that is allocated to its members will be taxed on a flow-through basis and therefore will not be subject to corporate taxes at the Operating Company entity level. Additionally, because the members may redeem their Common Units for shares of our Class A common stock on a one-for-one basis, or at our option, for cash, the Up-C structure also provides the members with potential liquidity that holders of non-publicly traded limited liability companies are not typically afforded.
The TRA provides for the payment by us to the Operating Company’s members of 85.0% of the amount of tax benefits, if any, that we may actually realize (or in some cases, are deemed to realize) as a result of (i) the step-up in tax basis in our share of the Operating Company’s assets resulting from the redemption of Common Units under the mechanism described above and (ii) certain other tax benefits attributable to payments made under the TRA.
As a result of the completion of the Transactions, including the IPO, our amended and restated certificate of incorporation and the Operating Agreement require that (i) we at all times maintain a ratio of one Common Unit owned by us for each share of our Class A common stock issued by us (subject to certain exceptions), and (ii) the Operating Company at all times maintains (x) a one-to-one ratio between the number of shares of our Class A common stock issued by us and the number of Common Units owned by us, (y) a one-to-one ratio between the number of shares of our Class B common stock owned by the non-founder members of the Operating Company and the number of Common Units owned by the non-founder members of the Operating Company, and (z) a three-to-one ratio between the number of shares of our Class C common stock owned by the founder members of the Operating Company and their affiliates and the number of Common Units owned by the founder members of the Operating Company and their affiliates.
The following table sets forth the economic and voting interests of our common stock holders as of March 31, 2021:
Class of Common Stock (ownership) | Total Shares (1) |
Class
A Shares (as
converted) (2) |
Economic
Ownership in
the Operating Company (3) |
Voting
Interest in
Greenlane (4) |
Economic
Interest
in Greenlane (5) |
|||||||||||||||
Class A | 16,341,897 | 16,341,897 | 38.2 | % | 18.0 | % | 100.0 | % | ||||||||||||
Class B (non-founder members) | 2,443,437 | 2,443,437 | 5.7 | % | 2.7 | % | — | % | ||||||||||||
Class C (founder members) | 72,064,218 | 24,021,406 | 56.1 | % | 79.3 | % | — | % | ||||||||||||
Total | 90,849,552 | 42,806,740 | 100.0 | % | 100.0 | % | 100.0 | % |
(1) Represents the total number of outstanding shares for each class of common stock as of March 31, 2021. | ||||||||||||||
(2) Represents the number of shares of Class A common stock that would be outstanding assuming the exchange of all outstanding shares of Class B common stock and Class C common stock upon redemption of all related Common Units. Shares of Class B common stock and Class C common stock, as the case may be, would be canceled, without consideration, on a one-to-one basis in the case of Class B common stock and a three-to-one basis in the case of Class C common stock, pursuant to the terms and subject to the conditions of the Operating Agreement. | ||||||||||||||
(3) Represents the indirect economic interest in the Operating Company through the holders’ ownership of common stock. | ||||||||||||||
(4) Represents the aggregate voting interest in us through the holders’ ownership of common stock. Each share of Class A common stock, Class B common stock and Class C common stock entitles its holder to one vote per share on all matters submitted to a vote of our stockholders. | ||||||||||||||
(5) Represents the aggregate economic interest in us through the holders’ ownership of Class A common stock. | ||||||||||||||
NOTE 2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
Basis of Presentation
Our unaudited condensed consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America (“U.S. GAAP”) and applicable rules and regulations of the Securities and Exchange Commission (“SEC”) regarding interim financial reporting. Certain information and note disclosures normally included in the financial statements prepared in accordance with U.S. GAAP have been condensed or omitted pursuant to such rules and regulations. As such, the information included in this Form 10-Q should be read in conjunction with the consolidated financial statements and accompanying notes included in our Annual Report on Form 10-K for the year ended December 31, 2020. The condensed consolidated results of operations for the three months ended March 31, 2021 are not necessarily indicative of the results that may be expected for the year ending December 31, 2021, or any other future annual or interim period. Certain reclassifications have been made to prior year amounts or balances to conform to the presentation adopted in the current year.
6
Use of Estimates
Conformity with U.S. GAAP requires the use of estimates and judgments that affect the reported amounts in the condensed consolidated financial statements and accompanying notes. These estimates form the basis for judgments we make about the carrying values of our assets and liabilities, which are not readily apparent from other sources. We base our estimates and judgments on historical information and on various other assumptions that we believe are reasonable under the circumstances. U.S. GAAP requires us to make estimates and judgments in several areas. Such areas include, but are not limited to: the collectability of accounts receivable; the allowance for slow-moving or obsolete inventory; the realizability of deferred tax assets; the fair value of goodwill; the fair value of contingent consideration arrangements; the useful lives of intangibles assets and property and equipment; the calculation of our VAT receivable and VAT payable, including fines and penalties payable; our loss contingencies, including our TRA liability; and the valuation and assumptions underlying equity-based compensation. These estimates are based on management’s knowledge about current events and expectations about actions we may undertake in the future. Actual results could differ materially from those estimates.
In March 2020, the World Health Organization declared the novel coronavirus (“COVID-19”) a global pandemic. We expect uncertainties around our key accounting estimates to continue to evolve depending on the duration and degree of impact associated with the COVID-19 pandemic. Our estimates may change as new events occur and additional information emerges, and such changes are recognized or disclosed in our condensed consolidated financial statements.
Goodwill
Goodwill represents the excess of the price we paid over the fair value of the net identifiable assets we acquired in business combinations. In accordance with ASC Topic 350, Intangibles—Goodwill and Other, we review goodwill for impairment at the reporting unit level annually or, when events or circumstances dictate, more frequently. The impairment review for goodwill consists of a qualitative assessment of whether it is more-likely-than-not that a reporting unit’s fair value is less than its carrying amount, and if necessary, a quantitative goodwill impairment test. Factors to consider when performing the qualitative assessment include general economic conditions, limitations on accessing capital, changes in forecasted operating results and fluctuations in foreign exchange rates. If the qualitative assessment demonstrates that it is more-likely-than-not that the estimated fair value of the reporting unit exceeds its carrying value, it is not necessary to measure and record impairment loss. We may elect to bypass the qualitative assessment and proceed directly to the quantitative assessment, for any reporting unit, in any period. We can resume the qualitative assessment for any reporting unit in any subsequent period.
When we perform a quantitative impairment test, we use a combination of an income approach, a discounted cash flow valuation approach, and a market approach, using the guideline public company method, to determine the fair value of each reporting unit, and then compare the fair value to its carrying amount to determine the amount of impairment, if any. If a reporting unit’s fair value is less than its carrying amount, we record an impairment charge based on that difference, up to the amount of goodwill allocated to that reporting unit.
The quantitative impairment test requires the application of a number of significant assumptions, including estimated projections of future revenue growth rates, EBITDA margins, terminal value growth rates, market multiples, discount rates, and foreign currency exchange rates. The projections of future cash flows used to assess the fair value of the reporting units are based on the internal operation plans reviewed by management. The market multiples are based on comparable public company multiples. The discount rates are based on the risk-free rate of interest and estimated risk premiums for the reporting units at the time the impairment analysis is prepared. The projections of future exchange rates are based on the current exchange rates at the time the projections are prepared. if the fair value of the reporting unit exceeds its carrying value, no further analysis or write-down of goodwill is required. If the fair value of the reporting unit is less than the carrying value of its net assets, the implied fair value value of the reporting unit is allocated to all its underlying assets and liabilities, including both recognized and unrecognized tangible and intangible assets, based on their fair value. If necessary, goodwill is then written down to its implied fair value.
Due to market conditions and estimated adverse impacts from the COVID-19 pandemic, management concluded that a triggering event occurred in the first quarter of 2020, requiring a quantitative impairment test of our goodwill for our United States and Europe reporting units. Based on this assessment, we concluded that the estimated fair value of our United States reporting unit was determined to be below its carrying value, which resulted in a $9.0 million goodwill impairment charge for the three months ended March 31, 2020. This impairment charge resulted from the impacts of COVID-19 on our current and forecasted wholesale revenues and the restrictions on certain products we sell imposed by the Federal Drug Administration (“FDA”) Enforcement Priorities for Electronic Nicotine Delivery Systems (“ENDS”) and Other Deemed Products on the Market Without Premarket Authorization (“ENDS Enforcement Guidance’), which resulted in changes to our estimates and assumptions of the expected future cash flows of the United States reporting unit.
7
We recognized no goodwill impairment charges during the three months ended March 31, 2021. See “Note 3—Business Combinations” for discussion of goodwill recognized during the first quarter of 2021 related to the Eyce LLC acquisition.
Revenue Recognition
Revenue is recognized when customers obtain control of goods and services promised by us. Revenue is measured based on the amount of consideration that we expect to receive in exchange for those goods or services, reduced by promotional discounts and estimates for return allowances and refunds. Taxes collected from customers for remittance to governmental authorities are excluded from net sales.
We generate revenue primarily from the sale of finished products to customers, whereby each product unit represents a single performance obligation. We recognize revenue from product sales when the customer has obtained control of the products, which is either upon shipment from one of our fulfillment centers or upon delivery to the customer, depending upon the specific terms and conditions of the arrangement, or at the point of sale for our retail store sales. We provide no warranty on products sold. Product warranty is provided by the manufacturers.
Our performance obligations for services are satisfied when the services are rendered within the arranged service period. Service revenue was de minimis for the three months ended March 31, 2021 and 2020.
Beginning with the first quarter of 2020, we entered into a limited number of bill-and-hold arrangements. Each bill-and-hold arrangement is reviewed and revenue is recognized only when certain criteria have been met: (i) the customer has requested delayed delivery and storage of the products by us, in exchange for a storage fee, because they want to secure a supply of the products but lack storage space, (ii) the risk of ownership has passed to the customer, (iii) the products are segregated from our other inventory items held for sale, (iv) the products are ready for shipment to the customer, and (v) the products are customized and thus we do not have the ability to use the products or direct them to another customer. During the three months ended March 31, 2021 and 2020, we recorded $0.2 million and $0.8 million of revenue under bill-and-hold arrangements, respectively. Storage fees charged to customers for bill-and-hold arrangements are recognized as invoiced. Such fees were not significant for the three months ended March 31, 2021 and 2020.
For certain product offerings such as premium, patented, child-resistant packaging, closed-system vaporization solutions and custom-branded retail products, we generally receive a deposit from the customer (generally 50% of the total order cost, but the amount can vary by customer contract) when an order is placed by a customer. We typically complete these orders within one to three months from the date of order, depending on the complexity of the customization and the size of the order. See “Note 8—Supplemental Financial Statement Information” for a summary of changes to our customer deposits liability balance during the three months ended March 31, 2021.
We estimate product returns based on historical experience and record them as a refund liability that reduces the net sales for the period. We analyze actual historical returns, current economic trends and changes in order volume when evaluating the adequacy of our sales returns allowance in any reporting period. Our liability for returns, which is included within “Accrued expenses and other current liabilities” in our condensed consolidated balance sheets, was approximately $0.8 million as of March 31, 2021 and December 31, 2020. The recoverable cost of merchandise estimated to be returned by customers, which is included within “Other current assets” in our condensed consolidated balance sheets, was approximately $0.2 million as of March 31, 2021 and December 31, 2020.
We elected to account for shipping and handling expenses that occur after the customer has obtained control of products as a fulfillment activity in cost of sales. Shipping and handling fees charged to customers are included in net sales upon completion of our performance obligations. We apply the practical expedient provided for by ASC 606 by not adjusting the transaction price for significant financing components for periods less than one year. We also apply the practical expedient provided by ASC 606 based upon which we generally expense sales commissions when incurred because the amortization period is one year or less. Sales commissions are recorded within “Salaries, benefits and payroll tax expenses” in the condensed consolidated statements of operations and comprehensive loss.
No single customer represented more than 10% of our net sales for the three months ended March 31, 2021 and 2020. As of March 31, 2021 and December 31, 2020, no single customer represented more than 10% of our accounts receivable balance.
Federal Drug Administration’s ENDS Enforcement Guidance and Premarket Tobacco Product Applications
In January 2020, the FDA issued ENDS Enforcement Guidance, which outlines the FDA’s intent to prioritize enforcement against flavored, cartridge-based ENDS products (except tobacco or menthol flavored products), all other ENDS products for which the manufacturer has failed to take adequate measures to prevent access to minors, and any ENDS products targeted to minors or whose marketing is likely to promote usage by minors. Additionally, the deadline for ENDS manufacturers to submit Premarket Tobacco Product Applications (“PMTA”) was September 9, 2020. The FDA also intends to prioritize any ENDS products offered for sale after September 9, 2020 for which the manufacturer has not submitted a PMTA. The FDA is not necessarily bound by these enforcement priorities, and it has recently taken actions against other products and may take additional actions against other products as warranted by circumstances.
8
The ENDS Enforcement Guidance had the effect of prohibiting the sale of certain products in the United States, including mint-flavored products from certain vendors, starting February 2020. Products impacted by the ENDS Enforcement Guidance represented less than 0.1% of our net sales for the three months ended March 31, 2021 and 2020.
While we are in compliance with and expect to remain in compliance with the ENDS Enforcement Guidance, further actions and developments relating to the FDA’s guidance could adversely affect our sales of ENDS products and may have a material adverse effect on our business, results of operations and financial condition.
Consolidated Appropriations Act, 2021
On December 27, 2020, the Consolidated Appropriations Act, 2021 was signed into law, which contained provisions that amended the Prevent All Cigarette Trafficking Act (“PACT Act”) to apply to electronic nicotine delivery systems (“ENDS”), as that term is defined by the PACT Act. The PACT Act, among other things, prohibits the use of the U.S. Postal Service (“USPS”) to deliver ENDS. The PACT Act also requires that sellers of ENDS implement certain age verification measures for direct-to-consumer sales, register with the Bureau of Alcohol, Tobacco, Firearms and Explosives (“ATF”) and the tobacco tax administrators of the states into which shipments are made, and file monthly reports demonstrating payment of applicable taxes. Additionally, as a result of the PACT Act amendments, FedEx and UPS adopted policies banning the shipment of certain vaping products starting on March 1st, 2021 and April 5th, 2021, respectively. Substantial uncertainty exists regarding which products may not be shipped pursuant to the PACT Act and the policies of FedEx and UPS. In the event USPS, FedEx, or UPS determine that their bans apply broadly to all or almost all vaporizers, our shipping costs will be adversely and materially impacted, and we could lose our ability to deliver products to customers in a timely and economical manner. We are unable to determine the extent of the impact to the business until further guidance and clarification is issued.
Value Added Taxes
During the third quarter of 2020, as part of a global tax strategy review, we determined that our European subsidiaries based in the Netherlands, which we acquired on September 30, 2019, had historically collected and remitted value added tax (“VAT”) payments, which related to direct-to-consumer sales to other European Union (“EU”) member states, directly to the Dutch tax authorities. In connection with our subsidiaries’ payment of VAT to Dutch tax authorities rather than other EU member states, the German government has commenced a criminal investigation, which could result in penalties; other jurisdictions could commence such investigations as well. We have performed an analysis of the VAT overpayments to the Dutch tax authorities, which we expect will be refunded to us, and VAT payable to other EU member states, including potential fines and penalties. Based on this analysis, we recorded VAT payable of approximately $7.4 million and $9.9 million within “Accrued expenses and other current liabilities” and VAT receivable of approximately $4.2 million and $4.4 million within “Other current assets” in our condensed consolidated balance sheet as of March 31, 2021 and December 31, 2020, respectively. We received a refund from the Dutch tax authorities of approximately $4.1 million in April 2021, which reduced our VAT receivable to approximately $0.1 million.
Pursuant to the purchase and sale agreement by which we acquired our European subsidiaries, the sellers are required to indemnify us against certain specified matters and losses, including any and all liabilities, claims, penalties and costs incurred or sustained by us in connection with non-compliance with tax laws in relation to activities of the sellers. The indemnity (or indemnification receivable) is limited to an amount equal to the purchase price under the purchase and sale agreement. Furthermore, we were beneficiaries of a bank guarantee in the amount of approximately $0.9 million for claims for which we are entitled to indemnification under the purchase and sale agreement, which we collected in April 2021. In April 2021, we entered into a settlement agreement with the sellers of Conscious Wholesale requiring the transfer of approximately $0.7 million in cash from the sellers’ bank accounts. Accordingly, as of March 31, 2021, we reflected an indemnification asset of approximately $1.6 million within “Other current assets” using the loss recovery model, as management believes that amounts covered by the bank guarantee and settlement agreement are probable of recovery.
Management intends to pursue recovery of all additional losses from the sellers to the full extent of the indemnification provisions of the purchase and sale agreement, however, the collectability of such additional indemnification amounts may be subject to litigation and may be affected by the credit risk of indemnifying parties, and are therefore subject to significant uncertainties as to the amount and timing of recovery.
We establish VAT receivables in jurisdictions where VAT paid exceeds VAT collected and are recoverable through the filing of refund claims. Our VAT receivable balance as of March 31, 2021 relates to refund claims with the Dutch tax authorities. We have voluntarily disclosed VAT owed to several relevant tax authorities in the EU member states and are continuing voluntarily disclose in the second quarter of 2021, and believe in doing so we will reduce our liability for penalties and interest.
9
Nonetheless, we may incur expenses in future periods related to such matters, including litigation costs and other expenses to defend our position. The outcome of such matters is inherently unpredictable and subject to significant uncertainties.
Refer to “Note 7—Commitments and Contingencies” for additional discussion regarding our contingencies.
Recently Adopted Accounting Guidance
In December 2019, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update (“ASU”) No. 2019-12, Income Taxes (Topic 740): Simplifying the Accounting for Income Taxes, which removes certain exceptions to the general principles in Topic 740 and also clarifies and amends existing guidance to improve consistent application. This update was effective for interim and annual periods beginning after December 15, 2020, with early adoption permitted. We adopted this standard beginning January 1, 2021. Adoption of this standard did not have a material impact on our condensed consolidated financial statements.
In January 2020, the FASB issued ASU No. 2020-01, Investments—Equity Securities (Topic 321), Investments—Equity Method and Joint Ventures (Topic 323), and Derivatives and Hedging (Topic 815), which clarifies the interaction of accounting for equity securities under Topic 321, the accounting for equity investments in Topic 323, and the accounting for certain forward contracts and purchased options in Topic 815. We adopted this guidance beginning January 1, 2021. Adoption of this standard did not have a material impact on our condensed consolidated financial statements.
In August 2020, the FASB issued ASU No. 2020-06, Accounting for Convertible Instruments and Contracts in an Entity’s Own Equity (ASU 2020-06), which addresses the measurement and disclosure requirements for convertible instruments and contracts in an entity’s own equity. The new standard simplifies and adds disclosure requirements for the accounting and measurement of convertible instruments and the settlement assessment for contracts in an entity’s own equity. This pronouncement is effective for fiscal years, and for interim periods within those fiscal years, beginning after December 15, 2021. We elected to early adopt the new standard beginning January 1, 2021, on a modified retrospective basis. Adoption of this standard did not impact our condensed consolidated financial statements, as we did not hold any instruments to which this standard was applicable during the current reporting period nor in earlier reporting periods.
Recently Issued Accounting Guidance Not Yet Adopted
In June 2016, the FASB issued ASU No. 2016-13, Financial Instruments - Credit Losses. The standard requires the use of an “expected loss” model on certain types of financial instruments. The standard also amends the impairment model for available-for-sale securities and requires estimated credit losses to be recorded as allowances rather than as reductions to the amortized cost of the securities. This standard is effective for fiscal years, and interim periods within those years, beginning after December 15, 2022 for filers that are eligible to be smaller reporting companies under the SEC’s definition. Early adoption is permitted. We do not believe the adoption of this new guidance will have a material impact on our condensed consolidated financial statements and disclosures.
In March 2020, the FASB issued ASU No. 2020-04, Reference Rate Reform (Topic 848): Facilitation of the Effects of Reference Rate Reform on Financial Reporting, which provides practical expedients and exceptions for applying GAAP to contracts, hedging relationships, and other transactions affected by reference rate reform if certain criteria are met. The expedients and exceptions provided by the amendments in this update apply only to contracts, hedging relationships, and other transactions that reference LIBOR or another reference rate expected to be discontinued as a result of reference rate reform. These amendments are not applicable to contract modifications made and hedging relationships entered into or evaluated after December 31, 2022. In January 2021, the FASB issued ASU No. 2021-01, Reference Rate Reform (Topic 848): Scope, which clarified the scope and application of the original guidance. ASU No. 2020-04 and ASU No. 2021-01 are effective as of March 12, 2020 through December 31, 2022 and may be applied to contract modifications and hedging relationships from the beginning of an interim period that includes or is subsequent to March 12, 2020. We are still evaluating the impact these standards will have on our consolidated financial statements and related disclosures.
NOTE 3. BUSINESS ACQUISITIONS
Eyce LLC
On March 2, 2021, we acquired substantially all the assets of Eyce LLC (“Eyce”), a designer and manufacturer of pipes, bubblers, rigs, and other smoking and vaporization-related accessories and merchandise. We acquired Eyce to take advantage of expected synergies, which include increased margins from the direct integration of one of our top-selling product lines into our offerings of Greenlane Brand products and the enlistment of key talent in Eyce’s founding owners.
We accounted for the Eyce acquisition as a business combination under the acquisition method under ASC Topic 805, Business Combinations. Eyce has been consolidated in our condensed consolidated financial statements commencing on March 2, 2021, the date of acquisition. “Net sales” and “net loss” in the condensed consolidated statement of operations and comprehensive loss for the three months ended March 31, 2021 includes de minimis revenue and net income of Eyce from the date of acquisition through March 31, 2021. We recognized approximately $0.3 million in acquisition-related costs, which were included within “general and administrative” expenses in our condensed consolidated statement of operations and comprehensive loss for the three months ended March 31, 2021.
10
We paid total consideration valued at $8.1 million, which consisted of the following:
(in thousands) | Purchase Consideration | |||
Cash | $ | 2,403 | ||
Class A common stock | 2,005 | |||
Promissory note | 2,503 | |||
Contingent consideration - payable in cash | 609 | |||
Contingent consideration - payable in Class A common stock | 609 | |||
Total purchase consideration | $ | 8,129 |
The contingent consideration arrangement requires us to make contingent payments based on the achievement of certain revenue and EBITDA performance targets for the years ending December 31, 2021 and 2022, as set forth in the acquisition agreement. We estimated the fair value of the contingent consideration by using a Monte Carlo simulation that includes significant unobservable inputs such as the risk-free rate, risk-adjusted discount rate, the volatility of the underlying financial metrics and projected financial forecast of the acquired business over the earn-out period.
The initial accounting for the acquisition is incomplete primarily due to the timing of the closing of the acquisition relative to the timing of our condensed consolidated financial statements for the first quarter of 2021. The following table summarizes the preliminary purchase price allocation and the estimated fair value of the net assets acquired at the date of acquisition. The purchase price allocation is preliminary pending completion of the fair value analysis of the acquired assets.
(in thousands) |
Estimated
Fair Value
as of Acquisition Date |
|||
Inventory | $ | 92 | ||
Developed technology | 1,738 | |||
Trade name | 1,294 | |||
Customer relationships | 165 | |||
Goodwill | 4,840 | |||
Total purchase price | $ | 8,129 |
Goodwill generated from the acquisition is primarily related to the value we placed on expected business synergies. The assignment of goodwill recognized from this business combination to reporting units has also not yet been completed as of the date of these financial statements. We anticipate that all of the goodwill recognized will be deductible for income tax purposes.
Unaudited Pro Forma Financial Information
The following table presents pro forma results for the three months ended March 31, 2021 and 2020 as if our acquisition of Eyce had occurred on January 1, 2020, and Eyce’s results had been included in our consolidated results beginning on that date (in thousands):
Three months ended March 31 | ||||||||
2021 | 2020 | |||||||
(Unaudited) | ||||||||
Net Sales | $ | 34,161 | $ | 33,959 | ||||
Cost of Goods Sold | 26,772 | 26,573 | ||||||
Gross Profit | 7,389 | 7,386 | ||||||
Net Loss | $ | (7,982 | ) | $ | (17,024 | ) |
The pro forma amounts have been calculated after applying our accounting policies to the financial statements of Eyce and adjusting the combined results of Greenlane and Eyce (a) to remove Eyce product sales to us and to remove the cost incurred by us related to products purchased from Eyce prior to the acquisition, and (b) to reflect the increased amortization expense that would have been charged assuming intangible assets identified in the acquisition of Eyce had been recorded on January 1, 2020.
11
The impact of the Eyce acquisition on the actual results reported by us in subsequent periods may differ significantly from that reflected in this pro forma information for a number of reasons, including but not limited to, non-achievement of the expected synergies from these combinations and changes in the regulatory environment. As a result, the pro forma information is not necessarily indicative of what our financial condition or results of operations would have been had the acquisition been completed on the applicable date of this pro forma financial information. In addition, the pro forma financial information does not purport to project our future financial condition and results of operations.
Pending Merger with KushCo Holdings, Inc.
On March, 31, 2021, we entered into an Agreement and Plan of Merger (the “Merger Agreement”) with KushCo Holdings, Inc. (“KushCo”). If completed, Greenlane’s merger with KushCo will create the leading ancillary cannabis products and service company. The combined company (the “Combined Company”) will serve a premier group of customers, which includes many of the leading multi-state-operators and licensed producers, the top smoke shops in the United States, and millions of consumers. The Combined Company will retain the name “Greenlane Holdings, Inc.” and will continue to trade on the Nasdaq Capital Market (the “Nasdaq”) under the symbol “GNLN.” Greenlane will be treated as the acquirer for accounting purposes.
Under the terms of the Merger Agreement, KushCo’s stockholders will receive a number of shares of Greenlane’s Class A common stock based on the Exchange Ratio (as defined in the Merger Agreement) for each share of KushCo common stock, which Exchange Ratio is subject to adjustment as described in the Merger Agreement. The exchange is expected to result in existing KushCo stockholders owning approximately 49.9% of the common stock of the Combined Company and existing Greenlane stockholders owning approximately 50.1% of the Combined Company’s common stock after consummation of the merger. In the event of an adjustment to the Exchange Ratio, existing KushCo stockholders will own no less than 48.1%, and existing Greenlane stockholders will own no more than 51.9%, of the Combined Company’s common stock. Greenlane will also assume KushCo’s outstanding stock options and warrants, which will be converted into fully vested stock options and warrants to purchase Greenlane’s Class A common stock, generally using the same Exchange Ratio (subject to adjustment as described above). The aggregate value of the merger consideration will fluctuate based upon changes in the price of Greenlane Class A common stock and the number of shares of KushCo common stock, stock options, and warrants outstanding immediately prior to the effective time of the merger, as well as any adjustments to the Exchange Ratio provided in the Merger Agreement.
The completion of the merger is subject to conditions of the Merger Agreement, including obtaining the requisite approvals from stockholders of Greenlane and KushCo, as well as approvals from the Nasdaq and certain regulators. We expect the merger to be completed in the second half of 2021, but can provide no assurances that the merger will close on that timeline or at all.
NOTE 4. FAIR VALUE OF FINANCIAL INSTRUMENTS
Financial Instruments Measured on a Recurring Basis
The carrying amounts for certain of our financial instruments, including cash, accounts receivable, accounts payable and certain accrued expenses and other assets and liabilities, approximate fair value due to the short-term nature of these instruments. Our financial instruments measured at fair value on a recurring basis were as follows at the dates indicated:
Condensed Consolidated | Fair Value at March 31, 2021 | |||||||||||||||||
(in thousands) | Balance Sheet Caption | Level 1 | Level 2 | Level 3 | Total | |||||||||||||
Liabilities: | ||||||||||||||||||
Interest rate swap contract | Other long-term liabilities | $ | — | $ | 460 | $ | — | $ | 460 | |||||||||
Contingent consideration - current | Accrued expenses and other current liabilities | — | — | 853 | 853 | |||||||||||||
Contingent consideration - long-term | Other long-term liabilities | — | — | 365 | 365 | |||||||||||||
Total Liabilities | $ | — | $ | 460 | $ | 1,218 | $ | 1,678 |
Condensed Consolidated | Fair Value at December 31, 2020 | |||||||||||||||||
(in thousands) | Balance Sheet Caption | Level 1 | Level 2 | Level 3 | Total | |||||||||||||
Liabilities: | ||||||||||||||||||
Interest rate swap contract | Other long-term liabilities | $ | — | $ | 665 | $ | — | $ | 665 | |||||||||
Total Liabilities | $ | — | $ | 665 | $ | — | $ | 665 |
There were no transfers between Level 1 and Level 2 and no transfers to or from Level 3 of the fair value hierarchy during the three months ended March 31, 2021.
12
Derivative Instrument and Hedging Activity
On July 11, 2019, we entered into an interest rate swap contract to manage our risk associated with the interest rate fluctuations on our floating rate Real Estate Note. The counterparty to this instrument is a reputable financial institution. The interest rate swap contract is entered into for periods consistent with the related underlying exposure and does not constitute a position independent of this exposure. Our interest rate swap contract was designated as a cash flow hedge at the inception date, and is reflected at its fair value in our condensed consolidated balance sheets. The fair value of our interest rate swap liability is determined based on the present value of expected future cash flows. Since our interest rate swap value is based on the LIBOR forward curve and credit default swap rates, which are observable at commonly quoted intervals for the full term of the swap, it is considered a Level 2 measurement.
Details of the outstanding swap contract as of March 31, 2021, which is a “pay-fixed and receive-floating” contract, are as follows:
Swap Maturity |
Notional
Value
(in thousands) |
Pay-Fixed Rate | Receive-Floating Rate | Floating Rate Reset Terms | ||||||||
October 1, 2025 | $ | 8,078 | 2.07750 | % | One-Month LIBOR | Monthly |
We performed an initial qualitative assessment of hedge effectiveness using the hypothetical derivative method in the period in which the hedging transaction was entered, as the critical terms of the hypothetical derivative and the hedging instrument were the same. Quarterly, we perform a qualitative analysis for prospective and retrospective assessments of hedge effectiveness. The unrealized loss on the derivative instrument is included within “Other comprehensive loss” in our condensed consolidated statements of operations and comprehensive loss. There was no measure of hedge ineffectiveness and no reclassifications from other comprehensive loss into interest expense for the three months ended March 31, 2021 or 2020.
Contingent Consideration
Each period we revalue our contingent consideration obligations associated with business acquisitions to their fair value. Additional purchase price payments ranging from $0 to $3.5 million are contingent upon the achievement of certain revenue and EBITDA targets measured through December 31, 2022. The estimate of the fair value of contingent consideration is determined by applying a risk-neutral framework using a Monte Carlo Simulation, which includes inputs not observable in the market, such as the risk-free rate, risk-adjusted discount rate, the volatility of the underlying financial metrics and projected financial forecast of the acquired business over the earn-out period, and therefore represents a Level 3 measurement. Significant increases or decreases in these inputs could result in a significantly lower or higher fair value measurement of the contingent consideration liability. Changes in the fair value of contingent consideration are included within “Other income (expense), net” in our condensed consolidated statements of operations and comprehensive loss. There were no fair value adjustments to contingent consideration recognized during the three months ended March 31, 2021.
A reconciliation of our liabilities that are measured and recorded at fair value on a recurring basis using significant unobservable inputs (Level 3) for the three months ended March 31, 2021 is as follows:
(in thousands) | Contingent Consideration | |||
Balance at December 31, 2020 | $ | — | ||
Contingent consideration issued in March 2021 | 1,218 | |||
Balance at March 31, 2021 | $ | 1,218 |
Investment in Equity Securities
Our investment in equity securities consists of a 1.49% ownership interest in Airgraft Inc. We determined that our ownership does not provide us with significant influence over the operations of this investee. Accordingly, we account for our investment in this entity as equity securities. Airgraft Inc. is a private entity and its equity securities do not have a readily determinable fair value. We elected to measure this security under the measurement alternative election at cost minus impairment, if any, and adjust the security to fair value when an observable price change can be identified; thus, the investment in equity securities constitutes a Level 3 investment, measured on a non-recurring basis. There have been no transfers between Level 1 and Level 2 and no transfers to or from Level 3 of the fair value hierarchy during the three months ended March 31, 2021 or 2020.
During the three months ended March 31, 2021 and 2020, we did not identify any fair value adjustments using observable price changes in orderly transactions for an identical or similar investment of the same issuer. At March 31, 2021 and December 31, 2020, the carrying value of this investment was approximately $2.0 million, which included a fair value adjustment of $1.5 million based on an observable price change recognized during the year ended December 31, 2019.
13
NOTE 5. LEASES
Greenlane as a Lessee
As of March 31, 2021, we had 11 facilities financed under operating leases consisting of warehouses, offices, and retail stores, with lease term expirations between 2021 and 2026. Lease terms are generally three to seven years for warehouses, office space and retail store locations. Our lease agreements do not contain any material residual value guarantees or material restrictive covenants.
The following table provides details of our future minimum lease payments under finance and operating lease liabilities recorded in our condensed consolidated balance sheet as of March 31, 2021. The table below does not include commitments that are contingent on events or other factors that are currently uncertain or unknown.
(in thousands) | Finance Leases | Operating Leases | Total | |||||||||
Remainder of 2021 | $ | 177 | $ | 597 | $ | 774 | ||||||
2022 | 177 | 947 | 1,124 | |||||||||
2023 | 112 | 921 | 1,033 | |||||||||
2024 | 4 | 609 | 613 | |||||||||
2025 | — | 122 | 122 | |||||||||
Thereafter | — | 124 | 124 | |||||||||
Total minimum lease payments | 470 | 3,320 | 3,790 | |||||||||
Less: imputed interest | 8 | 295 | 303 | |||||||||
Present value of minimum lease payments | 462 | 3,025 | 3,487 | |||||||||
Less: current portion | 216 | 713 | 929 | |||||||||
Long-term portion | $ | 246 | $ | 2,312 | $ | 2,558 |
Rent expense under operating leases was approximately $0.3 million and $0.5 million for the three months ended March 31, 2021 and 2020, respectively.
The majority of our finance lease obligations relate to leased warehouse equipment. Payments under our finance lease agreements are fixed for terms ranging from three to five years. We recorded approximately $0.5 million and $0.4 million, respectively, of finance lease assets, net within “property and equipment, net” as of March 31, 2021 and December 31, 2020, and the related liabilities within “current portion of finance leases” and “finance leases, less current portion” in our condensed consolidated balance sheets.
The following expenses related to our finance and operating leases were included in “general and administrative expenses” within our condensed consolidated statements of operations and comprehensive loss for the three months ended March 31, 2021:
(in thousands) | March 31, 2021 | |||
Finance lease costs | ||||
Amortization of leased assets | $ | 54 | ||
Interest of lease liabilities | 5 | |||
Operating lease costs | ||||
Operating lease cost | 250 | |||
Variable lease cost | 39 | |||
Total lease costs | $ | 348 |
The table below presents lease-related terms and discount rates as of March 31, 2021:
March 31, 2021 | ||||
Weighted average remaining lease terms | ||||
Operating leases | 3.6 years | |||
Finance leases | 2.3 years | |||
Weighted average discount rate | ||||
Operating leases | 4.9 | % | ||
Finance leases | 4.2 | % |
14
Greenlane as a Lessor
As of March 31, 2021, we had five operating leases for office space leased to third-party tenants in our corporate headquarters building in Boca Raton, Florida. Rental income of approximately $0.2 million for the three months ended March 31, 2021 and 2020, was included within “other income, net” in our condensed consolidated statements of operations and comprehensive loss.
The following table represents the maturity analysis of undiscounted cash flows related to lease payments, which we expect to receive from our existing operating lease agreements with tenants:
(in thousands) | Rental Income | |||
Remainder of 2021 | $ | 534 | ||
2022 | 199 | |||
2023 | 99 | |||
2024 | 77 | |||
2025 | 53 | |||
Total | $ | 962 |
NOTE 6. LONG TERM DEBT
Our long-term debt, excluding operating and finance lease liabilities, consisted of the following amounts at the dates indicated:
(in thousands) | March 31, 2021 | December 31, 2020 | ||||||
Real Estate Note | $ | 8,078 | $ | 8,125 | ||||
Eyce Promissory Note | 2,503 | — | ||||||
10,581 | 8,125 | |||||||
Less unamortized debt issuance costs | (93 | ) | (99 | ) | ||||
Less current portion of long-term debt | (1,093 | ) | (182 | ) | ||||
Long-term debt, net, excluding operating leases and finance leases | $ | 9,395 | $ | 7,844 |
Line of Credit
On April 5, 2019, the Operating Company, as the borrower, entered into a second amendment to the first amended and restated credit agreement, dated October 1, 2018 (the “line of credit”) with Fifth Third Bank, for a $15.0 million revolving credit loan with a maturity date of August 23, 2020. In August 2020, the maturity date of the line of credit was further extended to November 30, 2020. The line of credit was not renewed on November 30, 2020. There were no borrowings outstanding on the line of credit at March 31, 2021 or December 31, 2020.
Real Estate Note
In October 2018, one of the Operating Company’s wholly-owned subsidiaries financed the purchase of a building which serves as our corporate headquarters through a real estate term note (the “Real Estate Note”) in the principal amount of $8.5 million. Principal payments plus accrued interest at a rate of LIBOR plus 2.39% are due monthly. The Real Estate Note contains customary covenants and restrictions, including, without limitation, covenants that require us to comply with laws, restrictions on our ability to incur additional indebtedness, and various customary remedies for the lender following an event of default, including the acceleration of repayment of outstanding amounts under the Real Estate Note and execution upon the collateral securing obligations under the Real Estate Note. Our obligations under the Real Estate Note are secured by a mortgage on the property. The Real Estate Note is subject to an interest rate swap contract, see “Note 4—Fair Value of Financial Instruments.”
Eyce LLC Promissory Note
In March 2021, one of the Operating Company’s wholly-owned subsidiaries financed the acquisition of Eyce LLC through the issuance of an unsecured promissory note (the “Eyce Promissory Note”) in the principal amount of $2.5 million. Principal payments plus accrued interest at a rate of 4.5% are due quarterly.
NOTE 7. COMMITMENTS AND CONTINGENCIES
Legal Proceedings
In the ordinary course of business, we are involved in various legal proceedings involving a variety of matters. We do not believe there are any pending legal proceedings that will have a material adverse effect on our business, consolidated financial position, results of operations, or cash flows. However, the outcome of such legal matters is inherently unpredictable and subject to significant uncertainties.
15
On August 2, 2019, a purported stockholder of the Company filed a purported class action lawsuit against the Company, officers and directors of the Company, and the underwriters related to the Company’s initial public offering. The complaint alleges, among other things, that the Company’s registration statement related to its initial public offering contained untrue statements of material fact and, or omitted to state material facts necessary to make the statements in the registration statement not misleading, in violation of Sections 11, 12 and 15 of the Securities Act of 1933, as amended. Since August 2, 2019 four additional purported class action lawsuits have been filed making substantially similar allegations.
Three of the complaints alleging violations of securities laws as described above were filed against the Company in the Circuit Court of the Fifteenth Judicial Circuit for Palm Beach County, Florida. These cases have been consolidated under the caption In re Greenlane Holdings, Inc. Securities Litigation (Case No. 50-2019-CA-010026). The plaintiffs filed an amended complaint on December 9, 2019 and the Company filed a motion to dismiss on February 7, 2020. On February 5, 2021, The Circuit Court of the Fifteenth Judicial Circuit for Palm Beach County, Florida granted the Company’s motion to dismiss.
Two of the complaints alleging violations of securities laws as described above were filed against the Company in the United States District Court for the Southern District of Florida. These cases have been consolidated under the caption In re Greenlane Holdings, Inc. Securities Litigation (Case No. 19-CV-81259). The plaintiffs filed an amended complaint on March 6, 2020 and the Company filed a motion to dismiss on March 20, 2020. On January 6, 2021, the United States District Court for the Southern District of Florida granted the Company’s motion to dismiss, and dismissed the case with prejudice.
As a result of the rulings mentioned above, there are currently no securities lawsuits pending against the Company.
See “Note 5—Leases” for details of our future minimum lease payments under finance lease liabilities and operating lease liabilities. See “Note 11—Incomes Taxes” for information regarding income tax contingencies.
Other Contingencies
We are potentially subject to claims related to various non-income taxes (such as sales, value added, consumption, and similar taxes) from various tax authorities, including in jurisdictions in which we already collect and remit such taxes. If the relevant taxing authorities were successfully to pursue these claims, we could be subject to significant additional tax liabilities.
NOTE 8. SUPPLEMENTAL FINANCIAL STATEMENT INFORMATION
Assets Held for Sale
An asset group classified as held for sale is reflected at the lower of its carrying amount or estimated fair value less cost to sell. If the carrying amount of the assets exceeds its estimated fair value, a loss is recognized. We recorded approximately $0.9 million of machinery held for sale within “Assets Held for Sale” as of March 31, 2021 and December 31, 2020. We are actively seeking a buyer and expect to complete the sale of the machinery by the third quarter of 2021. We recognized no impairment charges during the three months ended March 31, 2021 or 2020.
Other Current Assets
The following table summarizes the composition of other current assets as of the dates indicated:
(in thousands) | March 31, 2021 | December 31, 2020 | ||||||
Other current assets: | ||||||||
VAT refund receivable | $ | 4,194 | $ | 4,391 | ||||
Prepaid expenses | 1,651 | 1,542 | ||||||
Indemnification receivable, net | 1,638 | 921 | ||||||
Other | 3,113 | 4,038 | ||||||
$ | 10,596 | $ | 10,892 |
16
Accrued Expenses and Other Current Liabilities
The following table summarizes the composition of accrued expenses and other current liabilities as of the dates indicated:
(in thousands) | March 31, 2021 | December 31, 2020 | ||||||
Accrued expenses and other current liabilities: | ||||||||
VAT payable | $ | 7,409 | $ | 9,882 | ||||
Contingent consideration | 853 | — | ||||||
Payroll related including bonus | 2,551 | 2,361 | ||||||
Accrued professional fees | 3,144 | 1,750 | ||||||
Accrued third-party logistics fees | 206 | 1,295 | ||||||
Liabilities associated with assets held for sale | 20 | 226 | ||||||
Accrued taxes, state and income | 243 | 211 | ||||||
Current portion of long-term debt | 1,093 | 182 | ||||||
Other | 3,917 | 3,665 | ||||||
$ | 19,436 | $ | 19,572 |
Customer Deposits
For certain product offerings such as premium, patented, child-resistant packaging, closed-system vaporization solutions and custom-branded retail products. We generally receive a deposit from the customer (generally 50% of the total order cost, but the amount can vary by customer contract), when an order is placed by a customer. We typically complete orders related to customer deposits within one to three months from the date of order, depending on the complexity of the customization and the size of the order. Changes in our customer deposits liability balance during the three months ended March 31, 2021 were as follows:
(in thousands) | Customer Deposits | |||
Balance as of December 31, 2020 | $ | 2,729 | ||
Increases due to deposits received, net of other adjustments | 1,691 | |||
Revenue recognized | (1,154 | ) | ||
Balance as of March 31, 2021 | $ | 3,266 |
Accumulated Other Comprehensive Income (Loss)
The components of accumulated other comprehensive income (loss) for the periods presented were as follows:
(in thousands) | Foreign Currency Translation |
Unrealized
Loss on
Derivative Instrument |
Total | |||||||||
Balance at December 31, 2020 | $ | 183 | $ | (154 | ) | $ | 29 | |||||
Other comprehensive income (loss) | (155 | ) | 204 | 49 | ||||||||
Less: Other comprehensive (income) loss attributable to non-controlling interest | 99 | (130 | ) | (31 | ) | |||||||
Balance at March 31, 2021 | $ | 127 | $ | (80 | ) | $ | 47 |
(in thousands) | Foreign Currency Translation |
Unrealized
Loss on
Derivative Instrument |
Total | |||||||||
Balance at December 31, 2019 | $ | (22 | ) | $ | (50 | ) | $ | (72 | ) | |||
Other comprehensive loss | (627 | ) | (493 | ) | (1,120 | ) | ||||||
Less: Other comprehensive loss attributable to non-controlling interest | 477 | 376 | 853 | |||||||||
Balance at March 31, 2020 | $ | (172 | ) | $ | (167 | ) | $ | (339 | ) |
Supplier Concentration
We have four major vendors whose products accounted for an aggregate of approximately 42.9% our total net sales and 35.5% of our total purchases for the three months ended March 31, 2021, and an aggregate of approximately 47.9% of our total net sales and 37.5% of our total purchases for the three months ended March 31, 2020. We expect to maintain our existing relationships with these vendors.
17
NOTE 9. STOCKHOLDERS’ EQUITY
Class A Common Stock Repurchase Program
In November 2019, our Board of Directors approved a stock repurchase program authorizing up to $5.0 million in repurchases of our outstanding shares of Class A common stock. Under the program, we may repurchase shares in accordance with all applicable securities laws and regulations, including Rule 10b-18 of the Securities Exchange Act of 1934, as amended. We may periodically repurchase shares in open market transactions, directly or indirectly, in block purchases and in privately negotiated transactions or otherwise. The timing, pricing, and amount of any repurchases under the share repurchase program will be determined by management at its discretion based on a variety of factors, including, but not limited to, trading volume and market price of our Class A common stock, corporate considerations, our working capital and investment requirements, general market and economic conditions, and legal requirements. The share repurchase program does not obligate us to repurchase any common stock and may be modified, discontinued, or suspended at any time. Shares of Class A common stock repurchased under the program are subsequently retired. There were no share repurchases under the program during the three months ended March 31, 2021 or 2020.
Non-Controlling Interest
As discussed in “Note 1—Business Operations and Organization,” we consolidate the financial results of the Operating Company in our condensed consolidated financial statements and report a non-controlling interest related to the Common Units held by non-controlling interest holders. As of March 31, 2021, we owned 38.2% of the economic interests in the Operating Company, with the remaining 61.8% of the economic interests owned by non-controlling interest holders. The non-controlling interest in the accompanying consolidated statements of operations and comprehensive loss represents the portion of the net loss attributable to the economic interest in the Operating Company held by the non-controlling holders of Common Units calculated based on the weighted average non-controlling interests’ ownership during the periods presented.
Net Loss Per Share
Basic net loss per share of Class A common stock is computed by dividing net loss attributable to Greenlane by the weighted-average number of shares of Class A common stock outstanding during the period. Diluted net loss per share of Class A common stock is computed by dividing net loss attributable to Greenlane by the weighted-average number of shares of Class A common stock outstanding adjusted to give effect to potentially dilutive elements.
A reconciliation of the numerator and denominator used in the calculation of basic and diluted net loss per share of Class A common stock is as follows (in thousands, except per share amounts):
Three Months Ended March 31, | ||||||||
2021 | 2020 | |||||||
Numerator: | ||||||||
Net loss | $ | (7,714 | ) | $ | (16,739 | ) | ||
Less: Net loss attributable to non-controlling interests | (3,458 | ) | (12,278 | ) | ||||
Net loss attributable to Class A common stockholders | $ | (4,256 | ) | $ | (4,461 | ) | ||
Denominator: | ||||||||
Weighted average shares of Class A common stock outstanding | 15,263 | 10,455 | ||||||
Net loss per share of Class A common stock - basic and diluted | $ | (0.28 | ) | $ | (0.43 | ) |
For the three months ended March 31, 2021, 2,443,437 shares of Class B common stock, 72,064,218 shares of Class C common stock and 1,521,137 stock options to purchase Class A common stock were excluded from the weighted-average in the computation of diluted net loss per share of Class A common stock because the effect would have been anti-dilutive.
For the three months ended March 31, 2020, 5,869,778 shares of Class B common stock, 77,791,218 shares of Class C common stock and 745,784 stock options to purchase Class A common stock were excluded from the weighted-average in the computation of diluted net loss per share of Class A common stock because the effect would have been anti-dilutive.
Shares of our Class B common stock and Class C common stock do not share in our earnings or losses and are therefore not participating securities. As such, separate calculations of basic and diluted net loss per share for each of our Class B common stock and Class C common stock under the two-class method have not been presented.
NOTE 10. COMPENSATION PLANS
2019 Equity Incentive Plan
On April 17, 2019, we adopted the 2019 Equity Incentive Plan (the “2019 Plan”). The 2019 Plan provides eligible participants with compensation opportunities in the form of cash and equity incentive awards. The 2019 Plan is designed to enhance our ability to attract, retain and motivate our employees, directors, and executive officers, and incentivizes them to increase our long-term growth and equity value in alignment with the interests of our stockholders. Under the 2019 Plan, we may grant up to 5,000,000 stock options and other equity-based awards to employees, directors and executive officers.
18
During the three months ended March 31, 2021, we recorded compensation expense of approximately $0.1 million related to restricted shares, which was included within “salaries, benefits and payroll taxes” in our condensed consolidated statement of operations and comprehensive loss. As of March 31, 2021, total unrecognized compensation expense related to unvested restricted shares of our Class A common stock was approximately $1.1 million, which is expected to be recognized over a weighted average period of 2.4 years.
During the three months ended March 31, 2021, we recorded a de minimis amount of compensation expense related to restricted stock units (“RSUs”). As of March 31, 2021, total unrecognized compensation expense related to unvested RSUs was approximately $0.1 million, which is expected to be recognized over a weighted average period of 2.6 years.
During the three months ended March 31, 2021 and 2020, we recorded compensation expense related to stock options of approximately $0.3 million and $0.4 million, respectively, which was included within “salaries, benefits and payroll taxes” in our condensed consolidated statements of operations and comprehensive loss. As of March 31, 2021, total unrecognized compensation expense related to unvested stock options was approximately $3.3 million, which is expected to be recognized over a weighted-average period of 2.8 years.
Common Units of the Operating Company Granted as Equity-Based Compensation
During the three months ended March 31, 2021, we recorded compensation expense related to Common Units of approximately $0.1 million, which was included within “salaries, benefits and payroll taxes” in our condensed consolidated statements of operations and comprehensive loss. As of March 31, 2021, total unrecognized compensation expense related to unvested Common Units was approximately $0.6 million, which is expected to be recognized over a weighted-average period of 1.7 years.
During the three months ended March 31, 2020, we recorded compensation expense related to Common Units of approximately $0.7 million, which was offset by actual forfeitures of Common Units during the first quarter of 2020 of approximately $0.8 million, which were included within “salaries, benefits and payroll taxes” in our condensed consolidated statements of operations and comprehensive loss.
NOTE 11. INCOME TAXES
As a result of the IPO and the Transactions completed in April 2019, we own a portion of the Common Units of the Operating Company, which is treated as a partnership for U.S. federal and most applicable state and local income tax purposes. As a partnership, the Operating Company is generally not subject to U.S. federal and certain state and local income taxes. Any taxable income or loss generated by the Operating Company is passed through to and included in the taxable income or loss of its members, including Greenlane, on a pro-rata basis, in accordance with the terms of the Operating Agreement. The Operating Company is also subject to taxes in foreign jurisdictions. We are a corporation subject to U.S. federal income taxes, in additional to state and local income taxes, based on our share of the Operating Company’s pass-through taxable income.
As of March 31, 2021 and December 31, 2020, management performed an assessment of the realizability of our deferred tax assets based upon which management determined that it is not more likely than not that the results of operations will generate sufficient taxable income to realize portions of the net operating loss benefits. Consequently, we established a full valuation allowance against our deferred tax assets, and reflected a carrying balance of $0 as of March 31, 2021 and December 31, 2020, respectively. In the event that management determines that we would be able to realize our deferred tax assets in the future in excess of their net recorded amount, an adjustment to the valuation allowance will be made, which would reduce the provision for income taxes. The benefit from income taxes for the three months ended March 31, 2021 and 2020, respectively, relates to taxes in foreign jurisdictions, including Canada and the Netherlands.
For the three months ended March 31, 2021, the effective tax rate differed from the U.S. federal statutory tax rate of 21% primarily due to the Operating Company’s pass-through structure for U.S. income tax purposes, the relative mix in earnings and losses in the U.S. versus foreign tax jurisdictions, and the valuation allowance against the deferred tax asset.
For the three months ended March 31, 2021, we did not have any unrecognized tax benefits as a result of tax positions taken during a prior period or during the current period. No interest or penalties have been recorded as a result of tax uncertainties.
The Coronavirus Aid, Relief, and Economic Security Act (“CARES Act”), which was enacted on March 27, 2020, made tax law changes to provide financial relief to companies as a result of the business impacts of COVID-19. Key income tax provisions of the CARES Act include changes in net operating loss carryback and carryforward rules, acceleration of alternative minimum tax credit recovery, increase in the net interest expense deduction limit and charitable contribution limit, and immediate write-off of qualified improvement property. The changes are not expected to have a significant impact on us.
19
Tax Receivable Agreement (TRA)
We entered into the TRA with the Operating Company and each of the members that provides for the payment by the Operating Company to the members of 85% of the amount of tax benefits, if any, that we may actually realize (or in some circumstances are deemed to realize) as a result of (i) increases in tax basis resulting from any future redemptions of Common Units as described in “Note 1—Business Operations and Organization” and (ii) certain other tax benefits attributable to payments made under the TRA.
The annual tax benefits are computed by calculating the income taxes due, including such tax benefits, and the income taxes due without such benefits. The Operating Company expects to benefit from the remaining 15% of any tax benefits that it may actually realize. The TRA payments are not conditioned upon any continued ownership interest in the Operating Company. The rights of each noncontrolling interest holder under the TRA are assignable to transferees of its interest in the Operating Company. The timing and amount of aggregate payments due under the TRA may vary based on a number of factors, including the amount and timing of the taxable income the Operating Company generates each year and the applicable tax rate.
As noted above, we evaluated the realizability of the deferred tax assets resulting from the IPO and the Transactions completed in April 2019 and established a full valuation allowance against those benefits. As a result, we determined that the amount or timing of payments to noncontrolling interest holders under the TRA are no longer probable or reasonably estimable. Based on this assessment, our TRA liability was $0 as of March 31, 2021 and December 31, 2020.
If utilization of the deferred tax assets subject to the TRA becomes more likely than not in the future, we will record a liability related to the TRA, which would be recognized as expense within our condensed consolidated statements of operations and comprehensive (loss) income.
During the three months ended March 31, 2021 and 2020, we did not make any payments, inclusive of interest, to members of the Operating Company pursuant to the TRA.
NOTE 12. SEGMENT REPORTING
We merchandise vaporizers and other products in the United States, Canada and Europe and we distribute to retailers through our wholesale operations and to consumers through e-commerce activities. We define our segments as those operations whose results our Chief Operating Decision Makers (“CODMs”) regularly review to analyze performance and allocate resources. Therefore, segment information is prepared on the same basis that management reviews financial information for operational decision-making purposes.
The reportable segments identified are our business activities for which discrete financial information is available and for which operating results are regularly reviewed by our CODMs. As of March 31, 2021, we have three reportable segments: (1) United States, (2) Canada and (3) Europe. The United States operating segment is comprised of our United States operations, the Canadian operating segment is comprised of our Canadian operations, and the European operating segment is comprised of our European operations, currently based in the Netherlands. Corporate and other activities which are not allocated to our reportable segments consist primarily of equity-based compensation expenses and other corporate overhead items. We sell similar products and services in each of our segments.
20
The table below provides information on revenues from external customers, intersegment revenues, and income (loss) before income taxes for our reportable segments for the three months ended March 31, 2021 and 2020. We eliminate intersegment revenues in consolidation.
Three Months Ended March 31, | ||||||||
(in thousands) | 2021 | 2020 | ||||||
Revenue from external customers: | ||||||||
United States | $ | 28,667 | $ | 27,130 | ||||
Canada | 2,561 | 4,405 | ||||||
Europe | 2,781 | 2,333 | ||||||
Corporate and other | — | — | ||||||
$ | 34,009 | $ | 33,868 | |||||
Intercompany revenues: | ||||||||
United States | $ | 3,481 | $ | 2,244 | ||||
Canada | 13 | 14 | ||||||
Europe | 831 | 384 | ||||||
Corporate and other | — | — | ||||||
$ | 4,325 | $ | 2,642 | |||||
Income (loss) before income taxes: | ||||||||
United States | $ | (4,466 | ) | $ | (14,307 | ) | ||
Canada | — | 275 | ||||||
Europe | (1,004 | ) | (461 | ) | ||||
Corporate and other | (2,262 | ) | (2,327 | ) | ||||
$ | (7,732 | ) | $ | (16,820 | ) |
NOTE 13. SUBSEQUENT EVENTS
Redemptions of Common Units of the Operating Company
During the second quarter of 2021, the Operating Company received a redemption notice for an aggregate of 587,625 Common Units. Based upon this redemption notice, pursuant to the terms of the Operating Agreement, we issued shares of Class A common stock in the second quarter of fiscal 2021 to the redeeming member of the Operating Company on a one-to-one basis to the number fof Common Units redeemed, and we also cancelled a number of Class C common stock held by the redeeming member equal to three times the number of Common Units redeemed for no consideration.
21
Exhibit 99.11
KUSHCO HOLDINGS, INC.
Consolidated Financial Statements
August 31, 2020 and 2019
INDEX TO CONSOLIDATED FINANCIAL STATEMENTS
Report of Independent Registered Public Accounting Firm | F- 2 |
Consolidated Balance Sheets | F- 3 |
Consolidated Statements of Operations | F- 4 |
Consolidated Statements of Stockholders’ Equity | F- 5 |
Consolidated Statements of Cash Flows | F- 6 |
Notes to the Consolidated Financial Statements | F- 7 |
F-1
REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
To the Board of Directors and Stockholders of
KushCo Holdings, Inc.
Opinion on the Financial Statements
We have audited the accompanying consolidated balance sheets of KushCo Holdings, Inc. (the “Company”) as of August 31, 2020 and 2019, the related consolidated statements of operations, stockholders’ equity and cash flows for each of the two years in the period ended August 31, 2020, and the related notes (collectively referred to as the “financial statements”). In our opinion, the financial statements present fairly, in all material respects, the financial position of the Company as of August 31, 2020 and 2019, and the results of its operations and its cash flows for each of the two years in the period ended August 31, 2020, in conformity with accounting principles generally accepted in the United States of America.
Explanatory Paragraph – Change in Accounting Principles
As discussed in Note 9 to the financial statements, the Company changed its method of accounting for leases during the year ended August 31, 2020 due to the adoption of ASU No. 2016-02, Leases (Topic 842), as amended, effective September 1, 2019, using the modified retrospective approach.
Basis for Opinion
These financial statements are the responsibility of the Company’s management. Our responsibility is to express an opinion on the Company’s financial statements based on our audits. We are a public accounting firm registered with the Public Company Accounting Oversight Board (United States) (“PCAOB”) and are required to be independent with respect to the Company in accordance with the U.S. federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.
We conducted our audits in accordance with the standards of the PCAOB. Those standards require that we plan and perform the audits to obtain reasonable assurance about whether the financial statements are free of material misstatement, whether due to error or fraud. The Company is not required to have, nor were we engaged to perform, an audit of its internal control over financial reporting. As part of our audits we are required to obtain an understanding of internal control over financial reporting but not for the purpose of expressing an opinion on the effectiveness of the Company’s internal control over financial reporting. Accordingly, we express no such opinion.
Our audits included performing procedures to assess the risks of material misstatement of the financial statements, whether due to error or fraud, and performing procedures that respond to those risks. Such procedures included examining, on a test basis, evidence regarding the amounts and disclosures in the financial statements. Our audits also included evaluating the accounting principles used and significant estimates made by management, as well as evaluating the overall presentation of the financial statements. We believe that our audits provide a reasonable basis for our opinion.
/s/ Marcum LLP
Marcum LLP
We have served as the Company’s auditor since 2019.
Costa Mesa, California
November 10, 2020
F-2
KUSHCO HOLDINGS, INC.
Consolidated Balance Sheets
(Amounts in thousands)
August 31,
2020 |
August 31,
2019 |
|||||||
ASSETS | ||||||||
Current assets: | ||||||||
Cash | $ | 10,476 | $ | 3,944 | ||||
Accounts receivable, net | 9,427 | 25,972 | ||||||
Inventory, net | 28,049 | 43,768 | ||||||
Prepaid expenses and other current assets | 9,054 | 12,209 | ||||||
Total current assets | 57,006 | 85,893 | ||||||
Goodwill | 52,267 | 52,267 | ||||||
Intangible assets, net | 1,000 | 3,103 | ||||||
Property and equipment, net | 8,801 | 11,054 | ||||||
Other assets | 8,582 | 6,917 | ||||||
Total Assets | $ | 127,656 | $ | 159,234 | ||||
LIABILITIES AND STOCKHOLDERS’ EQUITY | ||||||||
Current liabilities: | ||||||||
Accounts payable | $ | 4,282 | $ | 10,907 | ||||
Accrued expenses and other current liabilities | 11,383 | 9,460 | ||||||
Current portion of notes payable | 20,692 | — | ||||||
Line of credit | — | 12,261 | ||||||
Total current liabilities | 36,357 | 32,628 | ||||||
Long-term liabilities: | ||||||||
Notes payable | — | 18,975 | ||||||
Warrant liability | 365 | 5,444 | ||||||
Other non-current liabilities | 4,205 | 833 | ||||||
Total long-term liabilities | 4,570 | 25,252 | ||||||
Total liabilities | 40,927 | 57,880 | ||||||
Commitments and contingencies (Note 15) | — | — | ||||||
Stockholders’ equity | ||||||||
Preferred stock, $0.001 par value, 10,000 shares authorized, no shares issued and outstanding | — | — | ||||||
Common stock, $0.001 par value, 265,000 shares authorized, 125,708 and 90,041 shares issued and outstanding, respectively | 126 | 90 | ||||||
Additional paid-in capital | 227,253 | 164,258 | ||||||
Accumulated deficit | (140,650 | ) | (62,994 | ) | ||||
Total stockholders’ equity | 86,729 | 101,354 | ||||||
Total liabilities and stockholders’ equity | $ | 127,656 | $ | 159,234 |
The accompanying notes are an integral part of the consolidated financial statements.
F-3
KUSHCO HOLDINGS, INC.
Consolidated Statements of Operations
(Amounts in thousands, except per share amounts)
For the year ended August 31, | ||||||||
2020 | 2019 | |||||||
Net revenue | $ | 113,837 | $ | 148,954 | ||||
Cost of goods sold | 106,265 | 124,386 | ||||||
Gross profit | 7,572 | 24,568 | ||||||
Operating expenses: | ||||||||
Selling, general and administrative | 71,314 | 72,787 | ||||||
Gain on disposition of assets | — | (1,254 | ) | |||||
Change in fair value of contingent consideration | — | (1,780 | ) | |||||
Impairment loss on intangible asset | 1,156 | — | ||||||
Restructuring costs | 8,358 | — | ||||||
Total operating expenses | 80,828 | 69,753 | ||||||
Loss from operations | (73,256 | ) | (45,185 | ) | ||||
Other income (expense): | ||||||||
Change in fair value of warrant liability | 5,079 | 9,294 | ||||||
Change in fair value of equity investment | (2,018 | ) | (931 | ) | ||||
Interest expense | (6,076 | ) | (2,523 | ) | ||||
Loss on extinguishment of debt | (1,651 | ) | — | |||||
Other expense, net | 237 | (164 | ) | |||||
Total other (expense) income | (4,429 | ) | 5,676 | |||||
Loss before income taxes | (77,685 | ) | (39,509 | ) | ||||
Income tax benefit (expense) | 29 | (127 | ) | |||||
Net loss | $ | (77,656 | ) | $ | (39,636 | ) | ||
Net loss per share | ||||||||
Basic | $ | (0.68 | ) | $ | (0.47 | ) | ||
Diluted | $ | (0.68 | ) | $ | (0.57 | ) | ||
Weighted-average common shares outstanding | ||||||||
Basic | 114,085 | 84,880 | ||||||
Diluted | 114,085 | 84,896 |
The accompanying notes are an integral part of the consolidated financial statements.
F-4
KUSHCO HOLDINGS, INC.
Consolidated Statements of Stockholders’ Equity
(Amounts in thousands)
Retained | ||||||||||||||||||||
Additional |
Earnings |
Total | ||||||||||||||||||
Common Stock | Paid-in |
(Accumulated |
Stockholders’ | |||||||||||||||||
Shares Issued | Amount | Capital | Deficit) | Equity | ||||||||||||||||
Balances at August 31, 2018 | 78,273 | $ | 78 | $ | 104,918 | $ | (23,358 | ) | $ | 81,638 | ||||||||||
Stock-based compensation | 882 | 1 | 11,997 | — | 11,998 | |||||||||||||||
Stock sold to investors, net of offering costs | 9,077 | 9 | 41,583 | — | 41,592 | |||||||||||||||
Stock issued for acquisitions | 1,809 | 2 | 3,566 | — | 3,568 | |||||||||||||||
Issuance of warrants | — | — | 2,194 | — | 2,194 | |||||||||||||||
Net loss | — | — | — | (39,636 | ) | (39,636 | ) | |||||||||||||
Balances at August 31, 2019 | 90,041 | $ | 90 | $ | 164,258 | $ | (62,994 | ) | $ | 101,354 | ||||||||||
Stock-based compensation | 1,356 | 2 | 12,441 | — | 12,443 | |||||||||||||||
Stock sold to investors, net of offering costs | 27,198 | 27 | 42,068 | — | 42,095 | |||||||||||||||
Stock issued for acquisitions | 23 | — | — | — | — | |||||||||||||||
Stock issued for equity investment | 1,653 | 2 | 2,526 | — | 2,528 | |||||||||||||||
Stock issued for amendment of debt agreement | 5,437 | 5 | 5,960 | — | 5,965 | |||||||||||||||
Net loss | — | — | — | (77,656 | ) | (77,656 | ) | |||||||||||||
Balances at August 31, 2020 | 125,708 | $ | 126 | $ | 227,253 | $ | (140,650 | ) | $ | 86,729 |
The accompanying notes are an integral part of the consolidated financial statements.
F-5
KUSHCO HOLDINGS, INC.
Consolidated Statements of Cash Flows
(Amounts in thousands)
The accompanying notes are an integral part of the consolidated financial statements.
F-6
KUSHCO HOLDINGS, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(In thousands, except per share data)
NOTE 1 – NATURE OF BUSINESS AND SIGNIFICANT ACCOUNTING POLICIES
Nature of Business
KushCo Holdings, Inc. (formerly known as Kush Bottles, Inc.) markets and sells a wide variety of ancillary products and services to customers operating in the regulated medical and adult recreational cannabis and hemp-derived CBD industries.
Our products primarily consist of bottles, jars, bags, tubes, containers, vape cartridges, vape batteries and accessories, labels and processing supplies, solvents, natural products, stainless steel tanks, and custom branded anti-counterfeit and authentication labels. Our services primarily consist of retail services and hemp trading services, which focus on facilitating compliant hemp transactions for in-network, pre-qualified farmers and a pre-qualified buyer network. Our retail services division focuses on building distribution networks of compliant hemp-derived CBD brands across conventional and other retail channels, including convenience, pet care, and beauty channels.
The Company’s wholly-owned subsidiary Kim International Corporation (“KIM”), a California corporation, was originally incorporated as Hy Gro Economics Corporation (“Hy Gro”) on December 2, 2010. On October 30, 2012, Hy Gro amended its articles of incorporation to reflect a name change to KIM International Corporation. On March 4, 2014, the shareholders of KIM exchanged all 10,000 of their common shares for 32,400 common shares of KushCo Holdings, Inc. The operations of KIM became the operations of KushCo after the share exchange and accordingly the transaction is accounted for as a recapitalization of KIM whereby the historical financial statements of KIM are presented as the historical financial statements of the combined entity. KIM was the acquiring entity in accordance with ASC 805, Business Combinations. The accumulated losses of KIM were carried forward after the completion of the share exchange. Operations prior to the share exchange were those of KIM.
On August 29, 2018, KushCo Holdings, Inc. (formerly known as Kush Bottles, Inc.) filed Amended and Restated Articles of Incorporation (the “Amended and Restated Charter”) with the Secretary of State for the State of Nevada. The Amended and Restated Charter changed the Company’s name from Kush Bottles, Inc. to KushCo Holdings, Inc. The Amended and Restated Charter became effective on September 1, 2018 and was approved by the Company’s stockholders at the Company’s 2018 Annual Meeting of Stockholders on May 8, 2018.
In June 2019, the Company moved its corporate headquarters from Garden Grove, California to Cypress, California. The address for the Company’s new corporate headquarters is 6261 Katella Avenue, Suite 250, Cypress, CA 90630.
Acquisition of CMP Wellness, LLC
On May 1, 2017, the Company entered into a merger agreement with Lancer West Enterprises, Inc. a California corporation, Walnut Ventures, a California corporation, Jason Manasse, an individual, and Theodore Nicols, an individual, pursuant to which each of Lancer West Enterprises, Inc. and Walnut Ventures were merged with and into Merger Sub, with Merger Sub as the surviving corporation, resulting in the Company’s indirect acquisition of CMP Wellness, LLC, a California limited liability company, which prior to the merger, was owned 100% by Lancer West Enterprises, Inc. and Walnut Ventures. CMP Wellness, LLC is a distributor of vaporizers, cartridges and accessories. CMP Wellness was dissolved in October 2019.
Acquisition of Summit Innovations, LLC
On May 2, 2018, the Company completed its acquisition of Summit Innovations, LLC (“Summit”), a leading distributor of solvents to the legal cannabis industry. Pursuant to the terms of the Agreement and Plan of Merger (the “Merger Agreement”), Summit merged with and into KCH Energy, LLC (“KCH”), a wholly-owned subsidiary of the Company, with KCH as the surviving entity.
F-7
Registered Offerings
On June 7, 2018, January 15, 2019, September 26, 2019, and February 6, 2020, the Company entered into securities purchase agreements with certain accredited investors in connection with its registered direct offerings. See Notes 11 and 13 for further description of these transactions.
Acquisition of Hybrid Creative, LLC
On July 11, 2018, the Company completed its acquisition of Hybrid Creative, LLC (“Hybrid”), a specialist design agency. Pursuant to the terms of the Membership Interest Purchase Agreement (Agreement”) with the members of Zach Darling Creative Associates, LLC (“ZDCA”), parent of wholly-owned subsidiary, Hybrid, the Company purchased the entire issued member interest of ZDCA. Following the acquisition, ZDCA operates as a wholly-owned subsidiary of the Company, with Hybrid continuing to operate as wholly-owned subsidiary of ZDCA.
Consolidation of an Entity
In July 2018, the Company invested $1.0 million in the form of a convertible promissory note in a third-party company. The convertible promissory note provides the Company with the option to convert the principal balance of the note, at any time prior to the maturity date, into equity of this entity, representing 100% of the equity interests. As primary beneficiary, the Company consolidated this entity. The third-party company was dissolved in December 2019.
Basis of Presentation
The accompanying consolidated financial statements and related notes include the activity of the Company and its wholly-owned subsidiaries, have been prepared in accordance with accounting principles generally accepted in the United States of America (“U.S. GAAP”). Certain prior year amounts have been reclassified for consistency with the current period presentation. These reclassifications had no effect on previously reported results of operations or accumulated deficit. Significant inter-company transactions and balances have been eliminated in consolidation.
The Company’s principal sources of liquidity at August, 31 2020 consisted of cash on hand, line of credit and future cash anticipated to be generated from operations. The Company generated positive cash flows from operations during the quarter ending August 31, 2020, and reported positive working capital as of August 31, 2020. However, the Company’s principal loan balances mature on April 28, 2020. The Company intends to refinance such loan balances by their stated maturity. The Company believes its current cash balances coupled with anticipated cash flow from operating activities, and its plans to refinance its borrowings will be sufficient to meet its working capital requirements for at least one year from the date the consolidated financial statements were available to be issued.
References to amounts in these notes to consolidated financial statements are in thousands, except per share data, unless otherwise specified.
Use of Estimates
The preparation of financial statements in conformity with U.S. GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities, and the disclosure of contingent assets and liabilities at the date of the financial statements, and the reported amount of revenues and expenses during the reporting period.
Significant estimates relied upon in preparing these consolidated financial statements include revenue recognition, accounts receivable reserves, inventory and related reserves, valuations and purchase price allocations related to business combinations, expected future cash flows used to evaluate the recoverability of long-lived assets, estimated fair values of long-lived assets used to record impairment charges related to intangible assets and goodwill, amortization periods, accrued expenses, stock-based compensation, and recoverability of the Company’s net deferred tax assets and any related valuation allowance.
Although the Company regularly assesses these estimates, actual results could differ materially from these estimates. Changes in estimates are recorded in the period in which they become known. The Company bases its estimates on historical experience and various other assumptions that it believes to be reasonable under the circumstances. Actual results may differ from management’s estimates if past experience or other assumptions do not turn out to be substantially accurate.
The Company is subject to a number of risks similar to those of other companies of similar size and with a focus on serving the cannabis and CBD industries, including, the development stage of certain products, competition, a limited number of suppliers, integration of acquisitions, substantial indebtedness, disruptions in the U.S. and global economy and financial markets, including as a result of COVID-19, government regulations, protection of proprietary rights, and dependence on key individuals.
F-8
Cash and Cash Equivalents
The Company considers cash and cash equivalents to consist of cash on hand and investments having an original maturity of 90 days or less that are readily convertible into cash. The Company deploys its cash and cash equivalents with financial institutions with highly rated credit and monitors the amount on deposit at the financial institution. The Company has cash deposits held at certain institutions at August 31, 2020 of which $8,262 was in excess of Federal Deposit Insurance Corporation insured limits. There were no cash equivalents outstanding as of August 31, 2020 and 2019.
Accounts Receivable
Trade accounts receivable are carried at their estimated collectible amounts. Trade credit is generally extended on a short-term basis and thus does not bear interest. Trade accounts receivables are periodically evaluated for collectability based on past credit history and their current financial condition.
The Company maintains reserves for uncollectible accounts receivable and potential sales returns. In aggregate, such reserves reduce our gross accounts receivable to its estimated net realizable value. The Company’s allowance for doubtful accounts and sales return reserve was $2,439 and $332, respectively, as of August 31, 2020 and $1,058 and $477, respectively, as of August 31, 2019.
Inventory
Inventories are stated at the lower of cost or net realizable value using the average cost method. The Company’s inventory consists of finished goods of $38,546 and $46,408 as of August 31, 2020 and 2019, respectively. The Company establishes reserves for excess and obsolete inventory, based on prevailing circumstances and judgment based on the Company’s experience. The Company’s inventory reserve was $10,497 and $2,640 as of August 31, 2020 and 2019, respectively. The Company also makes prepayments against the future delivery of inventory classified as prepaid inventory. The Company’s prepaid inventory was $3,373 and $7,134 and was included in prepaid expenses and other current assets as of August 31, 2020 and 2019, respectively.
Equity Investment
On January 30, 2020, the Company partnered with XS Financial Inc. (“XS Financial”), formerly Xtraction Services Holding Corp (“Xtraction Services”), a provider of equipment leasing solutions to owners and operators of cannabis and hemp companies in the United States in order to provide such solutions to the Company’s network of regulated cannabis CBD operators. The Company’s Chief Financial Officer, Stephen Christoffersen, has served on the board of directors for XS Financial since May 2019. Under the terms of its agreement with XS Financial, upon the closing of the transaction, the Company issued 1,653 of its common shares in exchange for 10,600 proportionate voting shares of XS Financial (the “XS Shares”), the equivalent of 19.9% of XS Financials’ market capitalization on the closing date. On January 30, 2020, the value of the Company’s shares issued in exchange for the equity investment in XS Financial was $2,528. The Company’s investment in XS Financial is included in “Other assets” on the Company’s condensed consolidated balance sheet. The fair value of Company’s investment in XS Financial was $1,225 as of August 31, 2020.
Property and Equipment
Property and equipment is recorded at cost less accumulated depreciation. Depreciation is calculated using the straight-line method over the shorter of estimated useful life of the asset or the lease term, after the asset is placed in service. The estimated useful lives of the property and equipment are generally as follows: computer software acquired for internal use, three to seven years; computer equipment, two to three years; leasehold improvements, three to 15 years or term of lease; and furniture and equipment, one to seven years. Maintenance and repairs are expensed as incurred. Gains or losses resulting from the retirement or sale of property and equipment are recorded as operating income or expenses, respectively.
F-9
Fair Value of Financial Instruments
The fair value of certain of our financial instruments, including cash, accounts receivable, other current assets, accounts payable and liabilities, capital lease obligations and deferred revenue approximate their fair values because of the short-term maturity of these instruments. The carrying amount of the Company’s long-term notes payable approximates its fair value based on interest rates available to the Company for similar debt instruments and similar remaining maturities.
Derivative Financial Instruments
The Company does not use derivative instruments to hedge exposures to cash flow, market, or foreign currency risks. Management evaluates all of the Company’s financial instruments, including warrants, to determine if such instruments are derivatives or contain features that qualify as embedded derivatives. The classification of derivative instruments, including whether such instruments should be recorded as liabilities or as equity, is remeasured at the end of each reporting period.
Concentration of Risk
The Company’s financial instruments that are exposed to concentrations of credit risk consist primarily of cash and cash equivalents, and accounts receivable. Collateral is not required for accounts receivable. The Company maintains an allowance for its doubtful accounts receivable. This allowance is based upon historical loss patterns, the number of days that billings are past due and an evaluation of the potential risk of loss associated with delinquent accounts. Receivables are written-off and charged against its recorded allowance when the Company has exhausted collection efforts without success. The Company’s losses related to collection of trade receivables have consistently been within management’s expectations. Due to these factors, no additional credit risk beyond amounts provided for collection losses, which the Company reevaluates on a monthly basis based on specific review of receivable agings and the period that any receivables are beyond the standard payment terms, is believed by management to be probable in the Company’s accounts receivable.
The Company purchases products from a small number of suppliers. A change in or loss of these suppliers could cause a delay in filling customer orders and a possible loss of sales, which would adversely affect results of operations; however, management believes that suitable replacement suppliers could be obtained in such an event.
Intangible Assets acquired through Business Combinations
Intangible assets, domain name, trademarks and non-compete agreements that are deemed to have a definite life are amortized over their estimated useful lives and intangible assets with an indefinite life are assessed for impairment at least annually. Quarterly, the Company evaluates the estimated remaining useful life of its intangible assets and whether events or changes in circumstances warrant a revision to the remaining period of amortization.
Impairment Assessment
The Company evaluates intangible assets and long-lived assets for possible impairment periodically and whenever events or changes in circumstances indicate that the carrying amount of such assets may not be recoverable. This includes but is not limited to significant adverse changes in business climate, market conditions, or other events that indicate an asset’s carrying amount may not be recoverable. Recoverability of these assets is measured by comparison of the carrying amount of each asset to the future undiscounted cash flows the asset is expected to generate. If the undiscounted cash flows used in the test for recoverability are less than the carrying amount of these assets, the carrying amount of such assets is reduced to fair value. The Company evaluates and tests the recoverability of its goodwill for impairment at least annually during its fourth quarter of each fiscal year or more often if and when circumstances indicate that it is more likely than not goodwill may be impaired. The Company completed a quantitative analysis for goodwill and a qualitative assessment for intangible assets and long-lived assets. Based on such analysis, there was impairment loss on intangible assets during the year ended August 31, 2020. There was no impairment of long-lived assets or goodwill during the years ended August 31, 2020 and 2019.
Valuation of Business Combinations and Acquisition of Intangible Assets
The Company records intangible assets acquired in business combinations and acquisitions of intangible assets under the acquisition method of accounting. The Company accounts for acquisitions in accordance with ASC Topic 805, Business Combinations. Amounts paid for each acquisition are allocated to the assets acquired and liabilities assumed based on their fair values at the dates of acquisition. The Company then allocates the purchase price in excess of the fair value of the net tangible assets acquired to identifiable intangible assets, including purchased intangibles based on detailed valuations that use information and assumptions provided by management. The Company allocates any excess purchase price over the fair value of the net tangible and intangible assets acquired to goodwill.
F-10
The Company uses the income approach, the relief from royalty method (both a market and income method), and the with and without method to determine the fair values of its purchased intangible assets. The Company uses the probability-weighted expected return method (an income approach) to determine the appropriate amount of contingent consideration to include in the purchase price for an acquisition. The Company bases its revenue assumptions on estimates of relevant market sizes, expected market growth rates, expected industry trends and expected product introductions by competitors. For the intangible assets acquired, the Company used risk-adjusted discount rates ranging from 19% to 26% to discount its projected cash flows. The Company believes that the estimated purchased intangible asset amounts so determined represent the fair value at the date of acquisition and do not exceed the amount a third party would pay for the projects.
The Company also used the income approach (probably weighted cash flow), as described above, to determine the estimated fair value of certain identifiable intangibles assets including domain names and tradenames. Tradenames represent acquired product names that the Company intends to continue to utilize. The Company used the with and without method to ascertain the fair value of the non-competition agreement.
Net Income (Loss) Per Share
The Company computes net income (loss) per common share under ASC Topic 260, Earnings per Share (“ASC 260”). Basic net income (loss) per common share is computed by dividing net earnings by the weighted average number of shares of common stock outstanding during the period. Diluted net income (loss) per common share is computed by dividing net earnings by the sum of (a) the weighted average number of shares of common stock outstanding during the period and (b) the potentially dilutive securities outstanding during the period. Stock options and warrants are potentially dilutive securities; and the number of dilutive options and warrants are computed using the treasury stock method.
For the year ended August 31, 2019, net loss is adjusted for changes in fair value of warrants recorded as a liability (see Note 11) and weighted average diluted shares includes dilutive warrants.
The following table sets forth the calculation of basic and diluted net income (loss) per common share.
August 31, 2020 | August 31, 2019 | |||||||
Net loss | $ | (77,656 | ) | $ | (39,636 | ) | ||
Less: Decrease in fair value of warrants | — | (8,986 | ) | |||||
Net loss available to common shareholders | $ | (77,656 | ) | $ | (48,622 | ) | ||
Weighted average common shares outstanding: | ||||||||
Basic | 114,085 | 84,880 | ||||||
Net effect of dilutive warrants | — | 16 | ||||||
Diluted | 114,085 | 84,896 | ||||||
Net loss per common share per share: | ||||||||
Basic | $ | (0.68 | ) | $ | (0.47 | ) | ||
Diluted | $ | (0.68 | ) | $ | (0.57 | ) |
For the year ended August 31, 2020, basic and diluted weighted average shares are the same as the Company generated a net loss for the period and potentially dilutive securities are excluded because they have an anti-dilutive impact. The computation of diluted net loss per share for the year ended August 31, 2020 does not include 10,644 options and 21,737 warrants because their inclusion would have an anti-dilutive effect on net loss per share. The computation of diluted net loss per share for the year ended August 31, 2019 does not include 4,579 options and 4,388 warrants because their inclusion would have an anti-dilutive effect on net loss per share.
Revenue Recognition
The Company adopted ASC Topic 606, Revenue from Contracts with Customers (“ASC 606”), using the modified retrospective method. As a practical expedient allowed under ASC 606, the Company applied the new guidance only to contracts that were not completed as of the date of initial application. The Company did not record any cumulative effect adjustment to retained earnings as of September 1, 2019 and did not record any material adjustment to gross revenue for the fiscal year ended August 31, 2019 as a result of applying the guidance in ASC 606.
F-11
The Company markets and sells packaging products, vaporizers, solvents, accessories and branding solutions to customers operating in the regulated medical and recreational cannabis industries.
The Company expenses fulfillment costs as incurred because the amortization period would be less than one year in accordance with the ASC 606 practical expedient.
In accordance with ASC 606, the Company applies the following steps to recognize revenue for the sale of products that reflects the consideration to which the Company expects to be entitled to receive in exchange for the promised goods:
• | Identify the contract with a customer |
A contract with a customer exists when the Company enters into an enforceable contract with a customer. The contract is based on either the acceptance of standard terms, or the execution of terms and conditions contracts. These contracts define each party’s rights, payment terms and other contractual terms and conditions of the sale. The Company applies judgment in determining the customer’s ability and intention to pay, which is based on a variety of factors including the customer’s historical payment experience and, in some circumstances, published credit and financial information pertaining to the customer.
• | Identify the performance obligations in the contract |
Performance obligations promised in a contract are identified based on the goods that will be transferred to the customer that are both capable of being distinct and are distinct in the context of the contract, whereby the transfer of the goods is separately identifiable from other promises in the contract. The Company has concluded the sale of finished goods and related shipping and handling are accounted for as a single performance obligation.
• | Determine the transaction price |
The transaction price is determined based on the consideration to which the Company will be entitled to receive in exchange for transferring goods to the customer. The Company estimates the amount of potential refunds at each reporting period using a portfolio approach of historical data, adjusted for changes in expected customer experience, including seasonality and changes in economic factors.
Discounts provided to customers are accounted for as an element of the transaction price and as a reduction to revenue. Discounts were $1,603 and $822 for the years ended August 31, 2020 and 2019, respectively.
Revenue is presented net of taxes collected from customers and remitted to governmental authorities.
• | Allocate the transaction price to the performance obligations in the contract |
The Company’s products are sold at their standalone selling price.
• | Recognize revenue when the Company satisfies a performance obligation |
Revenue is recognized when control of the finished goods is transferred to the customer. Control of the finished goods is transferred at a point in time, upon delivery to the customer. The period of time between the satisfaction of the performance obligation and when payment is due from the customer is not significant. Sales returns are estimated based on historical facts and circumstances.
The Company disaggregates revenue by product category, as it believes it best depicts how the nature, amount, timing and uncertainty of revenue and cash flows are affected by economic factors.
F-12
The Company’s disaggregated revenue by product category is as follows:
For the Years Ended August 31, | ||||||||
2020 | 2019 | |||||||
Vape | $ | 73,712 | $ | 101,704 | ||||
Packaging, Papers & Supplies | 27,125 | 28,231 | ||||||
Energy and Natural Products | 9,345 | 14,502 | ||||||
Services | 3,655 | 4,517 | ||||||
$ | 113,837 | $ | 148,954 |
Warranty Costs
The Company has not had any material historical warranty related expenditures from the sales of its products, which if incurred would result in the return of any defective products by customers.
Stock-based Compensation
The Company accounts for its stock-based awards in accordance with ASC Topic 718, Compensation (“ASC 718”), which requires fair value measurement as of the grant date, and recognition of compensation expense for all share-based payment awards made to employees and directors, including restricted stock awards. The fair value of stock options is estimated at the date of grant using the Black-Scholes option-pricing model. The fair value of restricted stock is based on the closing market price of the Company’s common stock on the grant date. The fair value is then expensed over the requisite service periods of the awards, which is generally the vesting period and the related amount is recognized in the consolidated statements of operations.
Advertising
The Company conducts advertising for the promotion of its products and services. In accordance with ASC Topic 720 Other expenses (“ASC 720”), advertising costs are charged to operations when incurred. Advertising costs were $198 and $1,304 for the fiscal years ended August 31, 2020 and 2019, respectively.
Income Taxes
The Company accounts for income taxes under FASB ASC Topic 740, Accounting for Income Taxes (“ASC 740”). As part of the process of preparing the consolidated financial statements, the Company is required to estimate an income tax provision (benefit) in each of the jurisdictions in which it operates. This process involves estimating the current income tax provision (benefit) together with assessing temporary differences resulting from differing treatment of items for tax and accounting purposes. These differences result in deferred tax assets and liabilities, which are included within the consolidated balance sheets.
The Company recorded a valuation allowance to reduce deferred tax assets to an amount that more likely than not will be realized. While future taxable income and ongoing prudent and feasible tax planning strategies have been considered in assessing the need for the valuation allowance, in the event the Company determines it would be able to realize deferred tax assets in the future in excess of the net recorded amount, an adjustment to the valuation allowance for the deferred tax asset would increase income in the period such determination was made. Likewise, should the Company determine it would not be able to realize all or part of the net deferred tax asset in the future, an adjustment to the valuation allowance for the deferred tax asset would be charged to income in the period such determination was made.
During fiscal 2020 and 2019, the Company maintained a valuation allowance to reduce deferred tax assets to an amount that more likely than not will be realized. The net deferred tax liability for fiscal year 2020 and 2019 represents the portion of indefinite-life intangibles that could not be used as a future source of taxable income to support the realization of deferred tax assets.
Segments
The Company only has a single reportable segment. As defined in ASC Topic 280, Segment Reporting, operating segments are components of an enterprise for which separate financial information is evaluated regularly by the chief operating decision maker, who is the chief executive officer, in deciding how to allocate resources and assess performance. Over the past few years, the Company has completed a number of acquisitions. These acquisitions have allowed the Company to expand its offerings, presence and reach in the cannabis industry. While the Company has offerings in multiple geographic locations for its products for the cannabis industry, as a result of the Company’s acquisitions, the Company’s business operates in one operating segment because the majority of the Company’s offerings operate similarly, and the Company’s chief operating decision maker evaluates the Company’s financial information and resources and assesses the performance of these resources on a consolidated basis. Since the Company operates in one reportable segment, all required financial segment information can be found in the consolidated financial statements.
F-13
Recent Accounting Pronouncements
Issued but not yet adopted by the Company
In August 2018, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update (“ASU”) 2018-13, Changes to Disclosure Requirements for Fair Value Measurements, which will improve the effectiveness of disclosure requirements for recurring and nonrecurring fair value measurements. The ASU removes, modifies, and adds certain disclosure requirements and is effective for fiscal years, and interim periods within those fiscal years, beginning after December 15, 2019. The Company is evaluating the potential impact of adoption of this standard on its consolidated financial statements.
In December 2019, the FASB Issued ASU 2019-12, “Income Taxes (Topic 740): Simplifying the Accounting of Income Taxes”, which is intended to simplify various aspects related to accounting for income taxes. ASU 2019-12 removes certain exceptions to the general principles in Topic 740 and also clarifies and amends existing guidance to improve consistent application. This guidance is effective for fiscal years and interim periods within those fiscal years, beginning after December 15, 2020, with early adoption permitted. The Company is currently evaluating this guidance to determine the impact it may have on its financial statements.
In January 2020, the FASB issued ASU 2020-1, “Investments - Equity Securities (Topic 321), Investments - Equity Method and Joint Ventures (Topic 323), and Derivatives and Hedging (Topic 815) - Clarifying the Interactions between Topic 321, Topic 323, and Topic 815.” The ASU is based on a consensus of the Emerging Issues Task Force and is expected to increase comparability in accounting for these transactions. ASU 2016-1 made targeted improvements to accounting for financial instruments, including providing an entity the ability to measure certain equity securities without a readily determinable fair value at cost, less any impairment, plus or minus changes resulting from observable price changes in orderly transactions for the identical or a similar investment of the same issuer. Among other topics, the amendments clarify that an entity should consider observable transactions that require it to either apply or discontinue the equity method of accounting. For public business entities, the amendments in the ASU are effective for fiscal years beginning after December 15, 2020, and interim periods within those fiscal years. The Company is evaluating the potential impact of adoption of this standard on its consolidated financial statements.
Other accounting standards that have been issued or proposed by the FASB that do not require adoption until a future date are not expected to have a material impact on the condensed consolidated financial statements upon adoption. The Company does not discuss recent pronouncements that are not anticipated to have an impact on or are unrelated to its financial condition, results of operations, cash flows or disclosures.
Update on COVID-19
On March 11, 2020, the World Health Organization (“WHO”) recognized COVID-19 as a global pandemic, prompting many national, regional, and local governments, including in the markets that the Company operates in, to implement preventative or protective measures, such as travel and business restrictions, temporary store closures, and wide-sweeping quarantines and stay-at-home orders. As a result, COVID-19 has significantly curtailed global economic activity, including in the regulated cannabis and CBD industries in which the Company operates.
While the Company is actively working to successfully navigate the financial, operational, and personnel challenges presented by the COVID-19 pandemic, the full extent of the impact of COVID-19 on our operational and financial performance will depend on future developments, including the duration and spread of the pandemic and related actions taken by the U.S. government, state and local government officials, and international governments to prevent disease spread, all of which are uncertain, out of our control and cannot be predicted at this time.
F-14
NOTE 2 – CONCENTRATIONS OF RISK
Supplier Concentrations
The Company purchases inventory from various suppliers and manufacturers. For the year ended August 31, 2020, one vendor accounted for approximately 58% of total inventory purchases. For the year ended August 31, 2019, one vendor accounted for approximately 40% of total inventory purchases.
Customer Concentrations
The Company has a concentration of credit risk with its accounts receivable balance. For the fiscal year ended August 31, 2020, one customer represented approximately 10% of revenue, and approximately 6% of accounts receivable, at August 31, 2020. For the fiscal year ended August 31, 2019, two customers represented approximately 14% and 10% of revenue, respectively, and approximately 18% and 1% of accounts receivable, respectively, at August 31, 2019.
NOTE 3 – SALE OF RUB
On September 21, 2018, Smoke Cartel, Inc. (“Smoke Cartel”) and the Company entered into an agreement to sell a web domain and inventory related to the Company’s Rolluh-Bowl (“RUB”) product line. The Company received 1,410 shares of Smoke Cartel common stock as part of the consideration for this transaction. The fair value of its equity investment as of September 21, 2018 was based upon the closing stock price of Smoke Cartel.
The following sets forth the calculation of the gain on disposition of assets upon completion of the sale:
Fair value of Smoke Cartel as of September 21, 2018 | $ | 1,791 | ||
RUB web domain and inventory sold | (537 | ) | ||
Gain on disposition of assets | $ | 1,254 |
As of August 31, 2020 and 2019, the fair value of the shares of Smoke Cartel were $155 and $592, respectively, and is recorded in Other assets on the Company’s consolidated balance sheet.
NOTE 4 – RELATED-PARTY TRANSACTIONS
The Company sells certain products and supplies to two related parties. Sales recognized during the years ended August 31, 2020 and 2019 from the related parties totaled $1,508 and $1,224, respectively. Total accounts receivable from related parties as of August 31, 2020 and 2019 were $890 and $465, respectively. Further, the Company rents certain warehouse equipment from a related party. During the years ended August 31, 2020 and 2019, total payments of $232 and $285, respectively, were made to the related party.
NOTE 5 – PROPERTY AND EQUIPMENT
The major classes of fixed assets consist of the following:
August 31,
2020 |
August 31,
2019 |
|||||||
Machinery and equipment | $ | 9,540 | $ | 4,430 | ||||
Vehicles | 410 | 603 | ||||||
Office Equipment | 376 | 3,232 | ||||||
Leasehold improvements | 1,591 | 3,296 | ||||||
Construction in progress | 660 | 1,930 | ||||||
12,577 | 13,491 | |||||||
Accumulated Depreciation | (3,776 | ) | (2,437 | ) | ||||
$ | 8,801 | $ | 11,054 |
F-15
Depreciation expense was $3,270 and $1,549 for the years ended August 31, 2020 and 2019, respectively. The table below summarizes the impact of recording depreciation expense in the Consolidated Statement of Operations in the years ended August 31, 2020 and 2019:
August 31,
2020 |
August 31,
2019 |
|||||||
Cost of goods sold | $ | 686 | $ | 479 | ||||
Selling, general and administrative | 2,584 | 1,070 | ||||||
Total depreciation expense | $ | 3,270 | $ | 1,549 |
NOTE 6 – INTANGIBLE ASSETS AND GOODWILL
Intangible assets consist of the following as of August 31, 2020 and 2019:
Weighted
Average |
As of August 31, 2020 | As of August 31, 2019 | |||||||||||||||||||||||||
Description |
Estimated
Useful Life |
Gross
Carrying Value |
Accumulated
Amortization |
Net
Amount |
Gross
Carrying Value |
Accumulated
Amortization |
Net
Amount |
||||||||||||||||||||
Trade name | 6 years | $ | 1,400 | $ | (1,400 | ) | $ | — | $ | 2,600 | $ | (1,011 | ) | $ | 1,589 | ||||||||||||
Non-compete agreement | 4 years | 2,370 | (1,370 | ) | 1,000 | 2,370 | (856 | ) | 1,514 | ||||||||||||||||||
$ | 3,770 | $ | (2,770 | ) | $ | 1,000 | $ | 4,970 | $ | (1,867 | ) | $ | 3,103 |
Amortization expense was $947 and $952 for the years ended August 31, 2020 and 2019, respectively. Impairment loss on intangible assets was $1,156 for the year ended August 31, 2020.
The estimated remaining amortization expense for each of the five succeeding fiscal years:
Year ended August 31, | |||||
2021 | $ | 447 | |||
2022 | 314 | ||||
2023 | 239 | ||||
$ | 1,000 |
The following table summarizes the carrying amount of goodwill as of August 31, 2020 and 2019:
Acquisition Date | |||||||
Dank Bottles | November 2015 | $ | 2,377 | ||||
CMP Wellness | May 2017 | 30,612 | |||||
Summit | May 2018 | 15,450 | |||||
Hybrid | July 2018 | 3,828 | |||||
$ | 52,267 |
F-16
NOTE 7 – OTHER ASSETS
Other assets consist of the following:
August 31,
2020 |
August 31,
2019 |
|||||||
Operating lease right-of-use assets | $ | 3,127 | $ | — | ||||
Equity investment | 2,157 | 1,648 | ||||||
Debt isuance costs | 2,926 | 3,569 | ||||||
Other assets | 372 | 1,700 | ||||||
$ | 8,582 | $ | 6,917 |
NOTE 8 – ACCRUED EXPENSES AND OTHER CURRENT LIABILITIES
Accrued expenses and other current liabilities consist of the following:
August 31,
2020 |
August 31,
2019 |
|||||||
Customer deposits | $ | 3,188 | $ | 2,992 | ||||
Accrued compensation | 2,798 | 3,485 | ||||||
Sales tax payable | 727 | 1,047 | ||||||
Operating lease liability | 1,583 | — | ||||||
Other accrued expenses | 3,087 | 1,936 | ||||||
$ | 11,383 | $ | 9,460 |
NOTE 9 – LEASES
The Company adopted ASC 842 “Leases” (“ASC 842”) effective September 1, 2019 utilizing the modified retrospective approach for adoption for all leases that existed at or are commenced after the date of initial application with an option to use certain practical expedients. The package of practical expedients allowed the Company to not reassess: (i) whether any expired or existing contracts are or contain leases, (ii) lease classification for any expired or existing leases, and (iii) initial direct costs for any expired or existing leases. The Company also used (i) hindsight when evaluating contractual lease options, (ii) the practical expedient that allows lessees to treat lease and non-lease components of leases as a single lease component, (iii) the portfolio approach which allows similar leased assets to be grouped and accounted for together, and (iv) the short-term lease for leases with a term of 12 months or less.
The adoption of ASC 842 had a material impact on the condensed consolidated balance sheet due to the recognition of Right of Use (“ROU”) assets and lease liabilities. The adoption of this ASC did not have a material impact on the consolidated statement of operations or the consolidated statement of cash flows. The Company did not recognize a material cumulative effect adjustment to the opening balance sheet retained earnings on September 1, 2019. Because the modified retrospective approach was elected, the ASU was not applied to periods prior to adoption and did not have an impact on previously reported results. At adoption, the Company recognized operating lease ROU assets and lease liabilities that reflect the present value of the future payments. As the rate implicit in the lease could not be determined for any of the Company’s leases, an estimated incremental borrowing rate of 8.4%, which reflects the interest rate the Company would pay to borrow funds over a similar term and in a similar economic environment, was used to determine the present value of lease payments. Based on the impact of ASC 842 on the lease population, the Company recorded $7.6 million in lease liabilities and $6.8 million for ROU assets based upon the lease liabilities adjusted for deferred rent. ROU assets are included in “Other assets” and lease liabilities are included in “Accrued expenses and other current liabilities” and “Other non-current liabilities” on the Company’s condensed consolidated balance sheet.
The Company determines if an arrangement is a lease at inception. The Company leases its facilities and certain office equipment under operating leases which expire on various dates through 2026. ROU assets represent the Company’s right to use an underlying asset for the lease term and lease liabilities represent the obligation to make lease payments arising from the lease. Operating lease ROU assets and liabilities are recognized at the commencement date of the lease based on the present value of lease payments over the lease term. When readily determinable, the Company uses the implicit rate in determining the present value of lease payments. The ROU asset also includes any fixed lease payments, including in-substance fixed lease payments and excludes lease incentives. Lease expense for lease payments is recognized on a straight-line basis over the lease term. Lease term is determined at lease commencement and includes any non-cancellable period for which the Company has the right to use the underlying asset, together with any options to extend that the Company is reasonably certain to exercise.
F-17
Operating Lease Liabilities
Operating lease liabilities as of August 31, 2020 consist of the following:
Current portion of lease liabilities | $ | 1,583 | ||
Long term lease liabilities, net of current portion | 4,157 | |||
Total lease liabilities | $ | 5,740 |
Aggregate lease maturities as of August 31, 2020 are as follows:
Year ended August 31, | |||||
2021 | $ | 2,013 | |||
2022 | 1,961 | ||||
2023 | 1,362 | ||||
2024 | 764 | ||||
2025 | 540 | ||||
Thereafter | 39 | ||||
Total minimum lease payments | 6,679 | ||||
Less imputed interest | (939 | ) | |||
Total lease liabilities | $ | 5,740 |
Rent expense was $2,760 for the year ended August 31, 2020. At August 31, 2020, the leases had a weighted average remaining lease term of 3.7 years and a weighted average discount rate of 8.4%. Rent expense for the year ended August 31, 2019 was $2,852, under ASC 840, the predecessor to ASC 842. Amortization on ROU assets was $1,207 for the year ended August 31, 2020. Cash paid for amounts included in the measurement of lease liabilities was $1,740 for the year ended August 31, 2020.
NOTE 10 – DEBT
Gerber Revolving Line
In August 2019, the Company replaced its secured revolving credit facility with Gerber Finance Inc. (the “Gerber Revolving Credit Facility”) with a new Monroe Revolving Credit Facility. On August 21, 2019, the Company used a portion of the loan proceeds under the Monroe Revolving Credit Facility to pay in full all amounts due under the Loan Agreement, and the Company terminated the Gerber Revolving Credit Facility and has no further financial obligations under the facility.
Monroe Revolving Credit Facility
On August 21, 2019, the Company and its subsidiaries (collectively, the “Borrowers”) entered into a secured asset based revolving credit facility (the “Monroe Revolving Credit Facility”) with Monroe Capital Management Advisors, LLC, as collateral agent and administrative agent (“Monroe”), and the various lenders party thereto. The Company used a portion of the loan proceeds to pay in full all amounts due under the Gerber Revolving Line. The financing agreement for the Monroe Revolving Credit Facility (the “Monroe Financing Agreement”) provides for a total borrowing commitment of $35.0 million to be made in the form of revolving loans, subject to a borrowing base, together with the ability by the Company, upon the satisfaction of certain conditions set forth in the Monroe Financing Agreement, to increase the size of such commitment to $50 million. The Monroe Revolving Credit Facility also includes an accordion feature that permits the Borrowers to increase the available revolving commitments under the Monroe Revolving Credit Facility by up to an additional $15 million, subject to satisfaction of certain conditions.
F-18
All amounts advanced under the Monroe Revolving Credit Facility will bear interest at a rate per annum equal to either:
• | 5.25% plus the greatest of: (a)5.50%; (b) the Federal Funds Rate plus 0.50%; (c) the quotient of (i) the LIBOR rate, divided by (ii) the difference of 100 percent minus, for any lender, the maximum percentage prescribed by the Board of Governors of the Federal Reserve System of the United States (or its successor) for determining reserve requirements of that lender; plus 1.00%; and (d) the Prime Rate; or |
• | 8.50% plus the greater of (a) the quotient of (i) the LIBOR rate, divided by (ii) the difference of one minus the stated maximum reserve percentage to be maintained by member banks of the Federal Reserve System for Eurocurrency funding or liabilities; and (b) 1.00%. |
As of August 31, 2020, the interest rate was 8.5%. The Monroe Revolving Credit Facility has a five-year term, maturing on August 21, 2024, and is secured by a first priority lien on substantially all of the assets of the Company and its subsidiaries.
The Monroe Revolving Credit Facility also contains customary representations and warranties, affirmative and negative covenants, including a financial covenant requiring certain minimum availability, and events of default. As of August 31, 2020, there was no balance outstanding under the facility. As of August 31, 2019, the outstanding balance under the facility was $12.3 million.
The Company incurred closing costs associated with the Monroe Revolving Credit Facility in the amount of $2,672, which were deferred and amortized over the 5-year term of the Monroe Revolving Credit Facility on a straight-line basis. As of August 31, 2020, unamortized deferred closing costs of $2,057 is included in Other assets. Interest expense and amortization of debt discount, associated with the Monroe Revolving Credit Facility during the year ended August 31, 2020 amounted to $565 and $614, respectively.
Monroe Warrants
Also on August 21, 2019, in connection with, and as a condition to the consummation of, the Monroe Revolving Credit Facility, we entered into a subscription agreement (the “Subscription Agreement”) with certain entities affiliated with Monroe (collectively, the “Subscribers”), pursuant to which we issued to the Subscribers warrants (the “Monroe Warrants”) to purchase up to an aggregate of 500 share of our common stock, at an exercise price of $4.25, being the arithmetic average of the closing price of our common stock for the 10 consecutive trading days prior to the date of issuance (subject to customary adjustment upon subdivision or combination of our common stock). The Monroe Warrants are immediately exercisable and may be exercised at any time, and from time to time, on or before the fifth anniversary of the date of issuance. The Monroe Warrants include a “blocker” provision that, subject to certain exceptions described in the Monroe Warrants, prevents the Subscribers from exercising the Monroe Warrants to the extent such exercise would result in a Subscriber together with certain affiliates owning in excess of 4.99% of our common stock outstanding immediately after giving effect to such exercise.
The Monroe Warrants were classified as equity. The estimated fair value of the Monroe Warrants was $989 as of August 31, 2019 and was computed using the Black-Scholes model.
Senior Note with HB Sub Fund
On April 29, 2019, the Company entered into a Securities Purchase Agreement (the “Securities Purchase Agreement”) with an institutional investor (the “Investor”), pursuant to which the Company agreed to issue and sell, and the Investor agreed to purchase, a senior note (the “Original Note”) in a private placement offering in the aggregate principal amount of $21.3 million with an original issue discount of $1.3 million, and received net proceeds of $20.0 million. The Original Note was a senior unsecured obligation, and unless earlier redeemed, was set to mature on October 30, 2020. The Original Note did not bear interest, except upon the occurrence of an event of default.
On August 21, 2019, the Company entered into an exchange agreement (the “Exchange Agreement”) with the Investor in order to amend and waive certain provisions of the Securities Purchase Agreement and the Original Note and exchange the Original Note for (i) a new senior note (the “First Amended Senior Note”) for the same aggregate principal amount as the Original Note and (ii) a warrant to purchase up to 650,000 shares of our common stock at an exercise price of $4.25. The Warrants have an expiration date of August 21, 2024 and have not been exercised. As of August 21, 2019, the Warrants were reclassified from a derivative liability to equity with a corresponding adjustment to additional paid-in capital. The fair value of the Warrants was determined using a Black-Scholes model as of August 21, 2019 and was equal to $792. Similar to the terms of the Original Note, the First Amended Senior Note was set to mature on October 30, 2020, at which time the Company would have had to pay the Investor an amount in cash representing 120% of all outstanding principal, less original issue discount, plus any accrued and unpaid interest and accrued and unpaid late charges. Similar to the terms of the Original Note, the First Amended Senior Note did not bear interest except upon the occurrence of an event of default.
F-19
On November 8, 2019, the Company entered into a Second Exchange Agreement (“Second Exchange Agreement”) with the Investor, pursuant to which the Company amended the First Amended Senior Note (the “Second Amended Senior Note”). Pursuant to the terms of the Second Amended Senior Note, the maturity date was extended to April 29, 2021, and the aggregate principal amount of the Second Amended Senior Note was increased to approximately $24.0 million and the original issue discount was increased to $1.5 million. Upon maturity of the Second Amended Senior Note, the Company would have had to pay the Investor an amount in cash representing 120% of all outstanding principal, less original issue discount, plus any accrued and unpaid interest and accrued and unpaid late charges. Similar to the terms of the Original Note, the Second Amended Senior Note did not bear interest except upon the occurrence of an event of default.
On June 9, 2020, the Company entered into a Third Exchange Agreement (the “Third Exchange Agreement”) with the Investor in order to (x) amend and waive certain provisions of the Securities Purchase Agreement and the Second Amended Senior Note, and (y) exchange the Second Amended Senior Note without any cash consideration for (i) a new senior note in the aggregate principal amount of $22.0 million (the “Third Amended Senior Note”) and (ii) 5,347,594 shares of the Company’s common stock (the “Exchange Shares”). The exchange of principal and Exchange Shares was accounted for as an extinguishment of debt, and a loss on extinguishment of $1.65 million was recorded in the statement of operations for the year ended August 31, 2020.
Similar to the terms of the Second Amended Senior Note, the Third Amended Senior Note will mature on April 29, 2021, subject to the Investor’s right to extend such maturity date. Upon maturity, the Company must pay the Investor an amount in cash representing the aggregate outstanding principal, plus any accrued and unpaid interest and accrued and unpaid late charges. Similar to the terms of the Original Note, the First Amended Senior Note and the Second Amended Senior Note, the Third Amended Senior Note will not bear interest except upon the occurrence (and during the continuance) of an Event of Default (as such term is defined in the Third Amended Senior Note), in which case the Third Amended Senior Note will bear interest at a rate of 18.0% per annum (the “Default Rate”).
The Third Amended Senior Note is redeemable by the Company at any time after the issuance in an amount equal to the outstanding principal and any accrued interest or late charges. The Third Amended Senior Note includes customary affirmative and negative covenants, including a limitation on the Company’s ability to incur additional indebtedness, subject to certain permitted exceptions. The Third Amended Senior Note includes customary events of default including, among others, payment defaults, breach of covenant defaults, bankruptcy and insolvency defaults, cross defaults with certain indebtedness, a change of control default, judgment defaults, and inaccuracies of representations and warranties defaults. Similar to the terms of the Original Note, the Investor may require the Company to redeem, upon the occurrence of an Event of Default, all or a portion of the Third Amended Senior Note at a redemption premium of 135% of the outstanding principal and any accrued interest or late charges. Similar to the terms of the Original Note, any amount of principal or other amounts due to the Investor under the Securities Purchase Agreement or the Third Amended Senior Note that is not paid when due (except to the extent such amount is simultaneously accruing interest at the Default Rate) will result in a late charge being incurred and payable by the Company in an amount equal to interest on such amount at the Default Rate from the date such amount was due until the same is paid in full.
PPP Loan
On April 30, 2020, the Company qualified for and received a loan pursuant to the Paycheck Protection Program, a program implemented by the U.S. Small Business Administration under the Coronavirus Aid, Relief, and Economic Security Act, from a qualified lender (the “PPP Lender”), for an aggregate principal amount of approximately $1.9 million (the “PPP Loan”). The PPP Loan bears interest at a fixed rate of 1.0% per annum, with the first six months of interest deferred, has a term of two years, and is unsecured and guaranteed by the U.S. Small Business Administration. The principal amount of the PPP Loan is subject to forgiveness under the Paycheck Protection Program upon the Company’s request to the extent that the PPP Loan proceeds are used to pay expenses permitted by the Paycheck Protection Program, including payroll costs, covered rent and mortgage obligations, and covered utility payments incurred by the Company. The Company has applied for forgiveness of the PPP Loan with respect to these covered expenses. To the extent that all or part of the PPP Loan is not forgiven, the Company will be required to pay interest on the PPP Loan at a rate of 1.0% per annum, and commencing in January 2021 principal and interest payments will be required through the maturity date in May 2022. The terms of the PPP Loan provide for customary events of default including, among other things, payment defaults, breach of representations and warranties, and insolvency events. The PPP Loan may be accelerated upon the occurrence of an event of default.
F-20
NOTE 11 – WARRANT LIABILITY
In June 2018, the Company issued 3,750 five-year warrants to investors in a registered direct offering (the “Offering”). Pursuant to ASC Topic 815, the initial fair value of the warrants of $15,350 was recorded as a warrant liability on the issuance date. The estimated fair values of the warrants were computed at issuance using a Black-Scholes option pricing model, with the following assumptions: stock price $5.56 volatility 78.1%, risk-free rate 2.74%, annual dividend yield 0% and expected life 5.0 years.
The estimated fair value of the outstanding warrant liabilities was $365 and $5,444 as of August 31, 2020 and 2019, respectively.
Increases or decreases in fair value of the warrant liability are included as a component of total other expense in the accompanying consolidated statements of operations for the respective period. The changes to the liability for warrants resulted in a decrease of $5,079 and $8,986 in warrant liability and a corresponding gain included in other income for the years ended August 31, 2020 and 2019.
The estimated fair value of the warrants was computed as of August 31, 2020 using the Black Scholes model with the following assumptions: stock price $0.63, volatility 95.5%, risk-free rate 0.15%, annual dividend yield 0% and expected life 2.8 years.
NOTE 12 – FAIR VALUE OF FINANCIAL INSTRUMENTS
Fair value measurements are performed in accordance with the guidance provided by ASC Topic 820, “Fair Value Measurements and Disclosures.” ASC 820 defines fair value as the price that would be received from selling an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date. Where available, fair value is based on observable market prices or parameters or derived from such prices or parameters. Where observable prices or parameters are not available, valuation models are applied.
ASC 820 establishes a fair value hierarchy that requires an entity to maximize the use of observable inputs and minimize the use of unobservable inputs when measuring fair value. Assets and liabilities recorded at fair value in the financial statements are categorized based upon the hierarchy of levels of judgment associated with the inputs used to measure their fair value. Hierarchical levels directly related to the amount of subjectivity associated with the inputs to fair valuation of these assets and liabilities, are as follows:
Level 1 – Quoted prices in active markets for identical assets or liabilities that an entity has the ability to access.
Level 2 – Observable inputs other than quoted prices included in Level 1, such as quoted prices for similar assets and liabilities in active markets; quoted prices for identical or similar assets and liabilities in markets that are not active; or other inputs that are observable or can be corroborated by observable market data.
Level 3 – Unobservable inputs that are supportable by little or no market activity and that are significant to the fair value of the asset or liability.
The carrying amounts of the Company’s financial instruments, including cash and cash equivalents, equity investments, accounts receivable, accounts payable and accrued liabilities, capital lease obligations and deferred revenue approximate their fair values based on their short-term nature. The carrying amount of the Company’s long-term notes payable approximates its fair value based on interest rates available to the Company for similar debt instruments and similar remaining maturities.
The Company accounts for its investment in Smoke Cartel at fair value. On September 21, 2018, Smoke Cartel and the Company entered into an agreement to sell the RUB web domain and inventory related to this product line and in exchange, received 1,410 shares of Smoke Cartel common stock (see Note 3 above.) The fair value of its investment as of August 31, 2020 and August 31, 2019 was based upon the closing stock price of Smoke Cartel. The investment was classified as a Level 2 financial instrument.
The Company accounts for its investment in Xtraction Services at fair value. The fair value of the Company’s investment at August 31, 2020 was based upon the closing price of Xtraction Services' common stock on each respective date. The investment was classified as a Level 2 financial instrument.
In connection with the Company’s registered direct offering in June 2018, the Company issued warrants to purchase shares of its common stock which are accounted for as a warrant liability (see Note 11 above.) The estimated fair value of the derivative is recorded using significant unobservable measures and other fair value inputs and is therefore classified as a Level 3 financial instrument.
F-21
In connection with the Company’s private placement offering in April 2019, the Company entered into a Securities Purchase Agreement, whereby it granted to the Investor participation rights in future financing transactions up to an aggregate of 15% of such transactions (or, except for certain permitted indebtedness, up to an aggregate of 100% of debt issuances). These participation rights were recorded as a derivative liability with estimated fair value determined using significant unobservable measures and other fair value inputs and is therefore classified as a Level 3 financial instrument.
The following table details the fair value measurement within the fair value hierarchy of the Company’s financial instruments, which includes the Level 2 assets and the Level 3 liabilities:
Fair Value at August 31, 2020 | ||||||||||||||||
Total | Level 1 | Level 2 | Level 3 | |||||||||||||
Assets: | ||||||||||||||||
Equity investment | $ | 2,157 | $ | — | $ | 2,157 | $ | — | ||||||||
Total assets | $ | 2,157 | $ | — | $ | 2,157 | $ | — | ||||||||
Liabilities: | ||||||||||||||||
Warrant liability | $ | 365 | $ | — | $ | — | $ | 365 | ||||||||
Total liabilities | $ | 365 | $ | — | $ | — | $ | 365 |
Fair Value at August 31, 2019 | ||||||||||||||||
Total | Level 1 | Level 2 | Level 3 | |||||||||||||
Assets: | ||||||||||||||||
Equity investment | $ | 1,648 | $ | — | $ | 1,648 | $ | — | ||||||||
Total assets | $ | 1,648 | $ | — | $ | 1,648 | $ | — | ||||||||
Liabilities: | ||||||||||||||||
Warrant liability | $ | 5,444 | $ | — | $ | — | $ | 5,444 | ||||||||
Total liabilities | $ | 5,444 | $ | — | $ | — | $ | 5,444 |
The following table reflects the activity for the Company’s warrant derivative liability for the June 2018 registered offering measured at fair value using Level 3 inputs:
Warrant
Liability |
||||
Balance at August 31, 2018 | $ | 14,430 | ||
Adjustments to estimated fair value | (8,986 | ) | ||
Balance at August 31, 2019 | 5,444 | |||
Adjustments to estimated fair value | (5,079 | ) | ||
Balance at August 31, 2020 | $ | 365 |
The following table reflects the activity for the Company’s participation rights derivative liability for the April 2019 private debt offering measured at fair value using Level 3 inputs:
Participation Rights
Derivative Liability |
||||
As of April 30, 2018 | $ | 1,100 | ||
Adjustments to estimated fair value | (308 | ) | ||
Reclassification to equity | (792 | ) | ||
Balance at As of August 31, 2019 | $ | — |
F-22
NOTE 13 – STOCKHOLDERS' EQUITY
Preferred Stock
The authorized preferred stock is 10,000 shares with a par value of $0.001. As of August 31, 2020 and 2019, the Company has no shares of preferred stock issued or outstanding.
Common Stock
The authorized common stock is 265,000 shares with a par value of $0.001. As of August 31, 2020 and 2019, 125,708 and 90,041 shares were issued and outstanding, respectively.
On September 26, 2019, the Company entered into purchase agreements with accredited investors pursuant to which the Company issued and sold an aggregate of 17,198 units, with each unit consisting of one share of its common stock and a warrant to purchase half a share of common stock in a registered direct offering (the “September 2019 Offering”). The purchase price for a unit was $1.75. The closing of the September 2019 Offering occurred on September 30, 2019 and resulted in aggregate gross proceeds of approximately $30.1 million. The aggregate net proceeds from the September 2019 offering, after deducting the placement agent fees and other offering expenses, was approximately $27.6 million. Subject to certain ownership limitations, the warrants were immediately exercisable at an exercise price equal to $2.25 per share of common stock. The warrants are exercisable for five years from the date of issuance.
On February 6, 2020, the Company entered into purchase agreements with certain accredited investors pursuant to which the Company issued and sold an aggregate of 10,000 units, with each unit consisting of one share of its common stock and a warrant to purchase half a share of its common stock in a registered direct offering (the “February 2020 Offering”). The purchase price for a unit was $1.60. The closing of the February 2020 Offering occurred on February 10, 2020 and resulted in aggregate gross proceeds to the Company of approximately $16.0 million. The aggregate net proceeds from the February 2020 Offering, after deducting the placement agent fees and other offering expenses, was approximately $14.6 million. Subject to certain ownership limitations, the warrants were immediately exercisable at an exercise price equal to $2.00 per share of common stock. The warrants are exercisable for five years from the date of issuance.
Share-based
Compensation
The Company recorded total stock-based compensation expense of $14,008 and $13,384 for the years ended August 31,
2020 and 2019, respectively, in connection with the issuance of shares of common stock and options to purchase common stock. Stock-based
compensation expense is included in selling, general and administrative expense in the Consolidated Statement of Operations.
Stock Incentive Plan
The Company’s 2016 Stock Incentive Plan (the “2016 Plan”) was adopted on February 9, 2016. The Company is currently authorized to issue up to 15,000 shares of common stock under the 2016 Plan in the form of stock options and other stock-based awards to officers, employees, non-employee directors and consultants of the Company and its subsidiaries. The Company believes that such awards better align the interests of its employees with those of its shareholders. Option awards are generally granted with an exercise price equal to the market price of the Company's stock at the date of grant; those option awards generally vest based on three years of continuous service and have 10-year contractual terms.
F-23
The Company estimates the fair value of share-based compensation utilizing the Black-Scholes option pricing model, which is dependent upon several variables such as the expected option term, expected volatility of its stock price over the expected option term, expected risk-free interest rate over the expected option term, and expected dividend yield rate over the expected option term. The Company believes this valuation methodology is appropriate for estimating the fair value of stock options granted to employees and directors which are subject to ASC 718. These amounts are estimates and thus may not be reflective of actual future results, nor amounts ultimately realized by recipients of these grants. The Company recognizes compensation on a straight-line basis over the requisite service period for each award. The following table summarizes the assumptions the Company utilized to record compensation expense for stock options granted during the years ended August 31, 2020 and 2019:
August 31,
2020 |
August 31,
2019 |
||
Expected term in years | 2.3 - 5.9 | 3.0 | |
Expected volatility | 64% – 120% | 64% – 87% | |
Risk-free interest rate | 0.1% – 1.7% | 1.39% – 3.01% | |
Expected dividend yield | 0.0% | 0.0% |
The
expected term is based on management judgement and reflects expected exercise patterns. The expected volatility is based on management's
analysis of historical volatility. The risk-free interest rate is based on the U.S. Treasury yields with terms equivalent to the
expected term of the related option at the time of the grant. While the Company believes these estimates are reasonable, the compensation
expense recorded would increase if the expected life was increased, a higher expected volatility was used, or if the expected dividend
yield increased.
Stock Options
During the years ended August 31, 2020 and 2019, the Company issued 6,345 and 10,082 stock options, respectively, pursuant to the 2016 Plan. A summary of the Company’s stock option activity during the years ended August 31, 2019 and 2020 is presented below:
Stock
Options |
Weighted
Average Exercise Price |
Weighted
Average Remaining Contractual Term (years) |
Aggregate
Intrinsic Value |
|||||||||||||
Balance Outstanding, August 31, 2018 | 9,368 | $ | 3.85 | 9.1 | $ | 14,463 | ||||||||||
Granted | 10,082 | 5.50 | ||||||||||||||
Exercised | (502 | ) | 1.20 | $ | 2,576 | |||||||||||
Forfeited | (4,187 | ) | 4.46 | |||||||||||||
Balance Outstanding, August 31, 2019 | 14,761 | 4.89 | 9.0 | $ | 3,192 | |||||||||||
Granted | 6,250 | 1.20 | ||||||||||||||
Exercised | (9 | ) | 2.06 | $ | 14 | |||||||||||
Forfeited and cancelled | (10,358 | ) | 4.68 | |||||||||||||
Balance Outstanding, August 31, 2020 | 10,644 | $ | 1.58 | 8.5 | $ | 232 | ||||||||||
Vested and expected to vest at August 31, 2020 | 8,709 | $ | 1.74 | 8.3 | $ | 183 | ||||||||||
Exercisable, August 31, 2020 | 5,806 | $ | 2.19 | 7.9 | $ | 108 |
Stock compensation expense related to stock options was $9,540 and $9,995 for the years ended August 2020 and 2019, respectively. The weighted-average grant-date fair value of options granted during the years ended August 31, 2020 and 2019, was $0.90 and $2.73, respectively.
As of August 31, 2020, there was $7,345 of total unrecognized compensation cost related to non-vested share-based compensation arrangements granted under the Plan. The expense is expected to be recognized over a weighted-average period of 1.4 years.
F-24
Replacement Options
On July 31, 2020, the Company offered employees and non-employee directors of the Company’s Board of Directors (“Eligible Participants”) the opportunity to exchange an outstanding option to purchase shares of the Company’s common stock (“Eligible Options”) for a lesser number of Replacement Options (the “Exchange Offer”). Eligible Participants had until August 28, 2020 to opt in for the Exchange Offer. The number of Replacement Options in the Exchange Offer varied based on the original exercise price of the grant, such that a higher original exercise price resulted in an Exchange Offer for a lower number of Replacement Options.
As a result of the Exchange Offer, 89 Eligible Participants opted in for the Exchange Offer resulting in 7,433 options cancelled and replaced with 5,195 Replacement Options at an exercise price of $0.58 per share. The cancellation and replacement was accounted for as a modification of the original awards pursuant to guidance in ASC 718. For this modification, the fair value of the award is assessed both prior to modification and after modification resulting in incremental expense of $111 recorded at the date of modification.
Restricted Stock
During the year ended August 31, 2020, the Company issued 727 shares of restricted common stock to consultants in exchange for services for a total of $846. During the year ended August 31, 2019, the Company issued 350 shares of restricted common stock to consultants in exchange for services for a total of $1,908.
Stock compensation expense related to restricted stock awards was $4,468 and $3,389, respectively, for the years ended August 31, 2020 and 2019.
During the year ended August 31, 2020, the Company awarded 270 shares of restricted stock units to directors for serving on the board of directors. During the year ended August 31, 2019, no restricted stock units were awarded to directors.
As of August 31, 2020, $1,326 of total unrecognized compensation costs related to restricted stock awards is expected to be recognized over a weighted average period of 1.0 year.
F-25
NOTE 14 – INCOME TAXES
For financial reporting purposes, income before income taxes for fiscal 2020 and 2019 includes the following components:
For the Year Ended August 31, | ||||||||
2020 | 2019 | |||||||
Pre-tax loss | $ | (77,872 | ) | $ | (39,509 | ) | ||
Foreign pre-tax income | 187 | — | ||||||
Loss before income taxes (benefit) | $ | (77,685 | ) | $ | (39,509 | ) |
The components of the provision for income taxes for fiscal 2020 and 2019 are as follows:
For the Year Ended August 31, | ||||||||
2020 | 2019 | |||||||
Current | ||||||||
Federal tax | $ | (118 | ) | $ | — | |||
State tax | 42 | 17 | ||||||
Foreign tax | — | 13 | ||||||
Total | $ | (76 | ) | $ | 30 | |||
Deferred | ||||||||
Federal tax | 12 | 29 | ||||||
State tax | 35 | 68 | ||||||
Total | 47 | 97 | ||||||
Total tax provision | $ | (29 | ) | $ | 127 |
The income tax benefit differs from the amount computed by applying the federal income tax rate to net earnings before income taxes.
The provision for income tax consists of the following:
For the Year Ended August 31, | ||||||||
2020 | 2019 | |||||||
Federal income tax/benefit attributable to: | ||||||||
Income tax provision at statutory rate | $ | (16,314 | ) | $ | (8,297 | ) | ||
State taxes, net of federal benefit | (4,513 | ) | (2,310 | ) | ||||
Change in fair value of warrants | (1,067 | ) | (1,952 | ) | ||||
Stock-based and other compensation | 790 | 1,338 | ||||||
Change in Contingent Consideration Payable | — | (374 | ) | |||||
Other | 112 | (64 | ) | |||||
Less: Change in valuation of allowance | 20,963 | 11,786 | ||||||
Income tax expense (benefit) | $ | (29 | ) | $ | 127 |
On March 27, 2020, the Coronavirus Aid, Relief, and Economic Security (CARES) Act, or the CARES Act, was signed into law. The CARES Act includes tax provisions applicable to businesses, such as net operating losses, enhanced interest deductibility, optional deferral of deposits of payroll taxes and a refundable employee retention payroll tax credit. We have determined that these provisions did not have an impact to our condensed consolidated financial statements for the year ended August 31, 2020.
F-26
The tax effects of the temporary differences that give rise to the deferred tax assets and liabilities are as follows:
For the Year Ended August 31, | ||||||||
2020 | 2019 | |||||||
Deferred tax assets | ||||||||
Net operating loss carry-forwards | $ | 27,036 | $ | 9,451 | ||||
Stock-based compensation | 4,224 | 2,519 | ||||||
Inventory | 4,074 | 1,671 | ||||||
Other | 1,325 | 871 | ||||||
36,659 | 14,512 | |||||||
Valuation allowance | (33,816 | ) | (12,854 | ) | ||||
2,843 | 1,658 | |||||||
Deferred tax liabilities | ||||||||
Depreciation, amortization and other | (2,987 | ) | (1,755 | ) | ||||
(2,987 | ) | (1,755 | ) | |||||
Net deferred tax asset (liability) | $ | (144 | ) | $ | (97 | ) |
During fiscal years 2020 and 2019, the Company maintained a valuation allowance to reduce deferred tax assets to an amount that more likely that not will be realized. The net deferred tax liability for fiscal year 2020 represents the portion of indefinite-life intangibles that could not be used as a future source of taxable income to support the realization of deferred tax assets.
The Company has not identified any unrecognized tax benefits or uncertain tax positions. No liability on uncertain tax positions is recorded on the financial statements as of August 31, 2020. The Company does not expect that its assessment regarding unrecognized tax benefits and uncertain tax positions will materially change over the following 12 months.
As of August 31, 2020, the Company had federal net operating loss (“NOL”) carryforwards of approximately $95.3 million, of which approximately $9.8 million expire in 2038, and the remainder do not expire. As of August 31, 2020, the Company had state net operating loss carryforwards of approximately $95.1 million which expire between 2028 and 2039. The 2017 Tax Cuts and Jobs Act (“TCJA”) limited the use of NOLs to 80% of taxable income in any one tax period, which applied to years beginning after December 31, 2017. However, as a result of the CARES Act, corporate taxpayers may now use NOLs to fully offset taxable income in the 2018, 2019, and 2020 tax years. The Company has not completed its evaluation of NOL utilization limitations under Internal Revenue Code, as amended (the “Code”) Section 382, change of ownership rules. If the Company had a change in ownership, its NOL’s would be limited as to the amount that could be utilized each year, based on the Code.
The Company includes interest and penalties arising from the underpayment of income taxes in the statements of operations in the provision for income taxes. As of August 31, 2020 and 2019, the Company had no accrued interest or penalties related to uncertain tax positions. As of August 31, 2020, the tax years beginning with the year ended August 31, 2017 remain subject to examination by the Internal Revenue Service and tax years beginning with the year ended August 31, 2016 remaining subject to examination by certain state jurisdictions.
NOTE 15 – COMMITMENTS AND CONTINGENCIES
Other Commitments
In the ordinary course of business, the Company may enter into contractual purchase obligations and other agreements that are legally binding and specify certain minimum payment terms. The Company had no such agreements as of August 31, 2020.
Litigation
The Company may be subject to legal proceedings and claims that arise in the ordinary course of its business.
During fiscal 2019, lawsuits were filed in California federal and state court by various purported shareholders against, the Company, each of the current members of the Company’s Board of Directors, and certain of the Company’s current and former officers, alleging, among other things, certain federal securities law violations and/or related breaches of fiduciary duties in connection with the Company’s April 2019 Restatement of certain prior period financial statements. In general, the lawsuits assert the same or similar allegations, including that the defendants artificially inflated the Company’s securities prices by knowingly making materially false and misleading statements and omissions to the investing public about the Company’s financial statements, business, operations, management, and internal controls. These lawsuits are described below.
F-27
May v. KushCo Holdings, Inc., et al., filed April 30, 2019, Case No. 8:19-cv-00798-JLS-KES, U.S. District Court for the Central District of California. This putative shareholder class action against the Company and certain of its current and former officers alleges violations of Sections 10(b) and 20(a) of the Securities Exchange Act of 1934, as amended, and Rule 10b-5 promulgated thereunder, and seeks unspecified compensatory damages and other relief on behalf of a class of purchasers of the Company’s securities between July 13, 2017 and April 9, 2019, inclusive. In September 2019, the Court appointed co-lead plaintiffs and co-lead counsel for the plaintiffs. The lead plaintiffs’ amended complaint was filed in November 2019. In February 2020, the Company moved to dismiss the amended complaint. In September 2020, the Court granted the defendants’ motion to dismiss with leave to amend. On November 2, 2020, after the lead plaintiffs’ failed to file an amended complaint, the Court entered judgment in favor of the defendants, dismissing the action with prejudice.
Salsberg v. Kovacevich, et al., filed May 24, 2019, Case No. 8:19-cv-00998-JLS-KES, U.S. District Court for the Central District of California and Neysmith v. Baum, et al., filed May 31, 2019, Case No. 8:19-cv-01070-JLS-KES, U.S. District Court for the Central District of California. This purported shareholder derivative action against certain current and former directors and officers alleges, among other things, breach of fiduciary duty, waste of corporate assets, and unjust enrichment. The Company is named as a nominal defendant and the plaintiff seeks, among other things, corporate governance reforms, and disgorgement of profits, benefits, and compensation obtained by the defendants from the alleged conduct, to be paid to the Company. In September 2019, the Court consolidated these cases. In December 2019, the Court ordered a stay of this action pursuant to a stipulation of the parties.
Savage v. Kovacevich, et al., filed June 14, 2019, Case No. 30-2019-01077191-CU-MC-NJC, Superior Court of California, County of Orange. This purported shareholder derivative action against certain current and former directors and officers alleges, among other things, breach of fiduciary duty, waste of corporate assets, and unjust enrichment. The Company is named as a nominal defendant and the plaintiff seeks, among other things, corporate governance reforms, and unspecified damages and restitution from the defendants, to be paid to the Company. In August 2019, the Court ordered a stay of this action pursuant to a stipulation of the parties.
Bruno, et al. v. Kovacevich, et al., filed September 26, 2019, Case No. A-19-802660-C, Eighth Judicial District Court of the State of Nevada and Majchrzak v. Kovacevich, et al., filed October 2, 2019, Case No. A-19-902945-B, First Judicial District Court of the State of Nevada. These purported shareholder derivative actions against certain current and former directors and officers allege, among other things, breach of fiduciary duty, waste of corporate assets, and unjust enrichment. The Company is named as a nominal defendant in each action and the plaintiffs seek, among other things, equitable relief and unspecified damages from the defendants, to be paid to the Company. In August 2020 and September 2020, the Court ordered stays of the Majchrzak action and the Bruno action, respectively, pursuant to the plaintiffs’ unopposed motions.
In addition, after fiscal 2019, in October 2020, a purported Company shareholder filed a shareholder derivative action and putative class action complaint (Choate v. Kovacevich, et al., filed October 1, 2020, Case No. 8:20-cv-01904-JLS-KES, U.S. District Court for the Central District of California) against certain current Company directors. The suit alleges, among other things, breach of fiduciary duty with respect to the administration of the Company's 2016 Stock Incentive Plan. The Company is named as a nominal defendant. The suit seeks declaratory relief and, from the director defendants, unspecified compensatory damages and other relief.
NOTE 16 – 2020 PLAN & RESTRUCTURING CHARGES
During the second quarter of fiscal 2020, the Company adopted and implemented a comprehensive strategic plan (the “2020 Plan”) to more effectively execute the Company’s strategy of focusing its resources on more established, financially stable, and creditworthy customers (namely multi-state operators, licensed producers, and leading brands). In connection with the 2020 Plan, the Company began implementing a restructuring process designed to rationalize all aspects of its operations by, among other things, significantly reducing its overhead, implementing tighter expense controls, consolidating its warehouses, reducing its inventory, and drastically altering its sales strategy to focus more on these customers. The Company believes that this strategic shift and associated restructuring has resulted in a better forecast of demand, reduction of inventory and warehouse space, improved collections and cash flow, and potential revenue upside from these customers’ continued expansion and consolidation in the marketplace.
F-28
The Company has completed, or is in the process of completing, the following restructuring activities in connection with the 2020 Plan:
• Severance: The Company has implemented a more efficient and automated approach to serving a smaller more targeted group of customers, which requires substantially fewer dedicated sales representatives, project managers, warehouse personnel, and other related personnel. As part of this process, the Company determined that certain positions at the Company were no longer essential to the execution of the Company’s strategy going forward. As a result, the Company underwent reductions in force to right-size and better align its workforce with this new strategy. During the year ended August 31, 2020, the Company terminated 98 employees, and incurred $1,247 in severance-related restructuring costs.
• Facility-Related Lease Termination and Exiting Costs: As a result of the Company’s decision to discontinue nearly all of its stock inventory, the Company determined that it no longer needs the vast majority of its current warehouse space, and is currently in the process of negotiating with its landlords to terminate or sublease and exit the impacted warehouses. During the year ended August 31, 2020, the Company terminated leases and vacated its Las Vegas, Nevada, Santa Rosa, California, Osage, Colorado facilities and subleased its Garden Grove, California facility. The Company is planning to vacate additional facilities throughout fiscal year 2021 in order to consolidate its warehouse footprint. During the year ended August 31, 2020, the Company incurred $0.2 million in restructuring exit cost.
• Asset Impairment: With the Company’s planned facility closures, the Company has determined that the fair value of its fixed assets at these closing facilities are now below their carrying value, and that an impairment has occurred. The Company also determined that its product molds and tooling are no longer necessary assets, given its shift to focus exclusively on custom and best-selling stock inventory, creating an additional need for impairment. As a result, the Company recognized a total impairment charge related of approximately $3.9 million related to these fixed assets during the year ended August 31, 2020. In addition, because of the Company’s decision to consolidate its warehouses, the Company determined that it will incur impairment charges to its ROU assets. Based on internal calculations, the Company recognized impairment charges related to these assets of $3.0 million during the year ended August 31, 2020.
The Company expects to incur a total of $9.6 million in restructuring charges upon the completion of the 2020 Plan, which represents the Company’s best estimate as of August 31, 2020. The 2020 Plan is expected to be completed by the end of fiscal year 2021. The recognition of restructuring charges requires that the Company make certain judgments and estimates regarding the nature, timing and amount of costs associated with the planned reductions of workforce and facility, ROU and asset impairment costs. At the end of each reporting period, the Company will evaluate the remaining accrued balance to ensure that no excess accruals are retained, and the utilization of the provisions are for their intended purpose in accordance with developed plans. The following table reflects the movement of activity of the restructuring reserve for the year ended August 31, 2020:
Severance related
cost |
Facility, ROU and
asset impairment |
Facility exit cost | Total | ||||||||||||||
Balance at December 1, 2019 | $ | — | $ | — | $ | — | $ | — | |||||||||
Provisions/Additions | 1,247 | 6,895 | 216 | 8,358 | |||||||||||||
Utilized/Paid | (1,247 | ) | (6,895 | ) | (216 | ) | (8,358 | ) | |||||||||
Balance at August 31, 2020 | $ | — | $ | — | $ | — | $ | — |
Expenses incurred under the 2020 Plan during the year ended August 31, 2020 are included within “Restructuring costs” in the consolidated statement of operations.
NOTE 17 – SUBSEQUENT EVENT
Fourth Exchange Agreement and Fourth Exchange Note
On November 10, 2020, the Company entered into a Fourth Exchange Agreement (the “Fourth Exchange Agreement”) with HB Sub Fund in order to (x) amend and waive certain provisions of the Securities Purchase Agreement and the Third Amended Senior Note, and (y) exchange the Third Amended Senior Note without any cash consideration for (i) a new senior note in the aggregate principal amount of $19.0 million (the “Fourth Amended Senior Note”) and (ii) 4,687,500 shares of our common stock (the “Fourth Exchange Shares”).
Similar to the terms of the Third Amended Senior Note, the Fourth Amended Senior Note will mature on April 29, 2021, subject to HB Sub Fund’s right to extend such maturity date. Upon maturity, we must pay HB Sub Fund an amount in cash representing the aggregate outstanding principal, plus any accrued and unpaid interest and accrued and unpaid late charges.
F-29
Similar to the terms of the Original Note, the Fourth Amended Senior Note will not bear interest except upon the occurrence (and during the continuance) of an Event of Default (as such term is defined in the Fourth Amended Senior Note), in which case the Fourth Amended Senior Note will bear interest at a rate of 18.0% per annum (the “Default Rate”).
The Fourth Amended Senior Note is redeemable by us at any time after the issuance in an amount equal to the outstanding principal and any accrued interest or late charges. The Fourth Amended Senior Note contains customary affirmative and negative covenants, including a limitation on our ability to incur additional indebtedness, subject to certain permitted exceptions. The Fourth Amended Senior Note includes customary events of default including, among others, payment defaults, breach of covenant defaults, bankruptcy and insolvency defaults, cross defaults with certain indebtedness, a change of control default, judgment defaults, and inaccuracies of representations and warranties defaults. Similar to the terms of the Original Note, HB Sub Fund may require us to redeem, upon the occurrence of an Event of Default, all or a portion of the Fourth Amended Senior Note at a redemption premium of 135% of the outstanding principal and any accrued interest or late charges. Similar to the terms of the Original Note, any amount of principal or other amounts due to HB Sub Fund under the Securities Purchase Agreement or the Fourth Amended Senior Note that is not paid when due (except to the extent such amount is simultaneously accruing interest at the Default Rate) will result in a late charge being incurred and payable by us in an amount equal to interest on such amount at the rate of 18.0% per annum from the date such amount was due until the same is paid in full.
Item 16. Form 10-K Summary
None
F-30
Exhibit 99.12
PART I – FINANCIAL INFORMATION
Item 1. Financial Statements
KUSHCO HOLDINGS, INC.
Condensed Consolidated Balance Sheets
(Amounts in thousands)
(Unaudited)
February 28,
2021 |
August 31,
2020 |
|||||||
ASSETS | ||||||||
Current assets: | ||||||||
Cash | $ | 34,962 | $ | 10,476 | ||||
Accounts receivable, net | 10,449 | 9,427 | ||||||
Inventory, net | 50,846 | 28,049 | ||||||
Prepaid expenses and other current assets | 12,075 | 9,054 | ||||||
Total current assets | 108,332 | 57,006 | ||||||
Goodwill | 52,267 | 52,267 | ||||||
Intangible assets, net | 743 | 1,000 | ||||||
Property and equipment, net | 8,381 | 8,801 | ||||||
Other assets | 14,550 | 8,582 | ||||||
Total Assets | $ | 184,273 | $ | 127,656 | ||||
LIABILITIES AND STOCKHOLDERS’ EQUITY | ||||||||
Current liabilities: | ||||||||
Accounts payable | $ | 10,767 | $ | 4,282 | ||||
Customer deposits | 4,099 | 3,188 | ||||||
Accrued expenses and other current liabilities | 8,130 | 8,195 | ||||||
Current portion of notes payable | 16,185 | 20,692 | ||||||
Line of credit | 9,931 | — | ||||||
Total current liabilities | 49,112 | 36,357 | ||||||
Long-term liabilities: | ||||||||
Warrant liability | 1,481 | 365 | ||||||
Other non-current liabilities | 7,684 | 4,205 | ||||||
Total long-term liabilities | 9,165 | 4,570 | ||||||
Total liabilities | 58,277 | 40,927 | ||||||
Commitments and contingencies (Note 11) | ||||||||
Stockholders’ equity | ||||||||
Preferred stock, $0.001 par value, 10,000 shares authorized, no shares issued and outstanding | — | — | ||||||
Common stock, $0.001 par value, 265,000 shares authorized, 158,763 and 125,708 shares issued and outstanding as of February 28, 2021 and August 31, 2020, respectively | 159 | 126 | ||||||
Additional paid-in capital | 275,979 | 227,253 | ||||||
Accumulated deficit | (150,142 | ) | (140,650 | ) | ||||
Total stockholders’ equity | 125,996 | 86,729 | ||||||
Total liabilities and stockholders’ equity | $ | 184,273 | $ | 127,656 |
The accompanying notes are an integral part of the condensed consolidated financial statements.
KUSHCO HOLDINGS, INC.
Condensed Consolidated Statements of Operations
(Amounts in thousands, except per share amounts)
(Unaudited)
For the Three Months Ended | For the Six Months Ended | |||||||||||||||
February 28,
2021 |
February 29,
2020 |
February 28,
2021 |
February 29,
2020 |
|||||||||||||
Net revenue | $ | 32,884 | $ | 30,143 | $ | 59,645 | $ | 65,105 | ||||||||
Cost of goods sold | 26,443 | 39,051 | 47,465 | 66,742 | ||||||||||||
Gross profit | 6,441 | (8,908 | ) | 12,180 | (1,637 | ) | ||||||||||
Operating expenses: | ||||||||||||||||
Selling, general and administrative | 10,941 | 27,183 | 19,753 | 48,258 | ||||||||||||
Restructuring costs | 286 | 7,301 | 294 | 7,301 | ||||||||||||
Total operating expenses | 11,227 | 34,484 | 20,047 | 55,559 | ||||||||||||
Loss from operations | (4,786 | ) | (43,392 | ) | (7,867 | ) | (57,196 | ) | ||||||||
Other income (expense): | ||||||||||||||||
Change in fair value of warrant liability | (933 | ) | 1,391 | (1,116 | ) | 4,595 | ||||||||||
Change in fair value of equity investment | 1,075 | (696 | ) | 2,326 | (1,091 | ) | ||||||||||
Interest expense | (1,558 | ) | (1,619 | ) | (3,104 | ) | (3,107 | ) | ||||||||
Loss on extinguishment of debt | (447 | ) | — | (1,324 | ) | — | ||||||||||
Other income (expense), net | 1,607 | (59 | ) | 1,593 | (82 | ) | ||||||||||
Total other income (expense) | (256 | ) | (983 | ) | (1,625 | ) | 315 | |||||||||
Loss before income taxes | (5,042 | ) | (44,375 | ) | (9,492 | ) | (56,881 | ) | ||||||||
Income tax expense | — | — | — | — | ||||||||||||
Net loss | $ | (5,042 | ) | $ | (44,375 | ) | $ | (9,492 | ) | $ | (56,881 | ) | ||||
Net loss per share: | ||||||||||||||||
Basic net loss per common share | $ | (0.04 | ) | $ | (0.40 | ) | $ | (0.07 | ) | $ | (0.54 | ) | ||||
Diluted net loss per common share | $ | (0.04 | ) | $ | (0.40 | ) | $ | (0.07 | ) | $ | (0.54 | ) | ||||
Basic weighted average number of common shares outstanding | 134,012 | 110,008 | 130,588 | 105,823 | ||||||||||||
Diluted weighted average number of common shares outstanding | 134,012 | 110,008 | 130,588 | 105,823 |
The accompanying notes are an integral part of the condensed consolidated financial statements.
KUSHCO HOLDINGS, INC.
Condensed Consolidated Statements of Stockholders’ Equity
(Amounts in thousands)
(Unaudited)
Common Stock |
Additional Paid-in
|
Accumulated
|
Total Stockholders’
|
|||||||||||||||||
Shares Issued | Amount | Capital | Deficit | Equity | ||||||||||||||||
Balances at August 31, 2020 | 125,708 | $ | 126 | $ | 227,253 | $ | (140,650 | ) | $ | 86,729 | ||||||||||
Stock-based compensation | 1,566 | 1 | 3,404 | — | 3,405 | |||||||||||||||
Stock issued for conversion of debt | 4,688 | 5 | 3,688 | — | 3,693 | |||||||||||||||
Net loss | — | — | — | (4,450 | ) | (4,450 | ) | |||||||||||||
Balances at November 30, 2020 | 131,962 | $ | 132 | $ | 234,345 | $ | (145,100 | ) | $ | 89,377 | ||||||||||
Stock-based compensation | 886 | 1 | 1,986 | — | 1,987 | |||||||||||||||
Stock sold to investors, net of offering costs | 24,242 | 24 | 37,226 | — | 37,250 | |||||||||||||||
Stock issued for conversion of debt | 1,673 | 2 | 2,422 | — | 2,424 | |||||||||||||||
Net loss | — | — | — | (5,042 | ) | (5,042 | ) | |||||||||||||
Balances at February 28, 2021 | 158,763 | $ | 159 | $ | 275,979 | $ | (150,142 | ) | $ | 125,996 |
Common Stock |
Additional Paid-in
|
Accumulated
|
Total Stockholders’
|
|||||||||||||||||
Shares Issued | Amount | Capital | Deficit | Equity | ||||||||||||||||
Balances at August 31, 2019 | 90,041 | $ | 90 | $ | 164,258 | $ | (62,994 | ) | $ | 101,354 | ||||||||||
Stock-based compensation | 99 | — | 3,189 | — | 3,189 | |||||||||||||||
Stock sold to investors | 17,198 | 17 | 27,362 | — | 27,379 | |||||||||||||||
Stock issued for acquisitions | 23 | — | — | — | — | |||||||||||||||
Net loss | — | — | — | (12,506 | ) | (12,506 | ) | |||||||||||||
Balances at November 30, 2019 | 107,361 | $ | 107 | $ | 194,809 | $ | (75,500 | ) | $ | 119,416 | ||||||||||
Stock-based compensation | 89 | — | 3,141 | — | 3,141 | |||||||||||||||
Issuance of restricted stocks | 15 | — | — | — | — | |||||||||||||||
Stock sold to investors | 10,000 | 10 | 14,706 | — | 14,716 | |||||||||||||||
Stock issued for equity investment | 1,653 | 2 | 2,526 | — | 2,528 | |||||||||||||||
Net loss | — | — | — | (44,375 | ) | (44,375 | ) | |||||||||||||
Balances at February 29, 2020 | 119,118 | $ | 119 | $ | 215,182 | $ | (119,875 | ) | $ | 95,426 |
The accompanying notes are an integral part of the condensed consolidated financial statements.
KUSHCO HOLDINGS, INC.
Condensed Consolidated Statements of Cash Flows
(Amounts in thousands)
(Unaudited)
The accompanying notes are an integral part of the condensed consolidated financial statements.
KUSHCO HOLDINGS, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Amounts in thousands, except per share amounts)
(Unaudited)
NOTE 1 - SIGNIFICANT ACCOUNTING POLICIES
Basis of Presentation
The accompanying unaudited condensed consolidated financial statements include the activity of KushCo Holdings, Inc. (the “Company”) and its wholly-owned subsidiaries and have been prepared in accordance with U.S. generally accepted accounting principles (“GAAP”) for interim financial information pursuant to Securities and Exchange Commission (“SEC”) rules and regulations. Accordingly, they do not include all of the information and notes required by GAAP for annual financial statements. In the opinion of management, all adjustments (consisting only of normal recurring adjustments) considered necessary for a fair presentation have been included in the condensed consolidated financial statements for the interim periods presented herein, but are not necessarily indicative of operating results to be achieved for full fiscal years or other interim periods. The condensed consolidated balance sheet as of August 31, 2020 was derived from the audited financial statements as of that date but does not include all disclosures as required by GAAP. These condensed consolidated financial statements and notes should be read in conjunction with the Company’s audited consolidated financial statements and accompanying notes for the fiscal year ended August 31, 2020 and notes thereto included in the Company’s Annual Report on Form 10-K for the fiscal year then ended and filed with the SEC on November 10, 2020.
The Company’s principal sources of liquidity at February 28, 2021 consisted of cash on hand, a line of credit and future cash anticipated to be generated from operations. The Company reported positive working capital as of February 28, 2021. However, the Company’s principal loan balances mature on April 29, 2021. The Company intends to refinance such loan balances by their stated maturity. The Company believes its current cash balances coupled with anticipated cash flow from operating activities, and its plans to refinance its borrowings will be sufficient to meet its working capital requirements for at least one year from the date the consolidated financial statements were available to be issued.
References to amounts in these notes to condensed consolidated financial statements are in thousands, except per share amounts, unless otherwise specified.
References herein to a particular “fiscal” year means the fiscal year that ended on August 31 of the year indicated.
Use of Estimates
The preparation of financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities, and the disclosure of contingent assets and liabilities at the date of the financial statements, and the reported amount of revenues and expenses during the reporting period.
Significant estimates relied upon in preparing these condensed consolidated financial statements include revenue recognition, accounts receivable reserves, inventory and related reserves, expected future cash flows used to evaluate the recoverability of long-lived assets, estimated fair values of long-lived assets used to record impairment charges related to intangible assets and goodwill, amortization periods, accrued expenses, stock-based compensation expenses, and recoverability of the Company’s net deferred tax assets and any related valuation allowance.
Although the Company regularly assesses these estimates, actual results could differ materially from these estimates. Changes in estimates are recorded in the period in which they become known. The Company bases its estimates on historical experience and various other assumptions that it believes to be reasonable under the circumstances. Actual results may differ from management’s estimates if past experience or other assumptions do not turn out to be substantially accurate.
Accounts Receivable
Trade accounts receivable are carried at their estimated collectible amounts. Trade credit is generally extended on a short-term basis; thus, trade receivables do not bear interest. Trade accounts receivables are evaluated bi-weekly for collectability based on the customer’s past credit history and current financial condition. In addition to customer specific reserves, the Company applies an additional 1% reserve to accounts receivable. The Company’s net accounts receivable balance was $10,449 and $9,427 as of February 28, 2021 and August 31, 2020, respectively. The Company’s allowance for doubtful accounts was $1,838 and $2,439 as of February 28, 2021 and August 31, 2020, respectively. The Company wrote-off $484 of customers’ balances during the three month period ended February 28, 2021. The Company’s sales return reserve was $306 and $332 as of February 28, 2021 and August 31, 2020, respectively, and is included in “Accounts receivable, net” on the Company’s condensed consolidated balance sheet.
Inventory
Inventories are stated at the lower of cost or net realizable value using the average cost method. The Company’s inventory consists of finished goods of $50,846 and $28,049 as of February 28, 2021 and August 31, 2020, respectively. The Company also makes prepayments against the future delivery of inventory classified as prepaid inventory. The Company’s prepaid inventory was $4,269 and $3,373 as of February 28, 2021 and August 31, 2020, respectively and is included in prepaid expenses and other current assets on the accompanying balance sheets. The Company regularly reviews inventory and, when appropriate, records a provision for obsolete and excess inventory. The provision is based on actual loss experience and a forecast of product demand compared to its remaining shelf life. The Company’s inventory reserve was $7,869 and $10,497 as of February 28, 2021 and August 31, 2020, respectively.
Equity Investment
On January 30, 2020, the Company partnered with XS Financial Inc. (“XS Financial”), formerly Xtraction Services Holding Corp, a provider of equipment leasing solutions to owners and operators of cannabis and hemp companies in the United States in order to provide such solutions to the Company’s network of regulated cannabis and hemp-derived cannabidiol (“CBD”) operators. The Company’s Chief Financial Officer, Stephen Christoffersen, has served on the board of directors for XS Financial since May 2019. Under the terms of its agreement with XS Financial, upon the closing of the transaction, the Company issued 1,653 of its common shares in exchange for 10,600 proportionate voting shares of XS Financial (the “XS Shares”), the equivalent of 19.9% of XS Financials’ market capitalization on the closing date. As of Feb 28, 2021, the Company owns approximately 10.3% XS Financials’ market capitalization. On January 30, 2020, the value of the Company’s shares issued in exchange for the equity investment in XS Financial was $2,528. The Company’s investment in XS Financial is included in “Other assets” on the Company’s condensed consolidated balance sheets. The fair value of Company’s investment in XS Financial was $3,287 as of February 28, 2021. The fair value of Company’s investment in XS Financial was $1,225 as of August 31, 2020.
Net Loss Per Share
The Company computes earnings per share under Accounting Standards Codification (“ASC”) Topic 260, Earnings per Share (“ASC 260”). Basic net loss per common share is computed by dividing net loss by the weighted-average number of shares of common stock outstanding during the period. Diluted net loss per share is computed by dividing net loss by the sum of (a) the weighted average number of shares of common stock outstanding during the period and (b) the potentially dilutive securities outstanding during the period. Stock options and warrants are potentially dilutive securities; and the number of dilutive options is computed using the treasury stock method.
For the three months and six months ended February 28, 2021 and 2020, basic and diluted weighted average shares are the same, as the Company generated a net loss for the period. The computation for the three months ended February 28, 2021 does not include 10,551 options and 31,434 warrants, as their inclusion would have an anti-dilutive effect on net loss per share. The computation of diluted net loss per share for the three months ended February 29, 2020 does not include 14,553 options and 21,737 warrants, as their inclusion would have an anti-dilutive effect on net loss per share.
Revenue Recognition
The Company markets and sells a wide variety of ancillary products and services to customers operating in the regulated medical and recreational cannabis and CBD industries. These complementary products and services include bottles, jars, bags, tubes, containers, vape cartridges, vape batteries and accessories, labels and processing supplies, solvents, natural products, stainless steel tanks, custom branded anti-counterfeit and authentication labels, and services focused on building distribution networks of compliant hemp-derived CBD brands across conventional and other retail channels, including convenience, pet care, and beauty channels.
In accordance with ASC 606, Revenue from Contracts with Customers, the Company applies the following steps to recognize revenue for the sale of products that reflects the consideration to which the Company expects to be entitled to receive in exchange for the promised goods:
• | Identify the contract with a customer. |
• | Identify the performance obligations in the contract. |
• | Determine the transaction price. |
• | Allocate the transaction price to the performance obligations in the contract. |
• | Recognize revenue when the Company satisfies a performance obligation. |
Advertising
The Company conducts advertising for the promotion of its products and services. In accordance with ASC subtopic 720-35-25 (“ASC 720”), advertising costs are charged to expense when incurred. Advertising costs were $0 and $96 for the three months ended February 28, 2021 and February 29, 2020, respectively. Advertising cost were $3 and $178 for the six months ended February 28, 2021 and February 29, 2020 respectively.
Share-based Compensation
The Company recorded total stock-based compensation expense of $2,097 and $3,427 for the three months ended February 28, 2021 and February 29, 2020, respectively, in connection with the issuance of shares of common stock and options to purchase common stock. The Company recorded stock-based compensation expense of $4,457 and $8,089 for the six months ended February 28, 2021 and February 29, 2020, respectively. Stock-based compensation expense is included in selling, general and administrative expense in the Company’s condensed consolidated statements of operations.
Recently Issued Accounting Pronouncements
In August 2020, the FASB issued ASU 2020-06, “Debt - Debt with Conversion and Other Options (Subtopic 470-20) and Derivatives and Hedging - Contracts in Entity’s Own Equity (Subtopic 815-40).” ASU 2020-06 reduces the number of models used to account for convertible instruments, amends diluted EPS calculations for convertible instruments, and amends the requirements for a contract (or embedded derivative) that is potentially settled in an entity’s own shares to be classified in equity. The amendments add certain disclosure requirements to increase transparency and decision-usefulness about a convertible instrument’s terms and features. Under the amendment, the Company must use the if-converted method for including convertible instruments in diluted EPS as opposed to the treasury stock method. ASU 2020-06 is effective for annual reporting periods beginning after December 15, 2021 (the Company’s Fiscal 2023). Early adoption is allowed under the standard with either a modified retrospective or full retrospective method. The Company is currently evaluating this guidance to determine the impact it may have on its consolidated financial statements.
In December 2019, the FASB Issued ASU 2019-12, “Income Taxes (Topic 740): Simplifying the Accounting of Income Taxes”, which is intended to simplify various aspects related to accounting for income taxes. ASU 2019-12 removes certain exceptions to the general principles in Topic 740 and also clarifies and amends existing guidance to improve consistent application. This guidance is effective for fiscal years and interim periods within those fiscal years, beginning after December 15, 2020, with early adoption permitted. The Company is currently evaluating this guidance to determine the impact it may have on its consolidated financial statements.
In January 2020, the FASB issued ASU 2020-1, “Investments - Equity Securities (Topic 321), Investments - Equity Method and Joint Ventures (Topic 323), and Derivatives and Hedging (Topic 815) - Clarifying the Interactions between Topic 321, Topic 323, and Topic 815.” The ASU is based on a consensus of the Emerging Issues Task Force and is expected to increase comparability in accounting for these transactions. ASU 2016-1 made targeted improvements to accounting for financial instruments, including providing an entity the ability to measure certain equity securities without a readily determinable fair value at cost, less any impairment, plus or minus changes resulting from observable price changes in orderly transactions for the identical or a similar investment of the same issuer. Among other topics, the amendments clarify that an entity should consider observable transactions that require it to either apply or discontinue the equity method of accounting. For public business entities, the amendments in the ASU are effective for fiscal years beginning after December 15, 2020, and interim periods within those fiscal years. The Company is evaluating the potential impact of adoption of this standard on its consolidated financial statements.
Other accounting standards that have been issued or proposed by the FASB that do not require adoption until a future date are not expected to have a material impact on the condensed consolidated financial statements upon adoption. The Company does not discuss recent pronouncements that are not anticipated to have an impact on or are unrelated to its financial condition, results of operations, cash flows or disclosures.
Update on COVID-19
On March 11, 2020, the World Health Organization recognized COVID-19 as a global pandemic, prompting many national, regional, and local governments, including in the markets that the Company operates in, to implement preventative or protective measures, such as travel and business restrictions, temporary store closures, and wide-sweeping quarantines and stay-at-home orders. As a result, COVID-19 has significantly curtailed global economic activity, including in the regulated cannabis and CBD industries in which the Company operates.
The Company’s operations, as well as those of its suppliers and customers, have been impacted by the COVID-19 pandemic. While the Company is continuing to navigate the financial, operational, and personnel challenges presented by the COVID-19 pandemic, the full extent of the impact of COVID-19 on our operational and financial performance will depend on future developments, including the duration and spread of the pandemic and related actions taken by the U.S. government, state and local government officials, and international governments to prevent disease spread, all of which are uncertain, out of our control and cannot be predicted at this time.
NOTE 2 - CONCENTRATIONS OF RISK
Supplier Concentrations
The Company purchases inventory from various suppliers and manufacturers. For the six months ended February 28, 2021 and February 29, 2020, the Company had one vendor that accounted for approximately 49% and 33%, respectively, of total inventory purchases. As of February 28, 2021, there were three vendors in the aggregate that represented approximately 48% of accounts payable. As of August 31, 2020, there were two vendors that represented approximately 41% of accounts payable.
Customer Concentrations
During the six months ended February 28, 2021, the Company had two customers in the aggregate that represented over 30% of the Company’s revenue. For the six months ended February 29, 2020, there were no customers that represented more than 10% of the Company’s revenues. As of February 28, 2021, there were two customers in the aggregate that represented approximately 32% of accounts receivable.
NOTE 3 – RELATED-PARTY TRANSACTIONS
The Company sold certain products and supplies to one related party during the three months ended February 28, 2021. During the three months ended February 29, 2020, the Company sold products and supplies to two related parties. Sales to related parties during the three months ended February 28, 2021 and February 29, 2020 totaled $192 and $320, respectively. Sales recognized during the six months ended February 28, 2021 and February 29, 2020 totaled $336 and $1,186, respectively. Total accounts receivable from related parties was $701 and $1,200 as of February 28, 2021 and August 31, 2020, respectively. Further, the Company rented certain warehouse equipment from a related party. No rental payments were made to the related party during the three months ended February 28, 2021. During the three months ended February 29, 2020, total rental payments of $74 were made to the related party. No rental payments were made to the related party during the six months ended February 28, 2021 and $231 for six months ended February 29, 2020.
NOTE 4 - PROPERTY AND EQUIPMENT
The major classes of fixed assets consist of the following:
February
28,
2021 |
August
31,
2020 |
|||||||
Machinery and equipment | $ | 9,780 | $ | 9,540 | ||||
Vehicles | 410 | 410 | ||||||
Office Equipment | 314 | 376 | ||||||
Leasehold improvements | 1,579 | 1,591 | ||||||
Construction in progress | 1,477 | 660 | ||||||
13,560 | 12,577 | |||||||
Accumulated Depreciation | (5,179 | ) | (3,776 | ) | ||||
$ | 8,381 | $ | 8,801 |
Depreciation expense was $721 and $834 for the three months ended February 28, 2021 and February 29, 2020, respectively. Depreciation expense was $1,438 and $1,559 for the six months ended February 28, 2021 and February 29, 2020, respectively.
NOTE 5 – INTANGIBLE ASSETS
Intangible assets consist of the following:
Weighted | As of February 28, 2021 | As of August 31, 2020 | ||||||||||||||||||||||||||
Description |
Average Estimated Useful Life |
Gross Carrying Value |
Accumulated Amortization |
Net Amount |
Gross Carrying Value |
Accumulated Amortization |
Net Amount |
|||||||||||||||||||||
Trade name | 6 years | 1,400 | (1,400 | ) | — | 1,400 | (1,400 | ) | — | |||||||||||||||||||
Non-compete agreement | 4 years | 2,370 | (1,627 | ) | 743 | 2,370 | (1,370 | ) | 1,000 | |||||||||||||||||||
$ | 3,770 | $ | (3,027 | ) | $ | 743 | $ | 3,770 | $ | (2,770 | ) | $ | 1,000 |
Amortization expense was $128 and $236 for the three months ended February 28, 2021 and February 29, 2020, respectively. Amortization expense was $257 and $473 for the six months ended February 28, 2021 and February 29, 2020, respectively.
The following table summarizes the remaining estimated amortization of definite-lived intangible assets as of February 28, 2021:
For the year ended August 31, | |||||
2021 (remaining six months) | $ | 190 | |||
2022 | 314 | ||||
2023 | 239 | ||||
$ | 743 |
NOTE 6 – ACCRUED EXPENSES AND OTHER CURRENT LIABILITIES
Accrued expenses and other current liabilities consist of the following:
February
28,
2021 |
August
31,
2020 |
|||||||
Accrued compensation | $ | 2,119 | $ | 2,798 | ||||
Sales tax payable | 467 | 727 | ||||||
Operating lease liability | 1,688 | 1,583 | ||||||
Other accrued expenses | 3,856 | 3,087 | ||||||
$ | 8,130 | $ | 8,195 |
NOTE 7 – LEASES
The Company leases its facilities and certain office equipment under operating leases which expire on various dates through 2026. The Company determines if an arrangement is a lease at inception. Right of Use (“ROU”) assets represent the Company’s right to use an underlying asset for the lease term and lease liabilities represent the obligation to make lease payments from the lease. Operating lease ROU assets and liabilities are recognized at the commencement date of the lease based on the present value of lease payments over the lease term. When readily determinable, the Company uses the implicit rate in determining the present value of lease payments. The ROU asset also includes any fixed lease payments, including in-substance fixed lease payments and excludes lease incentives. Lease expense for lease payments is recognized on a straight-line basis over the lease term. Lease term is determined at lease commencement and includes any non-cancellable period for which the Company has the right to use the underlying asset, together with any options to extend that the Company is reasonably certain to exercise.
ROU assets and liabilities consist of the following:
February
28,
2021 |
August
31,
2020 |
|||||||
Operating leases - ROU assets (included in Other assets) | $ | 7,169 | $ | 3,127 | ||||
Current portion of lease liabilities | $ | 1,688 | $ | 1,583 | ||||
Long term lease liabilities, net of current portion | 7,648 | 4,157 | ||||||
Total lease liabilities | $ | 9,336 | $ | 5,740 |
Aggregate lease maturities as of February 28, 2021 are as follows:
Year ended August 31, | ||||
2021 (remaining six months) | $ | 1,337 | ||
2022 | 2,812 | |||
2023 | 2,238 | |||
2024 | 1,667 | |||
2025 | 1,470 | |||
Thereafter | 514 | |||
Total minimum lease payments | 10,038 | |||
Less imputed interest | (702 | ) | ||
Total lease liabilities | $ | 9,336 |
Rent expense was $652 and 1,026, respectively, for the three months and six months ended February 28, 2021. Rent expense was $768 and $1,690 for the three and six months ended February 29, 2020. At February 28, 2021, the leases had a weighted average remaining lease term of 4.0 years and a weighted average discount rate of 4.9%. Amortization on ROU assets was $375 and $550 for the three months and six months ended February 28, 2021. Cash paid for amounts included in the measurement of lease liabilities was $721 and 1,232 for the three and six months ended February 28, 2021.
NOTE 8 – DEBT
Monroe Revolving Credit Facility
On August 21, 2019, the Company and its subsidiaries entered into a secured asset based revolving credit facility (the “Monroe Revolving Credit Facility”) with an aggregate amount not to exceed $35.0 million outstanding at any time, with Monroe Capital Management Advisors, LLC (“Monroe”), as collateral agent and administrative agent, and the various lenders party thereto. The Monroe Revolving Credit Facility also includes an accordion feature that permits the Company to increase the available revolving commitments under the Monroe Revolving Credit Facility by up to an additional $15.0 million, subject to satisfaction of certain conditions. The Monroe Revolving Credit Facility has a 5-year term which matures on August 21, 2024 and is secured by a first priority lien on substantially all of the assets of the Company and its subsidiaries. The borrowing base is subject to eligible inventory and accounts receivable. The available borrowing capacity as of February 28, 2021 was $3,761.
The Monroe Revolving Credit Facility contains customary representations and warranties, affirmative and negative covenants, including a financial covenant requiring certain minimum availability, and events of default. As of February 28, 2021, the outstanding balance under the facility was $9,931. As of August 31, 2020, there was no balance outstanding under the facility.
The Company incurred closing costs associated with the Monroe Revolving Credit Facility in the amount of $2,672, which were deferred and amortized over the 5-year term of the Monroe Revolving Credit Facility on a straight-line basis. As of February 28, 2021 and August 31, 2020, unamortized debt issuance costs of $1,750 and $2,057, respectively, are included in “Other assets.” Interest expense and amortization of debt discount, associated with the Monroe Revolving Credit Facility during the three months ended February 28, 2021 amounted to $246 and $154, respectively. Interest expense and amortization of debt discount, associated with the Monroe Revolving Credit Facility during the six months ended February 28, 2021 amounted to $299 and $307, respectively.
Monroe Warrants
Also on August 21, 2019, in connection with, and as a condition to the consummation of, the Monroe Revolving Credit Facility, the Company entered into a subscription agreement with certain entities affiliated with Monroe (collectively, the “Subscribers”), pursuant to which the Company issued to the Subscribers warrants (the “Monroe Warrants”) to purchase up to an aggregate of 500 shares of the Company common stock, at an exercise price of $4.25, being the arithmetic average of the closing price of the Company’s common stock for the 10 consecutive trading days prior to the date of issuance (subject to customary adjustment upon subdivision or combination of the Company’s common stock). The Monroe Warrants are immediately exercisable and may be exercised at any time, and from time to time, on or before the fifth anniversary of the date of issuance. The Monroe Warrants include a “blocker” provision that, subject to certain exceptions described in the Monroe Warrants, prevents the Subscribers from exercising the Monroe Warrants to the extent such exercise would result in a Subscriber together with certain affiliates owning in excess of 4.99% of the Company’s common stock outstanding immediately after giving effect to such exercise. The Monroe Warrants were classified as equity.
Senior Note with HB Sub Fund
On April 29, 2019, the Company entered into a Securities Purchase Agreement (the “Securities Purchase Agreement”) with an institutional investor (the “Investor”), pursuant to which the Company agreed to issue and sell, and the Investor agreed to purchase, a senior note (the “Original Note”) in a private placement offering in the aggregate principal amount of $21.3 million with an original issue discount of $1.3 million, and received net proceeds of $20.0 million. The Original Note was a senior unsecured obligation, and unless earlier redeemed, was scheduled to mature on October 30, 2020. The Original Note did not bear interest, except upon the occurrence of an event of default.
On August 21, 2019, the Company entered into an exchange agreement (the “Exchange Agreement”) with the Investor in order to amend and waive certain provisions of the Securities Purchase Agreement and the Original Note and exchange the Original Note for (i) a new senior note (the “First Amended Senior Note”) for the same aggregate principal amount as the Original Note and (ii) a warrant to purchase up to 650 shares of the Company’s common stock at an exercise price of $4.25 per share. The warrants have an expiration date of August 21, 2024 and have not been exercised. As of August 21, 2019, the warrants were reclassified from a derivative liability to equity with a corresponding adjustment to additional paid-in capital. The fair value of the warrants was determined using a Black-Scholes model as of August 21, 2019 and was equal to $792. Similar to the terms of the Original Note, the First Amended Senior Note was set to mature on October 30, 2020, at which time the Company would have had to pay the Investor an amount in cash representing 120% of all outstanding principal, less original issue discount, plus any accrued and unpaid interest and accrued and unpaid late charges. Similar to the terms of the Original Note, the First Amended Senior Note did not bear interest except upon the occurrence of an event of default.
On November 8, 2019, the Company entered into a Second Exchange Agreement (“Second Exchange Agreement”) with the Investor, pursuant to which the Company amended the First Amended Senior Note (the “Second Amended Senior Note”). Pursuant to the terms of the Second Amended Senior Note, the maturity date was extended to April 29, 2021, and the aggregate principal amount of the Second Amended Senior Note was increased to approximately $24.0 million and the original issue discount was increased to $1.5 million. Upon maturity of the Second Amended Senior Note, the Company would have had to pay the Investor an amount in cash representing 120% of all outstanding principal, less original issue discount, plus any accrued and unpaid interest and accrued and unpaid late charges. Similar to the terms of the Original Note, the Second Amended Senior Note did not bear interest except upon the occurrence of an event of default.
On June 9, 2020, the Company entered into a Third Exchange Agreement (the “Third Exchange Agreement”) with the Investor in order to (x) amend and waive certain provisions of the Securities Purchase Agreement, as amended, and the Second Amended Senior Note, and (y) exchange the Second Amended Senior Note without any cash consideration for (i) a new senior note in the aggregate principal amount of $22.0 million (the “Third Amended Senior Note”) and (ii) 5,347,594 shares of the Company’s common stock (the “Third Exchange Shares”). The exchange of principal and Third Exchange Shares were accounted for as an extinguishment of debt, and a loss on extinguishment of $1.65 million was recorded in the statement of operations for the fiscal year ended August 31, 2020.
Similar to the terms of the Second Amended Senior Note, the Third Amended Senior Note would have matured on April 29, 2021, subject to the Investor’s right to extend such maturity date. Upon maturity, the Company would have been required to pay the Investor an amount in cash representing the aggregate outstanding principal, plus any accrued and unpaid interest and accrued and unpaid late charges. Similar to the terms of the Original Note, the First Amended Senior Note and the Second Amended Senior Note, the Third Amended Senior Note did not bear interest except upon the occurrence (and during the continuance) of an event of default, in which case the Third Amended Senior Note would bear interest at a rate of 18.0% per annum (the “Default Rate”).
On November 10, 2020, the Company entered into a Fourth Exchange Agreement (the “Fourth Exchange Agreement”) with the Investor in order to (x) amend and waive certain provisions of the Securities Purchase Agreement, as amended, and the Third Amended Senior Note, and (y) exchange the Third Amended Senior Note without any cash consideration for (i) a new senior note in the aggregate principal amount of $19.0 million (the “Fourth Amended Senior Note”) and (ii) 4,687,500 shares of the Company’s common stock (the “Fourth Exchange Shares”). The exchange of principal and Fourth Exchange Shares was accounted for as an extinguishment of debt, and a loss on extinguishment of $0.9 million was recorded in the statement of operations for the six months ended February 28, 2021.
Similar to the terms of the Third Amended Senior Note, the Fourth Amended Senior Note would have matured on April 29, 2021, subject to the Investor’s right to extend such maturity date. Upon maturity, the Company would have been required to pay the Investor an amount in cash representing the aggregate outstanding principal, plus any accrued and unpaid interest and accrued and unpaid late charges. Similar to the terms of the Original Note, the First Amended Senior Note, the Second Amended Senior Note and the Third Amended Senior Note, the Fourth Amended Senior Note did not bear interest except upon the occurrence (and during the continuance) of an event of default, in which case the Fourth Amended Senior Note would bear interest at the Default Rate.
On January 24, 2021, we entered into a Fifth Exchange Agreement (the “Fifth Exchange Agreement”) with the Investor in order to (x) amend and waive certain provisions of the Securities Purchase Agreement, as amended, and the Fourth Amended Senior Note, and (y) exchange the Fourth Amended Senior Note without any cash consideration for (i) a new senior note in the aggregate principal amount of $17.0 million (the “Fifth Amended Senior Note”) and (ii) 1,481,482 shares of our common stock. The Fifth Amended Senior Note will mature on April 29, 2021, subject to the Investor’s right to extend such maturity date. Upon maturity, we must pay the holder an amount in cash representing the aggregate outstanding principal, plus any accrued and unpaid interest and accrued and unpaid late charges. The Fifth Amended Senior Note does not bear interest except upon the occurrence (and during the continuance) of an event of default, in which case the Fifth Amended Senior Note will bear interest at the Default Rate. The Fifth Amended Senior Note is redeemable by us at any time after the issuance in an amount equal to the outstanding principal and any accrued interest or late charges. The Fifth Amended Senior Note contains customary affirmative and negative covenants, including a limitation on our ability to incur additional indebtedness, subject to certain permitted exceptions. The Fifth Amended Senior Note includes customary events of default including, among others, payment defaults, breach of covenant defaults, bankruptcy and insolvency defaults, cross defaults with certain indebtedness, a change of control default, judgment defaults, and inaccuracies of representations and warranties defaults. Under the terms of the Fifth Amended Senior Note, the holder may require us to redeem, upon the occurrence of an event of default, all or a portion of the Fifth Amended Senior Note at a redemption premium of 135% of the outstanding principal and any accrued interest or late charges. Any amount of principal or other amounts due to the holder under the Securities Purchase Agreement, as amended, between us and the holder, or the Fifth Amended Senior Note that is not paid when due (except to the extent such amount is simultaneously accruing interest at the Default Rate) will result in a late charge being incurred and payable by us in an amount equal to interest on such amount at the rate of 18.0% per annum from the date such amount was due until the same is paid in full. The exchange of principal and Exchange Shares will be accounted for as an extinguishment of debt, and a loss on extinguishment of approximately $0.4 million will be recorded in the statement of operations for the six moths ended February 28, 2021.
On March 24, 2021, the Company paid in aggregate $17 million to retire the full principal balance and accrued interest under the Fifth Amended Senior Note (see Note 13 below).
PPP Loan
On April 30, 2020, the Company qualified for and received a loan pursuant to the Paycheck Protection Program, a program implemented by the U.S. Small Business Administration (“SBA”) under the Coronavirus Aid, Relief, and Economic Security Act from a qualified lender, for an aggregate principal amount of approximately $1.9 million (the “PPP Loan”). The PPP Loan is unsecured and guaranteed by the U.S. Small Business Administration, bears interest at a fixed rate of 1.0% per annum, a maturity of two years with the first six months of interest, principal and fees deferred. The principal and interest of the PPP Loan is eligible for forgiveness under the Paycheck Protection Program to the extent that the PPP Loan proceeds are used to pay expenses permitted by the Paycheck Protection Program, including eligible payroll costs, covered rent, business mortgage interest, and covered utility payments incurred by the Company during the elected 24 week covered period after loan disbursement. The Company applied and received forgiveness for the PPP Loan on February 9, 2021, with respect to these covered expenses. During the three months ended February 28, 2021 the Company recorded a gain of $1.9 million to other income related to the PPP loan being forgiven by the SBA. As of February 28, 2021, the Company no longer has the PPP Loan recorded as a note payable on its balance sheet. As of August 31, 2020, the PPP Loan amounted to $1.9 million, and was included within the current portion of notes payable on the accompanying balance sheet.
NOTE 9 – WARRANT LIABILITY
In addition to the warrants described above, in June 2018, the Company issued warrants to purchase 3,750 shares of its common stock exercisable at a price per share of $5.28 (the “2018 Warrants”) to investors in a registered direct offering. The 2018 Warrants have a term of five years from the date of issuance. Pursuant to ASC Topic 815, the initial fair value of the 2018 Warrants of $15,350 was recorded as a warrant liability on the issuance date. The estimated fair values of the 2018 Warrants was computed at issuance using a Black-Scholes option pricing model.
The estimated fair value of the outstanding liabilities associated with the 2018 Warrants was $1,481 and $365 as of February 28, 2021 and August 31, 2020, respectively.
Increases or decreases in the fair value of the Company’s liability associated with the 2018 Warrants are included as a component of “Other expense” in the accompanying condensed consolidated statements of operations for the respective period. The changes to the liability associated with the 2018 Warrants resulted in an increase of $933 and $1,116 in liability and a corresponding loss for the three months and six months ended February 28, 2021. The changes to the liability associated with the 2018 Warrants resulted in a decrease of $1,390 and $4,595 in liability and a corresponding gain for the three months and six months ended February 29, 2020.
The estimated fair value of the 2018 Warrants was computed as of February 28, 2021 using the Black Scholes model with the following assumptions: stock price of $1.46, volatility of 100.5%, risk-free rate of 0.22%, annual dividend yield of 0% and expected life of 2.3 years.
NOTE 10 – FAIR VALUE OF FINANCIAL INSTRUMENTS
Fair value measurements are performed in accordance with the guidance provided by ASC Topic 820, “Fair Value Measurements and Disclosures” (“ASC 820”). ASC 820 defines fair value as the price that would be received from selling an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date. Where available, fair value is based on observable market prices or parameters or derived from such prices or parameters. Where observable prices or parameters are not available, valuation models are applied.
ASC 820 establishes a fair value hierarchy that requires an entity to maximize the use of observable inputs and minimize the use of unobservable inputs when measuring fair value. Assets and liabilities recorded at fair value in the financial statements are categorized based upon the hierarchy of levels of judgment associated with the inputs used to measure their fair value. Hierarchical levels directly related to the amount of subjectivity associated with the inputs to fair valuation of these assets and liabilities, are as follows:
Level 1 – Quoted prices in active markets for identical assets or liabilities that an entity has the ability to access.
Level 2 – Observable inputs other than quoted prices included in Level 1, such as quoted prices for similar assets and liabilities in active markets; quoted prices for identical or similar assets and liabilities in markets that are not active; or other inputs that are observable or can be corroborated by observable market data.
Level 3 – Unobservable inputs that are supportable by little or no market activity and that are significant to the fair value of the asset or liability.
The carrying amounts of the Company’s financial instruments, including cash and cash equivalents, equity investments, accounts receivable, accounts payable and accrued liabilities and obligations approximate their fair values based on their short-term nature. The carrying amount of the Company’s long-term notes payable approximates its fair value based on interest rates available to the Company for similar debt instruments and similar remaining maturities.
The Company accounts for its investment in Smoke Cartel, Inc. (“Smoke Cartel”) at fair value. On September 21, 2018, Smoke Cartel and the Company entered into an agreement to sell Rowl-Uh-Bowl (the “RUB”) web domain and inventory related to this product line and in exchange, received 1,410 shares of Smoke Cartel common stock. The fair value of the Company’s investment as of August 31, 2020 and February 28, 2021 was based upon the closing price of Smoke Cartel’s common stock on each respective date. The investment was classified as a Level 2 financial instrument.
The Company accounts for its investment in XS Financial at fair value. The fair value of the Company’s investment at August 31, 2020 and February 28, 2021 was based upon the closing price of XS Financial common stock on each respective date. The investment was classified as a Level 2 financial instrument.
In connection with the Company’s registered direct offering in June 2018, the Company issued the 2018 Warrants, which are accounted for as a warrant liability (see Note 9 above.) The estimated fair value of the liability is recorded using significant unobservable measures and other fair value inputs and is therefore classified as a Level 3 financial instrument.
The following table details the fair value measurement within the fair value hierarchy of the Company’s financial instruments, which includes the Level 2 assets and the Level 3 liabilities:
Fair Value at February 28, 2021 | ||||||||||||||||
Total | Level 1 | Level 2 | Level 3 | |||||||||||||
Assets: | ||||||||||||||||
Equity investment | $ | 4,483 | $ | — | $ | 4,483 | $ | — | ||||||||
Liabilities: | ||||||||||||||||
Warrant liability | $ | 1,481 | $ | — | $ | — | $ | 1,481 |
Fair Value at August 31, 2020 | ||||||||||||||||
Total | Level 1 | Level 2 | Level 3 | |||||||||||||
Assets: | ||||||||||||||||
Equity investment | $ | 2,157 | $ | — | $ | 2,157 | $ | — | ||||||||
Liabilities: | ||||||||||||||||
Warrant liability | $ | 365 | $ | — | $ | — | $ | 365 |
The following table reflects adjustments to the estimated fair value of the Company’s warrant liability with respect to the 2018 Warrants measured using Level 3 inputs:
Warrant
Liability |
||||
As of August 31, 2020 | $ | 365 | ||
Adjustments to estimated fair value | 183 | |||
As of November 30, 2020 | $ | 548 | ||
Adjustments to estimated fair value | 933 | |||
As of February 28, 2021 | 1,481 |
NOTE 11 – COMMITMENTS AND CONTINGENCIES
Other Commitments
In the ordinary course of business, the Company may enter into contractual purchase obligations and other agreements that are legally binding and specify certain minimum payment terms. The Company had no such agreements as of February 28, 2021.
Litigation
The Company may be subject to legal proceedings and claims that arise in the ordinary course of its business.
During fiscal 2019, lawsuits were filed in California federal and state court by various purported shareholders against, the Company, certain of the current members of the Company’s Board of Directors, and certain of the Company’s current and former officers, alleging, among other things, certain federal securities law violations and/or related breaches of fiduciary duties in connection with the Company’s April 2019 restatement of certain prior period financial statements. In general, the lawsuits assert the same or similar allegations, including that the defendants artificially inflated the Company’s securities prices by knowingly making materially false and misleading statements and omissions to the investing public about the Company’s financial statements, business, operations, management, and internal controls. These lawsuits are described below.
May v. KushCo Holdings, Inc., et al. Filed April 30, 2019. Case No. 8:19-cv-00798-JLS-KES, U.S. District Court for the Central District of California. This putative shareholder class action against the Company and certain of its current and former officers alleged violations of Sections 10(b) and 20(a) of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), and Rule 10b-5 promulgated thereunder, and sought unspecified compensatory damages and other relief on behalf of a class of purchasers of the Company’s securities between July 13, 2017 and April 9, 2019, inclusive. In September 2019, the Court appointed co-lead plaintiffs and co-lead counsel for the plaintiffs. The lead plaintiffs’ amended complaint was filed in November 2019. In February 2020, the Company moved to dismiss the amended complaint. In September 2020, the Court granted the motion to dismiss with leave to amend. On November 2, 2020, after the lead plaintiffs failed to file an amended complaint, the Court entered judgment in favor of the defendants, dismissing the action with prejudice. On December 2, 2020, the lead plaintiffs filed a notice of appeal of the judgment to the U.S. Court of Appeals for the Ninth Circuit. On February 18, 2021, after the lead plaintiff voluntarily dismissed his appeal, the action was dismissed in its entirety with prejudice.
Salsberg v. Kovacevich, et al. Filed May 24, 2019. Case No. 8:19-cv-00998-JLS-KES, U.S. District Court for the Central District of California and Neysmith v. Baum, et al. Filed May 31, 2019. Case No. 8:19-cv-01070-JLS-KES, U.S. District Court for the Central District of California. This purported shareholder derivative action against certain current and former directors and officers of the Company alleges, among other things, breach of fiduciary duty, waste of corporate assets, and unjust enrichment. The Company is named as a nominal defendant and the plaintiffs seek, among other things, corporate governance reforms, and disgorgement of profits, benefits, and compensation obtained by the defendants from the alleged conduct, to be paid to the Company. In September 2019, the Court consolidated these cases. In December 2019, the Court ordered the action stayed pursuant to a stipulation of the parties, which stay expired in December 2020.
Savage v. Kovacevich, et al. Filed June 14, 2019. Case No. 30-2019-01077191-CU-MC-NJC, Superior Court of California, County of Orange. This purported shareholder derivative action against certain current and former directors and officers of the Company alleges, among other things, breach of fiduciary duty, waste of corporate assets, and unjust enrichment. The Company is named as a nominal defendant and the plaintiff seeks, among other things, corporate governance reforms, and unspecified damages and restitution from the defendants, to be paid to the Company. In August 2019, the Court ordered the action stayed pursuant to a stipulation of the parties, which stay expired in December 2020.
Bruno, et al. v. Kovacevich, et al. Filed September 26, 2019. Case No. A-19-802660-C, Eighth Judicial District Court of the State of Nevada and Majchrzak v. Kovacevich, et al. Filed October 2, 2019. Case No. A-19-902945-B, First Judicial District Court of the State of Nevada. These purported shareholder derivative actions against certain current and former directors and officers allege, among other things, breach of fiduciary duty, waste of corporate assets, and unjust enrichment. The Company is named as a nominal defendant in each action and the plaintiffs seek, among other things, equitable relief and unspecified damages from the defendants, to be paid to the Company. In August 2020 and September 2020, the Court ordered the Majchrzak action and the Bruno action, respectively, stayed, which stays expired in December 2020.
Choate v. Kovacevich, et al. Filed October 1, 2020, Case No. 8:20-cv-01904-JLS-KES, U.S. District Court for the Central District of California. This purported shareholder derivative action against the Company’s current directors alleges, among other things, breach of fiduciary duty with respect to the administration of the Company’s 2016 Stock Incentive Plan. The Company is named as a nominal defendant. The plaintiff seeks declaratory relief and, from the director defendants, unspecified compensatory damages to be paid to the Company and other relief. On February 26, 2021, the plaintiff filed a first amended complaint. On April 2, 2021, the Company and the director defendants moved to dismiss the first amended complaint.
As of February 28, 2021, the Company cannot predict the ultimate outcome of the matters described above and cannot reasonably estimate the potential loss or range of loss that the Company may incur.
NOTE 12 – 2020 PLAN & RESTRUCTURING CHARGES
In the three months and six months ended February 28, 2021, the Company recorded $0.3 million and $0.3 million in restructuring costs. During the second quarter of fiscal 2020, the Company adopted and implemented a comprehensive strategic plan (the “2020 Plan”) to more effectively execute the Company’s strategy of focusing its resources on more established, financially stable, and creditworthy customers (namely multi-state operators, licensed producers, and leading brands). In connection with the 2020 Plan, the Company began implementing a restructuring plan designed to rationalize all aspects of its operations by, among other things, significantly reducing its overhead, implementing more stringent expense controls, consolidating its warehouses, reducing its inventory, and drastically altering its sales strategy to focus more on these customers. The Company believes that this strategic shift and associated restructuring has resulted in a better forecast of demand, reduction of inventory and warehouse space, improved collections and cash flow, and potential revenue upside from these customers’ continued expansion and consolidation in the marketplace.
The Company has incurred $8.7 million in restructuring charges as of February 28, 2021, and expects to incur an additional $0.9 million in restructuring charges under the 2020 Plan, which represents the Company’s best estimate as of February 28, 2021. The 2020 Plan is expected to be completed by the end of fiscal 2021. The recognition of restructuring charges requires that the Company make certain judgments and estimates regarding the nature, timing and amount of costs associated with the planned reductions of workforce and facility, ROU and asset impairment costs. At the end of each reporting period, the Company will evaluate the remaining accrued balance to ensure that no excess accruals are retained, and the utilization of the provisions are for their intended purpose in accordance with developed plans. The following table reflects the movement of activity of the restructuring reserve for the six months ended February 28, 2021:
Severance
related costs |
Facility, ROU
and asset impairment |
Facility Exit
Cost |
Total | ||||||||||||||
Balance at September 1, 2020 | $ | — | $ | — | $ | — | $ | — | |||||||||
Provisions/Additions | 126 | 59 | 109 | 294 | |||||||||||||
Utilized/Paid | 3 | (59 | ) | (109 | ) | (165 | ) | ||||||||||
Balance at February 28, 2021 | $ | 129 | $ | — | $ | — | $ | 129 |
Expenses incurred under the 2020 Plan during the six months ended February 28, 2021 are included within “Restructuring costs” in the condensed consolidated statement of operations.
NOTE 13 – SUBSEQUENT EVENTS
On March 23, 2021, High Tide, a retail-focused cannabis corporation enhanced by the manufacturing and distribution of consumption accessories, completed its acquisition of all of the issued and outstanding shares of Smoke Cartel for a total consideration of $8.0 million, comprised of $6.0 million in common shares of High Tide and $2.0 million in cash. As a result of the transaction, the Company will receive 1.8 million common shares of High Tide and a total cash consideration of $0.1 million.
On March 24, 2021, we retired our Fifth Amended Senior Note with the Investor (see Note 8 above). The Company paid in aggregate $17 million to retire the full principal balance and accrued interest under the Fifth Amended Senior Note.
On March 31, 2021, the Company entered into an Agreement and Plan of Merger (the “Merger Agreement”) with Greenlane Holdings, Inc. (“Greenlane”), Merger Sub Gotham 1, LLC, a wholly-owned subsidiary of Greenlane (“Merger Sub 1”), and Merger Sub Gotham 2, LLC, a wholly-owned subsidiary of Greenlane (“Merger Sub 2”). Pursuant to the terms of the Merger Agreement, subject to the satisfaction or waiver of certain conditions set forth in the Merger Agreement, (i) Merger Sub 1 will be merged with and into the Company, with the Company as the surviving corporation and a wholly-owned subsidiary of Greenlane (“Initial Surviving Corporation”) (“Merger 1”); and (ii) the Initial Surviving Corporation will then be merged with and into Merger Sub 2 with Merger Sub 2 as the surviving limited liability company and a wholly-owned subsidiary of Greenlane (“Merger 2,” and together with Merger 1, the “Mergers”). Under the terms of the Merger Agreement, the Company’s stockholders will receive approximately 0.2546 shares of Greenlane’s Class A common stock, par value $0.01 per share (the “Class A common stock”) for each share of the Company’s common stock (the “Base Exchange Ratio”), subject to adjustment as described in the Merger Agreement (the Base Exchange Ratio, as adjusted, the “Exchange Ratio”). The Base Exchange Ratio is expected to result in the Company’s stockholders owning approximately 49.9% of the Class A common stock and existing stockholders of Greenlane owning approximately 50.1% of the Class A common stock. Immediately prior to the effective time of Merger 1, each Company stock option (whether or not vested or exercisable) will be converted into an option to purchase, on the same terms and conditions that apply to such option, that number of shares of the Class A common stock of Greenlane multiplied by the Exchange Ratio at an exercise price determined by dividing the per share exercise price of the option immediately prior to Merger 1 by the Exchange Ratio. Immediately prior to Merger 1, each Company restricted stock unit will vest in full and be settled and treated as a share of the Company common stock in Merger 1. The closing of the Mergers is subject to customary closing conditions.
Additional information about the Merger Agreement and the Mergers can be found in the Company’s Current Report on Form 8-K filed with the SEC on April 1, 2021. The Mergers are subject to certain risks and uncertainties, and there can be no assurance that the Company will be able to complete the Mergers on the expected timeline or at all.