|
Delaware
|
| |
531110
|
| |
82-3334945
|
|
|
(State or Other Jurisdiction of
Incorporation or Organization) |
| |
(Primary Standard Industrial
Classification Code Number) |
| |
(I.R.S. Employer
Identification Number) |
|
| Large accelerated filer ☐ | | | Accelerated filer ☐ | |
| Non-accelerated filer ☒ | | | Smaller reporting company ☒ | |
| | | | Emerging Growth Company ☒ | |
| | | |
|
| | ||
| | | |
|
| | ||
| | | |
|
| | ||
| | | |
|
| | ||
| | | |
|
| | ||
| | | |
|
| | ||
| | | |
|
| | ||
| CAPITALIZATION | | | |
|
| | |
| | | |
|
| | ||
| | | |
|
| | ||
| | | |
|
| | ||
| | | |
|
| | ||
| | | |
|
| | ||
| | | |
|
| | ||
| | | |
|
| | ||
| | | |
|
| | ||
| | | |
|
| | ||
| | | |
|
| | ||
| | | |
|
| | ||
| | | |
|
| | ||
| | | |
|
| |
| | |
As of June 30, 2022
|
| |||||||||||||||||||||||||||
| | |
Actual
|
| |
Pro Forma
Financing(1) |
| |
Pro Forma
Debt to Equity Conversion(2) |
| |
Pro Forma
Initial Public Offering(3) |
| |
Pro Forma
Post-IPO Debt(4) |
| |||||||||||||||
Cash
|
| | | $ | 556 | | | | | $ | 1,700,556 | | | | | $ | 1,700,556 | | | | | | 9,702,556 | | | | | $ | 14,002,556 | | |
Total liabilities
|
| | | | 71,246,699 | | | | | | 72,946,699 | | | | | | 70,003,358 | | | | | | 67,079,445 | | | | | | 71,379,421 | | |
Stockholders’ equity: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Preferred stock; par value $0.00001 per
share, 10,000,000 shares authorized |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Common stock; par value $0.00001 per
share, 90,000,000 shares authorized; 21,675,001; 22,730,834; 24,583,584 issued and outstanding, respectively |
| | | | 216 | | | | | | 216 | | | | | | 230 | | | | | | 264 | | | | | | 264 | | |
Additional paid-in capital
|
| | | | — | | | | | | — | | | | | | 2,943,327 | | | | | | 14,345,293 | | | | | | 14,345,293 | | |
Accumulated deficit
|
| | | | (9,446,797) | | | | | | (9,446,797) | | | | | | (9,446,797) | | | | | | (9,922,884) | | | | | | (9,922,884) | | |
Total stockholders’ equity
|
| | | | (9,446,581) | | | | | | (9,446,581) | | | | | | (6,503,240) | | | | | | 4,422,673 | | | | | | 4,422,673 | | |
Total liabilities and stockholders’ equity
|
| | | $ | 61,800,118 | | | | | $ | 63,500,118 | | | | | $ | 63,500,118 | | | | | $ | 71,502,118 | | | | | $ | 75,802,118 | | |
Year
|
| |
OCC
|
| |
REVPAR
|
| ||||||
2018
|
| | | | 86% | | | | | | 160 | | |
2019
|
| | | | 84% | | | | | | 157 | | |
2020
|
| | | | 61% | | | | | | 103 | | |
2021
|
| | | | 72% | | | | | | 122 | | |
2022 (Six months ended June 30, 2022)
|
| | | | 72% | | | | | | 138 | | |
| | |
Annual % of Revenue By City
|
| |||||||||||||||
| | |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
Boston
|
| | | | 18% | | | | | | 6% | | | | | | — | | |
DC
|
| | | | 3% | | | | | | 15% | | | | | | 13% | | |
Denver
|
| | | | 7% | | | | | | 1% | | | | | | 7% | | |
Fort Lauderdale
|
| | | | 2% | | | | | | — | | | | | | — | | |
Los Angeles
|
| | | | 11% | | | | | | 6% | | | | | | — | | |
Miami
|
| | | | 6% | | | | | | 16% | | | | | | 10% | | |
Miami Beach
|
| | | | 24% | | | | | | 21% | | | | | | 23% | | |
New York
|
| | | | 23% | | | | | | 30% | | | | | | 18% | | |
Seattle
|
| | | | 6% | | | | | | 5% | | | | | | 16% | | |
Nashville
|
| | | | — | | | | | | — | | | | | | 13% | | |
Total
|
| | | | 100% | | | | | | 100% | | | | | | 100% | | |
| | |
Annual % of Expenses By City
|
| |||||||||||||||
| | |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
Boston
|
| | | | 10% | | | | | | 8% | | | | | | — | | |
DC
|
| | | | 6% | | | | | | 15% | | | | | | 14% | | |
Denver
|
| | | | 3% | | | | | | 3% | | | | | | 10% | | |
Fort Lauderdale
|
| | | | 2% | | | | | | — | | | | | | — | | |
LA
|
| | | | 17% | | | | | | 10% | | | | | | — | | |
Miami
|
| | | | 7% | | | | | | 15% | | | | | | 14% | | |
Miami Beach
|
| | | | 29% | | | | | | 13% | | | | | | 25% | | |
New York
|
| | | | 21% | | | | | | 34% | | | | | | 15% | | |
Seattle
|
| | | | 4% | | | | | | 3% | | | | | | 14% | | |
Nashville
|
| | | | — | | | | | | — | | | | | | 8% | | |
Total
|
| | | | 100% | | | | | | 100% | | | | | | 100% | | |
| | |
Six Months Ended June 30,
(unaudited) |
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
Net Income (loss)
|
| | | $ | 2,181,842 | | | | | $ | (2,440,038) | | |
Provision for Income Taxes
|
| | | $ | 750,000 | | | | | $ | — | | |
Interest and Financing cost
|
| | | $ | 1,159,879 | | | | | $ | 660,007 | | |
Depreciation Expense
|
| | | $ | 2,556 | | | | | $ | — | | |
EBITDA
|
| | | $ | 4,094,277 | | | | | $ | (1,780,031) | | |
| | |
Year Ended December 31,
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
Net Income (loss)
|
| | | $ | (2,233,384) | | | | | $ | (4,615,725) | | |
Interest and Financing cost
|
| | | $ | 1,626,565 | | | | | $ | 577,769 | | |
EBITDA
|
| | | $ | (606,819) | | | | | $ | (4,037,956) | | |
| | |
Six Months Ended June 30, (unaudited)
|
| |||||||||||||||
| | |
2022
|
| |
2021
|
| |
% change
|
| |||||||||
| | | | $ | 24,419,439 | | | | | $ | 11,688,873 | | | | | | 109% | | |
| | | | $ | 5,118,676 | | | | | $ | 4,199,978 | | | | | | 22% | | |
| | | | $ | 19,300,763 | | | | | $ | 7,488,895 | | | | | | 158% | | |
| | | | $ | 13,930,882 | | | | | $ | 7,920,531 | | | | | | 76% | | |
| | | | $ | 5,369,881 | | | | | $ | (431,636) | | | | | | (1,344)% | | |
| | | | $ | 1,865,227 | | | | | $ | 1,348,862 | | | | | | 38% | | |
| | | | $ | 3,504,654 | | | | | $ | (1,780,498) | | | | | | (297)% | | |
| | | | $ | (572,812) | | | | | $ | (659,540) | | | | | | (13)% | | |
| | | | $ | 2,931,842 | | | | | $ | (2,440,038) | | | | | | (220)% | | |
| | | | $ | 750,000 | | | | | $ | — | | | | | | — | | |
| | | | $ | 2,181,842 | | | | | $ | (2,440,038) | | | | | | (189)% | | |
| | |
Year Ended December 31,
|
| |||||||||||||||
| | |
2021
|
| |
2020
|
| |
%
change |
| |||||||||
Gross Rental Revenue
|
| | | $ | 32,223,365 | | | | | $ | 13,540,488 | | | | | | 138% | | |
Refunds
|
| | | $ | 10,843,452 | | | | | $ | 5,266,629 | | | | | | 106% | | |
Net Rental Revenue
|
| | | $ | 21,379,913 | | | | | $ | 8,273,859 | | | | | | 158% | | |
Cost of Revenue
|
| | | $ | 19,269,153 | | | | | $ | 11,232,643 | | | | | | 72% | | |
Gross profit (loss)
|
| | | $ | 2,110,760 | | | | | $ | (2,958,784) | | | | | | (171)% | | |
Total operating costs
|
| | | $ | 2,844,637 | | | | | $ | 1,107,240 | | | | | | 157% | | |
Income / (loss) from operations
|
| | | $ | (733,877) | | | | | $ | (4,066,024) | | | | | | (82)% | | |
Total other (expense)
|
| | | $ | (1,499,507) | | | | | $ | (549,701) | | | | | | 173% | | |
Net income / (loss)
|
| | | $ | (2,233,384) | | | | | $ | (4,615,725) | | | | | | (52)% | | |
| | |
As of June 30,
2022 |
| |
As of December 31,
2021 |
| ||||||
| | ||||||||||||
Cash
|
| | | $ | 566 | | | | | $ | 6,998 | | |
Other Current Assets
|
| | | $ | 6,640,637 | | | | | $ | 1,272,428 | | |
Total Current Assets
|
| | | $ | 6,641,193 | | | | | $ | 1,279,426 | | |
Total Current Liabilities
|
| | | $ | 25,143,248 | | | | | $ | 9,519,725 | | |
Working Capital (Deficit)
|
| | | $ | (18,502,055) | | | | | $ | (8,240,299) | | |
| | |
As of 6/30/22
|
| |
2021
|
| |
2020
|
| |||||||||
Total Refunds
|
| | | | 21.0% | | | | | | 33.7% | | | | | | 38.9% | | |
| | |
Payments Due by Period
|
| |||||||||||||||||||||||||||
| | |
Total
|
| |
1 Year
|
| |
2 – 3 Years
|
| |
4 – 5 Years
|
| |
More than
5 Years |
| |||||||||||||||
Loans payable
|
| | | $ | 10,149 | | | | | $ | 6,844 | | | | | $ | 2,543 | | | | | $ | 32 | | | | | $ | 730 | | |
Operating Lease Obligations(1)
|
| | | | 120,738 | | | | | | 9,731 | | | | | | 20,023 | | | | | | 18,211 | | | | | | 72,773 | | |
Total
|
| | | $ | 130,887 | | | | | $ | 16,575 | | | | | $ | 22,566 | | | | | $ | 18,243 | | | | | $ | 73,503 | | |
Property
|
| |
# of Units
|
| |
Property Type
|
| |
Lease Type
|
| |
Lease Terms
|
| |
Star
Quality Rating |
| |
Maintenance
Obligations |
|
1200 Ocean Dr Miami Beach, FL 33139
|
| |
24
|
| |
Commercially zoned apartment building that is licensed for Short Term Rentals
|
| | Triple Net(1) | | |
10-year lease with 3% rent escalation annually
|
| |
3-Star Property
|
| |
CorpHousing Is responsible for maintenance for non-commercial portion of building
|
|
1700 Alton Rd
Miami Beach, FL 33139 |
| |
68
|
| | Licensed hotel | | | Triple Net(1) | | |
6-year lease
with 3% rent escalations annually |
| | 3-Star Property | | |
CorpHousing Is responsible for maintenance for non-commercial portion of building
|
|
1228 Collins Ave,
Miami Beach, FL 33139 |
| |
48
|
| | Licensed hotel | | | Triple Net(1) | | |
5-year lease
with 3% rent escalations annually |
| |
3.5-Star Property
|
| |
CorpHousing Is responsible for maintenance for non-commercial portion of building
|
|
136 W 55th St,
New York, NY 10105 |
| |
118
|
| | Licensed hotel | | | Triple Net(1) | | |
15-year lease
with 3% rent escalation annually |
| |
4-Star Property
|
| |
CorpHousing Is responsible for maintenance for non-commercial portion of building
|
|
956 Washington Ave, Miami Beach, FL 33139
|
| |
42
|
| | Licensed hotel | | | Triple Net | | |
5-year lease with 4% escalation beginning in year three
|
| | 3.5-Star Property | | |
CorpHousing is responsible for maintenance for non-commercial portion of building
|
|
960 Sixth Ave, New York, NY 10001 | | |
167
|
| | Licensed hotel | | | Triple Net | | |
15-year lease with 3% escalation beginning year seven
|
| | 3-Star Property | | |
CorpHousing is responsible for maintenance for non-commercial portion of building
|
|
765 8th Ave,
New York, NY 10036 |
| |
44
|
| | Licensed hotel | | | Triple Net | | |
10-year lease with 3.5% escalation beginning year three
|
| |
3-Star Property
|
| |
CorpHousing is responsible for maintenance for non-commercial portion of building
|
|
1000 29th Street NW, Washington, DC 20007
|
| |
80
|
| | Licensed hotel | | | Triple Net | | | 10-year lease | | |
3-Star Property
|
| |
CorpHousing is responsible for maintenance for non-commercial portion of building
|
|
Name
|
| |
Age
|
| |
Position
|
|
Brian Ferdinand | | |
45
|
| | Chief Executive Officer and Chairman of the Board | |
David Gurfein | | |
57
|
| | President and Chief Operating Officer | |
Shanoop Kothari | | |
49
|
| | Chief Financial Officer (Principal Financial Officer) | |
Karl Rothman | | |
55
|
| | Chief Accounting Officer (Principal Accounting Officer) | |
Kevin J. Mikolashek | | |
52
|
| | Chief Compliance Officer | |
Jimmie Chatmon | | |
29
|
| | Executive Vice President and Director | |
Leonard Toboroff | | |
89
|
| | Director* | |
David Berg | | |
36
|
| | Director | |
Donald Engel | | |
87
|
| | Director* | |
Aimee J. Nelson | | |
44
|
| | Director* | |
Jeffrey Webb | | |
72
|
| | Director* | |
Name and Principal Position
|
| |
Salary ($)
|
| |
Bonus ($)
|
| |
Option
Awards ($) |
| |
Non-Equity
Incentive Compensation ($) |
| |
All Other
Compensation ($) |
| |
Total ($)
|
| ||||||||||||||||||
Brian Ferdinand(1)
2020 |
| | | $ | 358,593 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 358,593 | | |
2021
|
| | | $ | 721,506 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 721,506 | | |
David Gurfein(2)
2020 |
| | | $ | 53,250 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 53,250 | | |
2021
|
| | | $ | 7,560 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 7,560 | | |
Karl Rothman(3) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
2020
|
| | | | 28,500 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28,500 | | |
2021
|
| | | | 98,000 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 98,000 | | |
Name
|
| |
Shares of Common
Stock Owned |
| |
Percentage
Ownership |
| ||||||
Brian Ferdinand, Chairman and Chief Executive Officer(2)
|
| | | | 17,411,776 | | | | | | 63.5% | | |
Jimmie Chatmon, Executive Vice President and Director(3)
|
| | | | 1,613,000 | | | | | | 5.7% | | |
David Gurfein, President and Chief Operating Officer(4)
|
| | | | 960,199 | | | | | | 3.4% | | |
Shanoop Kothari, Chief Financial Officer(5)
|
| | | | 654,333 | | | | | | 2.4% | | |
Karl Rothman, Chief Accounting Officer(6)
|
| | | | — | | | | | | — | | |
Kevin J. Mikolashek, Chief Compliance Officer(7)
|
| | | | — | | | | | | — | | |
Leonard Toboroff, Director(8)
|
| | | | 430,167 | | | | | | 1.5% | | |
Aimee J. Nelson, Director Nominee
|
| | | | 13,500 | | | | | | * | | |
Jeffrey Webb, Director Nominee
|
| | | | 13,500 | | | | | | * | | |
David Berg, Director Nominee
|
| | | | 13,500 | | | | | | * | | |
Donald Engel, Director Nominee
|
| | | | 13,500 | | | | | | * | | |
EBOL Holdings LLC(9)
|
| | | | 1,576,806 | | | | | | 5.8% | | |
All executive officers and directors (and nominees) as a group(10)
|
| | | | 22,642,918 | | | | | | 82.6% | | |
| | |
Number of Shares of
common stock Beneficially Owned Prior to Offering |
| |
Maximum Number of
Shares of common stock to be Offered Pursuant to this Prospectus |
| |
Number of Shares of
common stock Beneficially Owned After Offering |
| |||||||||||||||||||||
Name of Selling Stockholders
|
| |
Number
|
| |
Percent
|
| | | | | | | |
Number(1)
|
| |
Percent
|
| ||||||||||||
Greenle Partners LLC Series
Alpha P.S.(2) |
| | | | 4,191,490(3) | | | | | | — | | | | | | 4,191,489 | | | | | | 0 | | | | | | — | | |
Maxim Group LLC(4)
|
| | | | 32,000 | | | | | | — | | | | | | 32,000 | | | | | | 0 | | | | | | — | | |
| | |
Page
|
| |||
| | | | F-2 | | | |
| | | | F-3 | | | |
| | | | F-4 | | | |
| | | | F-5 | | | |
| | | | F-6 | | |
| | | | | F-16 | | | |
| Consolidated Financial Statements | | | | | | | |
| | | | | F-17 | | | |
| | | | | F-18 | | | |
| | | | | F-19 | | | |
| | | | | F-20 | | | |
| | | | | F-21 | | |
| | |
June 30,
2022 |
| |
December 31,
2021 |
| ||||||
ASSETS | | | | | | | | | | | | | |
Current Assets
|
| | | | | | | | | | | | |
Cash
|
| | |
$
|
556
|
| | | | $ | 6,998 | | |
Processor retained funds
|
| | |
|
4,616,255
|
| | | | | 56,864 | | |
Prepaid expenses and other current assets
|
| | |
|
512,939
|
| | | | | 166,667 | | |
Deferred offering costs
|
| | |
|
1,234,500
|
| | | | | 771,954 | | |
Security deposits – current
|
| | |
|
276,943
|
| | | | | 276,943 | | |
Total Current Assets
|
| | | $ | 6,641,193 | | | | | $ | 1,279,426 | | |
Other Assets
|
| | | | | | | | | | | | |
Furniture and equipment, net
|
| | |
|
8,944
|
| | | | | 11,500 | | |
Restricted cash
|
| | |
|
1,100,000
|
| | | | | 1,100,000 | | |
Security deposits – noncurrent
|
| | |
|
4,108,010
|
| | | | | 1,377,010 | | |
Operating lease right-of-use asset, net
|
| | |
|
49,941,971
|
| | | | | — | | |
Total Other Assets
|
| | | | 55,158,925 | | | | | | 2,488,510 | | |
Total Assets
|
| | | $ | 61,800,118 | | | | | $ | 3,767,936 | | |
LIABILITIES AND STOCKHOLDERS’ DEFICIT | | | | | | | | | | | | | |
Current Liabilities
|
| | | | | | | | | | | | |
Accounts payable and accrued expenses
|
| | | $ | 5,301,053 | | | | | $ | 4,209,366 | | |
Rents received in advance
|
| | |
|
4,071,095
|
| | | |
|
1,819,943
|
| |
Merchant cash advances – net of unamortized costs of $0 and $57,768, respectively
|
| | |
|
575,489
|
| | | |
|
1,386,008
|
| |
Loans payable – current portion
|
| | |
|
2,780,054
|
| | | |
|
1,267,004
|
| |
Loans payable – SBA – PPP Loan – current portion
|
| | |
|
815,183
|
| | | |
|
815,183
|
| |
Convertible loans payable – related parties – current portion
|
| | |
|
2,596,865
|
| | | |
|
—
|
| |
Loans payable – related parties – current portion
|
| | |
|
1,071,128
|
| | | |
|
22,221
|
| |
Operating lease liability – current
|
| | |
|
7,182,381
|
| | | |
|
—
|
| |
Income taxes payable
|
| | |
|
750,000
|
| | | |
|
—
|
| |
Total Current Liabilities
|
| | | | 25,143,248 | | | | | | 9,519,725 | | |
Long-Term Liabilities
|
| | | | | | | | | | | | |
Loans payable
|
| | |
|
545,789
|
| | | |
|
925,114
|
| |
Loans payable – SBA – EIDL Loan
|
| | |
|
800,000
|
| | | |
|
800,000
|
| |
Loans payable – related parties
|
| | |
|
—
|
| | | |
|
496,500
|
| |
Convertible loans payable – related parties
|
| | |
|
700,195
|
| | | |
|
2,608,860
|
| |
Line of credit
|
| | |
|
94,975
|
| | | |
|
94,975
|
| |
Deferred rent
|
| | |
|
—
|
| | | |
|
536,812
|
| |
Operating lease liability
|
| | |
|
43,962,492
|
| | | | | — | | |
Total Long-term Liabilities
|
| | | | 46,103,451 | | | | | | 5,462,261 | | |
Total Liabilities
|
| | | | 71,246,699 | | | | | | 14,981,986 | | |
Commitments and Contingencies
|
| | | | | | | | | | | | |
Stockholders’ Deficit
|
| | | | | | | | | | | | |
Members’ Deficit
|
| | |
|
—
|
| | | |
|
(11,214,050)
|
| |
Common stock (shares authorized, issued and outstanding – 90,000,000;
21,675,001; 21,675,001; respectively) |
| | |
|
216
|
| | | | | — | | |
Accumulated deficit
|
| | |
|
(9,446,797)
|
| | | | | — | | |
Total Stockholders’ Deficit
|
| | |
|
(9,446,581)
|
| | | |
|
(11,214,050)
|
| |
Total Liabilities and Stockholders’ Deficit
|
| | | $ | 61,800,118 | | | | | $ | 3,767,936 | | |
| | |
For the Three Months Ended
|
| |
For the Six Months Ended
|
| ||||||||||||||||||
| | |
June 30, 2022
|
| |
June 30, 2021
|
| |
June 30, 2022
|
| |
June 30, 2021
|
| ||||||||||||
Rental Revenue
|
| | |
$
|
12,656,540
|
| | | | $ | 6,728,686 | | | | |
$
|
24,419,439
|
| | | | $ | 11,688,873 | | |
Refunds and Allowances
|
| | |
|
2,455,202
|
| | | |
|
2,545,820
|
| | | |
|
5,118,676
|
| | | | | 4,199,978 | | |
Net Rental Revenue
|
| | |
|
10,201,338
|
| | | |
|
4,182,866
|
| | | |
|
19,300,763
|
| | | |
|
7,488,895
|
| |
Cost of Revenue
|
| | |
|
7,344,720
|
| | | |
|
4,035,238
|
| | | |
|
13,930,882
|
| | | | | 7,920,531 | | |
Gross Profit (Loss)
|
| | |
|
2,856,618
|
| | | |
|
147,628
|
| | | |
|
5,369,881
|
| | | |
|
(431,636)
|
| |
General and Administrative Expenses | | | | | | | | | | | | | | | | | | | | | | | | | |
Administrative and other
|
| | |
|
809,121
|
| | | |
|
701,040
|
| | | |
|
1,559,742
|
| | | | | 1,258,458 | | |
Professional fees
|
| | |
|
76,500
|
| | | |
|
37,390
|
| | | |
|
305,485
|
| | | | | 90,404 | | |
Total General and Administrative Expenses
|
| | | | 885,621 | | | | | | 738,430 | | | | | | 1,865,227 | | | | | | 1,348,862 | | |
Net Income (Loss) Before Other Income (Expense)
|
| | |
|
1,970,997
|
| | | |
|
(590,802)
|
| | | |
|
3,504,654
|
| | | |
|
(1,780,498)
|
| |
Other Income (Expense) | | | | | | | | | | | | | | | | | | | | | | | | | |
Other income
|
| | |
|
137,154
|
| | | |
|
434
|
| | | |
|
587,067
|
| | | | | 467 | | |
Interest and financing costs
|
| | |
|
(595,742)
|
| | | |
|
(542,764)
|
| | | |
|
(1,159,879)
|
| | | |
|
(660,007)
|
| |
Total Other Expenses
|
| | | | (458,588) | | | | | | (542,330) | | | | | | (572,812) | | | | | | (659,540) | | |
Income (Loss) Before Provision for
Income Taxes |
| | |
|
1,512,409
|
| | | |
|
(1,133,132)
|
| | | |
|
2,931,842
|
| | | |
|
(2,440,038)
|
| |
Provision for Income Taxes | | | | | | | | | | | | | | | | | | | | | | | | | |
Current
|
| | |
|
750,000
|
| | | |
|
—
|
| | | |
|
750,000
|
| | | |
|
—
|
| |
Net Income (Loss)
|
| | | $ | 762,409 | | | | | $ | (1,133,132) | | | | | $ | 2,181,842 | | | | | $ | (2,440,038) | | |
Basic and diluted earnings per common share
|
| | | $ | 0.04 | | | | | $ | — | | | | | $ | 0.10 | | | | | $ | — | | |
Basic and diluted weighted average number of common shares outstanding
|
| | | | 21,675,001 | | | | | | — | | | | | | 21,315,747 | | | | | | — | | |
| | |
Common Stock
|
| |
Members’
Deficit |
| |
Additional
Paid-In Capital |
| |
Accumulated
Deficit |
| |
Stockholders’
Deficit |
| |||||||||||||||||||||
Balance – December 31, 2020 partnership equity
|
| | | | — | | | | | $ | — | | | | | $ | (7,795,669) | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
Net Loss
|
| | | | | | | | | | | | | | | | (1,306,906) | | | | | | | | | | | | | | | | | | | | |
Contributions
|
| | | | | | | | | | | | | | | | 33,821 | | | | | | | | | | | | | | | | | | | | |
Distributions
|
| | | | | | | | | | | | | | | | (568,485) | | | | | | | | | | | | | | | | | | | | |
Balance – March 31, 2021
partnership equity |
| | | | — | | | | | | — | | | | | $ | (9,637,239) | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
Net Loss
|
| | | | | | | | | | | | | | | | (1,133,132) | | | | | | | | | | | | | | | | | | | | |
Contributions
|
| | | | | | | | | | | | | | | | 10,205 | | | | | | | | | | | | | | | | | | | | |
Distributions
|
| | | | | | | | | | | | | | | | (430,240) | | | | | | | | | | | | | | | | | | | | |
Balance – June 30, 2021
partnership equity |
| | | | — | | | | | $ | — | | | | | $ | (11,190,406) | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
Balance – December 31, 2021 partnership equity, previously reported
|
| | | | — | | | | | $ | — | | | | | $ | (11,214,050) | | | | | $ | — | | | | | $ | — | | | | | $ | (11,214,050) | | |
Cumulative effect of changes in accounting principle
|
| | | | — | | | | | | — | | | | | | (414,373) | | | | | | — | | | | | | — | | | | | | (414,373) | | |
Conversion to C Corp
|
| | | | 21,675,001 | | | | | | 216 | | | | | | 11,628,423 | | | | | | — | | | | | | (11,628,639) | | | | | | — | | |
Net Income
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,419,433 | | | | | | 1,419,433 | | |
Balance – March 31, 2022
|
| | | | 21,675,001 | | | | | $ | 216 | | | | | $ | — | | | | | | — | | | | | $ | (10,209,206) | | | | | $ | (10,208,990) | | |
Net Income
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 762,409 | | | | | | 762,409 | | |
Balance – June 30, 2022
|
| | | | 21,675,001 | | | | | $ | 216 | | | | | $ | — | | | | | $ | — | | | | | $ | (9,446,797) | | | | | $ | (9,446,581) | | |
| | |
For the Six Months Ended
|
| |||||||||
| | |
June 30, 2022
|
| |
June 30, 2021
|
| ||||||
Cash Flows from Operating Activities | | | | | | | | | | | | | |
Net Income (Loss)
|
| | |
$
|
2,181,842
|
| | | |
$
|
(2,440,038)
|
| |
Adjustments to reconcile net income (loss) to net cash used in operating activities:
|
| | | | | | | | | | | | |
Depreciation expense
|
| | |
|
2,556
|
| | | |
|
—
|
| |
Changes in operating assets and liabilities:
|
| | | | | | | | | | | | |
(Increase) in:
|
| | | | | | | | | | | | |
Processor retained funds
|
| | |
|
(4,559,391)
|
| | | |
|
(55,200)
|
| |
Prepaid expenses and other assets
|
| | |
|
(346,272)
|
| | | |
|
(24,500)
|
| |
Security deposits- current
|
| | |
|
—
|
| | | |
|
(97,961)
|
| |
Security deposits- noncurrent
|
| | |
|
(2,731,000)
|
| | | |
|
(521,602)
|
| |
Operating lease right-of-use asset
|
| | |
|
(49,941,971)
|
| | | |
|
—
|
| |
Increase (Decrease) in:
|
| | | | | | | | | | | | |
Accounts payable and accrued expenses
|
| | |
|
1,091,687
|
| | | |
|
(1,252,473)
|
| |
Deferred rent
|
| | |
|
(951,185)
|
| | | |
|
63,548
|
| |
Operating lease liability
|
| | |
|
51,144,873
|
| | | |
|
—
|
| |
Income taxes payable
|
| | |
|
750,000
|
| | | |
|
—
|
| |
Rents received in advance
|
| | |
|
2,251,152
|
| | | |
|
3,756,577
|
| |
Net cash used in operating activities
|
| | |
|
(1,107,709)
|
| | | |
|
(571,649)
|
| |
Cash Flows from Financing Activities | | | | | | | | | | | | | |
Deferred offering costs – net
|
| | |
|
(462,546)
|
| | | |
|
(50,000)
|
| |
Proceeds from loans payable – net
|
| | |
|
1,133,725
|
| | | |
|
541,634
|
| |
Proceeds from loans payable – related parties – net
|
| | |
|
1,240,607
|
| | | |
|
201,085
|
| |
(Repayments of) proceeds from merchant cash advances – net
|
| | |
|
(810,519)
|
| | | |
|
840,986
|
| |
Contributions from members
|
| | |
|
—
|
| | | |
|
44,026
|
| |
Distributions to members
|
| | |
|
—
|
| | | |
|
(998,725)
|
| |
Net cash provided by financing activities
|
| | |
|
1,101,267
|
| | | |
|
579,006
|
| |
Net (Decrease) increase in Cash and Restricted Cash
|
| | |
|
(6,442)
|
| | | |
|
7,357
|
| |
Cash and Restricted Cash – beginning of period
|
| | |
|
1,106,998
|
| | | |
|
512
|
| |
Total Cash and Restricted Cash – end of period
|
| | |
|
1,100,556
|
| | | |
|
7,869
|
| |
Cash
|
| | |
|
556
|
| | | |
|
7,869
|
| |
Restricted Cash
|
| | |
|
1,100,000
|
| | | |
|
—
|
| |
Total Cash and Restricted Cash
|
| | | $ | 1,100,556 | | | | | $ | 7,869 | | |
Supplemental Disclosures of Cash Flow Information | | | | | | | | | | | | | |
Cash paid for:
|
| | | | | | | | | | | | |
Taxes
|
| | | $ | — | | | | | $ | — | | |
Interest
|
| | | $ | 1,010,688 | | | | | $ | 518,694 | | |
|
Operating lease right of use asset
|
| | | $ | 49,941,971 | | |
|
Operating lease liability, current portion
|
| | | $ | 7,182,381 | | |
|
Operating lease liability, net of current portion
|
| | | $ | 43,962,492 | | |
| | |
June 30,
2022 |
|
Weighted average discount rate
|
| |
10%
|
|
Weighted average remaining lease term (years)
|
| |
9.1 years
|
|
| | |
Three Months
Ended June 30, 2022 |
| |
Six Months
Ended June 30, 2022 |
| ||||||
Operating lease cost
|
| | | $ | 2,839,925 | | | | | $ | 5,787,499 | | |
For the Twelve Months Ending June 30,
|
| | | | | | |
2023
|
| | | $ | 815,183 | | |
| | |
June 30,
2022 |
| |
December 31,
2021 |
| ||||||
Original borrowings of $100,000, bears interest at 1%, requires no payments until maturity in March 2024
|
| | |
$
|
20,500
|
| | | | $ | 20,500 | | |
Original borrowings of $250,000, bears interest at 1%, requires no payments until maturity in January 2024
|
| | |
|
210,500
|
| | | | | 210,500 | | |
Original payable of $151,096 with additional net borrowings of $89,154, requires monthly payments of $1,500 until total payments of $240,250 have been made
|
| | |
|
1,050
|
| | | | | 242,053 | | |
Original payable of $553,175 with additional net borrowings of $125,412, requires monthly payments of $25,000 until total payments of $678,587 have been made
|
| | |
|
553,175
|
| | | | | 553,175 | | |
Original payable of $492,180, requires monthly payments of $25,000 until total payments of $492,180 have been made
|
| | |
|
865,618
|
| | | | | 1,020,890 | | |
Original borrowings of $1,500,000 and unamortized original issue discount of $225,000, bears interest at 5%, requires no payments until maturity in May 2023
|
| | |
|
1,500,000
|
| | | | | — | | |
Original borrowings of $60,000, bears interest at 1%, requires no payments until maturity in January 2024
|
| | |
|
60,000
|
| | | | | — | | |
Original amounts due of $195,000, related to services provided by a vendor, requires monthly payments of $10,000 through May 2022, then monthly payments of $25,000 through August 2022 at which time any remaining balance is due
|
| | |
|
115,000
|
| | | | | 145,000 | | |
| | | |
|
3,325,843
|
| | | | | 2,192,118 | | |
Less: Current maturities
|
| | |
|
2,780,054
|
| | | | | 1,267,004 | | |
| | | |
$
|
545,789
|
| | | | $ | 925,114 | | |
For the Twelve Months Ending June 30,
|
| | | | | | |
2023
|
| | | $ | 2,780,054 | | |
2024
|
| | | | 545,789 | | |
| | | | $ | 3,325,843 | | |
| | |
June 30,
2022 |
| |
December 31,
2021 |
| ||||||
Original borrowings of $496,500, bears interest at 6%, requires no payments until maturity in May 2023. Lender is a stockholder of the Company
|
| | |
$
|
459,000
|
| | | | $ | 496,500 | | |
Original borrowings of $341,000, bears interest at 6%, requires no payments until maturity in April 2023. Lender is a stockholder of the Company
|
| | |
|
341,000
|
| | | | | — | | |
Original borrowings of $150,000, bears interest at various rates based on
the lenders borrowing rates. No stated repayment terms. Lender is controlled by the managing stockholder and owned by his spouse |
| | |
|
271,128
|
| | | | | 22,221 | | |
| | | |
|
1,071,128
|
| | | | | 518,721 | | |
Less: Current maturities
|
| | |
|
1,071,128
|
| | | | | 22,221 | | |
| | | | $ | — | | | | |
$
|
496,500
|
| |
For the Twelve Months Ending June 30,
|
| | | | | | |
2023
|
| | | $ | 1,071,128 | | |
| | | | $ | 1,071,128 | | |
| | |
June 30,
2022 |
| |
December 31,
2021 |
| ||||||
Original borrowings of $1,966,019, bears interest at 6%, requires no payments until maturity in April 2023. Lender is related to the managing stockholder. Contingently convertible upon certain triggering events, at the holder’s option upon an initial public offering
|
| | |
$
|
1,266,865
|
| | | | $ | 1,966,019 | | |
Convertible note of $1,330,000 bears interest at 1.5%, requires no payments until maturity. Notes mature and convert at IPO into equity at 75% of IPO price.
|
| | |
$
|
1,330,000
|
| | | | | — | | |
Convertible revolving credit line of $650,000, bears interest at 1%,
requires no payments until maturity in March 2024. Contingently convertible upon certain triggering events, at the holder’s option, nut no earlier than maturity, at a conversion ratio equal to 1% of enterprise value measured at conversion. Lender is related to the managing stockholder |
| | |
|
700,195
|
| | | | | 642,841 | | |
| | | |
$
|
3,297,060
|
| | | | $ | 2,608,860 | | |
Less: Current maturities
|
| | |
|
2,596,865
|
| | | | | — | | |
| | | | $ | 700,195 | | | | |
$
|
2,608,860
|
| |
For the Twelve Months Ending June 30,
|
| | | | | | |
2023
|
| | | $ | 2,596,865 | | |
2024
|
| | | | 700,195 | | |
| | | | $ | 3,297,060 | | |
| | |
December 31,
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
ASSETS | | | | | | | | | | | | | |
Current Assets
|
| | | | | | | | | | | | |
Cash
|
| | |
$
|
6,998
|
| | | | $ | 512 | | |
Processor retained funds
|
| | |
|
56,864
|
| | | | | 58,514 | | |
Prepaid expenses
|
| | |
|
166,667
|
| | | | | — | | |
Deferred offering costs
|
| | |
|
771,954
|
| | | | | — | | |
Security deposits
|
| | |
|
276,943
|
| | | | | — | | |
Total Current Assets
|
| | |
$
|
1,279,426
|
| | | | $ | 59,026 | | |
Other Assets
|
| | | | | | | | | | | | |
Furniture and equipment
|
| | |
|
11,500
|
| | | | | — | | |
Restricted cash
|
| | |
|
1,100,000
|
| | | | | — | | |
Security deposits
|
| | |
|
1,377,010
|
| | | | | 433,987 | | |
Total Other Assets
|
| | |
|
2,488,510
|
| | | | | 433,987 | | |
| | | |
$
|
3,767,936
|
| | | | $ | 493,013 | | |
LIABILITIES AND MEMBERS’ DEFICIT | | | | | | | | | | | | | |
Current Liabilities
|
| | | | | | | | | | | | |
Accounts payable and accrued expenses
|
| | |
$
|
4,209,366
|
| | | | $ | 3,772,919 | | |
Rents received in advance
|
| | |
|
1,819,943
|
| | | | | 858,538 | | |
Merchant cash advances – net of unamortized costs of $57,768
|
| | |
|
1,386,008
|
| | | | | 320,079 | | |
Loans payable – current portion
|
| | |
|
1,267,004
|
| | | | | 355,182 | | |
Loans payable – SBA – PPP Loan – current portion
|
| | |
|
815,183
|
| | | | | 534,950 | | |
Loans payable – related parties – current portion
|
| | |
|
22,221
|
| | | | | 74,962 | | |
Total Current Liabilities
|
| | |
|
9,519,725
|
| | | | | 5,916,630 | | |
Long-term Liabilities
|
| | | | | | | | | | | | |
Loans payable
|
| | |
|
925,114
|
| | | | | 617,271 | | |
Loans payable – SBA – PPP Loan
|
| | |
|
—
|
| | | | | 280,233 | | |
Loans payable – SBA – EIDL Loan
|
| | |
|
800,000
|
| | | | | 800,000 | | |
Loans payable – related parties
|
| | |
|
496,500
|
| | | | | — | | |
Convertible loans payable – related parties
|
| | |
|
2,608,860
|
| | | | | 367,850 | | |
Line of credit
|
| | |
|
94,975
|
| | | | | 94,975 | | |
Deferred rent
|
| | |
|
536,812
|
| | | | | 211,698 | | |
Total Long-term Liabilities
|
| | |
|
5,462,261
|
| | | | | 2,372,052 | | |
Total Liabilities
|
| | |
|
14,981,986
|
| | | | | 8,288,682 | | |
Commitments and Contingencies | | | | | | | | | | | | | |
Members’ Deficit
|
| | |
|
(11,214,050)
|
| | | | | (7,795,669) | | |
| | | |
$
|
3,767,936
|
| | | | $ | 493,013 | | |
| | |
For the Years Ended
December 31, |
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
Rental Revenue
|
| | |
$
|
32,223,365
|
| | | | $ | 13,540,488 | | |
Refunds and Allowances
|
| | |
|
10,843,452
|
| | | | | 5,266,629 | | |
Net Rental Revenue
|
| | |
|
21,379,913
|
| | | | | 8,273,859 | | |
Cost of Revenue
|
| | |
|
19,269,153
|
| | | | | 11,232,643 | | |
Gross Profit (Loss) Profit
|
| | |
|
2,110,760
|
| | | | | (2,958,784) | | |
General and Administrative Expenses | | | | | | | | | | | | | |
Administrative and other
|
| | |
|
2,680,005
|
| | | | | 1,045,728 | | |
Professional fees
|
| | |
|
164,632
|
| | | | | 61,512 | | |
Total General and Administrative Expenses
|
| | |
|
2,844,637
|
| | | | | 1,107,240 | | |
Loss from Operations
|
| | |
|
(733,877)
|
| | | | | (4,066,024) | | |
Other Income (Expense) | | | | | | | | | | | | | |
Other income
|
| | |
|
127,058
|
| | | | | 28,068 | | |
Interest and financing costs
|
| | |
|
(1,626,565)
|
| | | | | (577,769) | | |
Total Other Expense
|
| | |
|
(1,499,507)
|
| | | | | (549,701) | | |
Net Loss
|
| | |
$
|
(2,233,384)
|
| | | | $ | (4,615,725) | | |
| | |
For the Years Ended
December 31, 2021 and 2020 |
| | | | |||
Balance – January 1, 2020
|
| | | $ | (2,106,933) | | | | ||
Net loss
|
| | | | (4,615,725) | | | | ||
Contributions
|
| | | | 500,884 | | | | ||
Distributions
|
| | | | (1,573,895) | | | | ||
Balance – December 31, 2020
|
| | | | (7,795,669) | | | | ||
Net loss
|
| | | | (2,233,384) | | | | ||
Contributions
|
| | | | 72,082 | | | | ||
Distributions
|
| | | | (1,257,079) | | | | ||
Balance – December 31, 2021
|
| | | $ | (11,214,050) | | | |
| | |
For the Years Ended
December 31, |
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
Cash Flows from Operating Activities | | | | | | | | | | | | | |
Net loss
|
| | |
$
|
(2,233,384)
|
| | | | $ | (4,615,725) | | |
Adjustments to reconcile net loss to net cash used in operating activities:
|
| | | | | | | | | | | | |
Changes in operating assets and liabilities:
|
| | | | | | | | | | | | |
(Increase) Decrease in:
|
| | | | | | | | | | | | |
Processor retained funds
|
| | |
|
1,650
|
| | | | | (40,526) | | |
Prepaid expenses and other assets
|
| | |
|
(938,621)
|
| | | | | — | | |
Security deposits
|
| | |
|
(1,219,966)
|
| | | | | (120,337) | | |
Increase in:
|
| | | | | | | | | | | | |
Accounts payable and accrued expenses
|
| | |
|
436,447
|
| | | | | 3,275,838 | | |
Deferred rent
|
| | |
|
325,114
|
| | | | | 23,948 | | |
Rents received in advance
|
| | |
|
961,405
|
| | | | | 240,508 | | |
Net cash used in operating activities
|
| | |
|
(2,667,355)
|
| | | | | (1,236,294) | | |
Cash Flows from Investing Activities | | | | | | | | | | | | | |
Purchase of furniture and equipment
|
| | |
|
(11,500)
|
| | | | | — | | |
Net cash used in investing activities
|
| | |
|
(11,500)
|
| | | | | — | | |
Cash Flows from Financing Activities | | | | | | | | | | | | | |
Proceeds from loans payable – net
|
| | |
|
1,219,665
|
| | | | | 651,423 | | |
Proceeds from loans payable – SBA – PPP loan
|
| | |
|
—
|
| | | | | 815,183 | | |
Proceeds from loans payable – SBA – EIDL loan
|
| | |
|
—
|
| | | | | 800,000 | | |
Proceeds from (repayments of) related party loans payable and convertible note
|
| | |
|
2,684,744
|
| | | | | (1,720) | | |
Proceeds from merchant cash advances – net
|
| | |
|
1,065,929
|
| | | | | 29,891 | | |
Contributions from members
|
| | |
|
72,082
|
| | | | | 500,884 | | |
Distributions to members
|
| | |
|
(1,257,079)
|
| | | | | (1,573,895) | | |
Net cash provided by financing activities
|
| | |
|
3,785,341
|
| | | | | 1,221,766 | | |
Net Increase (Decrease) in Cash and Restricted Cash
|
| | |
|
1,106,486
|
| | | | | (14,528) | | |
Cash, and Restricted Cash – beginning
|
| | |
|
512
|
| | | | | 15,040 | | |
Cash, and Restricted Cash – end
|
| | |
$
|
1,106,998
|
| | | | $ | 512 | | |
Cash
|
| | |
$
|
6,998
|
| | | | $ | 512 | | |
Restricted Cash
|
| | |
|
1,100,000
|
| | | | | — | | |
Total Cash and Restricted Cash
|
| | |
$
|
1,106,998
|
| | | | $ | 512 | | |
Supplemental Disclosures of Cash Flow Information | | | | | | | | | | | | | |
Cash paid for:
|
| | | | | | | | | | | | |
Interest
|
| | |
$
|
1,333,677
|
| | | | $ | 434,587 | | |
Noncash financing activities:
|
| | | | | | | | | | | | |
Imputed interest on related party loans with below market interest rates reported as contributions from members
|
| | |
$
|
—
|
| | | | $ | 25,140 | | |
| | |
2021
|
| |
2020
|
| ||||||
Cash
|
| | | | 6,998 | | | | | | 512 | | |
Restricted Cash
|
| | | | 1,100,000 | | | | | | — | | |
Cash and restricted cash
|
| | | | 1,106,998 | | | | | | 512 | | |
For the Fiscal Years Ending
|
| | | | | | |
2022 | | | |
$
|
1,460
|
| |
2023 | | | |
|
14,062
|
| |
2024 | | | |
|
14,826
|
| |
2025 | | | |
|
15,391
|
| |
2026 | | | |
|
15,979
|
| |
Thereafter | | | |
|
738,282
|
| |
| | | |
$
|
800,000
|
| |
| | |
December 31,
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
Original borrowings of $100,000, bears interest at 1%, requires no payments until maturity in March 2024
|
| | |
$
|
20,500
|
| | | | $ | 20,500 | | |
Original borrowings of $250,000, bears interest at 1%, requires no payments until maturity in January 2024
|
| | |
|
210,500
|
| | | | | 210,500 | | |
Original borrowings of $20,000, bears interest at 1%, and is payable on demand
|
| | |
|
—
|
| | | | | 20,000 | | |
Original borrowings of $121,000, requires weekly payments of $5,822 until total payments of $139,728 have been made. The loan is personally guaranteed by the managing member and originally matured in March of 2020. Maturity date was extended to 2021 when loan was satisfied
|
| | |
|
—
|
| | | | | 17,182 | | |
Original amounts due of $151,096, related to refunds remitted to customers by processor, increased by additional refunds, requires monthly payments of $1,500 until loan is paid in full. This loan fully matures after 2026
|
| | |
|
242,053
|
| | | | | 151,096 | | |
Original amounts due of $195,000, related to services provided by a vendor, requires monthly payments of $10,000 through May 2022, then monthly payments of $25,000 through August 2022 at which time any remaining balance is due
|
| | |
|
145,000
|
| | | |
|
—
|
| |
Original amounts due of $553,175, related to refunds remitted to customers by processor, requires payments of $504,004 in 2022 and balance of loan in 2023
|
| | |
|
553,175
|
| | | | | 553,175 | | |
Related to refunds remitted to customers by processor, increased by additional refunds, requires monthly payments of $50,000 through August 31, 2023 at which time any remaining balance is due
|
| | |
|
1,020,890
|
| | | |
|
—
|
| |
| | | |
|
2,192,118
|
| | | | | 972,453 | | |
Less: Current maturities
|
| | |
|
1,267,004
|
| | | | | 355,182 | | |
| | | | $ | 925,114 | | | | |
$
|
617,271
|
| |
For the Fiscal Years Ending
|
| | | | | | |
2022 | | | |
$
|
1,267,004
|
| |
2023 | | | |
|
488,061
|
| |
2024 | | | |
|
249,000
|
| |
2025 | | | |
|
18,000
|
| |
2026 | | | |
|
18,000
|
| |
Thereafter
|
| | |
|
152,053
|
| |
| | | |
$
|
2,192,118
|
| |
| | |
December 31,
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
Original borrowings of $87,000, bears interest at 1%, requires no payments until maturity in December 2021. Lender is controlled by the managing member
|
| | |
$
|
—
|
| | | | $ | 46,150 | | |
Original borrowings of $4,975, no stated repayment terms — lender is owned and controlled by the managing member
|
| | |
|
—
|
| | | | | 4,975 | | |
Original borrowings of $275,000, bears interest at various rates based on the lenders
borrowing rates, requires various payments in accordance with the loan agreement until maturity in January 2020 when all unpaid principal and interest is due — maturity date was extended into 2021 and balance was satisfied in 2021. Lender is a member of the Company |
| | |
|
—
|
| | | | | 23,837 | | |
Original borrowings of $496,500, bears interest at 6%, requires no payments until maturity in May 2023. Lender is a member of the Company
|
| | |
|
496,500
|
| | | |
|
—
|
| |
Original borrowings of $150,000, bears interest at various rates based on the lenders
borrowing rates. No stated repayment terms. Lender is controlled by the managing member of the Company and owned by his spouse |
| | |
|
22,221
|
| | | |
|
—
|
| |
| | | |
|
518,721
|
| | | | | 74,962 | | |
Less: Current maturities
|
| | |
|
22,221
|
| | | | |
74,962
|
| |
| | | |
$
|
496,500
|
| | | | $ | — | | |
For the Fiscal Years Ending
|
| | | | | | |
2022 | | | |
$
|
22,221
|
| |
2023 | | | |
|
496,500
|
| |
| | | |
$
|
518,721
|
| |
| | |
December 31,
|
| |||||||||
| | |
2021
|
| |
2022
|
| ||||||
Convertible revolving credit line of $650,000, bears interest at 1%, requires no payments until maturity in March 2024. Contingently convertible upon certain triggering events, at the holder’s option, but no earlier than maturity, at a conversion ratio equal to 1% of enterprise value measured at conversion. Lender is related to the managing member
|
| | |
|
642,841
|
| | | |
|
367,875
|
| |
Original borrowings of $1,966,019, bears interest at 6%, requires no payments until maturity in April 2023. Lender is related to the managing member. Contingently convertible upon certain triggering events, at the holder’s option upon an initial public offering
|
| | |
|
1,966,019
|
| | | |
|
—
|
| |
| | | |
$
|
2,608,860
|
| | | | | 367,857 | | |
Less: Current maturities
|
| | |
|
—
|
| | | | | — | | |
| | | |
$
|
2,608,860
|
| | | | $ | 367,857 | | |
For the Fiscal Years Ending
|
| | | | | | |
2022 | | | |
$
|
—
|
| |
2023 | | | |
|
1,966,019
|
| |
2024 | | | |
|
642,841
|
| |
| | | |
$
|
2,608,860
|
| |
| | |
Amount to be paid
|
| |||
SEC Registration Fee
|
| | | $ | 826 | | |
Accounting fees and expenses
|
| | | | 10,000 | | |
Legal fees and expenses
|
| | | | 35,000 | | |
Miscellaneous fees and expenses
|
| | | | 7,500 | | |
Total
|
| | | $ | 53,326 | | |
Exhibit No.
|
| |
Description
|
|
10.17 | | | Amended and Restated Security and Guaranty Agreement Related to the 2022 Investor Notes(2) | |
10.18 | | | Amended and Restated Registration Rights Agreement(2) | |
10.19 | | | Securities Purchase Agreement, dated September 30, 2022(2) | |
10.20 | | | September 2022 Investor Financing Note(2) | |
10.21 | | | Addendum to Securities Purchase Agreement dated as of September 30, 2022(3) | |
23.1 | | | Consent of Grassi & Co., CPAs, P.C.(*) | |
23.2 | | | Consent of Graubard Miller (included in its opinion filed as Exhibit 5.1)(*) | |
99.1 | | | Audit Committee Charter(1) | |
99.2 | | | Compensation Committee Charter(1) | |
99.3 | | | Nominating Committee Charter(1) | |
107 | | | Filing Fee Table(*) | |
|
Name
|
| |
Position
|
| |
Date
|
|
|
/s/ Brian Ferdinand
|
| |
Brian Ferdinand
Chairman and Chief Executive Officer (Principal Executive Officer) |
| | October 24, 2022 | |
|
/s/ David Gurfein*
|
| |
David Gurfein
President and Chief Operating Officer |
| | October 24, 2022 | |
|
/s/ Shanoop Kothari
|
| |
Shanoop Kothari
Chief Financial Officer (Principal Financial Officer) |
| | October 24, 2022 | |
|
/s/ Karl Rothman*
|
| |
Karl Rothman
Chief Accounting Officer (Principal Accounting Officer) |
| | October 24, 2022 | |
|
/s/ Jimmie Chatmon*
|
| |
Jimmie Chatmon
Director |
| | October 24, 2022 | |
|
/s/ Leonard Toboroff*
|
| |
Leonard Toboroff
Director |
| | October 24, 2022 | |
|
/s/ Aimee J. Nelson*
|
| |
Aimee J. Nelson
Director |
| | October 24, 2022 | |
|
/s/ Jeffrey Webb*
|
| |
Jeffrey Webb
Director |
| | October 24, 2022 | |
|
/s/ David Berg*
|
| |
David Berg
Director |
| | October 24, 2022 | |
|
/s/ Donald Engle*
|
| |
Donald Engle
Director |
| | October 24, 2022 | |
Exhibit 5.1
GRAUBARD MILLER
THE CHRYSLER BUILDING
405 LEXINGTON AVENUE
NEW YORK, NEW YORK 10174
October 24, 2022
CorpHousing Group Inc.
2125 Biscayne Blvd
Suite 253
Miami, Florida 33137
Ladies and Gentlemen:
Reference is made to the Registration Statement on Form S-1 filed by CorpHousing Group Inc. (“Company”), a Delaware corporation, under the Securities Act of 1933, as amended (“Securities Act”), relating to the potential resale from time to time by the selling securityholders listed in the prospectus to the Registration Statement (the “Selling Securityholders”), pursuant to Rule 415 of the Securities Act, of
The Registration Statement registers the resale by the selling stockholders identified therein (and their permitted transferees) from time to time of up to an aggregate of (a) 2,003,239 shares of the Company’s common stock issuable to them upon conversion of the Company’s 2022 Investor Financing Notes (as defined in the prospectus included as part of the Registration Statement), (b) 2,156,251 shares of the Company’s common stock issuable to them upon exercise of the Company’s 2022 Investor Financing Warrants (as defined in the prospectus included as part of the Registration Statement) and (c) 32,000 shares of the Company’s common stock issuable to them upon exercise of the Company’s 2022 Investor Financing Agent Warrants (as defined in the prospectus included as part of the Registration Statement). The shares described in foregoing clauses (a), (b) and (c) are collectively referred to herein as the “Offered Shares.”
For purposes of this opinion letter, we have examined the Amended and Restated Certificate of Incorporation of the Company (the “Certificate of Incorporation”) and the Amended and Restated Bylaws of the Company, each as currently in effect, the Registration Statement, and the applicable resolutions of the board of directors of the Company. We have also examined a certificate of the Secretary of the Company dated the date hereof (the “Certificate”) and originals, or copies certified or otherwise authenticated to our satisfaction, of such corporate records and other records, agreements, instruments, certificates of public officials and documents as we have deemed necessary as a basis for the opinions hereinafter expressed and have reviewed such matters of law as we have deemed relevant hereto. As to all issues of fact material to this opinion letter, we have relied on certificates, statements or representations of public officials, of officers and representatives of the Company (including the Certificate) and of others, without any independent verification thereof or other investigation.
In our examination, we have assumed, without investigation: (i) the legal capacity of all natural persons; (ii) the genuineness of all signatures; (iii) the authenticity of all documents submitted to us as originals; (iv) the conformity to original documents of all documents submitted to us as certified, conformed, photostatic or facsimile copies; (v) the authenticity of the originals of such latter documents; (vi) the truth, accuracy and completeness of the information, representations and warranties contained in the agreements, documents, instruments, certificates and records we have reviewed; and (vii) the absence of any undisclosed modifications to the agreements and instruments reviewed by us.
Based upon and subject to the foregoing and to the other qualifications and limitations set forth herein, we are of the opinion that when issued in accordance with the terms of the applicable 2022 Investor Financing Notes, 2022 Investor Financing Warrants, or 2022 Investor Financing Agent Warrants, each of the Offered Shares will be validly issued, fully paid and nonassessable.
We are opining solely on all applicable statutory provisions of Delaware corporate law, including the rules and regulations underlying those provisions, all applicable provisions of the Delaware Constitution, all applicable judicial and regulatory determinations in connection therewith. Our opinion is based on these laws as in effect on the date hereof and as of the effective date of the Registration Statement, and we assume no obligation to revise or supplement this opinion after the effective date of the Registration Statement should the law be changed by legislative action, judicial decision, or otherwise. We express no opinion as to whether the laws of any other jurisdiction are applicable to the subject matter hereof. We are not rendering any opinion as to compliance with any other federal or state law, rule or regulation relating to securities, or to the sale or issuance thereof.
We hereby consent to the use of this opinion as an exhibit to the Registration Statement, to the use of our name as your counsel and to all references made to us in the Registration Statement and in the Prospectus forming a part thereof. In giving this consent, we do not hereby admit that we are in the category of persons whose consent is required under Section 7 of the Securities Act, or the rules and regulations promulgated thereunder.
Very truly yours, | |
/s/ Graubard Miller |
Exhibit 23.1
Consent of Independent Registered Public Accounting Firm
We hereby consent to the inclusion in this Offering Statement on Form S-1 of our report dated April 14, 2022, except for Note 17, as to which the date is October 11, 2022, which includes an explanatory paragraph as to the Company’s ability to continue as a going concern, relating to the consolidated financial statements of CorpHousing LLC and Affiliate as of and for the years ended December 31, 2021 and 2020. We also consent to the reference to our firm under the heading "Experts" appearing therein.
Grassi & Co., CPAs, P.C.
Jericho, New York
October 24, 2022
![]() |
![]() |
Exhibit 107
Calculation of Filing Fee Table
Form S-1
(Form Type)
CorpHousing Group Inc.
(Exact Name of Registrant as Specific in its Charter)
Registered Securities for Resale by Selling Stockholders
Security Type | Security Class Title | Fee Calculation Rule | Amount Registered(1) | Proposed Maximum Offering Price Per Share | Maximum Aggregate Offering Price | Fee Rate | Amount of Registration Fee | |||||||||||||
Equity | Common Stock, par value $0.0001 per share | Rule 457(c) and Rule 457(h) | 2,003,239 | (3) | $ | 1.53 | (2) | $ | 3,064,956 | $110.20 per $1,000,000 | $ | 337.76 | ||||||||
Equity | Common Stock, par value $0.0001 per share | Rule 457(c) and Rule 457(h) | 2,156,251 | (4) | $ | 1.53 | (2) | $ | 3,299,064 | $110.20 per $1,000,000 | $ | 363.56 | ||||||||
Equity | Common Stock, par value $0.0001 per share | Rule 457(c) and Rule 457(h) | 32,000 | (5) | $ | 1.53 | (2) | $ | 48,960 | $110.20 per $1,000,000 | $ | 5.40 | ||||||||
Total Offering Amounts | $ | 6,412,980 | $ | 706.72 | ||||||||||||||||
Fees Previously Paid | $ | 826.25 | ||||||||||||||||||
Fee due | $ | 0 |
(1) | Pursuant to Rule 416 under the Securities Act of 1933, as amended, this registration statement shall be deemed to cover such additional number of securities as may be offered or issued in connection with any stock splits, stock dividends or similar transactions. |
(2) | Estimated solely for the purpose of calculating the amount of the registration fee, based upon the average of the high and low prices of the Common Stock, as reported by the Nasdaq Capital Market on October 19, 2022 ($1.53), in accordance with Rule 457(c) promulgated under the Securities Act of 1933, as amended. |
(3) | Represents shares of Common Stock issuable upon conversion of the Issuer’s 2022 Investor Financing Notes, which shares may thereafter be sold from time to time by the Selling Stockholders, as described in the prospectus included in this Registration Statement. |
(4) | Represents shares of Common Stock issuable upon exercise of the Issuer’s 2022 Investor Financing Warrants, which shares may thereafter be sold from time to time by the Selling Stockholders, as described in the prospectus included in this Registration Statement. |
(5) | Represents shares of Common Stock issuable upon exercise of the Issuer’s 2022 Investor Financing Agent Warrants, which shares may thereafter be sold from time to time by the Selling Stockholders, as described in the prospectus included in this Registration Statement. |