|
Delaware
|
| |
5191
|
| |
81-4895761
|
|
|
(State or other jurisdiction of
incorporation or organization) |
| |
(Primary Standard Industrial
Classification Code Number) |
| |
(I.R.S. Employer
Identification Number) |
|
|
Kenneth R. Koch, Esq.
Mintz, Levin, Cohn, Ferris, Glovsky and Popeo, P.C. Chrysler Center, 666 Third Avenue New York, New York 10017 Tel: (212) 935-3000 |
| |
Byron B. Rooney
Deanna L. Kirkpatrick Davis Polk & Wardwell LLP 450 Lexington Avenue New York, New York 10017 Tel: (212) 450-4000 |
|
| Large accelerated filer ☐ | | | Accelerated filer ☐ | |
| Non-accelerated filer ☒ | | | Smaller reporting company ☐ | |
| | | | Emerging growth company ☒ | |
| | ||||||||||||||||||||||||||||
Title of Each Class of Securities to be Registered
|
| | |
Amount to be
Registered(1) |
| | |
Proposed
Maximum Offering Price per Share(2) |
| | |
Proposed Maximum
Aggregate Offering Price(1)(2) |
| | |
Amount of
Registration Fee(3) |
| ||||||||||||
Common stock, par value $0.0001 per share
|
| | | | | 9,966,667 | | | | | | $ | 18.00 | | | | | | $ | 179,400,006 | | | | | | $ | 19,572.55 | | |
| | |
Page
|
| |||
| | | | 1 | | | |
| | | | 23 | | | |
| | | | 54 | | | |
| | | | 56 | | | |
| | | | 57 | | | |
| | | | 58 | | | |
| | | | 61 | | | |
| | | | 63 | | | |
| | | | 66 | | | |
| | | | 86 | | | |
| | | | 108 | | | |
| | | | 115 | | | |
| | | | 124 | | | |
| | | | 126 | | | |
| | | | 129 | | | |
| | | | 133 | | | |
| | | | 140 | | | |
| | | | 142 | | | |
| | | | 146 | | | |
| | | | 155 | | | |
| | | | 155 | | | |
| | | | 155 | | | |
| | | | F-1 | | |
|
|
| |
|
| |
|
| |
|
| |
|
|
|
|
| |
|
|
| | |
Nine months ended
September 30, |
| |
Years ended
December 31, |
| ||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
2019
|
| |
2018
|
| ||||||||||||
| | |
(In thousands, except per share amounts)
|
| |||||||||||||||||||||
Income statement data for period ended: | | | | | | ||||||||||||||||||||
Net sales
|
| | | $ | 254,763 | | | | | $ | 181,338 | | | | | $ | 235,111 | | | | | $ | 211,813 | | |
Gross profit
|
| | | | 47,624 | | | | | | 21,576 | | | | | | 27,086 | | | | | | 24,070 | | |
Selling, general and administrative
|
| | | | 37,084 | | | | | | 30,759 | | | | | | 43,784 | | | | | | 42,229 | | |
Impairment, restructuring and other(a)
|
| | | | 276 | | | | | | 3,589 | | | | | | 10,035 | | | | | | 7,169 | | |
Income (loss) from operations
|
| | | | 10,264 | | | | | | (12,772) | | | | | | (26,733) | | | | | | (25,328) | | |
Interest expense
|
| | | | 7,858 | | | | | | 9,789 | | | | | | 13,467 | | | | | | 11,606 | | |
Net income (loss)(b)
|
| | | | 2,125 | | | | | | (22,372) | | | | | | (40,083) | | | | | | (32,892) | | |
Net income (loss) attributable to common stockholders(b)
|
| | | | 135 | | | | | | (22,372) | | | | | | (40,083) | | | | | | (32,892) | | |
Net income (loss) per share attributable to common stockholders – diluted(c)
|
| | | $ | 0.01 | | | | | $ | (1.08) | | | | | $ | (1.94) | | | | | $ | (2.31) | | |
Net income (loss) per common share attributable to common stockholders on pro forma basis – diluted(d)
|
| | | $ | 0.09 | | | | | | n/a | | | | | $ | (1.94) | | | | | | n/a | | |
Cash flows (used in) provided by: | | | | | | ||||||||||||||||||||
Operating activities
|
| | | $ | (7,777) | | | | | $ | (11,520) | | | | | $ | (13,302) | | | | | $ | 4,437 | | |
Investing activities
|
| | | | 1,328 | | | | | | (3,572) | | | | | | (3,818) | | | | | | (3,312) | | |
Financing activities
|
| | | | 6,408 | | | | | | 4,663 | | | | | | 19,900 | | | | | | 25,516 | | |
Net (decrease) increase in cash, cash equivalents and restricted cash
|
| | | | (2) | | | | | | (8,082) | | | | | | 4,934 | | | | | | 25,717 | | |
Other data: | | | | | | ||||||||||||||||||||
Adjusted EBITDA(e)
|
| | | $ | 16,120 | | | | | $ | (3,812) | | | | | $ | (9,495) | | | | | $ | (7,249) | | |
Adjusted EBITDA as a percent of net sales(e)
|
| | | | 6.3% | | | | | | -2.1% | | | | | | -4.0% | | | | | | -3.4% | | |
Gross profit margin (gross profit as % of net sales)
|
| | | | 18.7% | | | | | | 11.9% | | | | | | 11.5% | | | | | | 11.4% | | |
Capital expenditures(f)
|
| | | | 700 | | | | | | 541 | | | | | | 768 | | | | | | 1,343 | | |
Federal net operating loss carryforwards
|
| | | | n/a | | | | | | n/a | | | | | | 58,000 | | | | | | 35,000 | | |
| | |
As of
September 30, 2020 |
| |
As of December 31,
|
| ||||||||||||
| | |
2019
|
| |
2018
|
| ||||||||||||
| | |
(In thousands)
|
| |
(In thousands)
|
| ||||||||||||
Balance sheet data as of end of period: | | | | | | | | | | | | | | | | | | | |
Cash, cash equivalents and restricted cash
|
| | | $ | 32,855 | | | | | $ | 32,857 | | | | | $ | 27,923 | | |
Working capital(g)
|
| | | | 52,126 | | | | | | 40,547 | | | | | | 56,728 | | |
Total assets(h)
|
| | | | 218,571 | | | | | | 185,651 | | | | | | 174,411 | | |
Long-term debt(i)
|
| | | | 111,826 | | | | | | 107,932 | | | | | | 100,520 | | |
Total liabilities
|
| | | | 181,310 | | | | | | 154,471 | | | | | | 126,867 | | |
Convertible preferred stock(j)
|
| | | | 27,584 | | | | | | 21,802 | | | | | | — | | |
Stockholders’ equity
|
| | | | 9,677 | | | | | | 9,378 | | | | | | 47,544 | | |
Balance sheet data as of end of period on a pro forma basis:(k) | | | | | | | | | | | | | | | | | | | |
Cash, cash equivalents and restricted cash(k)
|
| | | $ | 30,865 | | | | | | | | | | | | | | |
Working capital(g)
|
| | | | 50,136 | | | | | | | | | | | | | | |
Total assets(h)
|
| | | | 216,581 | | | | | | | | | | | | | | |
Long-term debt(i)
|
| | | | 111,826 | | | | | | | | | | | | | | |
Total liabilities
|
| | | | 181,310 | | | | | | | | | | | | | | |
Convertible preferred stock(k)
|
| | | | — | | | | | | | | | | | | | | |
Stockholders’ equity(k)
|
| | | | 35,271 | | | | | | | | | | | | | | |
| | |
Nine months ended
September 30, |
| |
Years ended
December 31, |
| ||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
2019
|
| |
2018
|
| ||||||||||||
| | |
(Dollars in thousands)
|
| |||||||||||||||||||||
Net income (loss)
|
| | | $ | 2,125 | | | | | $ | (22,372) | | | | | $ | (40,083) | | | | | $ | (32,892) | | |
Interest expense
|
| | | | 7,858 | | | | | | 9,789 | | | | | | 13,467 | | | | | | 11,606 | | |
Income tax expense (benefit)
|
| | | | 384 | | | | | | (246) | | | | | | (691) | | | | | | (397) | | |
Depreciation and amortization
|
| | | | 5,170 | | | | | | 5,198 | | | | | | 6,995 | | | | | | 8,260 | | |
Impairment, restructuring and other
|
| | | | 276 | | | | | | 3,589 | | | | | | 10,035 | | | | | | 7,169 | | |
Other income, net
|
| | | | (103) | | | | | | (334) | | | | | | (105) | | | | | | (995) | | |
Stock-based compensation
|
| | | | 410 | | | | | | 173 | | | | | | 208 | | | | | | — | | |
Loss on debt extinguishment
|
| | | | — | | | | | | 391 | | | | | | 679 | | | | | | — | | |
Adjusted EBITDA
|
| | | $ | 16,120 | | | | | $ | (3,812) | | | | | $ | (9,495) | | | | | $ | (7,249) | | |
Adjusted EBITDA as a percent of net sales
|
| | | | 6.3% | | | | | | -2.1% | | | | | | -4.0% | | | | | | -3.4% | | |
| | |
As of September 30, 2020
|
| |||||||||||||||
| | |
Actual
|
| |
Pro forma
|
| |
Pro forma
as adjusted |
| |||||||||
| | |
(In thousands, except per share amounts)
|
| |||||||||||||||
Cash, cash equivalents and restricted cash
|
| | | $ | 32,855 | | | | | $ | 30,865 | | | | | $ | 56,955(e) | | |
Long term debt including current portion(a): | | | | | | | | | | | | | | | | | | | |
Term loan
|
| | | $ | 76,292 | | | | | $ | 76,292 | | | | | $ | — | | |
Line of credit(b)
|
| | | | 32,494 | | | | | | 32,494 | | | | | | — | | |
PPP loan
|
| | | | 3,274 | | | | | | 3,274 | | | | | | — | | |
Other
|
| | | | 1,369 | | | | | | 1,369 | | | | | | 1,369 | | |
Total long term debt
|
| | | | 113,429 | | | | | | 113,429 | | | | | | 1,369 | | |
Convertible preferred stock, $0.0001 par value, 50,000,000 shares authorized;
|
| | | | | | | | | | | | | | | | | | |
Actual: 7,725,045(c) issued and outstanding
|
| | | | | | | | | | | | | | | | | | |
Pro forma and Pro forma as adjusted: no shares issued and outstanding
|
| | | | 27,584(d) | | | | | | — | | | | | | — | | |
Stockholders’ equity | | | | | | | | | | | | | | | | | | | |
Common stock, $0.0001 par value, 300,000,000 shares authorized; Actual: 20,688,439 shares issued and outstanding
|
| | | | |||||||||||||||
Pro forma: 22,979,908 shares issued and outstanding
|
| | | | | | | | | | | | | | | | | | |
Pro forma as adjusted: 31,646,575 shares issued and outstanding
|
| | | | 2 | | | | | | 2 | | | | | | 3(e) | | |
Additional paid-in capital
|
| | | | 154,599 | | | | | | 180,193 | | | | | | 318,342(e) | | |
Accumulated other comprehensive loss
|
| | | | (390) | | | | | | (390) | | | | | | (390) | | |
Accumulated deficit
|
| | | | (144,534) | | | | | | (144,534) | | | | | | (144,534) | | |
Total stockholders’ equity
|
| | | | 9,677 | | | | | | 35,271 | | | | | | 173,421 | | |
Total capitalization
|
| | | $ | 150,690 | | | | | $ | 148,700 | | | | | $ | 174,790 | | |
|
| | |
Outstanding
principal |
| |
Deferred
financing costs |
| |
Net
balance |
| |||||||||
Term loan
|
| | | $ | 76,292 | | | | | $ | (1,035) | | | | | $ | 75,257 | | |
Line of credit(b)
|
| | | | 32,494 | | | | | | (568) | | | | | | 31,926 | | |
PPP loan
|
| | | | 3,274 | | | | | | — | | | | | | 3,274 | | |
Other
|
| | | | 1,369 | | | | | | — | | | | | | 1,369 | | |
Total long term debt
|
| | | $ | 113,429 | | | | | $ | (1,603) | | | | | $ | 111,826 | | |
|
Assumed initial public offering price per share
|
| | | | | | | | | $ | 17.50 | | |
|
Historical net tangible book value deficit per share as of September 30, 2020
|
| | | $ | (2.12) | | | | | | | | |
|
Increase per share attributable to the pro forma adjustments
|
| | | | 1.32 | | | | | | | | |
|
Pro forma net tangible book value per share
|
| | | | (0.80) | | | | | | | | |
|
Increase in pro forma net tangible book value per share attributable to new investors participating in this offering
|
| | | | 4.59 | | | | | | | | |
|
Pro forma as adjusted net tangible book value per share after giving effect to this offering
and as adjusted for the automatic conversion of our Series A Preferred Stock |
| | | | | | | | | | 3.79 | | |
|
Dilution per share to new investors participating in this offering
|
| | | | | | | | | $ | 13.71 | | |
| | |
Shares Purchased
|
| |
Total Consideration
|
| |
Weighted-
Average Price Per Share |
| |||||||||||||||||||||
| | |
Number
|
| |
Percent
|
| |
Amount
|
| |
Percent
|
| ||||||||||||||||||
| | | | | | | | | | | | | | |
(In thousands)
|
| | ||||||||||||||
Existing stockholders
|
| | | | 22,979,908 | | | | | | 72.6% | | | | | $ | 184,716 | | | | | | 54.9% | | | | | $ | 8.04 | | |
New public investors
|
| | | | 8,666,667 | | | | | | 27.4% | | | | | $ | 151,667 | | | | | | 45.1% | | | | | $ | 17.50 | | |
Total
|
| | | | 31,646,575 | | | | | | 100.0% | | | | | $ | 336,383 | | | | | | 100.0% | | | | | $ | 10.63 | | |
| | |
Nine months ended
September 30, |
| |
Years ended
December 31, |
| ||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
2019
|
| |
2018
|
| ||||||||||||
| | |
(In thousands, except per share amounts)
|
| |||||||||||||||||||||
Income statement data for period ended: | | | | | | | | | | | | | | | | | | | | | | | | | |
Net sales
|
| | | $ | 254,763 | | | | | $ | 181,338 | | | | | $ | 235,111 | | | | | $ | 211,813 | | |
Gross profit
|
| | | | 47,624 | | | | | | 21,576 | | | | | | 27,086 | | | | | | 24,070 | | |
Selling, general and administrative
|
| | | | 37,084 | | | | | | 30,759 | | | | | | 43,784 | | | | | | 42,229 | | |
Impairment, restructuring and other(a)
|
| | | | 276 | | | | | | 3,589 | | | | | | 10,035 | | | | | | 7,169 | | |
Income (loss) from operations
|
| | | | 10,264 | | | | | | (12,772) | | | | | | (26,733) | | | | | | (25,328) | | |
Interest expense
|
| | | | 7,858 | | | | | | 9,789 | | | | | | 13,467 | | | | | | 11,606 | | |
Net income (loss)(b)
|
| | | | 2,125 | | | | | | (22,372) | | | | | | (40,083) | | | | | | (32,892) | | |
Net income (loss) attributable to common stockholders(b)
|
| | | | 135 | | | | | | (22,372) | | | | | | (40,083) | | | | | | (32,892) | | |
Net income (loss) per share attributable to common stockholders – diluted(c)
|
| | | $ | 0.01 | | | | | $ | (1.08) | | | | | $ | (1.94) | | | | | $ | (2.31) | | |
Net income (loss) per common share attributable to common stockholders on pro forma basis – diluted(d)
|
| | | $ | 0.09 | | | |
n/a
|
| | | $ | 1.94 | | | |
n/a
|
| ||||||
Cash flows (used in) provided by: | | | | | | | | | | | | | | | | | | | | | | | | | |
Operating activities
|
| | | $ | (7,777) | | | | | $ | (11,520) | | | | | $ | (13,302) | | | | | $ | 4,437 | | |
Investing activities
|
| | | | 1,328 | | | | | | (3,572) | | | | | | (3,818) | | | | | | (3,312) | | |
Financing activities
|
| | | | 6,408 | | | | | | 4,663 | | | | | | 19,900 | | | | | | 25,516 | | |
Net (decrease) increase in cash, cash equivalents and restricted cash
|
| | | | (2) | | | | | | (8,082) | | | | | | 4,934 | | | | | | 25,717 | | |
Other data: | | | | | | | | | | | | | | | | | | | | | | | | | |
Adjusted EBITDA(e)
|
| | | $ | 16,120 | | | | | $ | (3,812) | | | | | $ | (9,495) | | | | | $ | (7,249) | | |
Adjusted EBITDA as a percent of net sales(e)
|
| | | | 6.3% | | | | | | -2.1% | | | | | | -4.0% | | | | | | -3.4% | | |
Gross profit margin (gross profit as % of net sales)
|
| | | | 18.7% | | | | | | 11.9% | | | | | | 11.5% | | | | | | 11.4% | | |
Capital expenditures(f)
|
| | | | 700 | | | | | | 541 | | | | | | 768 | | | | | | 1,343 | | |
Federal net operating loss carryforwards
|
| | | | n/a | | | | | | n/a | | | | | | 58,000 | | | | | | 35,000 | | |
| | |
As of
September 30, 2020 |
| |
As of December 31,
|
| ||||||||||||
| | |
2019
|
| |
2018
|
| ||||||||||||
| | |
(In thousands)
|
| |
(In thousands)
|
| ||||||||||||
Balance sheet data as of end of period: | | | | | | | | | | | | | | | | | | | |
Cash, cash equivalents and restricted cash
|
| | | $ | 32,855 | | | | | $ | 32,857 | | | | | $ | 27,923 | | |
Working capital(g)
|
| | | | 52,126 | | | | | | 40,547 | | | | | | 56,728 | | |
Total assets(h)
|
| | | | 218,571 | | | | | | 185,651 | | | | | | 174,411 | | |
Long-term debt(i)
|
| | | | 111,826 | | | | | | 107,932 | | | | | | 100,520 | | |
Total liabilities
|
| | | | 181,310 | | | | | | 154,471 | | | | | | 126,867 | | |
Convertible preferred stock(j)
|
| | | | 27,584 | | | | | | 21,802 | | | | | | — | | |
Stockholders’ equity
|
| | | | 9,677 | | | | | | 9,378 | | | | | | 47,544 | | |
Balance sheet data as of end of period on a pro forma basis:(k) | | | | | | | | | | | | | | | | | | | |
Cash, cash equivalents and restricted cash(k)
|
| | | $ | 30,865 | | | | | | | | | | | | | | |
Working capital(g)
|
| | | | 50,136 | | | | | | | | | | | | | | |
Total assets(h)
|
| | | | 216,581 | | | | | | | | | | | | | | |
Long-term debt(i)
|
| | | | 111,826 | | | | | | | | | | | | | | |
Total liabilities
|
| | | | 181,310 | | | | | | | | | | | | | | |
Convertible preferred stock(k)
|
| | | | — | | | | | | | | | | | | | | |
Stockholders’ equity(k)
|
| | | | 35,271 | | | | | | | | | | | | | | |
| | |
Nine months ended September 30,
|
| | | | | | | | | | | | | |||||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
Period change
|
| |||||||||||||||||||||||||||
Net sales
|
| | | $ | 254,763 | | | | | | 100.0% | | | | | $ | 181,338 | | | | | | 100.0% | | | | | $ | 73,425 | | | | | | 40.5% | | |
Cost of goods sold
|
| | | | 207,139 | | | | | | 81.3% | | | | | | 159,762 | | | | | | 88.1% | | | | | | 47,377 | | | | | | 29.7% | | |
Gross profit
|
| | | | 47,624 | | | | | | 18.7% | | | | | | 21,576 | | | | | | 11.9% | | | | | | 26,048 | | | | | | 120.7% | | |
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Selling, general and administrative
|
| | | | 37,084 | | | | | | 14.6% | | | | | | 30,759 | | | | | | 17.0% | | | | | | 6,325 | | | | | | 20.6% | | |
Impairment, restructuring and other
|
| | | | 276 | | | | | | 0.1% | | | | | | 3,589 | | | | | | 2.0% | | | | | | (3,313) | | | | | | -92.3% | | |
Income (loss) from operations
|
| | | | 10,264 | | | | | | 4.0% | | | | | | (12,772) | | | | | | -7.1% | | | | | | 23,036 | | | | | | -180.4% | | |
Interest expense
|
| | | | (7,858) | | | | | | -3.1% | | | | | | (9,789) | | | | | | -5.4% | | | | | | 1,931 | | | | | | -19.7% | | |
Loss on debt extinguishment
|
| | | | — | | | | | | 0.0% | | | | | | (391) | | | | | | -0.2% | | | | | | 391 | | | | | | -100.0% | | |
Other income, net
|
| | | | 103 | | | | | | 0.0% | | | | | | 334 | | | | | | 0.2% | | | | | | (231) | | | | | | -69.2% | | |
Income (loss) before tax
|
| | | | 2,509 | | | | | | 0.9% | | | | | | (22,618) | | | | | | -12.5% | | | | | | 25,127 | | | | | | -111.1% | | |
Income tax (expense) benefit
|
| | | | (384) | | | | | | -0.2% | | | | | | 246 | | | | | | 0.1% | | | | | | (630) | | | | | | -256.1% | | |
Net income (loss)
|
| | | $ | 2,125 | | | | | | 0.7% | | | | | $ | (22,372) | | | | | | -12.4% | | | | | $ | 24,497 | | | | | | -109.5% | | |
| | |
2019
|
| |
2018
|
| |
Year to year change
|
| |||||||||||||||||||||||||||
Net sales
|
| | | $ | 235,111 | | | | | | 100.0% | | | | | $ | 211,813 | | | | | | 100.0% | | | | | $ | 23,298 | | | | | | 11.0% | | |
Cost of goods sold
|
| | | | 208,025 | | | | | | 88.5% | | | | | | 187,743 | | | | | | 88.6% | | | | | | 20,282 | | | | | | 10.8% | | |
Gross profit
|
| | | | 27,086 | | | | | | 11.5% | | | | | | 24,070 | | | | | | 11.4% | | | | | | 3,016 | | | | | | 12.5% | | |
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Selling, general and administrative
|
| | | | 43,784 | | | | | | 18.6% | | | | | | 42,229 | | | | | | 19.9% | | | | | | 1,555 | | | | | | 3.7% | | |
Impairment, restructuring and other
|
| | | | 10,035 | | | | | | 4.3% | | | | | | 7,169 | | | | | | 3.4% | | | | | | 2,866 | | | | | | 40.0% | | |
Loss from operations
|
| | | | (26,733) | | | | | | -11.4% | | | | | | (25,328) | | | | | | -11.9% | | | | | | (1,405) | | | | | | 5.5% | | |
Interest expense
|
| | | | (13,467) | | | | | | -5.7% | | | | | | (11,606) | | | | | | -5.5% | | | | | | (1,861) | | | | | | 16.0% | | |
Loss on debt extinguishment
|
| | | | (679) | | | | | | -0.3% | | | | | | — | | | | | | 0.0% | | | | | | (679) | | | | | | — | | |
Other income, net
|
| | | | 105 | | | | | | 0.0% | | | | | | 995 | | | | | | 0.5% | | | | | | (890) | | | | | | -89.4% | | |
Loss before tax
|
| | | | (40,774) | | | | | | -17.4% | | | | | | (35,939) | | | | | | -16.9% | | | | | | (4,835) | | | | | | 13.5% | | |
Income tax benefit
|
| | | | 691 | | | | | | 0.3% | | | | | | 397 | | | | | | 0.2% | | | | | | 294 | | | | | | 74.2% | | |
Net loss
|
| | | | (40,083) | | | | | | -17.0% | | | | | | (35,542) | | | | | | -16.8% | | | | | | (4,541) | | | | | | 12.8% | | |
Net loss attributable to non-controlling interest
|
| | | | — | | | | | | | | | | | | (2,650) | | | | | | | | | | | | | | | | | | | | |
Net loss attributable to Hydrofarm Holdings Group, Inc.
|
| | | $ | (40,083) | | | | | | | | | | | $ | (32,892) | | | | | | | | | | | | | | | | | | | | |
| | |
Quarter ended
|
| |||||||||||||||||||||||||||||||||||||||
| | |
September 30,
2020 |
| |
June 30,
2020 |
| |
March 31,
2020 |
| |
December 31,
2019 |
| |
September 30,
2019 |
| |
June 30,
2019 |
| |
March 31,
2019 |
| |||||||||||||||||||||
Net sales
|
| | | $ | 96,658 | | | | | $ | 91,208 | | | | | $ | 66,897 | | | | | $ | 53,773 | | | | | $ | 60,469 | | | | | $ | 64,751 | | | | | $ | 56,118 | | |
Cost of goods sold
|
| | | | 78,473 | | | | | | 73,333 | | | | | | 55,333 | | | | | | 48,263 | | | | | | 54,616 | | | | | | 56,858 | | | | | | 48,288 | | |
Gross profit
|
| | | | 18,185 | | | | | | 17,875 | | | | | | 11,564 | | | | | | 5,510 | | | | | | 5,853 | | | | | | 7,893 | | | | | | 7,830 | | |
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Selling, general and administrative
|
| | | | 12,524 | | | | | | 12,838 | | | | | | 11,722 | | | | | | 13,025 | | | | | | 10,020 | | | | | | 10,253 | | | | | | 10,486 | | |
Impairment, restructuring and other
|
| | | | 184 | | | | | | 83 | | | | | | 9 | | | | | | 6,446 | | | | | | 573 | | | | | | 1,276 | | | | | | 1,740 | | |
Income (loss) from operations
|
| | | | 5,477 | | | | | | 4,954 | | | | | | (167) | | | | | | (13,961) | | | | | | (4,740) | | | | | | (3,636) | | | | | | (4,396) | | |
Interest expense
|
| | | | (2,549) | | | | | | (2,506) | | | | | | (2,803) | | | | | | (3,678) | | | | | | (3,402) | | | | | | (3,287) | | | | | | (3,100) | | |
Loss on debt extinguishment
|
| | | | — | | | | | | — | | | | | | — | | | | | | (288) | | | | | | (391) | | | | | | — | | | | | | — | | |
Other (expense) income, net
|
| | | | (223) | | | | | | 305 | | | | | | 21 | | | | | | (229) | | | | | | (5) | | | | | | 336 | | | | | | 3 | | |
Income (loss) before tax
|
| | | | 2,705 | | | | | | 2,753 | | | | | | (2,949) | | | | | | (18,156) | | | | | | (8,538) | | | | | | (6,587) | | | | | | (7,493) | | |
Income tax (expense) benefit
|
| | | | (54) | | | | | | (186) | | | | | | (144) | | | | | | 445 | | | | | | 492 | | | | | | (85) | | | | | | (161) | | |
Net income (loss)
|
| | | | 2,651 | | | | | | 2,567 | | | | | | (3,093) | | | | | | (17,711) | | | | | | (8,046) | | | | | | (6,672) | | | | | | (7,654) | | |
Cumulative dividends allocated to Series A Convertible Preferred Stock
|
| | | | (682) | | | | | | (674) | | | | | | (634) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Net income (loss) attributable to common stockholders
|
| | | $ | 1,969 | | | | | $ | 1,893 | | | | | $ | (3,727) | | | | | $ | (17,711) | | | | | $ | (8,046) | | | | | $ | (6,672) | | | | | $ | (7,654) | | |
Other data: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net sales growth over prior
period (a) |
| | | | 59.8% | | | | | | 40.9% | | | | | | 19.2% | | | | | | 29.8% | | | | | | 27.3% | | | | | | 6.8% | | | | | | -9.9% | | |
Gross profit margin(b)
|
| | | | 18.8% | | | | | | 19.6% | | | | | | 17.3% | | | | | | 10.2% | | | | | | 9.7% | | | | | | 12.2% | | | | | | 14.0% | | |
SG&A as a percent of net sales
|
| | | | 13.0% | | | | | | 14.1% | | | | | | 17.5% | | | | | | 24.2% | | | | | | 16.6% | | | | | | 15.8% | | | | | | 18.7% | | |
| | |
Nine months ended September 30,
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
Net cash used in operating activities
|
| | | $ | (7,777) | | | | | $ | (11,520) | | |
Net cash provided by (used in) investing activities
|
| | | | 1,328 | | | | | | (3,572) | | |
Net cash provided by financing activities
|
| | | | 6,408 | | | | | | 4,663 | | |
Effect of exchange rate changes on cash, cash equivalents and restricted cash
|
| | | | 39 | | | | | | 2,347 | | |
Net decrease in cash, cash equivalents and restricted cash
|
| | | | (2) | | | | | | (8,082) | | |
Cash, cash equivalents and restricted cash at beginning of period
|
| | | | 32,857 | | | | | | 27,923 | | |
Cash, cash equivalents and restricted cash at end of period
|
| | | $ | 32,855 | | | | | $ | 19,841 | | |
| | |
2019
|
| |
2018
|
| ||||||
Net cash (used in) provided by operating activities
|
| | | $ | (13,302) | | | | | $ | 4,437 | | |
Net cash used in investing activities
|
| | | | (3,818) | | | | | | (3,312) | | |
Net cash provided by financing activities
|
| | | | 19,900 | | | | | | 25,516 | | |
Effect of exchange rate changes on cash, cash equivalents and restricted cash
|
| | | | 2,154 | | | | | | (924) | | |
Net increase in cash, cash equivalents and restricted cash
|
| | | | 4,934 | | | | | | 25,717 | | |
Cash, cash equivalents and restricted cash at beginning of year
|
| | | | 27,923 | | | | | | 2,206 | | |
Cash, cash equivalents and restricted cash at end of year
|
| | | $ | 32,857 | | | | | $ | 27,923 | | |
| | |
Total
|
| |
Less than
1 year |
| |
1-3 years
|
| |
4-5 years
|
| |
More than
5 years |
| |||||||||||||||
Operating lease obligations
|
| | | $ | 22,528 | | | | | $ | 3,950 | | | | | $ | 7,219 | | | | | $ | 3,201 | | | | | $ | 8,158 | | |
Finance lease obligations (including interest)
|
| | | | 894 | | | | | | 484 | | | | | | 403 | | | | | | 7 | | | | | | — | | |
Principal payments on long term debt
|
| | | | 109,438 | | | | | | 34,396 | | | | | | 75,011 | | | | | | 31 | | | | | | — | | |
Interest payments on long term debt
|
| | | | 11,822 | | | | | | 3,716 | | | | | | 8,103 | | | | | | 3 | | | | | | — | | |
Minimum purchase commitments
|
| | | | 17,500 | | | | | | 2,500 | | | | | | 6,500 | | | | | | 8,500 | | | | | | — | | |
Total contractual obligations
|
| | | $ | 162,182 | | | | | $ | 45,046 | | | | | $ | 97,236 | | | | | $ | 11,742 | | | | | $ | 8,158 | | |
|
|
| |
|
| |
|
| |
|
| |
|
|
|
|
| |
|
|
|
|
| |
|
|
|
Premium Soils
|
| |
Non-Soil Growing Media
|
|
|
|
| |
|
| |
|
|
|
|
| |
|
| |
|
|
|
Rolling Bench
|
| |
PH Meter
|
| |
Reverse Osmosis System
|
|
|
|
| |
|
| |
|
|
|
|
| |
|
| |
|
| |
|
|
|
HID Light
System |
| |
Grow Light
Reflector |
| |
Grow Light
Ballast |
| |
LED Light
System |
|
|
|
| |
|
| |
|
| |
|
|
|
|
| |
|
| |
|
| |
|
| |
|
|
|
Grow Light
Bulb |
| |
Pruner
|
| |
Dripper
|
| |
Safety
Gloves |
| |
Container
|
|
Name
|
| |
Age
|
| |
Position
|
|
William Toler | | |
61
|
| | Chief Executive Officer and Chairman of the Board | |
Terence Fitch | | |
61
|
| | President | |
B. John Lindeman | | |
50
|
| | Chief Financial Officer | |
Susan Peters | | |
67
|
| | Director | |
Patrick Chung | | |
30
|
| | Director | |
Renah Persofsky | | |
62
|
| | Director | |
Richard D. Moss | | |
63
|
| | Director | |
Melisa Denis | | |
57
|
| | Director | |
Name and Principal Position
|
| |
Year
|
| |
Salary
($) |
| |
Bonus
($) |
| |
Stock
Awards ($) |
| |
Option
Awards ($) |
| |
Nonequity
Incentive Plan Compensation ($) |
| |
Nonqualified
Deferred Compensation Earnings ($) |
| |
All Other
Compensation ($) |
| |
Total
($) |
| |||||||||||||||||||||||||||
William Toler, Chief Executive
Officer and Chairman of the Board(1) |
| | | | 2019 | | | | | | 475,243 | | | | | | — | | | | |
|
(1)
|
| | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 475,243 | | |
Terence Fitch, President(2) | | | | | 2019 | | | | | | 237,945 | | | | | | — | | | | |
|
(2)
|
| | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 237,945 | | |
Peter Wardenburg, Former Chief Executive Officer and Director(3)
|
| | | | 2019 | | | | | | 60,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 60,000 | | |
| | | 2018 | | | | | | 78,462 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 49,085(4) | | | | | | 127,547 | | | ||
Bob Clamp, Former Chief Operating Officer(5)
|
| | | | 2019 | | | | | | 57,981 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 157,018(5) | | | | | | 214,999 | | |
| | | 2018 | | | | | | 190,385 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 24,751 | | | | | | 215,136 | | | ||
Jeff Peterson, Former Chief Financial Officer(6)
|
| | | | 2019 | | | | | | 250,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,404 | | | | | | 252,404 | | |
| | | 2018 | | | | | | 237,500 | | | | | | 95,000 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 332,500 | | |
| | |
Option Awards
|
| |
Stock Awards
|
| ||||||||||||||||||||||||||||||||||||||||||||||||
Name and Principal Position
|
| |
Number of
Securities Underlying Unexercised Options (#) Exercisable |
| |
Number of
Securities Underlying Unexercised Options (#) Unexercisable |
| |
Equity
Incentive Plan Awards: Number of Securities Underlying Unexercised Unearned Options (#) |
| |
Option
Exercise Price ($) |
| |
Option
Exercise Date |
| |
Number of
Shares or Units of Stock That Have Not Vested (#) |
| |
Market
Value of Shares or Units of Stock That Have Not Vested ($)(1) |
| |
Equity
Incentive Plan Awards: Number of Unearned Shares, Units or Other Rights That Have Not Vested (#) |
| |
Equity
Incentive Plan Awards: Market or Payout Value of Unearned Shares, Units or Other Rights That Have Not Vested ($) |
| |||||||||||||||||||||||||||
William Toler, Chief Executive Officer and Chairman of the Board(2)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,448,203 | | | | | | — | | | | | | — | | | | | | — | | |
Terence Fitch, President(3)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 372,395 | | | | | | — | | | | | | — | | | | | | — | | |
Peter Wardenburg, Former Chief Executive Officer and Director(4)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Bob Clamp, Former Chief Operating Officer(5)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Jeff Peterson, Former Chief Financial Officer(6)
|
| | | | 44,325 | | | | | | 57,789 | | | | | | — | | | | | $ | 8.43 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Name and Address of Beneficial Owner
|
| |
Number
of Shares Beneficially Owned |
| |
Percentage
of Shares Beneficially Owned Before This Offering |
| |
Percentage
of Shares Beneficially Owned After This Offering |
| |||||||||
5% Stockholders | | | | | | | | | | | | | | | | | | | |
Jack Serruya(1)
|
| | | | 1,557,919 | | | | | | 7.5% | | | | | | 5.3% | | |
Aaron Serruya(2)
|
| | | | 1,557,919 | | | | | | 7.5% | | | | | | 5.3% | | |
Michael Serruya(3)
|
| | | | 1,557,917 | | | | | | 7.5% | | | | | | 5.3% | | |
Simon Serruya(4)
|
| | | | 1,557,919 | | | | | | 7.5% | | | | | | 5.3% | | |
Chris Payne(5)
|
| | | | 2,199,331 | | | | | | 10.5% | | | | | | 7.4% | | |
Matthew Skidell(6)
|
| | | | 3,075,475 | | | | | | 14.8% | | | | | | — | | |
Michael Rapoport(7)
|
| | | | 1,241,623 | | | | | | 6.0% | | | | | | 4.2% | | |
John Tomes(8)
|
| | | | 2,139,784 | | | | | | 10.3% | | | | | | 7.2% | | |
Directors and Named Executive Officers: | | | | | | | | | | | | | | | | | | | |
William Toler(9)
|
| | | | — | | | | | | — | | | | | | — | | |
Terence Fitch(10)
|
| | | | 12,740 | | | | | | * | | | | | | * | | |
B. John Lindeman
|
| | | | — | | | | | | — | | | | | | — | | |
Bob Clamp
|
| | | | — | | | | | | — | | | | | | — | | |
Jeff Peterson
|
| | | | — | | | | | | — | | | | | | — | | |
Peter Wardenburg(11)
|
| | | | 2,320,118 | | | | | | 11.0% | | | | | | 7.8% | | |
Susan Peters
|
| | | | — | | | | | | — | | | | | | — | | |
Patrick Chung
|
| | | | — | | | | | | — | | | | | | — | | |
Renah Persofsky
|
| | | | — | | | | | | — | | | | | | — | | |
Richard D. Moss
|
| | | | — | | | | | | — | | | | | | — | | |
Melisa Denis
|
| | | | — | | | | | | — | | | | | | — | | |
All directors and current executive officers as a group
(eight persons)(12) |
| | | | 12,740 | | | | | | * | | | | | | * | | |
Name
|
| |
Number of
Shares |
| |||
J.P. Morgan Securities LLC
|
| | | | | | |
Stifel, Nicolaus & Company, Incorporated
|
| | | | | | |
Deutsche Bank Securities Inc.
|
| | | | | | |
Truist Securities, Inc.
|
| | | | | | |
William Blair & Company, L.L.C.
|
| | | | | | |
Total
|
| | | | 8,666,667 | | |
| | |
Without option
to purchase additional shares exercise |
| |
With full option
to purchase additional shares exercise |
| ||||||
Per Share
|
| | | $ | | | | | $ | | | ||
Total
|
| | | $ | | | | | $ | | | |
| | |
Page
|
| |||
Audited Consolidated Financial Statements | | | | | | | |
| | | | F-2 | | | |
| | | | F-3 | | | |
| | | | F-4 | | | |
| | | | F-5 | | | |
| | | | F-6 | | | |
| | | | F-7 | | | |
| | | | F-8 | | | |
| | | | F-9 | | | |
| | | | F-48 | | | |
Unaudited Condensed Consolidated Financial Statements | | ||||||
| | | | F-49 | | | |
| | | | F-50 | | | |
| | | | F-51 | | | |
| | | | F-52 | | | |
| | | | F-53 | | |
| | |
December 31,
|
| |||||||||
|
2019
|
| |
2018
|
| ||||||||
| | | | | | | | | | | | | |
Assets | | | | | | | | | | | | | |
Current assets: | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 22,866 | | | | | $ | 27,923 | | |
Restricted cash
|
| | |
|
9,991
|
| | | |
|
—
|
| |
Accounts receivable, net
|
| | |
|
15,246
|
| | | |
|
15,566
|
| |
Inventories
|
| | |
|
50,228
|
| | | |
|
53,200
|
| |
Notes receivable
|
| | |
|
4,796
|
| | | |
|
2,000
|
| |
Prepaid expenses and other current assets
|
| | |
|
1,840
|
| | | |
|
1,903
|
| |
Total current assets
|
| | | | 104,967 | | | | | | 100,592 | | |
Property and equipment, net
|
| | |
|
3,550
|
| | | |
|
4,490
|
| |
Operating lease right-of-use assets
|
| | |
|
18,521
|
| | | |
|
—
|
| |
Intangible assets, net
|
| | |
|
57,406
|
| | | |
|
68,369
|
| |
Other assets
|
| | |
|
1,207
|
| | | |
|
960
|
| |
Total assets
|
| | | $ | 185,651 | | | | | $ | 174,411 | | |
Liabilities, convertible preferred stock and stockholders’ equity | | | | | | | | | | | | | |
Current liabilities: | | | | | | | | | | | | | |
Accounts payable
|
| | | $ | 17,224 | | | | | $ | 17,064 | | |
Accrued expenses and other current liabilities
|
| | |
|
9,188
|
| | | |
|
6,704
|
| |
Current portion of lease liabilities
|
| | |
|
3,181
|
| | | |
|
—
|
| |
Current portion of long-term debt
|
| | |
|
34,827
|
| | | |
|
20,096
|
| |
Total current liabilities
|
| | | | 64,420 | | | | | | 43,864 | | |
Long-term lease liabilities
|
| | |
|
15,786
|
| | | |
|
—
|
| |
Long-term debt
|
| | |
|
73,105
|
| | | |
|
80,424
|
| |
Deferred tax liabilities
|
| | |
|
—
|
| | | |
|
881
|
| |
Other long-term liabilities
|
| | |
|
1,160
|
| | | |
|
1,698
|
| |
Total liabilities
|
| | | | 154,471 | | | | | | 126,867 | | |
Commitments and contingencies (Note 16) | | | | | | | | | | | | | |
Convertible preferred stock $0.0001 par value; 50,000,000 shares authorized and 7,007,429 issued and outstanding at December 31, 2019
|
| | |
|
21,802
|
| | | |
|
—
|
| |
Stockholders’ equity | | | | | | | | | | | | | |
Common stock $0.0001 par value; 300,000,000 shares authorized at December 31, 2019 and 2018, respectively; 20,688,439 shares issued and outstanding at December 31, 2019 and 2018
|
| | |
|
2
|
| | | |
|
2
|
| |
Additional paid-in capital
|
| | |
|
156,179
|
| | | |
|
155,971
|
| |
Accumulated other comprehensive loss
|
| | |
|
(144)
|
| | | |
|
(1,853)
|
| |
Accumulated deficit
|
| | |
|
(146,659)
|
| | | |
|
(106,576)
|
| |
Total stockholders’ equity
|
| | | | 9,378 | | | | | | 47,544 | | |
Total liabilities, convertible preferred stock and stockholders’ equity
|
| | | $ | 185,651 | | | | | $ | 174,411 | | |
|
| | |
Years ended December 31,
|
| |||||||||
| | |
2019
|
| |
2018
|
| ||||||
Net sales
|
| | | $ | 235,111 | | | | | $ | 211,813 | | |
Cost of goods sold
|
| | |
|
208,025
|
| | | |
|
187,743
|
| |
Gross profit
|
| | | | 27,086 | | | | | | 24,070 | | |
Operating expenses: | | | | | | | | | | | | | |
Selling, general and administrative
|
| | |
|
43,784
|
| | | |
|
42,229
|
| |
Impairment, restructuring and other
|
| | |
|
10,035
|
| | | |
|
7,169
|
| |
Loss from operations
|
| | | | (26,733) | | | | | | (25,328) | | |
Interest expense
|
| | |
|
(13,467)
|
| | | |
|
(11,606)
|
| |
Loss on debt extinguishment
|
| | |
|
(679)
|
| | | |
|
—
|
| |
Other income, net
|
| | |
|
105
|
| | | |
|
995
|
| |
Loss before tax
|
| | | | (40,774) | | | | | | (35,939) | | |
Income tax benefit
|
| | |
|
691
|
| | | |
|
397
|
| |
Net loss
|
| | | | (40,083) | | | | | | (35,542) | | |
Net loss attributable to non-controlling interest
|
| | |
|
—
|
| | | |
|
(2,650)
|
| |
Net loss attributable to Hydrofarm Holdings Group, Inc.
|
| | | $ | (40,083) | | | | | $ | (32,892) | | |
Basic and diluted net loss per share attributable to common stockholders (2018 assumes retroactive conversion of non-controlling interest into controlling interest)
|
| | | $ | (1.94) | | | | | $ | (2.31) | | |
Weighted-average shares used to compute basic and diluted net loss per share attributable to common stockholders
|
| | | | 20,688,439 | | | | | | 15,390,086 | | |
Basic and diluted pro forma net loss per share attributable to common stockholders (unaudited)
|
| | | $ | (1.94) | | | | | | | | |
Weighted-average shares used to compute pro forma basic and diluted net loss per share attributable to common stockholders (unaudited)
|
| | | | 20,694,134 | | | | | | | | |
| | |
Years ended December 31,
|
| |||||||||
| | |
2019
|
| |
2018
|
| ||||||
Net loss
|
| | | $ | (40,083) | | | | | $ | (35,542) | | |
Other comprehensive income (loss): | | | | | | | | | | | | | |
Foreign currency translation gain (loss)
|
| | |
|
1,709
|
| | | |
|
(2,418)
|
| |
Total comprehensive loss
|
| | | | (38,374) | | | | | | (37,960) | | |
Comprehensive loss attributable to non-controlling interest
|
| | |
|
—
|
| | | |
|
(2,828)
|
| |
Comprehensive loss attributable to Hydrofarm Holdings Group, Inc.
|
| | | $ | (38,374) | | | | | $ | (35,132) | | |
| | | | | | | | | | | | | | |
Controlling Interest
|
| | | | | | | | | | | | | |||||||||||||||||||||||||||||||||
| | |
Convertible Preferred Stock
|
| |
Common Stock
|
| |
Additional
Paid-In Capital |
| |
Accumulated
Other Comprehensive Income (Loss) |
| |
Accumulated
Deficit |
| |
Total
Stockholders’ Equity |
| |
Non-
controlling Interest |
| |
Total
Stockholders’ Equity |
| ||||||||||||||||||||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||||||||||||||||||||
Balance, January 1, 2018
|
| | | | — | | | | | $ | — | | | | | | 11,171,293 | | | | | $ | 1 | | | | | $ | 90,809 | | | | | $ | 484 | | | | | $ | (62,074) | | | | | $ | 29,220 | | | | | $ | 4,071 | | | | | $ | 33,291 | | |
Exchange of new shares for
non-controlling interest in subsidiary |
| | |
|
—
|
| | | |
|
—
|
| | | | | 1,593,096 | | | | | | — | | | | | | 12,950 | | | | | | (97) | | | | | | (11,610) | | | | |
|
1,243
|
| | | | | (1,243) | | | | |
|
—
|
| |
Concurrent Offering of shares and warrants for cash
|
| | |
|
—
|
| | | |
|
—
|
| | | | | 1,323,157 | | | | | | — | | | | | | 11,146 | | | | | | — | | | | | | — | | | | |
|
11,146
|
| | | | | — | | | | |
|
11,146
|
| |
Concurrent Offering of shares and warrants for conversion of loan from related party
|
| | |
|
—
|
| | | |
|
—
|
| | | | | 484,681 | | | | | | — | | | | | | 4,088 | | | | | | — | | | | | | — | | | | |
|
4,088
|
| | | | | — | | | | |
|
4,088
|
| |
Reverse merger with
Hydrofarm Holdings Group, Inc. as accounting acquiree |
| | |
|
—
|
| | | |
|
—
|
| | | | | 1,186,487 | | | | | | — | | | | | | 1 | | | | | | — | | | | | | — | | | | |
|
1
|
| | | | | — | | | | |
|
1
|
| |
Offering of shares and warrants for cash
|
| | |
|
—
|
| | | |
|
—
|
| | | | | 4,929,725 | | | | | | 1 | | | | | | 41,498 | | | | | | — | | | | | | — | | | | |
|
41,499
|
| | | | | — | | | | |
|
41,499
|
| |
Offering and Concurrent Offering costs
|
| | |
|
—
|
| | | |
|
—
|
| | | | | — | | | | | | — | | | | | | (4,521) | | | | | | — | | | | | | — | | | | |
|
(4,521)
|
| | | | | — | | | | |
|
(4,521)
|
| |
Net loss
|
| | |
|
—
|
| | | |
|
—
|
| | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (32,892) | | | | |
|
(32,892)
|
| | | | | (2,650) | | | | |
|
(35,542)
|
| |
Foreign currency translation
loss |
| | |
|
—
|
| | | |
|
—
|
| | | | | — | | | | | | — | | | | | | — | | | | | | (2,240) | | | | | | — | | | | |
|
(2,240)
|
| | | | | (178) | | | | |
|
(2,418)
|
| |
Balance, December 31, 2018
|
| | | | — | | | | | | — | | | | | | 20,688,439 | | | | | | 2 | | | | | | 155,971 | | | | | | (1,853) | | | | | | (106,576) | | | | | | 47,544 | | | | | | — | | | | | | 47,544 | | |
Proceeds from issuance of Series A Convertible Preferred Stock, net of issuance costs of $1,274
|
| | |
|
4,825,346
|
| | | |
|
15,615
|
| | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | |
|
—
|
| | | | | — | | | | |
|
—
|
| |
Issuance of Series A
Convertible Preferred Stock upon conversion of debt |
| | |
|
2,182,083
|
| | | |
|
7,637
|
| | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | |
|
—
|
| | | | | — | | | | |
|
—
|
| |
Receivable exchanged for issuance of Series A Convertible Preferred Stock
|
| | |
|
—
|
| | | |
|
(1,450)
|
| | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | |
|
—
|
| | | | | — | | | | |
|
—
|
| |
Stock-based compensation expense
|
| | |
|
—
|
| | | |
|
—
|
| | | | | — | | | | | | — | | | | | | 208 | | | | | | — | | | | | | — | | | | |
|
208
|
| | | | | — | | | | |
|
208
|
| |
Net loss
|
| | |
|
—
|
| | | |
|
—
|
| | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (40,083) | | | | |
|
(40,083)
|
| | | | | — | | | | |
|
(40,083)
|
| |
Foreign currency translation
gain |
| | |
|
—
|
| | | |
|
—
|
| | | | | — | | | | | | — | | | | | | — | | | | | | 1,709 | | | | | | — | | | | |
|
1,709
|
| | | | | — | | | | |
|
1,709
|
| |
Balance, December 31, 2019
|
| | | | 7,007,429 | | | | | $ | 21,802 | | | | | | 20,688,439 | | | | | $ | 2 | | | | | $ | 156,179 | | | | | $ | (144) | | | | | $ | (146,659) | | | | | $ | 9,378 | | | | | $ | — | | | | | $ | 9,378 | | |
| | |
Years ended December 31,
|
| |||||||||
| | |
2019
|
| |
2018
|
| ||||||
Operating activities | | | | | | | | | | | | | |
Net loss
|
| | | $ | (40,083) | | | | | $ | (35,542) | | |
Adjustments to reconcile net loss to net cash (used in) provided by operating activities: | | | | | | | | | | | | | |
Depreciation and amortization
|
| | |
|
6,995
|
| | | |
|
8,260
|
| |
Provision for doubtful accounts
|
| | |
|
933
|
| | | |
|
534
|
| |
Provision for (benefit from) inventory obsolescence
|
| | |
|
707
|
| | | |
|
(824)
|
| |
Stock-based compensation expense
|
| | |
|
208
|
| | | |
|
—
|
| |
Amortization of inventory step-up of basis
|
| | |
|
—
|
| | | |
|
798
|
| |
Impairment charges
|
| | |
|
5,390
|
| | | |
|
2,716
|
| |
Non-cash operating lease expense
|
| | |
|
3,650
|
| | | |
|
—
|
| |
Amortization of deferred financing costs
|
| | |
|
967
|
| | | |
|
643
|
| |
Loss on debt extinguishment
|
| | |
|
679
|
| | | |
|
—
|
| |
Interest expense and fees capitalized to principal of long-term debt
|
| | |
|
9,644
|
| | | |
|
6,883
|
| |
Payment of interest expense and fees capitalized to principal of long-term debt
|
| | |
|
(2,360)
|
| | | |
|
—
|
| |
Deferred income tax benefit
|
| | |
|
(718)
|
| | | |
|
(899)
|
| |
Other
|
| | |
|
105
|
| | | |
|
(22)
|
| |
Changes in assets and liabilities: | | | | | | | | | | | | | |
Accounts receivable
|
| | |
|
(620)
|
| | | |
|
6,821
|
| |
Inventories
|
| | |
|
2,725
|
| | | |
|
22,043
|
| |
Prepaid expenses and other current assets
|
| | |
|
(9)
|
| | | |
|
509
|
| |
Other assets
|
| | |
|
494
|
| | | |
|
560
|
| |
Accounts payable
|
| | |
|
(1,199)
|
| | | |
|
(5,652)
|
| |
Accrued expenses and other current liabilities
|
| | |
|
2,364
|
| | | |
|
(3,079)
|
| |
Lease liabilities
|
| | |
|
(3,297)
|
| | | |
|
—
|
| |
Other long-term liabilities
|
| | |
|
123
|
| | | |
|
688
|
| |
Net cash (used in) provided by operating activities
|
| | | | (13,302) | | | | | | 4,437 | | |
Investing activities | | | | | | | | | | | | | |
Purchases of property and equipment
|
| | |
|
(768)
|
| | | |
|
(1,343)
|
| |
Issuance of notes receivable
|
| | |
|
(3,050)
|
| | | |
|
(2,000)
|
| |
Other
|
| | |
|
—
|
| | | |
|
31
|
| |
Net cash used in investing activities
|
| | | | (3,818) | | | | | | (3,312) | | |
Financing activities | | | | | | | | | | | | | |
Proceeds from issuance of Series A Convertible Preferred Stock, net of issuance costs
|
| | |
|
14,165
|
| | | |
|
—
|
| |
Proceeds from issuance of convertible debt
|
| | |
|
7,532
|
| | | |
|
—
|
| |
Borrowings under revolving credit facilities
|
| | |
|
256,862
|
| | | |
|
192,903
|
| |
Payments of deferred financing costs
|
| | |
|
(1,697)
|
| | | |
|
—
|
| |
Repayments of long-term debt and revolving credit facilities
|
| | |
|
(256,785)
|
| | | |
|
(220,309)
|
| |
Payments made on financing leases
|
| | |
|
(177)
|
| | | |
|
—
|
| |
Proceeds from Offering and Concurrent Offering
|
| | |
|
—
|
| | | |
|
52,645
|
| |
Payments of offering costs on Offering and Concurrent Offering
|
| | |
|
—
|
| | | |
|
(4,521)
|
| |
Proceeds from loans from related party
|
| | |
|
—
|
| | | |
|
6,000
|
| |
Payments of loans from related party
|
| | |
|
—
|
| | | |
|
(2,000)
|
| |
Other
|
| | |
|
—
|
| | | |
|
798
|
| |
Net cash provided by financing activities
|
| | | | 19,900 | | | | | | 25,516 | | |
Effect of exchange rate changes on cash, cash equivalents and restricted cash
|
| | |
|
2,154
|
| | | |
|
(924)
|
| |
Net increase in cash, cash equivalents and restricted cash
|
| | |
|
4,934
|
| | | |
|
25,717
|
| |
Cash, cash equivalents and restricted cash at beginning of year
|
| | |
|
27,923
|
| | | |
|
2,206
|
| |
Cash, cash equivalents and restricted cash at end of year
|
| | | $ | 32,857 | | | | | $ | 27,923 | | |
Non-cash investing and financing activities | | | | | | | | | | | | | |
Issuance of Series A Convertible Preferred Stock upon conversion of debt and accrued interest
|
| | | $ | 7,637 | | | | | $ | — | | |
Receivable related to issuance of Series A Convertible Preferred Stock
|
| | | $ | 1,450 | | | | | $ | — | | |
Deferred financing costs capitalized to principal of long-term debt
|
| | | $ | 615 | | | | | $ | — | | |
Property and equipment acquired under finance lease obligation
|
| | | $ | 251 | | | | | $ | 279 | | |
Conversion of loan from related party to common shares
|
| | | $ | — | | | | | $ | 4,088 | | |
Supplemental information | | | | | | | | | | | | | |
Cash paid for interest
|
| | | $ | 5,492 | | | | | $ | 4,710 | | |
Cash paid for income taxes
|
| | | $ | 63 | | | | | $ | 613 | | |
| | |
Common Stock
|
| |
Shares Subject
to Warrants |
| ||||||
Offering
|
| | | | 4,929,725 | | | | | | 2,465,201 | | |
Concurrent Offering
|
| | | | 1,323,157 | | | | | | 661,583 | | |
Conversion of Loan
|
| | | | 484,681 | | | | | | 242,340 | | |
Subtotal
|
| | | | 6,737,563 | | | | | | 3,369,124 | | |
Placement agent warrants
|
| | | | — | | | | | | 517,067 | | |
Total
|
| | | | 6,737,563 | | | | | | 3,886,191 | | |
| | |
As previously
reported |
| |
Reclassifications
|
| |
Adjustments
|
| |
As restated
and reclassified |
| ||||||||||||
Accounts receivable, net
|
| | | $ | 16,097 | | | | | $ | — | | | | | $ | (531) | | | | |
$
|
15,566
|
| |
Inventories, net
|
| | | | 53,763 | | | | | | (929) | | | | | | 366 | | | | |
|
53,200
|
| |
Notes receivable
|
| | | | — | | | | | | 2,000 | | | | | | — | | | | |
|
2,000
|
| |
Prepaid expenses and other current assets
|
| | | | 3,403 | | | | | | (1,071) | | | | | | (429) | | | | |
|
1,903
|
| |
Total current assets
|
| | | | 101,186 | | | | | | — | | | | | | (594) | | | | |
|
100,592
|
| |
Property and equipment, net
|
| | | | 5,446 | | | | | | — | | | | | | (956) | | | | |
|
4,490
|
| |
Other assets
|
| | | | 531 | | | | | | — | | | | | | 429 | | | | |
|
960
|
| |
Total assets
|
| | | | 175,532 | | | | | | — | | | | | | (1,121) | | | | |
|
174,411
|
| |
Accrued expenses and other current liabilities
|
| | | | 7,231 | | | | | | — | | | | | | (527) | | | | |
|
6,704
|
| |
Total current liabilities
|
| | | | 44,391 | | | | | | — | | | | | | (527) | | | | |
|
43,864
|
| |
Deferred tax liabilities
|
| | | | 2,342 | | | | | | — | | | | | | (1,461) | | | | |
|
881
|
| |
Other long-term liabilities
|
| | | | 590 | | | | | | — | | | | | | 1,108 | | | | |
|
1,698
|
| |
Total liabilities
|
| | | | 127,747 | | | | | | — | | | | | | (880) | | | | |
|
126,867
|
| |
Accumulated deficit
|
| | | | (106,335) | | | | | | — | | | | | | (241) | | | | |
|
(106,576)
|
| |
Total stockholders’ equity
|
| | | | 47,785 | | | | | | — | | | | | | (241) | | | | |
|
47,544
|
| |
Total liabilities, convertible preferred stock and stockholders’ equity
|
| | | | 175,532 | | | | | | — | | | | | | (1,121) | | | | |
|
174,411
|
| |
| | |
As previously
reported |
| |
Reclassifications
|
| |
Adjustments
|
| |
As restated
and reclassified |
| ||||||||||||
Net sales
|
| | | $ | 212,464 | | | | | $ | — | | | | | $ | (651) | | | | |
$
|
211,813
|
| |
Cost of goods sold
|
| | | | 183,690 | | | | | | 2,813 | | | | | | 1,240 | | | | |
|
187,743
|
| |
Gross profit
|
| | | | 28,774 | | | | | | (2,813) | | | | | | (1,891) | | | | |
|
24,070
|
| |
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | |
Salaries and benefits
|
| | | | 16,463 | | | | | | (16,463) | | | | | | — | | | | |
|
—
|
| |
Marketing
|
| | | | 2,584 | | | | | | (2,584) | | | | | | — | | | | |
|
—
|
| |
General and administrative
|
| | | | 18,668 | | | | | | (18,668) | | | | | | — | | | | |
|
—
|
| |
Selling, general and administrative
|
| | | | — | | | | | | 42,055 | | | | | | 174 | | | | |
|
42,229
|
| |
Depreciation and amortization
|
| | | | 7,170 | | | | | | (7,170) | | | | | | — | | | | |
|
—
|
| |
Impairment, restructuring and other charges
|
| | | | 3,244 | | | | | | 4,453 | | | | | | (528) | | | | |
|
7,169
|
| |
Loss from operations
|
| | | | | | | | | | | | | | | | | | | | | | 25,328 | | |
Interest expense
|
| | | | 11,606 | | | | | | — | | | | | | — | | | | |
|
11,606
|
| |
Other expense (income), net
|
| | | | 4,238 | | | | | | (4,436) | | | | | | (797) | | | | |
|
(995)
|
| |
Net loss before tax
|
| | | | (35,199) | | | | | | — | | | | | | (740) | | | | |
|
(35,939)
|
| |
Income tax (expense) benefit
|
| | | | (102) | | | | | | — | | | | | | 499 | | | | |
|
397
|
| |
Net loss
|
| | | $ | (35,301) | | | | | $ | — | | | | | $ | (241) | | | | | $ | (35,542) | | |
|
| | |
As previously
reported |
| |
Reclassifications
|
| |
Adjustments
|
| |
As restated
and reclassified |
| ||||||||||||
Net loss
|
| | | $ | (35,301) | | | | | $ | — | | | | | $ | (241) | | | | |
$
|
(35,542)
|
| |
Other comprehensive loss | | | | | | | | | | | | | | | | | | | | | | | | | |
Foreign currency translation loss
|
| | | | (2,418) | | | | | | — | | | | | | — | | | | |
|
(2,418)
|
| |
Total comprehensive loss
|
| | | | (37,719) | | | | | | — | | | | | | (241) | | | | |
|
(37,960)
|
| |
Comprehensive loss attributable to non-controlling
interest |
| | | | (2,828) | | | | | | — | | | | | | — | | | | |
|
(2,828)
|
| |
Comprehensive loss attributable to Hydrofarm Holdings Group, Inc.
|
| | | $ | (34,891) | | | | | $ | — | | | | | $ | (241) | | | | | $ | (35,132) | | |
| | |
As previously
reported |
| |
Reclassifications
|
| |
Adjustments
|
| |
As restated
and reclassified |
| ||||||||||||
Operating activities | | | | | | | | | | | | | | | | | | | | | | | | | |
Net loss
|
| | | $ | (35,301) | | | | | $ | — | | | | | $ | (241) | | | | |
$
|
(35,542)
|
| |
Depreciation and amortization
|
| | | | 7,170 | | | | | | — | | | | | | 1,090 | | | | |
|
8,260
|
| |
Provision for (benefit from) inventory
obsolescence |
| | | | 724 | | | | | | — | | | | | | (1,548) | | | | |
|
(824)
|
| |
Impairment charges
|
| | | | 3,244 | | | | | | — | | | | | | (528) | | | | |
|
2,716
|
| |
Deferred income tax benefit
|
| | | | — | | | | | | 34 | | | | | | (933) | | | | |
|
(899)
|
| |
Accounts receivable
|
| | | | 6,290 | | | | | | — | | | | | | 531 | | | | |
|
6,821
|
| |
Inventories
|
| | | | 21,203 | | | | | | (342) | | | | | | 1,182 | | | | |
|
22,043
|
| |
Prepaid expenses and other current assets
|
| | | | (262) | | | | | | 342 | | | | | | 429 | | | | |
|
509
|
| |
Other assets
|
| | | | 989 | | | | | | — | | | | | | (429) | | | | |
|
560
|
| |
Accrued expenses and other current liabilities
|
| | | | (2,656) | | | | | | 104 | | | | | | (527) | | | | |
|
(3,079)
|
| |
Deferred tax liabilities
|
| | | | 138 | | | | | | (138) | | | | | | — | | | | |
|
—
|
| |
Other long-term liabilities
|
| | | | (420) | | | | | | — | | | | | | 1,108 | | | | |
|
688
|
| |
Net cash provided by operating activities
|
| | | | 4,303 | | | | | | — | | | | | | 134 | | | | |
|
4,437
|
| |
Investing activities | | | | | | | | | | | | | | | | | | | | | | | | | |
Proceeds from sale of property plant and equipment
|
| | | | 538 | | | | | | (538) | | | | | | — | | | | |
|
—
|
| |
Investment in computer software
|
| | | | (372) | | | | | | 372 | | | | | | — | | | | |
|
—
|
| |
Acquisitions, including shell company through reverse merger, net of cash acquired
|
| | | | (1) | | | | | | 1 | | | | | | — | | | | |
|
—
|
| |
Other
|
| | | | — | | | | | | 165 | | | | | | (134) | | | | |
|
31
|
| |
Net cash used in investing activities
|
| | | | (3,178) | | | | | | — | | | | | | (134) | | | | |
|
(3,312)
|
| |
| | |
For the year ended December 31,
|
| |||||||||
| | |
2019
|
| |
2018
|
| ||||||
United States
|
| | |
$
|
194,618
|
| | | |
$
|
169,018
|
| |
Canada
|
| | |
|
44,515
|
| | | |
|
49,147
|
| |
Intersegment eliminations
|
| | |
|
(4,022)
|
| | | |
|
(6,352)
|
| |
Total consolidated net sales
|
| | |
$
|
235,111
|
| | | |
$
|
211,813
|
| |
|
| | |
December 31,
|
| |||||||||
| | |
2019
|
| |
2018
|
| ||||||
United States
|
| | |
$
|
2,660
|
| | | |
$
|
3,557
|
| |
Canada
|
| | |
|
890
|
| | | |
|
933
|
| |
Total property and equipment, net
|
| | |
$
|
3,550
|
| | | |
$
|
4,490
|
| |
| Level 1 | | | — | | | Valuation based on quoted prices (unadjusted) observed in active markets for identical assets or liabilities. | |
| Level 2 | | | — | | | Valuation techniques based on inputs that are quoted prices of similar instruments in active markets; quoted prices for identical or similar instruments in markets that are not in active markets; inputs other than quoted prices used in a valuation model that are observable for that instrument; and inputs that are derived from or, corroborated by, observable market data by correlation or other means. | |
| Level 3 | | | — | | | Valuation techniques with significant unobservable market inputs. | |
| | |
December 31,
|
| |||||||||
| | |
2019
|
| |
2018
|
| ||||||
Cash and cash equivalents
|
| | |
$
|
22,866
|
| | | |
$
|
27,923
|
| |
Restricted cash
|
| | |
|
9,991
|
| | | |
|
—
|
| |
Cash and cash equivalents, and restricted cash
|
| | |
$
|
32,857
|
| | | |
$
|
27,923
|
| |
| Machinery and equipment | | | 5 years | |
| Leasehold improvements | | | Lesser of useful life or term of the lease | |
| Computer equipment | | | 3 – 4 years | |
| Furniture and fixtures | | | 5 years | |
| Computer software | | | 5 years | |
| Customer relationships | | | 18 years | |
|
Intellectual property and licenses
|
| | 5 – 15 years or the lesser of useful life and term of license | |
| Trade names | | | 2 years | |
| Favorable leases | | | 5 years | |
| | |
2019
|
| |
2018
|
| ||||||
Net loss (2018 assumes retroactive conversion of NCI into controlling interest)
|
| | | $ | (40,083) | | | | | $ | (35,542) | | |
Less: Undistributed earnings allocable to participating securities
|
| | | | — | | | | | | — | | |
Basic and diluted net loss attributable to common stockholders
|
| | | $ | (40,083) | | | | | $ | (35,542) | | |
Weighted-average shares of common stock outstanding for basic and diluted (2018 assumes retroactive conversion of NCI into controlling interest)
|
| | | | 20,688,439 | | | | | | 15,390,086 | | |
Basic and diluted net loss per share attributable to common stockholders
|
| | | $ | (1.94) | | | | | $ | (2.31) | | |
| | |
For the years ended December 31,
|
| |||||||||
| | |
2019
|
| |
2018
|
| ||||||
Shares subject to warrants outstanding
|
| | | | 3,886,191 | | | | | | 3,886,191 | | |
Shares subject to stock options outstanding
|
| | | | 819,879 | | | | | | — | | |
Shares subject to unvested restricted stock units
|
| | | | 1,820,598 | | | | | | — | | |
Shares convertible into common stock
|
| | | | 2,078,605 | | | | | | — | | |
| | |
For the year ended
December 31, 2019 (Unaudited) |
| |||
Net loss
|
| | |
$
|
(40,083)
|
| |
Adjustments to net loss
|
| | |
|
—
|
| |
Net loss used in calculating basic and diluted pro forma net loss per share attributable to common stockholders
|
| | | $ | (40,083) | | |
Weighted-average shares of common stock used to calculate basic and diluted pro forma net loss per share attributable to common stockholders outstanding
|
| | |
|
20,688,439
|
| |
Pro forma adjustment to reflect assumed conversion of all outstanding shares of convertible preferred stock into common stock
|
| | |
|
5,695
|
| |
Weighted-average shares used to compute pro forma basic and diluted net loss per share attributable to common stockholders
|
| | | | 20,694,134 | | |
Basic and diluted pro forma net loss per share attributable to common stockholders
|
| | | $ | (1.94) | | |
| | |
December 31,
|
| |||||||||
| | |
2019
|
| |
2018
|
| ||||||
Trade accounts receivable
|
| | |
$
|
16,577
|
| | | |
$
|
16,175
|
| |
Allowance for doubtful accounts
|
| | |
|
(1,776)
|
| | | |
|
(1,227)
|
| |
Other receivables
|
| | |
|
445
|
| | | |
|
618
|
| |
Total accounts receivable, net
|
| | | $ | 15,246 | | | | | $ | 15,566 | | |
|
| | |
December 31,
|
| |||||||||
| | |
2019
|
| |
2018
|
| ||||||
Finished goods
|
| | |
$
|
54,050
|
| | | |
$
|
56,419
|
| |
Allowance for inventory obsolescence
|
| | |
|
(3,822)
|
| | | |
|
(3,219)
|
| |
Total inventories
|
| | | $ | 50,228 | | | | | $ | 53,200 | | |
| | |
Balance Sheet Classification
|
| |
As of December 31, 2019
|
| |||
Leased assets | | | | | | | | | | |
Operating ROU assets at cost
|
| |
Operating lease right-of-use assets
|
| | |
$
|
21,906
|
| |
Accumulated amortization
|
| |
Operating lease right-of-use assets
|
| | |
|
(3,385)
|
| |
Net book value
|
| | | | | | $ | 18,521 | | |
Finance lease assets at cost
|
| |
Property and equipment, net
|
| | |
$
|
1,060
|
| |
Accumulated amortization
|
| |
Property and equipment, net
|
| | |
|
(375)
|
| |
Net book value
|
| | | | | | $ | 685 | | |
Lease liabilities | | | | | | | | | | |
Current: | | | | | | | | | | |
Operating leases
|
| |
Current portion of lease liabilities
|
| | |
$
|
3,181
|
| |
Finance leases
|
| |
Current portion of long-term debt
|
| | |
|
431
|
| |
Noncurrent: | | | | | | | | | | |
Operating leases
|
| |
Long-term lease liabilities
|
| | |
|
15,786
|
| |
Finance leases
|
| |
Long-term debt
|
| | |
|
368
|
| |
Total lease liabilities
|
| | | | | | $ | 19,766 | | |
| | |
Classification
|
| |
For the year ended
December 31, 2019 |
| |||
Operating lease costs
|
| |
Selling, general and administrative
|
| | | $ | 4,580 | | |
Finance lease costs: | | | | | | | | | | |
Amortization of lease assets
|
| |
Selling, general and administrative
|
| | | | 239 | | |
Interest on lease liabilities
|
| |
Interest expense
|
| | | | 46 | | |
Gain on lease termination
|
| |
Impairment, restructuring, and other
|
| | | | (160) | | |
Sublease income
|
| |
Selling, general and administrative
|
| | | | (369) | | |
Year ending December 31,
|
| |
Operating
|
| |
Finance
|
| ||||||
2020
|
| | |
$
|
3,950
|
| | | |
$
|
484
|
| |
2021
|
| | |
|
3,855
|
| | | |
|
286
|
| |
2022
|
| | |
|
3,364
|
| | | |
|
117
|
| |
2023
|
| | |
|
1,804
|
| | | |
|
7
|
| |
2024
|
| | |
|
1,397
|
| | | |
|
—
|
| |
Thereafter
|
| | |
|
8,158
|
| | | |
|
—
|
| |
Total rental payments
|
| | | | 22,528 | | | | | | 894 | | |
Less portion representing interest
|
| | |
|
3,561
|
| | | |
|
95
|
| |
Total principal
|
| | |
|
18,967
|
| | | |
|
799
|
| |
Less current portion
|
| | | | 3,181 | | | | | | 431 | | |
Long-term portion
|
| | | $ | 15,786 | | | | | $ | 368 | | |
| Weighted-average remaining lease term in years: | | | | | | | |
|
Operating leases
|
| | |
|
7.5
|
| |
|
Finance leases
|
| | |
|
2.4
|
| |
| Weighted-average discount rate: | | | | | | | |
|
Operating leases (for leases expiring after 2019)
|
| | |
|
4.50%
|
| |
|
Finance leases
|
| | |
|
7.17%
|
| |
|
ROU assets and lease obligations recognized upon adoption of ASC 842 on January 1, 2019:
|
| | |||||
|
ROU assets
|
| | |
$
|
24,872
|
| |
|
Operating lease obligations
|
| | |
|
(25,135)
|
| |
| Adjustments from early termination of ROU assets net of lease extensions: | | | | | | | |
|
ROU assets surrendered
|
| | |
$
|
(2,698)
|
| |
|
Lease obligation cancelled
|
| | |
|
2,858
|
| |
|
Gain on early termination of lease obligation
|
| | | $ | 160 | | |
|
Property and equipment acquired under finance lease obligation
|
| | | $ | 251 | | |
| Cash paid for amounts included in lease liabilities in 2019: | | | | | | | |
|
Operating cash flows from operating leases
|
| | |
$
|
(4,225)
|
| |
|
Operating cash flows from finance leases
|
| | |
|
(43)
|
| |
|
Financing cash flows from finance leases
|
| | |
|
(177)
|
| |
| | |
December 31,
|
| |||||||||
| | |
2019
|
| |
2018
|
| ||||||
Machinery and equipment
|
| | | $ | 3,200 | | | | | $ | 2,870 | | |
Leasehold improvements
|
| | |
|
2,721
|
| | | |
|
2,485
|
| |
Other
|
| | |
|
2,197
|
| | | |
|
2,311
|
| |
Gross property and equipment
|
| | | | 8,118 | | | | | | 7,666 | | |
Less: accumulated depreciation and amortization
|
| | |
|
(4,568)
|
| | | |
|
(3,176)
|
| |
Total property and equipment, net
|
| | | $ | 3,550 | | | | | $ | 4,490 | | |
| | |
December 31, 2019
|
| |
December 31, 2018
|
| ||||||||||||||||||||||||||||||
| | |
Gross
Carrying Amount |
| |
Accumulated
Amortization |
| |
Net Book
Value |
| |
Gross
Carrying Amount |
| |
Accumulated
Amortization |
| |
Net Book
Value |
| ||||||||||||||||||
Finite-lived intangible assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Computer software
|
| | | $ | 7,701 | | | | | $ | (4,136) | | | | | $ | 3,565 | | | | | $ | 7,585 | | | | | $ | (2,524) | | | | | $ | 5,061 | | |
Customer relationship
|
| | |
|
59,375
|
| | | |
|
(8,712)
|
| | | |
|
50,663
|
| | | |
|
64,812
|
| | | |
|
(5,640)
|
| | | |
|
59,172
|
| |
Other
|
| | |
|
1,133
|
| | | |
|
(756)
|
| | | |
|
377
|
| | | |
|
1,675
|
| | | |
|
(431)
|
| | | |
|
1,244
|
| |
Total finite-lived intangible assets, net
|
| | |
|
68,209
|
| | | |
|
(13,604)
|
| | | |
|
54,605
|
| | | |
|
74,072
|
| | | |
|
(8,595)
|
| | | |
|
65,477
|
| |
Indefinite-lived intangible asset: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Trade names
|
| | |
|
2,801
|
| | | |
|
—
|
| | | |
|
2,801
|
| | | |
|
2,892
|
| | | |
|
—
|
| | | |
|
2,892
|
| |
Total Intangible assets, net
|
| | | $ | 71,010 | | | | | $ | (13,604) | | | | | $ | 57,406 | | | | | $ | 76,964 | | | | | $ | (8,595) | | | | | $ | 68,369 | | |
| | |
December 31,
|
| |||||||||
| | |
2019
|
| |
2018
|
| ||||||
Accrued compensation and benefits
|
| | |
$
|
1,857
|
| | | |
$
|
1,407
|
| |
Costs related to issuance of Series A Convertible Preferred Stock
|
| | |
|
1,239
|
| | | |
|
—
|
| |
Goods in transit accrual
|
| | |
|
1,005
|
| | | |
|
1,775
|
| |
Obligations due under a distribution agreement
|
| | |
|
1,154
|
| | | |
|
—
|
| |
Other accrued liabilities
|
| | |
|
3,933
|
| | | |
|
3,522
|
| |
Total accrued expenses and other current liabilities
|
| | | $ | 9,188 | | | | | $ | 6,704 | | |
| | |
December 31, 2019
|
| |
December 31, 2018
|
| ||||||||||||||||||||||||||||||
| | |
Outstanding
Principal |
| |
Unamortized
Discount and Deferred Financing Costs |
| |
Net Carrying
Amount |
| |
Outstanding
Principal |
| |
Unamortized
Discount and Deferred Financing Costs |
| |
Net Carrying
Amount |
| ||||||||||||||||||
Term loan
|
| | | $ | 85,111 | | | | | $ | (1,513) | | | | | $ | 83,598 | | | | | $ | 80,390 | | | | | $ | (1,173) | | | | | $ | 79,217 | | |
Line of credit
|
| | |
|
23,864
|
| | | |
|
(792)
|
| | | |
|
23,072
|
| | | |
|
20,742
|
| | | |
|
(470)
|
| | | |
|
20,272
|
| |
Other
|
| | |
|
1,262
|
| | | |
|
—
|
| | | |
|
1,262
|
| | | |
|
1,031
|
| | | |
|
—
|
| | | |
|
1,031
|
| |
Total debt
|
| | | | 110,237 | | | | | | (2,305) | | | | | | 107,932 | | | | | | 102,163 | | | | | | (1,643) | | | | | | 100,520 | | |
Current portion
|
| | |
|
34,827
|
| | | |
|
—
|
| | | |
|
34,827
|
| | | |
|
20,420
|
| | | |
|
(324)
|
| | | |
|
20,096
|
| |
Long term
|
| | |
|
75,410
|
| | | |
|
(2,305)
|
| | | |
|
73,105
|
| | | |
|
81,743
|
| | | |
|
(1,319)
|
| | | |
|
80,424
|
| |
Total debt
|
| | | $ | 110,237 | | | | | $ | (2,305) | | | | | $ | 107,932 | | | | | $ | 102,163 | | | | | $ | (1,643) | | | | | $ | 100,520 | | |
| Year ending December 31, | | | | | | | |
|
2020
|
| | |
$
|
34,396
|
| |
|
2021
|
| | |
|
1,819
|
| |
|
2022
|
| | |
|
73,192
|
| |
|
2023
|
| | |
|
31
|
| |
|
Total debt
|
| | | $ | 109,438 | | |
| | |
Finance lease
obligations |
| |
Debt excluding
finance leases |
| |
Total
|
| |||||||||
Current portion
|
| | | $ | 431 | | | | | $ | 34,396 | | | | |
$
|
34,827
|
| |
Long-term
|
| | | | 368 | | | | | | 75,042 | | | | |
|
75,410
|
| |
Total payments due
|
| | | $ | 799 | | | | | $ | 109,438 | | | | | $ | 110,237 | | |
|
| | |
Shares
authorized |
| |
Shares issued and
outstanding, or reserved for issuance |
| ||||||
Convertible preferred stock at $0.0001 par value per share
|
| | | | 50,000,000 | | | | | | 7,007,429 | | |
Common stock at $0.0001 par value per share
|
| | | | 300,000,000 | | | | | | 20,688,439 | | |
Common stock reserved for issuance: | | | | | | | | | | | | | |
Convertible preferred stock
|
| | | | | | | | | | 2,078,605 | | |
Warrants
|
| | | | | | | | | | 3,886,191 | | |
Stock options
|
| | | | | | | | | | 819,879 | | |
Restricted stock units
|
| | | | | | | | | | 1,820,598 | | |
|
Volatility
|
| |
30%
|
|
|
Risk-free rate
|
| |
1.37% to 2.49%
|
|
|
Dividend yield
|
| |
Nil
|
|
|
Expected term in years
|
| |
5.0 to 5.62
|
|
| | |
Number
|
| |
Weighted
average exercise price |
| |
Weighted
average grant date fair value |
| |
Weighted
average remaining contractual term |
| ||||||||||||
Granted
|
| | | | 958,570 | | | | | $ | 8.43 | | | | | $ | 0.71 | | | | | | | | |
Forfeited
|
| | | | (138,691) | | | | | $ | 8.43 | | | | | $ | 0.71 | | | | | | | | |
Exercised
|
| | | | — | | | | | | — | | | | | | | | | | | | | | |
Expired
|
| | | | — | | | | | | — | | | | | | | | | | | | | | |
Outstanding at December 31, 2019
|
| | | | 819,879 | | | | | $ | 8.43 | | | | | $ | 0.71 | | | | | | 9.27 | | |
Exercisable at December 31, 2019
|
| | | | 266,474 | | | | | $ | 8.43 | | | | | $ | 0.71 | | | | | | 9.15 | | |
Unvested at December 31, 2019
|
| | | | 553,405 | | | | | $ | 8.43 | | | | | $ | 0.74 | | | | | | 9.33 | | |
Vested and expected to vest at December 31, 2019
|
| | | | 819,879 | | | | | $ | 8.43 | | | | | $ | 0.71 | | | | | | 9.27 | | |
|
| | |
Years ended December 31,
|
| |||||||||||||||||||||
| | | | | | | | |
2018
|
| |||||||||||||||
| | |
2019
|
| |
As restated
and reclassified |
| |
Adjustments
|
| |
As previously
reported |
| ||||||||||||
United States
|
| | |
$
|
(30,409)
|
| | | |
$
|
(31,493)
|
| | | | $ | (1,268) | | | | | $ | (30,225) | | |
Foreign
|
| | |
|
(10,365)
|
| | | |
|
(4,446)
|
| | | | | 528 | | | | | | (4,974) | | |
Loss from continuing operations before tax
|
| | | $ | (40,774) | | | | | $ | (35,939) | | | | | $ | (740) | | | | | $ | (35,199) | | |
| | |
Years ended December 31,
|
| |||||||||||||||||||||
| | | | | | | | |
2018
|
| |||||||||||||||
| | |
2019
|
| |
As restated
and reclassified |
| |
Adjustments
|
| |
As previously
reported |
| ||||||||||||
Current: | | | | | | | | | | | | | | | | | | | | | | | | | |
Federal
|
| | |
$
|
—
|
| | | |
$
|
216
|
| | | | $ | 216 | | | | | $ | — | | |
State
|
| | |
|
18
|
| | | |
|
79
|
| | | | | 18 | | | | | | 61 | | |
Foreign
|
| | |
|
9
|
| | | |
|
207
|
| | | | | (127) | | | | | | 334 | | |
Total current
|
| | |
|
27
|
| | | |
|
502
|
| | | | | 107 | | | | | | 395 | | |
Deferred: | | | | | | | | | | | | | | | | | | | | | | | | | |
Federal
|
| | |
|
—
|
| | | |
|
269
|
| | | | | 269 | | | | | | — | | |
State
|
| | |
|
—
|
| | | |
|
—
|
| | | | | — | | | | | | — | | |
Foreign
|
| | |
|
(718)
|
| | | |
|
(1,168)
|
| | | | | (875) | | | | | | (293) | | |
Total deferred tax benefit
|
| | |
|
(718)
|
| | | |
|
(899)
|
| | | | | (606) | | | | | | (293) | | |
Total income tax (benefit) expense
|
| | | $ | (691) | | | | | $ | (397) | | | | | $ | (499) | | | | | $ | 102 | | |
|
| | |
Years ended December 31,
|
| |||||||||||||||||||||
| | | | | | | | |
2018
|
| |||||||||||||||
| | |
2019
|
| |
As restated
and reclassified |
| |
Adjustments
|
| |
As previously
reported |
| ||||||||||||
Effective rate reconciliation | | | | | | | | | | | | | | | | | | | | | | | | | |
U.S. federal tax benefit at statutory rate
|
| | |
$
|
(8,563)
|
| | | |
$
|
(7,547)
|
| | | | $ | (155) | | | | | $ | (7,392) | | |
State income taxes, net
|
| | |
|
(1,247)
|
| | | |
|
(1,009)
|
| | | | | 466 | | | | | | (1,475) | | |
Permanent items
|
| | |
|
89
|
| | | |
|
1,692
|
| | | | | (153) | | | | | | 1,845 | | |
Foreign rate differential
|
| | |
|
(891)
|
| | | |
|
(590)
|
| | | | | (477) | | | | | | (113) | | |
Deferred adjustments
|
| | |
|
563
|
| | | |
|
—
|
| | | | | — | | | | | | — | | |
Tax entity classification adjustment
|
| | |
|
—
|
| | | |
|
(1,927)
|
| | | | | 342 | | | | | | (2,269) | | |
Non controlling interest
|
| | |
|
—
|
| | | |
|
433
|
| | | | | — | | | | | | 433 | | |
Valuation allowance
|
| | |
|
9,358
|
| | | |
|
6,370
|
| | | | | (2,663) | | | | | | 9,033 | | |
Other, net
|
| | |
|
—
|
| | | |
|
2,181
|
| | | | | 2,141 | | | | | | 40 | | |
Total income tax (benefit) expense
|
| | | $ | (691) | | | | | $ | (397) | | | | | $ | (499) | | | | | $ | 102 | | |
| | |
As of December 31,
|
| |||||||||||||||||||||
| | | | | | | | |
2018
|
| |||||||||||||||
| | |
2019
|
| |
As restated
and reclassified |
| |
Adjustments
|
| |
As previously
reported |
| ||||||||||||
Deferred tax assets | | | | | | | | | | | | | | | | | | | | | | | | | |
Lease liabilities
|
| | |
$
|
4,836
|
| | | |
$
|
—
|
| | | | $ | — | | | | | $ | — | | |
Accrued expenses
|
| | |
|
1,129
|
| | | |
|
1,385
|
| | | | | 641 | | | | | | 744 | | |
Intangible assets
|
| | |
|
10,602
|
| | | |
|
11,139
|
| | | | | (4,195) | | | | | | 15,334 | | |
Net operating loss
|
| | |
|
17,589
|
| | | |
|
10,312
|
| | | | | 2,972 | | | | | | 7,340 | | |
Inventories
|
| | |
|
3,022
|
| | | |
|
3,434
|
| | | | | 3,248 | | | | | | 186 | | |
Interest expense
|
| | |
|
3,746
|
| | | |
|
989
|
| | | | | (2,118) | | | | | | 3,107 | | |
Other
|
| | |
|
—
|
| | | |
|
104
|
| | | | | 104 | | | | | | — | | |
Deferred tax assets
|
| | |
|
40,924
|
| | | |
|
27,363
|
| | | | | 652 | | | | | | 26,711 | | |
Valuation allowance
|
| | |
|
(34,746)
|
| | | |
|
(25,388)
|
| | | | | 190 | | | | | | (25,578) | | |
Total deferred tax assets
|
| | |
|
6,178
|
| | | |
|
1,975
|
| | | | | 842 | | | | | | 1,133 | | |
Deferred tax liabilities | | | | | | | | | | | | | | | | | | | | | | | | | |
Intangible assets, trade names
|
| | |
|
—
|
| | | |
|
(1,205)
|
| | | | | (34) | | | | | | (1,171) | | |
Property and equipment
|
| | |
|
(1,054)
|
| | | |
|
(1,118)
|
| | | | | (554) | | | | | | (564) | | |
Operating lease right-of-use assets
|
| | |
|
(4,729)
|
| | | |
|
—
|
| | | | | — | | | | | | — | | |
Other
|
| | |
|
—
|
| | | |
|
—
|
| | | | | 1,311 | | | | | | (1,311) | | |
Total deferred tax liabilities
|
| | |
|
(5,783)
|
| | | |
|
(2,323)
|
| | | | | 723 | | | | | | (3,046) | | |
Net deferred tax assets (liabilities)
|
| | | $ | 395 | | | | | $ | (348) | | | | | $ | 1,565 | | | | | $ | (1,913) | | |
|
| | |
As of December 31,
|
| |||||||||||||||||||||
| | | | | | | | |
2018
|
| |||||||||||||||
| | |
2019
|
| |
As restated
and reclassified |
| |
Adjustments
|
| |
As previously
reported |
| ||||||||||||
Deferred income tax assets included in other current assets
|
| | |
$
|
—
|
| | | |
$
|
—
|
| | | | $ | (429) | | | | | $ | 429 | | |
Deferred income tax assets included in other long-term assets
|
| | |
|
395
|
| | | |
|
533
|
| | | | | 533 | | | | | | — | | |
Deferred income tax liabilities
|
| | |
|
—
|
| | | |
|
(881)
|
| | | | | 1,461 | | | | | | (2,342) | | |
Net deferred tax assets (liabilities)
|
| | | $ | 395 | | | | | $ | (348) | | | | | $ | 1,565 | | | | | $ | (1,913) | | |
| | |
December 31,
|
| |||||||||
| | |
2019
|
| |
2018
|
| ||||||
Balance at beginning of year
|
| | |
$
|
—
|
| | | |
$
|
1,538
|
| |
Change in contingent consideration payable
|
| | |
|
—
|
| | | |
|
(1,538)
|
| |
Balance at end of year
|
| | | $ | — | | | | | $ | — | | |
| | |
For the years ended December 31,
|
| |||||||||
| | |
2019
|
| |
2018
|
| ||||||
Impairment of intangible assets
|
| | |
$
|
5,390
|
| | | |
$
|
2,716
|
| |
Restructuring costs
|
| | |
|
1,973
|
| | | |
|
3,431
|
| |
Costs related to SEC filings
|
| | |
|
1,080
|
| | | |
|
776
|
| |
Severance costs
|
| | |
|
784
|
| | | |
|
—
|
| |
Costs related to early termination of leases, net of gains
|
| | |
|
337
|
| | | |
|
—
|
| |
Other, net
|
| | |
|
471
|
| | | |
|
246
|
| |
Total impairment, restructuring and other
|
| | | $ | 10,035 | | | | | $ | 7,169 | | |
| | |
Balance as of
beginning of year |
| |
Provision/
(Benefit) |
| |
Deductions
|
| |
Balance as of
end of year |
| ||||||||||||
Year ended December 31, 2019 | | | | | | | | | | | | | | | | | | | | | | | | | |
Allowance for doubtful accounts
|
| | |
$
|
1,227
|
| | | | $ | 933 | | | | | $ | (384) | | | | |
$
|
1,776
|
| |
Allowance for inventory obsolescence
|
| | |
|
3,219
|
| | | | | 707 | | | | | | (104) | | | | |
|
3,822
|
| |
Year ended December 31, 2018 | | | | | | | | | | | | | | | | | | | | | | | | | |
Allowance for doubtful accounts
|
| | |
|
2,955
|
| | | | | 534 | | | | | | (2,262) | | | | |
|
1,227
|
| |
Allowance for inventory obsolescence
|
| | |
|
4,618
|
| | | | | (824) | | | | | | (575) | | | | |
|
3,219
|
| |
| | |
Pro Forma
September 30, 2020 |
| |
September 30,
|
| |
December 31,
|
| |||||||||
|
2020
|
| |
2019
|
| ||||||||||||||
Assets | | | | | | | | | | | | | | | | | | | |
Current assets: | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 29,088 | | | | | $ | 31,078 | | | | | $ | 22,866 | | |
Restricted cash
|
| | |
|
1,777
|
| | | |
|
1,777
|
| | | |
|
9,991
|
| |
Accounts receivable, net
|
| | |
|
22,543
|
| | | |
|
22,543
|
| | | |
|
15,246
|
| |
Inventories
|
| | |
|
79,990
|
| | | |
|
79,990
|
| | | |
|
50,228
|
| |
Notes receivable
|
| | |
|
3,151
|
| | | |
|
3,151
|
| | | |
|
4,796
|
| |
Prepaid expenses and other current assets
|
| | |
|
6,364
|
| | | |
|
6,364
|
| | | |
|
1,840
|
| |
Total current assets
|
| | | | 142,913 | | | | | | 144,903 | | | | | | 104,967 | | |
Property and equipment, net
|
| | |
|
3,303
|
| | | |
|
3,303
|
| | | |
|
3,550
|
| |
Operating lease right-of-use assets
|
| | |
|
15,877
|
| | | |
|
15,877
|
| | | |
|
18,521
|
| |
Intangible assets, net
|
| | |
|
53,560
|
| | | |
|
53,560
|
| | | |
|
57,406
|
| |
Other assets
|
| | |
|
928
|
| | | |
|
928
|
| | | |
|
1,207
|
| |
Total assets
|
| | | | 216,581 | | | | | $ | 218,571 | | | | | $ | 185,651 | | |
Liabilities, convertible preferred stock and stockholders’ equity | | | | | | | | | | | | | | | | | | | |
Current liabilities: | | | | | | | | | | | | | | | | | | | |
Accounts payable
|
| | | | 35,290 | | | | | $ | 35,290 | | | | | $ | 17,224 | | |
Accrued expenses and other current liabilities
|
| | |
|
17,121
|
| | | |
|
17,121
|
| | | |
|
9,188
|
| |
Current portion of lease liabilities
|
| | |
|
3,142
|
| | | |
|
3,142
|
| | | |
|
3,181
|
| |
Current portion of long-term debt
|
| | |
|
37,224
|
| | | |
|
37,224
|
| | | |
|
34,827
|
| |
Total current liabilities
|
| | | | 92,777 | | | | | | 92,777 | | | | | | 64,420 | | |
Long-term lease liabilities
|
| | |
|
13,350
|
| | | |
|
13,350
|
| | | |
|
15,786
|
| |
Long-term debt
|
| | |
|
74,602
|
| | | |
|
74,602
|
| | | |
|
73,105
|
| |
Other long-term liabilities
|
| | |
|
581
|
| | | |
|
581
|
| | | |
|
1,160
|
| |
Total liabilities
|
| | | | 181,310 | | | | | | 181,310 | | | | | | 154,471 | | |
Commitments and contingencies (Note 10) | | | | | | | | | | | | | | | | | | | |
Convertible preferred stock $0.0001 par value; 50,000,000 shares authorized; 7,725,045 and 7,007,429 shares issued and outstanding at September 30, 2020 and December 31, 2019 including cumulative dividends of $1,990 and $0
respectively; no shares issued and outstanding on a pro forma basis |
| | |
|
—
|
| | | |
|
27,584
|
| | | |
|
21,802
|
| |
Stockholders’ equity | | | | | | | | | | | | | | | | | | | |
Common stock – $0.0001 par value; 300,000,000 shares authorized; 20,688,439 shares issued and outstanding at September 30, 2020 and December 31, 2019; 22,979,908 shares issued and outstanding on a pro forma basis
|
| | |
|
2
|
| | | |
|
2
|
| | | |
|
2
|
| |
Additional paid-in capital
|
| | |
|
180,193
|
| | | |
|
154,599
|
| | | |
|
156,179
|
| |
Accumulated other comprehensive loss
|
| | |
|
(390)
|
| | | |
|
(390)
|
| | | |
|
(144)
|
| |
Accumulated deficit
|
| | |
|
(144,534)
|
| | | |
|
(144,534)
|
| | | |
|
(146,659)
|
| |
Total stockholders’ equity
|
| | | | 35,271 | | | | | | 9,677 | | | | | | 9,378 | | |
Total liabilities, convertible preferred stock and stockholders’ equity
|
| | | $ | 216,581 | | | | | $ | 218,571 | | | | | $ | 185,651 | | |
| | |
Nine months ended September 30,
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
Net sales
|
| | | $ | 254,763 | | | | | $ | 181,338 | | |
Cost of goods sold
|
| | |
|
207,139
|
| | | |
|
159,762
|
| |
Gross profit
|
| | | | 47,624 | | | | | | 21,576 | | |
Operating expenses: | | | | | | | | | | | | | |
Selling, general and administrative
|
| | |
|
37,084
|
| | | |
|
30,759
|
| |
Impairment, restructuring and other
|
| | |
|
276
|
| | | |
|
3,589
|
| |
Income (loss) from operations
|
| | | | 10,264 | | | | | | (12,772) | | |
Interest expense
|
| | |
|
(7,858)
|
| | | |
|
(9,789)
|
| |
Loss on debt extinguishment
|
| | |
|
—
|
| | | |
|
(391)
|
| |
Other income, net
|
| | |
|
103
|
| | | |
|
334
|
| |
Income (loss) before tax
|
| | | | 2,509 | | | | | | (22,618) | | |
Income tax (expense) benefit
|
| | |
|
(384)
|
| | | |
|
246
|
| |
Net income (loss)
|
| | | | 2,125 | | | | | | (22,372) | | |
Cumulative dividends allocated to Series A Convertible Preferred Stock
|
| | |
|
(1,990)
|
| | | |
|
—
|
| |
Net income (loss) attributable to common stockholders
|
| | | $ | 135 | | | | | $ | (22,372) | | |
Net income (loss)
|
| | | $ | 2,125 | | | | | $ | (22,372) | | |
Foreign currency translation (loss) gain
|
| | |
|
(246)
|
| | | |
|
1,193
|
| |
Total comprehensive income (loss)
|
| | | $ | 1,879 | | | | | $ | (21,179) | | |
Historical earnings per share: | | | | | | | | | | | | | |
Net income (loss) per share attributable to common stockholders:
|
| | | | | | | | | | | | |
Basic
|
| | | $ | 0.01 | | | | | $ | (1.08) | | |
Diluted
|
| | | $ | 0.01 | | | | | $ | (1.08) | | |
Weighted-average shares of common stock outstanding:
|
| | | | | | | | | | | | |
Basic
|
| | |
|
20,688,439
|
| | | |
|
20,688,439
|
| |
Diluted
|
| | |
|
20,892,507
|
| | | |
|
20,688,439
|
| |
Pro forma earnings per share for 2020: | | | | | | | | | | | | | |
Net income per share attributable to common stockholders on pro forma basis:
|
| | | | | | | | | | | | |
Basic
|
| | |
$
|
0.09
|
| | | | | | | |
Diluted
|
| | |
$
|
0.09
|
| | | | | | | |
Weighted-average shares of common stock outstanding on pro forma basis:
|
| | | | | | | | | | | | |
Basic
|
| | |
|
22,942,435
|
| | | | | | | |
Diluted
|
| | |
|
23,146,503
|
| | | | | | | |
| | |
Convertible
Preferred Stock |
| |
Common
Stock |
| |
Additional
Paid-In Capital |
| |
Accumulated
Other Comprehensive Income (Loss) |
| |
Accumulated
Deficit |
| |
Total
Stockholders’ Equity |
| ||||||||||||||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||||||||
Balance, January 1, 2019
|
| | | | — | | | | | $ | — | | | | | | 20,688,439 | | | | | $ | 2 | | | | | $ | 155,971 | | | | | $ | (1,853) | | | | | $ | (106,576) | | | | | $ | 47,544 | | |
Stock-based compensation expense
|
| | |
|
—
|
| | | |
|
—
|
| | | | | — | | | | | | — | | | | |
|
173
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
173
|
| |
Net loss
|
| | |
|
—
|
| | | |
|
—
|
| | | | | — | | | | | | — | | | | |
|
—
|
| | | |
|
—
|
| | | |
|
(22,372)
|
| | | |
|
(22,372)
|
| |
Foreign currency translation gain
|
| | |
|
—
|
| | | |
|
—
|
| | | | | — | | | | | | — | | | | |
|
—
|
| | | |
|
1,193
|
| | | |
|
—
|
| | | |
|
1,193
|
| |
Balance, September 30, 2019
|
| | | | — | | | | | $ | — | | | | | | 20,688,439 | | | | | $ | 2 | | | | | $ | 156,144 | | | | | $ | (660) | | | | | $ | (128,948) | | | | | $ | 26,538 | | |
Balance, January 1, 2020
|
| | | | 7,007,429 | | | | | $ | 21,802 | | | | | | 20,688,439 | | | | | $ | 2 | | | | | $ | 156,179 | | | | | $ | (144) | | | | | $ | (146,659) | | | | | $ | 9,378 | | |
Proceeds from issuance of Series A Convertible Preferred Stock, net of issuance costs of
$169 |
| | |
|
717,616
|
| | | |
|
2,342
|
| | | | | — | | | | | | — | | | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| |
Collection of receivable for issuance of Series A Convertible
Preferred Stock |
| | |
|
—
|
| | | |
|
1,450
|
| | | | | — | | | | | | — | | | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| |
Stock-based compensation expense
|
| | |
|
—
|
| | | |
|
—
|
| | | | | — | | | | | | — | | | | |
|
410
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
410
|
| |
Series A Convertible Preferred Stock cumulative
dividend |
| | |
|
—
|
| | | |
|
1,990
|
| | | | | — | | | | | | — | | | | |
|
(1,990)
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
(1,990)
|
| |
Net income
|
| | |
|
—
|
| | | |
|
—
|
| | | | | — | | | | | | — | | | | |
|
—
|
| | | |
|
—
|
| | | |
|
2,125
|
| | | |
|
2,125
|
| |
Foreign currency translation loss
|
| | |
|
—
|
| | | |
|
—
|
| | | | | — | | | | | | — | | | | |
|
—
|
| | | |
|
(246)
|
| | | |
|
—
|
| | | |
|
(246)
|
| |
Balance, September 30, 2020
|
| | | | 7,725,045 | | | | | $ | 27,584 | | | | | | 20,688,439 | | | | | $ | 2 | | | | | $ | 154,599 | | | | | $ | (390) | | | | | $ | (144,534) | | | | | $ | 9,677 | | |
|
| | |
Nine months ended September 30,
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
Operating activities | | | | | | | | | | | | | |
Net income (loss)
|
| | | $ | 2,125 | | | | | $ | (22,372) | | |
Adjustments to reconcile net income (loss) to net cash used in operating activities:
|
| | | | | | | | | | | | |
Depreciation and amortization
|
| | |
|
5,170
|
| | | |
|
5,198
|
| |
Non-cash operating lease expense
|
| | |
|
2,538
|
| | | |
|
2,771
|
| |
Amortization of deferred financing costs
|
| | |
|
715
|
| | | |
|
470
|
| |
Interest expense capitalized to principal of long-term debt
|
| | |
|
20
|
| | | |
|
7,259
|
| |
Other
|
| | |
|
276
|
| | | |
|
(314)
|
| |
Changes in assets and liabilities: | | | | | | | | | | | | | |
Accounts receivable
|
| | |
|
(7,694)
|
| | | |
|
(4,342)
|
| |
Inventories
|
| | |
|
(29,730)
|
| | | |
|
(3,677)
|
| |
Prepaid expenses and other current assets
|
| | |
|
(3,650)
|
| | | |
|
(3,175)
|
| |
Accounts payable
|
| | |
|
18,145
|
| | | |
|
7,566
|
| |
Accrued expenses and other current liabilities
|
| | |
|
7,166
|
| | | |
|
1,898
|
| |
Lease liabilities
|
| | |
|
(2,379)
|
| | | |
|
(2,542)
|
| |
Other
|
| | |
|
(479)
|
| | | |
|
(260)
|
| |
Net cash used in operating activities
|
| | | | (7,777) | | | | | | (11,520) | | |
Investing activities | | | | | | | | | | | | | |
Purchases of property and equipment
|
| | |
|
(700)
|
| | | |
|
(541)
|
| |
Issuance of notes receivable
|
| | |
|
—
|
| | | |
|
(3,031)
|
| |
Proceeds on notes receivable
|
| | |
|
2,000
|
| | | |
|
—
|
| |
Other
|
| | |
|
28
|
| | | |
|
—
|
| |
Net cash provided by (used in) investing activities
|
| | | | 1,328 | | | | | | (3,572) | | |
Financing activities | | | | | | | | | | | | | |
Proceeds from issuance of Series A Convertible Preferred Stock, net of issuance costs
|
| | |
|
3,792
|
| | | |
|
—
|
| |
Proceeds from issuance of convertible debt
|
| | |
|
—
|
| | | |
|
5,873
|
| |
Borrowings from PPP Loan
|
| | |
|
3,274
|
| | | |
|
—
|
| |
Borrowings under revolving credit facilities
|
| | |
|
213,621
|
| | | |
|
203,724
|
| |
Payments of deferred financing costs
|
| | |
|
(13)
|
| | | |
|
(1,377)
|
| |
Repayments of long-term debt and revolving credit facilities
|
| | |
|
(213,709)
|
| | | |
|
(203,420)
|
| |
Payments of deferred offering costs
|
| | |
|
(153)
|
| | | |
|
—
|
| |
Other
|
| | |
|
(404)
|
| | | |
|
(137)
|
| |
Net cash provided by financing activities
|
| | | | 6,408 | | | | | | 4,663 | | |
Effect of exchange rate changes on cash, cash equivalents and restricted
cash |
| | |
|
39
|
| | | |
|
2,347
|
| |
Net decrease in cash, cash equivalents and restricted cash
|
| | | | (2) | | | | | | (8,082) | | |
Cash, cash equivalents and restricted cash at beginning of period
|
| | |
|
32,857
|
| | | |
|
27,923
|
| |
Cash, cash equivalents and restricted cash at end of period
|
| | | $ | 32,855 | | | | | $ | 19,841 | | |
| | |
For the nine months ended
September 30, |
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
United States
|
| | |
$
|
212,706
|
| | | |
$
|
148,993
|
| |
Canada
|
| | |
|
44,352
|
| | | |
|
35,457
|
| |
Intersegment eliminations
|
| | |
|
(2,295)
|
| | | |
|
(3,112)
|
| |
Total consolidated net sales
|
| | | $ | 254,763 | | | | | $ | 181,338 | | |
|
| | |
September 30,
2020 |
| |
December 31,
2019 |
| ||||||
United States
|
| | |
$
|
2,633
|
| | | |
$
|
2,660
|
| |
Canada
|
| | |
|
670
|
| | | |
|
890
|
| |
Total property and equipment, net
|
| | | $ | 3,303 | | | | | $ | 3,550 | | |
| | |
September 30,
2020 |
| |
December 31,
2019 |
| ||||||
Cash and cash equivalents
|
| | |
$
|
31,078
|
| | | |
$
|
22,866
|
| |
Restricted cash
|
| | |
|
1,777
|
| | | |
|
9,991
|
| |
Cash and cash equivalents, and restricted cash
|
| | |
$
|
32,855
|
| | | |
$
|
32,857
|
| |
| | |
Nine months ended September 30,
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
Net income (loss)
|
| | | $ | 2,125 | | | | | $ | (22,372) | | |
Cumulative dividends allocated to Series A Convertible Preferred Stock
|
| | |
|
(1,990)
|
| | | |
|
—
|
| |
Net income (loss) available for distribution
|
| | | | 135 | | | | | | (22,372) | | |
Less: Undistributed earnings allocable to participating securities
|
| | |
|
(13)
|
| | | |
|
—
|
| |
Basic and diluted net income (loss) attributable to common stockholders
|
| | | $ | 122 | | | | | $ | (22,372) | | |
Less: Effect on net income (loss) of dilutive securities using the “if converted” method
|
| | |
|
—
|
| | | |
|
—
|
| |
Diluted net income (loss) attributable to common stockholders after adjustment
for assumed conversions |
| | | $ | 122 | | | | | $ | (22,372) | | |
Weighted-average shares of common stock outstanding for basic net income (loss) per share attributable to common stockholders
|
| | |
|
20,688,439
|
| | | |
|
20,688,439
|
| |
Dilutive effect of restricted stock units subject only to time-based vesting using the treasury stock method
|
| | |
|
127,544
|
| | | |
|
—
|
| |
Dilutive effect of warrants using the treasury stock method
|
| | |
|
29,113
|
| | | |
|
—
|
| |
Dilutive effect of stock options using the treasury stock method
|
| | |
|
47,411
|
| | | |
|
—
|
| |
Weighted-average shares of common stock outstanding for diluted net income (loss) per share attributable to common stockholders
|
| | | | 20,892,507 | | | | | | 20,688,439 | | |
Basic net income (loss) per share attributable to common stockholders
|
| | | $ | 0.01 | | | | | $ | (1.08) | | |
Diluted net income (loss) per share attributable to common stockholders
|
| | | $ | 0.01 | | | | | $ | (1.08) | | |
| | |
Nine months ended September 30,
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
Shares subject to warrants outstanding
|
| | | | 344,716 | | | | | | — | | |
Shares subject to stock options outstanding
|
| | | | 848,837 | | | | | | — | | |
Shares subject to unvested restricted stock units subject only to time-based vesting
|
| | | | 402,151 | | | | | | — | | |
| | |
Nine months ended September 30,
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
Shares subject to warrants outstanding
|
| | | | 3,541,475 | | | | | | 3,886,191 | | |
Shares subject to stock options outstanding
|
| | | | — | | | | | | 796,593 | | |
Shares subject to unvested restricted stock units with performance conditions
|
| | | | 2,117,228 | | | | | | 1,406,826 | | |
Shares of common stock subject to conversion of 7,725,045 shares Series A preferred stock
|
| | | | 2,291,469 | | | | | | — | | |
Shares of common stock subject to share settlement of $1,990 cumulative dividend on Series A preferred stock
|
| | | | 168,644 | | | | | | — | | |
| | |
Nine months
ended September 30, 2020 |
| |||
Basic and diluted net income attributable to common stockholders
|
| | | $ | 122 | | |
Add-back: Cumulative dividends allocated to Series A Convertible Preferred Stock, assuming conversion
|
| | |
|
1,990
|
| |
Add-back: Undistributed earnings allocable to participating securities, assuming conversion
|
| | |
|
13
|
| |
Net income used to calculate basic pro forma net income per share attributable to common stockholders
|
| | | | 2,125 | | |
Less: Effect on net income of dilutive securities using the “if converted” method
|
| | |
|
—
|
| |
Net income used to calculate dilutive pro forma net income per share attributable to common stockholders
|
| | | $ | 2,125 | | |
Weighted-average shares of common stock outstanding for basic earnings per share
|
| | | | 20,688,439 | | |
Add: Pro forma adjustment to reflect assumed conversion of all outstanding shares of Series A Preferred Stock
|
| | |
|
2,253,996
|
| |
Weighted-average shares of common stock outstanding for pro forma basic earnings per
share |
| | | | 22,942,435 | | |
Add: Dilutive effect of restricted stock units, warrants and stock options using the treasury stock method
|
| | |
|
204,068
|
| |
Weighted-average shares of common stock outstanding used to compute pro forma diluted net income per share attributable to common stockholders
|
| | | | 23,146,503 | | |
Pro forma basic net income per share attributable to common stockholders
|
| | | $ | 0.09 | | |
Pro forma diluted net income per share attributable to common stockholders
|
| | | $ | 0.09 | | |
| | |
September 30,
2020 |
| |
December 31,
2019 |
| ||||||
Trade accounts receivable
|
| | |
$
|
22,761
|
| | | |
$
|
16,577
|
| |
Allowance for doubtful accounts
|
| | |
|
(1,323)
|
| | | |
|
(1,776)
|
| |
Other receivables
|
| | |
|
1,105
|
| | | |
|
445
|
| |
Total accounts receivable, net
|
| | | $ | 22,543 | | | | | $ | 15,246 | | |
| | |
September 30,
2020 |
| |
December 31,
2019 |
| ||||||
Finished goods
|
| | |
$
|
83,089
|
| | | |
$
|
54,050
|
| |
Allowance for inventory obsolescence
|
| | |
|
(3,099)
|
| | | |
|
(3,822)
|
| |
Total inventories
|
| | | $ | 79,990 | | | | | $ | 50,228 | | |
| | |
September 30,
2020 |
| |
December 31,
2019 |
| ||||||
Assets | | | | | | | | | | | | | |
Operating lease right-of-use assets
|
| | |
$
|
15,877
|
| | | |
$
|
18,521
|
| |
Total leased assets
|
| | | $ | 15,877 | | | | | $ | 18,521 | | |
Liabilities | | | | | | | | | | | | | |
Current portion of lease liabilities
|
| | | $ | 3,142 | | | | | $ | 3,181 | | |
Long-term lease liabilities
|
| | |
|
13,350
|
| | | |
|
15,786
|
| |
Total lease liabilities
|
| | | $ | 16,492 | | | | | $ | 18,967 | | |
| | |
Operating
|
| |||
For the period of October 1, 2020 to December 31, 2020
|
| | |
$
|
945
|
| |
Year ending December 31 | | | | | | | |
2021
|
| | |
|
3,823
|
| |
2022
|
| | |
|
3,335
|
| |
2023
|
| | |
|
1,803
|
| |
2024
|
| | |
|
1,397
|
| |
2025
|
| | |
|
1,428
|
| |
Thereafter
|
| | |
|
6,730
|
| |
Total rental payments
|
| | | | 19,461 | | |
Less portion representing interest
|
| | |
|
(2,969)
|
| |
Total principal
|
| | | | 16,492 | | |
Less current portion
|
| | |
|
(3,142)
|
| |
Long-term portion
|
| | | $ | 13,350 | | |
| | |
September 30,
2020 |
| |
December 31,
2019 |
| ||||||
Goods in transit accrual
|
| | |
$
|
4,126
|
| | | |
$
|
1,005
|
| |
Freight, custom and duty accrual
|
| | |
|
3,486
|
| | | |
|
977
|
| |
Accrued compensation and benefits
|
| | |
|
3,355
|
| | | |
|
1,857
|
| |
Obligations due under a distribution agreement
|
| | |
|
586
|
| | | |
|
1,154
|
| |
Costs related to issuance of Series A Convertible Preferred Stock
|
| | |
|
—
|
| | | |
|
1,239
|
| |
Other accrued liabilities
|
| | |
|
5,568
|
| | | |
|
2,956
|
| |
Total accrued expenses and other current liabilities
|
| | | $ | 17,121 | | | | | $ | 9,188 | | |
| | |
September 30, 2020
|
| |
December 31, 2019
|
| ||||||||||||||||||||||||||||||
| | |
Outstanding
Principal |
| |
Unamortized
Discount and Deferred Financing Costs |
| |
Net Carrying
Amount |
| |
Outstanding
Principal |
| |
Unamortized
Discount and Deferred Financing Costs |
| |
Net Carrying
Amount |
| ||||||||||||||||||
Term loan
|
| | | $ | 76,292 | | | | | $ | (1,035) | | | | | $ | 75,257 | | | | | $ | 85,111 | | | | | $ | (1,513) | | | | | $ | 83,598 | | |
Line of credit
|
| | |
|
32,494
|
| | | |
|
(568)
|
| | | |
|
31,926
|
| | | |
|
23,864
|
| | | |
|
(792)
|
| | | |
|
23,072
|
| |
PPP Loan
|
| | |
|
3,274
|
| | | |
|
—
|
| | | |
|
3,274
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| |
Other
|
| | |
|
1,369
|
| | | |
|
—
|
| | | |
|
1,369
|
| | | |
|
1,262
|
| | | |
|
—
|
| | | |
|
1,262
|
| |
Total debt
|
| | | | 113,429 | | | | | | (1,603) | | | | | | 111,826 | | | | | | 110,237 | | | | | | (2,305) | | | | | | 107,932 | | |
Current portion
|
| | |
|
37,224
|
| | | |
|
—
|
| | | |
|
37,224
|
| | | |
|
34,827
|
| | | |
|
—
|
| | | |
|
34,827
|
| |
Long term
|
| | |
|
76,205
|
| | | |
|
(1,603)
|
| | | |
|
74,602
|
| | | |
|
75,410
|
| | | |
|
(2,305)
|
| | | |
|
73,105
|
| |
Total debt
|
| | | $ | 113,429 | | | | | $ | (1,603) | | | | | $ | 111,826 | | | | | $ | 110,237 | | | | | $ | (2,305) | | | | | $ | 107,932 | | |
| | |
Finance lease
obligations |
| |
Debt
|
| |
Total
|
| |||||||||
For the period from October 1, 2020 to December 31, 2020
|
| | | $ | 101 | | | | | $ | 33,709 | | | | | $ | 33,810 | | |
Year ending December 31, | | | | | | | | | | | | | | | | | | | |
2021
|
| | |
|
400
|
| | | |
|
4,214
|
| | | |
|
4,614
|
| |
2022
|
| | |
|
232
|
| | | |
|
74,754
|
| | | |
|
74,986
|
| |
2023
|
| | |
|
56
|
| | | |
|
32
|
| | | |
|
88
|
| |
Total | | | | | 789 | | | | | | 112,709 | | | | | | 113,498 | | |
Less portion representing interest
|
| | |
|
(69)
|
| | | |
|
—
|
| | | |
|
(69)
|
| |
Total debt
|
| | | $ | 720 | | | | | $ | 112,709 | | | | | $ | 113,429 | | |
| | |
Finance lease
obligations |
| |
Debt
|
| |
Total
|
| |||||||||
Current portion
|
| | | $ | 356 | | | | | $ | 36,868 | | | | | $ | 37,224 | | |
Long-term
|
| | |
|
364
|
| | | |
|
75,841
|
| | | |
|
76,205
|
| |
Total payments due
|
| | | $ | 720 | | | | | $ | 112,709 | | | | | $ | 113,429 | | |
Capital stock authorized and outstanding:
|
| |
Shares
authorized |
| |
Shares
outstanding |
| ||||||
Convertible preferred stock
|
| | |
|
50,000,000
|
| | | |
|
7,725,045
|
| |
Common stock
|
| | |
|
300,000,000
|
| | | |
|
20,688,439
|
| |
Common stock reserved for issuance:
|
| |
Shares reserved
for issuance |
| |||
Convertible preferred stock
|
| | |
|
2,291,469
|
| |
Warrants
|
| | |
|
3,886,191
|
| |
Stock options
|
| | |
|
848,837
|
| |
Restricted stock units
|
| | |
|
2,519,379
|
| |
| | |
Number of
RSUs |
| |||
Balance, January 1, 2020
|
| | |
|
1,820,598
|
| |
Granted April 2020
|
| | |
|
402,151
|
| |
Granted July 2020
|
| | |
|
296,630
|
| |
Balance, September 30, 2020
|
| | | | 2,519,379 | | |
| | |
Number of
RSUs |
| |
Grant date
fair value |
| |
Expense
during period |
| |
Unamortized
compensation |
| ||||||||||||
RSUs subject to passage of time and performance, all unvested
|
| | |
|
2,117,228
|
| | | |
$
|
11,293
|
| | | |
$
|
—
|
| | | |
$
|
11,293
|
| |
RSUs subject only to the passage of time: | | | | | | | | | | | | | | | | | | | | | | | | | |
Vested
|
| | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| |
Unvested
|
| | |
|
402,151
|
| | | |
|
2,440
|
| | | |
|
(301)
|
| | | |
|
2,139
|
| |
Total RSUs outstanding
|
| | | | 2,519,379 | | | | | $ | 13,733 | | | | | $ | (301) | | | | | $ | 13,432 | | |
| | |
Number
|
| |
Weighted
average exercise price |
| |
Weighted
average grant date fair value |
| |
Weighted average
remaining contractual term (yrs) |
| ||||||||||||
Outstanding at January 1, 2020
|
| | | | 819,879 | | | | | $ | 8.43 | | | | | $ | 0.71 | | | | | | 9.27 | | |
Granted
|
| | |
|
75,962
|
| | | |
$
|
10.48
|
| | | |
$
|
4.32
|
| | | | | | | |
Forfeited
|
| | | | (47,004) | | | | | $ | 8.43 | | | | | $ | 0.71 | | | | | | | | |
Exercised
|
| | |
|
—
|
| | | |
|
—
|
| | | | | | | | | |||||
Expired
|
| | |
|
—
|
| | | |
|
—
|
| | | | | | | | | | | | | |
Outstanding at September 30, 2020
|
| | | | 848,837 | | | | | $ | 8.60 | | | | | $ | 1.08 | | | | | | 8.63 | | |
Options exercisable as of September 30, 2020
|
| | | | 421,110 | | | | | $ | 8.43 | | | | | $ | 0.71 | | | | | | 8.44 | | |
Options vested and expected to vest as of September 30, 2020
|
| | | | 848,837 | | | | | $ | 8.60 | | | | | $ | 1.08 | | | | | | 8.63 | | |
| | |
Nine months ended September 30,
|
| |||
| | |
2020
|
| |
2019
|
|
Fair value of common stock underlying the options
|
| |
$6.07 to $11.06
|
| |
$4.82
|
|
Volatility | | |
50% to 55%
|
| |
30%
|
|
Risk-free rate
|
| |
0.03% to 0.89%
|
| |
1.37% to 2.49%
|
|
Dividend yield
|
| |
Nil
|
| |
Nil
|
|
Expected term in years
|
| |
5.0 to 5.61
|
| |
5.0 to 5.62
|
|
| J.P. Morgan | | |
Stifel
|
|
| Deutsche Bank Securities | | |
Truist Securities
|
| |
William Blair
|
|
|
SEC registration fee
|
| | | $ | 19,573 | | |
|
FINRA filing fee
|
| | | | 27,410 | | |
|
Accounting fees and expenses
|
| | | | 950,000 | | |
|
Legal fees and expenses
|
| | | | 1,200,000 | | |
|
Printing expenses
|
| | | | 235,000 | | |
|
Transfer agent and registrar fees and expenses
|
| | | | 4,500 | | |
|
Miscellaneous fees and expenses
|
| | | | 463,517 | | |
|
Total
|
| | | $ | 2,900,000 | | |
|
Name
|
| |
Title
|
| |
Date
|
|
|
/s/ William Toler
William Toler
|
| |
Chief Executive Officer and Chairman of the Board
(Principal Executive Officer) |
| |
December 9, 2020
|
|
|
*
B. John Lindeman
|
| |
Chief Financial Officer
(Principal Financial and Accounting Officer) |
| |
December 9, 2020
|
|
|
*
Susan Peters
|
| | Director | | |
December 9, 2020
|
|
|
*
Patrick Chung
|
| | Director | | |
December 9, 2020
|
|
|
*
Renah Persofsky
|
| | Director | | |
December 9, 2020
|
|
|
*
Richard D. Moss
|
| | Director | | |
December 9, 2020
|
|
|
/s/ Melisa Denis
Melisa Denis
|
| | Director | | |
December 9, 2020
|
|
Exhibit 23.1
CONSENT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
We consent to the use in this Registration Statement No. 333-250037 on Form S-1 of our report dated August 14, 2020, (December 1, 2020 as to the effects of the reverse stock split described in Note 20) relating to the financial statements of Hydrofarm Holdings Group, Inc. We also consent to the reference to us under the heading "Experts" in such Registration Statement.
/s/ Deloitte & Touche
San Francisco, California
December 9, 2020
Exhibit 23.2
CONSENT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
We consent the use of our auditor’s report dated May 10, 2019 (December 1, 2020 as to the effects of the reverse stock split discussed in Note 20) with respect to the consolidated financial statements of Hydrofarm Holdings Group, Inc. (the “Company”) as at December 31, 2018 and for the year then ended, included in the Amendment No. 2 to the Registration Statement on Form S-1 of the Company dated December 9, 2020, as filed with the United States Securities Exchange Commission.
We also consent to the reference to us under the caption “Experts” in the Prospectus constituting part of this Registration Statement.
Chartered Professional Accountants
Licensed Public Accountants
December 9, 2020
Toronto, Canada