| | |
Per Share
|
| |
Total
|
| ||||||
Initial public offering price
|
| | | $ | 20.00 | | | | | $ | 173,333,340.00 | | |
Underwriting discounts and commissions(1)
|
| | | $ | 1.40 | | | | | $ | 12,133,333.80 | | |
Proceeds, before expenses, to Hydrofarm Holdings Group, Inc.
|
| | | $ | 18.60 | | | | | $ | 161,200,006.20 | | |
| J.P. Morgan | | |
Stifel
|
|
| Deutsche Bank Securities | | |
Truist Securities
|
| |
William Blair
|
|
| | |
Page
|
| |||
| | | | 1 | | | |
| | | | 23 | | | |
| | | | 54 | | | |
| | | | 56 | | | |
| | | | 57 | | | |
| | | | 58 | | | |
| | | | 60 | | | |
| | | | 62 | | | |
| | | | 65 | | | |
| | | | 85 | | | |
| | | | 107 | | | |
| | | | 114 | | | |
| | | | 123 | | | |
| | | | 125 | | | |
| | | | 128 | | | |
| | | | 132 | | | |
| | | | 139 | | | |
| | | | 141 | | | |
| | | | 145 | | | |
| | | | 154 | | | |
| | | | 154 | | | |
| | | | 154 | | | |
| | | | 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 | | | | | $ | 77,105(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 | | | | | | 338,492(e) | | |
Accumulated other comprehensive loss
|
| | | | (390) | | | | | | (390) | | | | | | (390) | | |
Accumulated deficit
|
| | | | (144,534) | | | | | | (144,534) | | | | | | (144,534) | | |
Total stockholders’ equity
|
| | | | 9,677 | | | | | | 35,271 | | | | | | 193,571 | | |
Total capitalization
|
| | | $ | 150,690 | | | | | $ | 148,700 | | | | | $ | 194,940 | | |
|
| | |
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 | | |
|
Initial public offering price per share
|
| | | | | | | | | $ | 20.00 | | |
|
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
|
| | | | 5.22 | | | | | | | | |
|
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 |
| | | | | | | | | | 4.42 | | |
|
Dilution per share to new investors participating in this offering
|
| | | | | | | | | $ | 15.58 | | |
| | |
Shares Purchased
|
| |
Total Consideration
|
| |
Weighted-
Average Price Per Share |
| |||||||||||||||||||||
| | |
Number
|
| |
Percent
|
| |
Amount
|
| |
Percent
|
| ||||||||||||||||||
| | | | | | | | | | | | | | |
(In thousands)
|
| | ||||||||||||||
Existing stockholders
|
| | | | 22,979,908 | | | | | | 72.6% | | | | | $ | 184,716 | | | | | | 51.6% | | | | | $ | 8.04 | | |
New public investors
|
| | | | 8,666,667 | | | | | | 27.4% | | | | | $ | 173,333 | | | | | | 48.4% | | | | | $ | 20.00 | | |
Total
|
| | | | 31,646,575 | | | | | | 100.0% | | | | | $ | 358,049 | | | | | | 100.0% | | | | | $ | 11.31 | | |
|
| | |
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
|
| | | | 3,813,334 | | |
Stifel, Nicolaus & Company, Incorporated
|
| | | | 2,600,000 | | |
Deutsche Bank Securities Inc.
|
| | | | 866,667 | | |
Truist Securities, Inc.
|
| | | | 693,333 | | |
William Blair & Company, L.L.C.
|
| | | | 693,333 | | |
Total
|
| | | | 8,666,667 | | |
| | |
Without option
to purchase additional shares exercise |
| |
With full option
to purchase additional shares exercise |
| ||||||
Per Share
|
| | | $ | 1.40 | | | | | $ | 1.40 | | |
Total
|
| | | $ | 12,133,333.80 | | | | | $ | 13,953,333.80 | | |
| | |
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
|
|