Document and Entity Information
Document and Entity Information - shares | 3 Months Ended | |
Mar. 31, 2018 | May 08, 2018 | |
Document And Entity Information | ||
Entity Registrant Name | New Age Beverages Corp | |
Entity Central Index Key | 1,579,823 | |
Document Type | 10-Q | |
Document Period End Date | Mar. 31, 2018 | |
Amendment Flag | false | |
Current Fiscal Year End Date | --12-31 | |
Entity Filer Category | Smaller Reporting Company | |
Entity Current Reporting Status | Yes | |
Entity Voluntary Filers | No | |
Entity Well-known Seasoned Issuer | No | |
Entity Common Stock, Shares Outstanding | 39,207,931 | |
Trading Symbol | NBEV | |
Document Fiscal Period Focus | Q1 | |
Document Fiscal Year Focus | 2,018 |
Condensed Consolidated Balance
Condensed Consolidated Balance Sheets - USD ($) | Mar. 31, 2018 | Dec. 31, 2017 |
CURRENT ASSETS: | ||
Cash | $ 94,041 | $ 285,245 |
Accounts receivable, net of allowance for doubtful accounts | 6,715,734 | 7,462,065 |
Inventories, net | 7,360,648 | 7,041,775 |
Prepaid expenses and other current assets | 1,833,229 | 1,435,058 |
Total current assets | 16,003,652 | 16,224,143 |
Prepaid expenses, long-term | 415,430 | 504,355 |
Property and equipment, net of accumulated depreciation | 1,805,523 | 1,894,820 |
Security deposit | 195,420 | 197,515 |
Right to use asset, buildings | 4,007,846 | 4,064,883 |
Goodwill | 21,230,212 | 21,230,212 |
Intangible assets, net of accumulated amortization | 23,188,423 | 23,556,251 |
Total assets | 66,846,506 | 67,672,179 |
CURRENT LIABILITIES: | ||
Accounts payable | 3,035,925 | 4,370,491 |
Accrued expenses | 4,975,578 | 2,276,638 |
Lease liability, current | 245,169 | 239,079 |
Current portion of notes payable | 3,427,051 | 3,427,051 |
Total current liabilities | 11,683,723 | 10,313,259 |
Lease liability, net of current portion | 3,758,779 | 3,820,865 |
Contingent consideration | 900,000 | 800,000 |
Total liabilities | 16,342,502 | 14,934,124 |
COMMITMENTS AND CONTINGENCIES (Note 7) | ||
STOCKHOLDERS’ EQUITY: | ||
Common stock, $0.001 par value, 50,000,000 shares authorized; 36,647,931 and 35,171,419 shares issued and outstanding at March 31, 2018, and December 31, 2017, respectively | 36,648 | 35,171 |
Additional paid-in capital | 63,619,496 | 63,203,598 |
Accumulated deficit | (13,152,140) | (10,500,883) |
Total stockholders’ equity | 50,504,004 | 52,738,055 |
Total liabilities and stockholders’ equity | 66,846,506 | 67,672,179 |
Series B Preferred Stock [Member] | ||
STOCKHOLDERS’ EQUITY: | ||
Preferred stock, value | $ 0 | $ 169 |
Condensed Consolidated Balance3
Condensed Consolidated Balance Sheets (Parenthetical) - $ / shares | Mar. 31, 2018 | Dec. 31, 2017 |
Common Stock, par value | $ 0.001 | $ 0.001 |
Common Stock, shares authorized | 50,000,000 | 50,000,000 |
Common Stock, shares issued | 36,647,931 | 35,171,419 |
Common Stock, shares outstanding | 36,647,931 | 35,171,419 |
Series B Preferred Stock [Member] | ||
Preferred Stock, par value | $ 0.001 | $ 0.001 |
Preferred Stock, shares authorized | 300,000 | 300,000 |
Preferred Stock, shares issued | 0 | 169,234 |
Preferred Stock, shares outstanding | 0 | 169,234 |
Condensed Consolidated Statemen
Condensed Consolidated Statements of Operations (Unaudited) - USD ($) | 3 Months Ended | |
Mar. 31, 2018 | Mar. 31, 2017 | |
Income Statement [Abstract] | ||
REVENUES, net | $ 11,558,203 | $ 10,787,801 |
Cost of Goods Sold | 8,941,778 | 8,352,472 |
GROSS PROFIT | 2,616,425 | 2,435,329 |
OPERATING EXPENSES: | ||
Advertising, promotion and selling | 501,205 | 697,767 |
General and administrative | 4,348,849 | 2,090,291 |
Legal and professional | 254,002 | 73,391 |
Total operating expenses | 5,104,056 | 2,861,449 |
INCOME (LOSS) FROM OPERATIONS | (2,487,631) | (426,120) |
OTHER EXPENSE: | ||
Interest expense | (56,411) | (80,280) |
Other expense, net | (107,212) | (200,954) |
Total expense | (163,623) | (281,234) |
NET LOSS | $ (2,651,254) | $ (707,354) |
NET LOSS PER SHARE – BASIC AND DILUTED | $ (0.07) | $ (0.03) |
Condensed Consolidated Stateme5
Condensed Consolidated Statements of Cash Flows (Unaudited) - USD ($) | 3 Months Ended | |
Mar. 31, 2018 | Mar. 31, 2017 | |
CASH FLOWS FROM OPERATING ACTIVITIES: | ||
Net income (loss) | $ (2,651,254) | $ (707,354) |
Adjustments to reconcile net loss to net cash used in operating activities: | ||
Depreciation and amortization | 521,204 | 229,929 |
Amortization of debt discount | 0 | 128,614 |
Provision for doubtful accounts | 42,136 | 30,082 |
Share-based compensation | 377,086 | 0 |
Changes in operating assets and liabilities: | ||
Accounts receivable | 704,195 | (121,062) |
Inventories | (318,873) | 551,301 |
Prepaid expenses and other current assets | (267,034) | (273,224) |
Accounts payable | (1,334,566) | (2,952,444) |
Accrued expenses | 2,698,940 | 0 |
Contingent consideration | 100,000 | 0 |
Net change in lease liability | 1,041 | 0 |
Net cash used in operating activities | (127,125) | (3,114,158) |
CASH FLOWS FROM INVESTING ACTIVITIES: | ||
Purchases of property and equipment | (64,079) | (148,560) |
Acquisition of assets of Maverick Brands, LLC | 0 | (2,000,000) |
Net cash used in investment activities | (64,079) | (2,148,560) |
CASH FLOWS FROM FINANCING ACTIVITIES: | ||
Issuance of common stock for cash | 0 | 15,638,232 |
Repayment of notes payable and capital lease obligations | 0 | (10,369,667) |
Net cash provided by financing activities | 0 | 5,268,565 |
NET CHANGE IN CASH | (191,204) | 5,847 |
CASH AT BEGINNING OF PERIOD | 285,245 | 529,088 |
CASH AT END OF PERIOD | $ 94,041 | $ 534,935 |
Nature of Operations, Basis of
Nature of Operations, Basis of Presentation and Significant Accounting Policies | 3 Months Ended |
Mar. 31, 2018 | |
Accounting Policies [Abstract] | |
Nature of Operations, Basis of Presentation and Significant Accounting Policies | New Age Beverages Corporation (the “Company”) was formed under the laws of the State of Washington on April 26, 2010 under the name American Brewing Company, Inc. On April 1, 2015, the Company acquired the assets of B&R Liquid Adventure, which included the brand Bucha® Live Kombucha. On June 30, 2016, the Company acquired the combined assets of New Age Beverages, LLC, Aspen Pure, LLC, New Age Properties, LLC and Xing Beverage, LLC and changed the Company’s name to New Age Beverages Corporation. In March 2017, the Company acquired the assets of Maverick Brands LLC (“Maverick”), including the Coco-Libre brand. In May 2017, the Company acquired the assets of Premier Micronutrient Corporation (“PMC”). In June 2017, the Company also completed the acquisition of the Marley Beverage Company (“Marley”) including the brand licensing rights to all Marley brand ready to drink beverages (see Note 3). The Company manufactures, markets and sells a portfolio of healthy functional beverages including XingTea®, an all-natural, non-GMO, non-HFCS premium Ready to Drink (RTD) Tea; Aspen Pure®, an artesian-well, naturally-high PH balanced, source water from the Colorado Rocky Mountains; XingEnergy®, an all-natural, vitamin-enriched, non-GMO, Non-HFCS Energy Drink; and Búcha® Live Kombucha, an organic, all natural, fermented kombucha tea. The portfolio is distributed through the Company’s own Direct Store Distribution (DSD) network in Colorado and surrounding states, throughout the United States both direct to major retailers and through its network of DSD partners, and in 10 countries around the world. The brands are sold in all channels of distribution including Hypermarkets, Supermarkets, Pharmacies, Convenience, Gas and other outlets. Basis of Presentation The accompanying unaudited interim condensed consolidated financial statements as of March 31, 2018 of the Company have been prepared in accordance with accounting principles generally accepted in the United States of America (“U.S. GAAP”) and the rules of the Securities and Exchange Commission (“SEC”), and should be read in conjunction with the audited financial statements and notes thereto contained in the Company’s Form 10-K filed with the SEC on April 17, 2018. In the opinion of management, all adjustments, consisting of normal recurring adjustments, necessary for a fair presentation of financial position and the results of operations for the interim periods presented have been reflected herein. The results of operations for interim periods are not necessarily indicative of the results to be expected for future quarters or for the full year. Notes to the unaudited condensed consolidated financial statements which substantially duplicate the disclosure contained in the audited financial statements for fiscal 2017 as reported in the Form 10-K have been omitted. Concentrations of Credit Risk Financial instruments that potentially subject the Company to concentrations of credit risk consist principally of cash and accounts receivables. The Company places its cash with high credit quality financial institutions. At times such amounts may exceed federally insured limits. As of March 31, 2018, three customers accounted for approximately 29.4% (11.7%, 9.8% and 7.9%) of accounts receivables. As of December 31, 2017, three customers represented approximately 23.1% (10.5%, 6.7% and 5.9%) of accounts receivable. For the three months ended March 31, 2018, three customers represented approximately 23.6% (10.6%, 8.1% and 4.9%) of revenue. For the three months ended March 31, 2017, two customers represented approximately 18.5% (11.0% and 7.5%) of revenue. Accounts Receivable The Company’s accounts receivable primarily consists of trade receivables. The Company records an allowance for doubtful accounts that is based on historical trends, customer knowledge, any known disputes, and the aging of the accounts receivable balances combined with management’s estimate of future potential recoverability. Receivables are written off against the allowance after all attempts to collect a receivable have failed. The Company’s allowance for doubtful accounts was $94,481 as of March 31, 2018 and $52,345 as of December 31, 2017. Goodwill and Intangible assets Goodwill represents the excess of the purchase price of acquired businesses over the estimated fair value of the identifiable net assets acquired. Goodwill and other intangibles with indefinite useful lives are not amortized but tested for impairment annually or more frequently when events or circumstances indicates that the carrying value of a reporting unit more likely than not exceeds its fair value. The goodwill impairment test is applied by performing a qualitative assessment before calculating the fair value of the reporting unit. If, on the basis of qualitative factors, it is considered not more likely than not that the fair value of the reporting unit is less than the carrying amount, further testing of goodwill for impairment would not be required. If the carrying amount of a reporting unit exceeds the reporting unit’s fair value, an impairment loss is recognized in an amount equal to that excess, limited to the total amount of goodwill allocated to that reporting unit. The Company performed a qualitative assessment and determined there was no impairment of goodwill for the three-months ended March 31, 2018 and 2017, respectively. Intangible assets are recorded at acquisition fair value as part of the acquisitions. The balance as of March 31, 2018 and December 31, 2017 is reflected net of accumulated amortization. Definite lived intangible assets are amortized over their estimated useful life using the straight-line method, which is determined by identifying the period over which the cash flows from the asset are expected to be generated, typically 15 to 42 years. For the three-months ended March 31, 2018 and 2017 amortization expense totaled $367,828 and $97,981, respectively. As of March 31, 2018 and December 31, 2017, accumulated amortization was $1,736,396 and $1,368,568, respectively. Long-lived Assets Long-lived assets consisted of property and equipment and customer relationships and are reviewed for impairment in accordance with the guidance of the Financial Accounting Standards Board (“FASB”) Topic Accounting Standards Codification (“ASC”) 360, Property, Plant, and Equipment Share-Based Compensation The Company accounts for share-based compensation to employees in accordance with ASC 718 Compensation—Stock Compensation. Equity-Based Payments to Nonemployees Included in prepaid expenses as of March 31, 2018 and December 31, 2017 are prepaid share-based compensation of approximately $1,000,000 and $1,000,000, of which approximately $415,000 and $500,000 are presented as long-term on the consolidated balance sheets under the caption Prepaid Expenses, long-term. These amounts represent the prepaid compensation to employees and certain non-employees for services rendered. Recently Issued Accounting Standards In March 2016, the FASB issued Accounting Standards Update (“ASU”) 2016-09, Compensation-Stock Compensation In January 2017, the FASB issued 2017-04, Intangibles - Goodwill and Other Cash Flows Supplemental Disclosures Three months ended March 31, 2018 Three months ended March 31, 2017 CASH PAID DURING THE PERIODS FOR: Interest $ 56,770 $ 80,280 Income taxes $ - $ - NONCASH INVESTING AND FINANCING ACTIVITIES: Common stock issued for acquisition of Maverick Brands, LLC $ - $ 9,086,000 |
Going Concern and Management's
Going Concern and Management's Liquidity Plans | 3 Months Ended |
Mar. 31, 2018 | |
Organization, Consolidation and Presentation of Financial Statements [Abstract] | |
Going Concern and Management's Liquidity Plans | The accompanying unaudited interim condensed consolidated financial statements have been prepared assuming the Company will continue as a going concern, which contemplates, among other things, the realization of assets and satisfaction of liabilities in the normal course of business. Since inception, the Company has financed its operations primarily through equity and debt financings. As of March 31, 2018 and December 31, 2017, the Company had an accumulated deficit of $13,152,140 and $10,500,883 (all of which was attributed to the losses of Búcha, Inc., and one-time expenses associated with the integration and up-listing onto the NASDAQ exchange and acquisitions of Maverick, PMC and Marley during the year ended December 31, 2017 and Xing during the year ended December 31, 2016). For the three-months ended March 31, 2018 and 2017, respectively, cash flows used in operating activities were ($127,125) and ($3,114,158). The 2017 acquisitions of Maverick, PMC and Marley (see Note 3) required significant cash outlays for integration and operations. The Company continues to raise funds through the issuance of its equity securities, See Note 12, Subsequent Events. With the additional proceeds received from the Company’s April 2018 equity financing, the Company believes that its current capital will be sufficient to meet the Company’s operating liquidity, capital expenditure and debt repayment requirements for at least another year. |
Acquisitions
Acquisitions | 3 Months Ended |
Mar. 31, 2018 | |
Business Combinations [Abstract] | |
Acquisitions | Maverick Brands, LLC. On March 31, 2017, the Company acquired all of the assets of Maverick Brands, LLC or Maverick. Maverick is engaged in the manufacturing and sale of coconut water and other beverages. The acquisition helped the Company expand its capabilities and product offering. The operating results of Maverick have been consolidated with those of the Company beginning April 1, 2017. Total purchase consideration paid was $11,086,000, which consisted of $2,000,000 of cash and 2,200,000 shares of common stock valued at $9,086,000. The common stock issued was valued at $4.13 per share, which was the closing price of the Company’s stock on the date of the acquisition. The acquisition was subject to customary closing conditions. All of the goodwill was assigned to the Company’s Brands segment. All of the goodwill and intangible assets recognized is expected to be deductible for income tax purposes. The fair value of the customer list was valued using the income approach, as the Company obtained an independent third-party valuation. In addition, the market approach was utilized to determine the fair value of the trade name and recipes. The purchase price was allocated to the net assets acquired based on their estimated fair values as follows: Cash $ 2,000,000 Stock 9,086,000 Purchase price $ 11,086,000 Accounts receivable $ 245,426 Inventories 1,523,413 Prepaid expenses and other current assets 211,213 Property and equipment, net 68,282 Other intangible assets acquired (trade names, recipes and customer lists) 6,660,441 Accounts payable and accrued expenses (1,345,155 ) Assumption of note payable (1,427,051 ) 5,936,569 Goodwill 5,149,431 $ 11,086,000 Goodwill is the excess of the purchase price over the preliminary fair value of the underlying net tangible and identifiable intangible assets. In accordance with applicable accounting standards, goodwill is not amortized but instead is tested for impairment at least annually or more frequently if certain indicators are present. In connection with the acquisition of Maverick, the Company incurred transactional costs totaling $231,925, which has been recognized as expense as of March 31, 2017. These costs have been reflected in other expenses. PMC Holdings, Inc. On May 18, 2017, the Company entered into an Asset Purchase Agreement whereby the Company acquired substantially all of the operating assets of Premier Micronutrient Corporation, a subsidiary of PMC Holdings, Inc. or PMC, which is a company engaged in the business of developing, manufacturing, selling and marketing micronutrient products and formulations . On May 23, 2017, the parties executed the Bill of Sale and Assignment and Assumption Agreement for the Acquisition. Upon the closing of the acquisition, the Company received substantially all of the operating assets of PMC, consisting of fixed assets and intellectual property in exchange for a purchase price of 1,200,000 shares of the Company’s common stock. The shares were fair valued at $4.58 per share. The Company also agreed to assume various accounts payable and accrued liabilities of PMC. The shares of Common Stock to be issued pursuant to the Acquisition will be restricted under Rule 144. The Acquisition was subject to customary closing conditions. All of the goodwill was assigned to the Company’s Brands segment. All of the goodwill and intangible assets recognized is expected to be deductible for income tax purposes. The fair value of the patents were valued using the market approach, as the Company obtained an independent third-party valuation. The purchase price was allocated to the net assets acquired based on their estimated fair values as follows: Stock $ 5,496,000 Purchase price $ 5,496,000 Prepaid expenses and other current assets 2,256 Property and equipment, net 55,023 Patents 4,100,000 Accounts payable (27,772 ) Assumption of notes payable (401,095 ) 3,728,412 Goodwill 1,767,588 $ 5,496,000 Marley Beverage Company, LLC On March 23, 2017, the Company entered into an asset purchase agreement whereby the Company agreed to acquire substantially all of the operating assets of Marley Beverage Company, LLC or Marley, which is a company engaged in the development, manufacturing, selling and marketing of nonalcoholic relaxation teas and sparkling waters, and ready to drink coffee drinks. The consideration for the acquisition was amended pursuant to an amendment to the asset purchase agreement on June 9, 2017. The acquisition closed on June 13, 2017. At closing, the Company received substantially all of the operating assets of Marley, consisting of inventory, accounts receivable, fixed assets and intellectual property in exchange for a purchase price of 3,000,000 shares of the Company’s common stock. The Company agreed to an earn out payment of $1,250,000 in cash if the gross revenues of the Marley business during any trailing twelve calendar month period after the closing are equal to or greater than $15,000,000. The earnout, if applicable, will be paid as $625,000 on or before the 15th day after the end of the first trailing twelve calendar month period in which the earnout condition is satisfied, $312,500 not later than the first anniversary of the initial earnout payment, and $312,500 not later than the second anniversary of the initial earnout payment. The fair value of the earnout was valued using the weighted average return on asset. The shares of common stock issued pursuant to the acquisition have not been registered, but the holders were granted piggyback registration rights, as well as demand registration rights, with the demand registration rights beginning twelve months from the Closing Date. The acquisition was subject to customary closing conditions. The shares were fair valued at $6.20 per share. All of the goodwill was assigned to the Company’s Brands segment. All of the goodwill and intangible assets recognized is expected to be deductible for income tax purposes. The fair value of the customer list was valued using the cost approach, as the Company obtained an independent third-party valuation. In addition, the market approach was utilized to determine the fair value of the trade name and recipes. The purchase price was allocated to the net assets acquired based on their estimated fair values as follows: Stock $ 18,600,000 Contingent consideration 800,000 Purchase price $ 19,400,000 Accounts receivable $ 186,658 Inventories 798,098 Prepaid expenses and other current assets 198,882 Property and equipment, net 22,191 Other intangible assets acquired (trade names, recipes and customer lists) 9,281,365 Accounts payable and accrued expenses (505,146 ) 9,982,048 Goodwill 9,417,952 $ 19,400,000 The following unaudited pro forma financial results reflects the historical operating results of the Company for the three-months ended March 31, 2017 and includes the pro forma results of operations as if Maverick, PMC and Marley were acquired on January 1, 2017. The unaudited pro forma financial information includes an adjustment to remove $231,925 of one-time transactional costs related to the Maverick acquisition that were expensed during the three months ended March 31, 2017. These one-time costs were removed for pro forma purposes as the costs were non-recurring. No adjustments have been made for synergies that may result from the acquisition. These combined results are not necessarily indicative of the results that may have been achieved had the companies been combined as of such dates or periods, or of the Company’s future operating results. Three Months Ended March 31, 2017 (unaudited) Revenues $ 13,998,793 Net loss from continuing operations (4,668,825) Net loss per share – Basic and diluted $ (0.16 ) Weighted average number of common shares outstanding – Basic and Dilutive 28,454,868 Adjustments to the fair values of the assets acquired, which are subject to change, could have a material impact on these pro forma combined results. |
Inventories
Inventories | 3 Months Ended |
Mar. 31, 2018 | |
Inventory Disclosure [Abstract] | |
Inventories | Inventories consist of brewing materials, tea ingredients, bulk packaging and finished goods. The cost elements of work in process and finished goods inventory consist of raw materials and direct labor. Provisions for excess inventory are included in cost of goods sold and have historically been immaterial but adequate to provide for losses on its raw materials. Inventories are stated at the lower of cost, determined on the first-in, first-out basis, or market. Inventories consisted of the following as of: March 31, 2018 December 31, 2017 Finished goods $ 5,753,385 $ 6,302,265 Raw materials 1,607,263 739,510 $ 7,360,648 $ 7,041,775 |
Property and Equipment
Property and Equipment | 3 Months Ended |
Mar. 31, 2018 | |
Property, Plant and Equipment [Abstract] | |
Property and Equipment | Property and equipment consisted of the following as of: March 31, 2018 December 31, 2017 Land and building $ 518,293 $ 518,293 Trucks and coolers 1,290,133 1,226,053 Other property and equipment 913,053 913,053 Less: accumulated depreciation (915,956 ) (762,579 ) $ 1,805,523 $ 1,894,820 Depreciation expense, computed on the basis of three-to-five year useful lives for all property and equipment, and a 40-year useful life on the building, was $153,377 and $131,948 for the three months ended March 31, 2018 and 2017; respectively. |
Notes Payable and Convertible N
Notes Payable and Convertible Note Payable | 3 Months Ended |
Mar. 31, 2018 | |
Debt Disclosure [Abstract] | |
Notes Payable and Convertible Note Payable | Notes payable consisted of the following as of: March 31, 2018 December 31, 2017 Revolving note payable due bank $ 2,000,000 $ 2,000,000 Series B note assumed from the Maverick Acquisition 1,427,051 1,427,051 3,427,051 3,427,051 Less: current portion (3,427,051 ) (3,427,051 ) Long-term portion, net of unamortized discounts $ - $ - In connection with the acquisition of Maverick, the Company assumed Series B notes payable in the aggregate amount of $1,427,051. Monthly payments consist of interest only payments, which bear interest at a rate of 10% per annum The loans are due December 2018. On July 6, 2017 the Company entered into a revolving credit agreement with U.S. Bank National Association. Total borrowings under the revolving credit agreement are $2,000,000 and are subject to borrowing base requirements. The credit agreement bears interest at 2.5% plus Daily Reset LIBOR Rate. Currently, interest only payments of approximately $7,000 are due monthly. The entire principal and outstanding interest payments are due on maturity on July 6, 2018. The revolving credit line is subject to a fixed charged ratio financial covenant. The Company must maintain a fixed charged coverage ratio of at least 1:15 to 1:00. As of and for the three-month period ended March 31, 2018 and for the year ended December 31, 2017, the Company was in compliance with this financial covenant. |
Commitments and Contingencies
Commitments and Contingencies | 3 Months Ended |
Mar. 31, 2018 | |
Commitments and Contingencies Disclosure [Abstract] | |
Commitments and Contingencies | Operating Lease Commitments On June 30, 2016, the Company assumed the lease commitments for the New Age Beverage, LLC (NAB) and Xing Beverage, LLC (Xing) when it acquired those companies. The Colorado Springs property, previously leased by Xing, has a base rent of $14,000 per month plus common area expenses, with escalation clauses over time. On April 14, 2017 the Company entered into the Second Lease Amendment whereby extending the lease term through August 31, 2020 and new monthly rental payments of $16,400, subject to rental escalation clauses. On January 10, 2017, the Company entered into a Purchase and Sale Agreement with an unaffiliated third party. Pursuant to the agreement, the Company entered into a commitment to sell the property located at 1700 E 68th Avenue, Denver, CO 80229 for a purchase price of $8,900,000. The agreement contains a lease back provision, whereby the Company leases the property for an initial term of ten years, with an option to extend for two successive five-year periods. The lease cost is $52,000 per month for the initial year, with two percent annual increases. The Company elected to early adopt ASU 2016-02 (‘Leases”) and, as a result, the Company recognized a Right-of-Use for the asset of approximately $4,065,000 and a corresponding liability of a similar amount as of December 31, 2017. The total Right-of-Use for the asset as of March 31, 2018 approximated $4,008,000. Future minimum lease payments under these facilities leases are approximately as follows: Remaining of 2018 $ 705,832 2019 820,800 2020 830,640 2021 840,000 2022 845,000 Thereafter $ 4,042,272 Rent expense was $262,241 and $48,365 for the three months ended March 31, 2018 and 2017, respectively. Legal In the normal course of business, the Company may be involved in legal proceedings, claims and assessments arising in the ordinary course of business. Such matters are subject to many uncertainties, and outcomes are not predictable with assurance. There are no such matters that are deemed material to the condensed consolidated unaudited interim financial statements as of March 31, 2018. |
Stockholders' Equity
Stockholders' Equity | 3 Months Ended |
Mar. 31, 2018 | |
Equity [Abstract] | |
Stockholders' Equity | Preferred Stock The Company is authorized to issue 1,000,000 shares of preferred stock, each having a par value of $0.001, with voting, distribution, dividend and redemption rights, and liquidation preferences and conversions as designated by the board of directors from time to time. The board of directors has designated 250,000 shares as Series A Preferred stock, par value $.001 per share and 300,000 shares as Series B Preferred stock. Series A Preferred Stock Each share of Series A Preferred has the right to vote on any matter with holders of common stock and shall each have 500 votes. As of December 31, 2016, 250,000 shares of Series A Preferred are issued and outstanding. As a result of the February 17, 2017 public offering, all shares of Series A Preferred stock were rescinded, resulting in an increase to additional paid in capital of $250. Series B Preferred Stock The board of directors has designated 300,000 shares as Series B Preferred stock, par value $.001 per shares (“Series B Preferred”). The Series B Preferred is non-voting, not eligible for dividends and ranks equal to common stock and below Series A preferred stock. Each share of Series B Preferred has a conversion rate into eight shares of common stock. As of December 31, 2017, 169,234 shares of Series B Preferred are issued and outstanding. In January 2018, all remaining 169,234 shares of Series B Preferred stock were converted into shares of common stock at a ratio of 8:1. Common Stock On February 17, 2017, the Company issued 4,285,714 shares of common stock at an offering price of $3.50 per share. In addition, the Company’s underwriter exercised the over-allotment to purchase an additional 642,857 shares of common stock. Gross proceeds to the Company were approximately $17,250,000 before deducting underwriting discounts and commissions, and other estimated offering expenses payable by the Company. |
Common Stock Awards
Common Stock Awards | 3 Months Ended |
Mar. 31, 2018 | |
Disclosure of Compensation Related Costs, Share-based Payments [Abstract] | |
Common Stock Awards | Long-term Incentive Plan: On August 3, 2016, the Company’s approved and implemented the New Age Beverages Corporation 2016-2017 Long Term Incentive Plan (the “Plan”) pursuant to which the maximum number of shares that can be granted as of March 31, 2018 is 3,517,141 shares. Grants under the Plan include options and share awards. The purpose of the Plan is to provide such individuals with additional incentive and reward opportunities designed to enhance the profitable growth of the Company and its affiliates. The shares of common stock to be issued in connection with the Plan will not be registered under the Securities Act. As of March 31, 2018 and December 31, 2017, a total of 1,583,975 options, were outstanding under the plan. As of March 31, 2018 and December 31, 2017, a total of 1,583,975 options, respectively, were outstanding under the plan. Through March 31, 2018 1,934,957 share awards have been issued under the plan. Employee stock option activities under the Incentive Plan for the three-month period ended and year ended March 31, 2018 and December 31, 2017, and changes during the years then ended are presented below: Employee Stock Option Compensation Award Activity Shares Weighted- Average Grant Date Fair Value Non-vested options at January 1, 2017 484,348 $ 1.11 Granted 1,099,627 $ 1.22 Vested (161,449 ) $ 1.11 Forfeited - $ - Non-vested options at December 31, 2017 1,422,526 $ 1.11 Granted - $ - Vested (165,331 ) $ 1.20 Forfeited - $ - Non-vested options at March 31, 2018 1,257,195 $ 1.20 The options granted in 2016 were fair valued using the BlackScholes Merton model and valued at $1.11 per share on the grant date. The options granted in 2017 were fair valued using the BlackScholes Merton model and valued at $1.33 and $0.83 per share on the grant date. The following table presents the assumptions for the Black-Scholes option-pricing model used in determining the fair value of options granted to employees on the grant date: 2017 Exercise price $ 2.04-2.09 Dividend yield 0.0 % Risk-free interest rate 2.01 % Expected volatility 100 % Expected term (years) 1.0-3.0 Estimated forfeiture % rate 0.0 % Restricted Stock Awards: Restricted stock award activity under the Incentive Plan for the three months ended March 31, 2018 and for the year ended December 31, 2017, and changes during the years then ended are presented below: Service Shares Restricted Stock-Based Compensation Award Activity Shares Weighted- Average Grant Date Fair Value Non-vested restricted stock awards January 1, 2017 771,783 $ 0.33 Granted 838,178 $ 2.11 Vested (740,439 ) $ 0.33 Forfeited - $ - Non-vested restricted stock awards at December 31, 2017 869,522 $ 0.71 Granted 324,996 $ 2.12 Vested (167,919 ) $ 2.11 Forfeited - $ - Non-vested restricted stock awards at March 31, 2018 1,026,599 $ 2.11 The shares were fair valued using our closing stock price of $2.11 in 2017 and $2.12 in 2018 per share on the grant dates. |
Net Loss Per Share
Net Loss Per Share | 3 Months Ended |
Mar. 31, 2018 | |
Earnings Per Share [Abstract] | |
Net Loss Per Share | The following table provides basic and diluted shares outstanding for the calculation of net (loss) income per share. Series B preferred stock is included on an as-converted basis and warrants are included using the treasury stock method. For the periods whereby the Company is reporting a net loss from continuing operations, securities to acquire common stock or convertible into shares of common stock are excluded from the computation of net (loss) income per share as they would be anti-dilutive. Three Months Three Months Ended Ended March 31, 2018 March 31, 2017 Weighted average shares outstanding – Basic 36,196,640 24,254,868 Series B preferred stock - - Warrant to acquire common stock - - Weighted average shares outstanding – Diluted 36,196,640 24,254,868 |
Segment Information
Segment Information | 3 Months Ended |
Mar. 31, 2018 | |
Segment Reporting [Abstract] | |
Segment Information | The Company follows segment reporting in accordance with FASB ASC Topic 280, Segment Reporting Management views its operations based on two distinct reporting segments: (1) the Direct Store Distributions (DSD) and (2) the Brands segment. The DSD segment distributes beverages throughout Colorado and surrounding states, delivering to approximately 6,000 retail customers. The Brands segment sells beverages to wholesale distributors, broad-liners, key account owned warehouses and international accounts using several distribution channels. Total revenues by reporting segment for the periods presented are as follows: Three Months Ended March 31, (in thousands) (In thousands) 2018 2017 DSD $ 8,655 $ 8,466 Brands 2,903 2,321 Total revenues $ 11,558 $ 10,787 Total assets for each reporting segment as of March 31, 2018 and December 31, 2017 are as follows: (In thousands) March 31, 2018 December 31, 2017 DSD $ 15,359 $ 16,630 Brands 51,488 51,042 Total Assets $ 66,847 $ 67,672 DSD A summary of the DSD segment’s revenues and cost of sales is as follows: Three Months Ended March 31, (in thousands) (In thousands) 2018 2017 Revenues $ 8,655 $ 8,466 Cost of sales (6,627 ) (6,726 ) Gross profit $ 2,028 $ 1,740 Brands A summary of the Brands segment’s revenues and cost of sales is as follows: Three Months Ended March 31, (in thousands) (In thousands) 2018 2017 Revenues $ 2,903 $ 2,321 Cost of sales (2,314 ) (1,626 ) Gross profit $ 589 $ 695 |
Subsequent Events
Subsequent Events | 3 Months Ended |
Mar. 31, 2018 | |
Subsequent Events [Abstract] | |
Subsequent Events | On April 10, 2018, the Company, entered into an underwriting agreement with Euro Pacific Capital, Inc., doing business as A.G.P./Alliance Global Partners acting as representative of the several underwriters, which provided for the issuance and sale by the Company in an underwritten public offering and the purchase by the underwriters of 2,285,715 shares of the Company’s common stock, $0.001 par value per share. Subject to the terms and conditions contained in the underwriting agreement, the shares were sold to the underwriters at a public offering price of $1.75 per share, less certain underwriting discounts and commissions. The Company also granted the underwriters a 45- day option to purchase, severally and not jointly, up to 342,857 (of which 274,285 shares were issued subsequent to March 31, 2018) additional shares of the Company’s common stock on the same terms and conditions for the purpose of covering any over-allotments in connection with the offering. The net offering proceeds to the Company from the offering were $3.5 million, after deducting estimated underwriting discounts and commissions and other estimated offering expenses. The Company intends to use the net proceeds from the offering for purchasing inventory for newly gained distribution and other general working capital purposes. |
Nature of Operations, Basis o18
Nature of Operations, Basis of Presentation and Significant Accounting Policies (Policies) | 3 Months Ended |
Mar. 31, 2018 | |
Accounting Policies [Abstract] | |
Basis of Presentation | The accompanying unaudited interim condensed consolidated financial statements as of March 31, 2018 of the Company have been prepared in accordance with accounting principles generally accepted in the United States of America (“U.S. GAAP”) and the rules of the Securities and Exchange Commission (“SEC”), and should be read in conjunction with the audited financial statements and notes thereto contained in the Company’s Form 10-K filed with the SEC on April 17, 2018. In the opinion of management, all adjustments, consisting of normal recurring adjustments, necessary for a fair presentation of financial position and the results of operations for the interim periods presented have been reflected herein. The results of operations for interim periods are not necessarily indicative of the results to be expected for future quarters or for the full year. Notes to the unaudited condensed consolidated financial statements which substantially duplicate the disclosure contained in the audited financial statements for fiscal 2017 as reported in the Form 10-K have been omitted. |
Concentrations of Credit Risk | Financial instruments that potentially subject the Company to concentrations of credit risk consist principally of cash and accounts receivables. The Company places its cash with high credit quality financial institutions. At times such amounts may exceed federally insured limits. As of March 31, 2018, three customers accounted for approximately 29.4% (11.7%, 9.8% and 7.9%) of accounts receivables. As of December 31, 2017, three customers represented approximately 23.1% (10.5%, 6.7% and 5.9%) of accounts receivable. For the three months ended March 31, 2018, three customers represented approximately 23.6% (10.6%, 8.1% and 4.9%) of revenue. For the three months ended March 31, 2017, two customers represented approximately 18.5% (11.0% and 7.5%) of revenue. |
Accounts Receivable | The Company’s accounts receivable primarily consists of trade receivables. The Company records an allowance for doubtful accounts that is based on historical trends, customer knowledge, any known disputes, and the aging of the accounts receivable balances combined with management’s estimate of future potential recoverability. Receivables are written off against the allowance after all attempts to collect a receivable have failed. The Company’s allowance for doubtful accounts was $94,481 as of March 31, 2018 and $52,345 as of December 31, 2017. |
Goodwill and Customer Relationships | Goodwill represents the excess of the purchase price of acquired businesses over the estimated fair value of the identifiable net assets acquired. Goodwill and other intangibles with indefinite useful lives are not amortized but tested for impairment annually or more frequently when events or circumstances indicates that the carrying value of a reporting unit more likely than not exceeds its fair value. The goodwill impairment test is applied by performing a qualitative assessment before calculating the fair value of the reporting unit. If, on the basis of qualitative factors, it is considered not more likely than not that the fair value of the reporting unit is less than the carrying amount, further testing of goodwill for impairment would not be required. If the carrying amount of a reporting unit exceeds the reporting unit’s fair value, an impairment loss is recognized in an amount equal to that excess, limited to the total amount of goodwill allocated to that reporting unit. The Company performed a qualitative assessment and determined there was no impairment of goodwill for the three-months ended March 31, 2018 and 2017, respectively. Intangible assets are recorded at acquisition fair value as part of the acquisitions. The balance as of March 31, 2018 and December 31, 2017 is reflected net of accumulated amortization. Definite lived intangible assets are amortized over their estimated useful life using the straight-line method, which is determined by identifying the period over which the cash flows from the asset are expected to be generated, typically 15 to 42 years. For the three-months ended March 31, 2018 and 2017 amortization expense totaled $367,828 and $97,981, respectively. As of March 31, 2018 and December 31, 2017, accumulated amortization was $1,736,396 and $1,368,568, respectively. |
Long-Lived Assets | Long-lived assets consisted of property and equipment and customer relationships and are reviewed for impairment in accordance with the guidance of the Financial Accounting Standards Board (“FASB”) Topic Accounting Standards Codification (“ASC”) 360, Property, Plant, and Equipment |
Share-Based Compensation | The Company accounts for share-based compensation to employees in accordance with ASC 718 Compensation—Stock Compensation. Equity-Based Payments to Nonemployees Included in prepaid expenses as of March 31, 2018 and December 31, 2017 are prepaid share-based compensation of approximately $1,000,000 and $1,000,000, of which approximately $415,000 and $500,000 are presented as long-term on the consolidated balance sheets under the caption Prepaid Expenses, long-term. These amounts represent the prepaid compensation to employees and certain non-employees for services rendered. |
Recently Issued Accounting Standards | In March 2016, the FASB issued Accounting Standards Update (“ASU”) 2016-09, Compensation-Stock Compensation In January 2017, the FASB issued 2017-04, Intangibles - Goodwill and Other |
Cash Flows | Supplemental Disclosures Three months ended March 31, 2018 Three months ended March 31, 2017 CASH PAID DURING THE PERIODS FOR: Interest $ 56,770 $ 80,280 Income taxes $ - $ - NONCASH INVESTING AND FINANCING ACTIVITIES: Common stock issued for acquisition of Maverick Brands, LLC $ - $ 9,086,000 |
Nature of Operations, Basis o19
Nature of Operations, Basis of Presentation and Significant Accounting Policies (Tables) | 3 Months Ended |
Mar. 31, 2018 | |
Accounting Policies [Abstract] | |
Schedule of Cash Flow, Supplemental Disclosures | Three months ended March 31, 2018 Three months ended March 31, 2017 CASH PAID DURING THE PERIODS FOR: Interest $ 56,770 $ 80,280 Income taxes $ - $ - NONCASH INVESTING AND FINANCING ACTIVITIES: Common stock issued for acquisition of Maverick Brands, LLC $ - $ 9,086,000 |
Acquisitions (Tables)
Acquisitions (Tables) | 3 Months Ended |
Mar. 31, 2018 | |
PMC Holdings, Inc [Member] | |
Summary of Estimated Fair Values of Purchase Price | Stock $ 5,496,000 Purchase price $ 5,496,000 Prepaid expenses and other current assets 2,256 Property and equipment, net 55,023 Patents 4,100,000 Accounts payable (27,772 ) Assumption of notes payable (401,095 ) 3,728,412 Goodwill 1,767,588 $ 5,496,000 |
Marley Beverage Company, LLC [Member] | |
Summary of Estimated Fair Values of Purchase Price | Stock $ 18,600,000 Contingent consideration 800,000 Purchase price $ 19,400,000 Accounts receivable $ 186,658 Inventories 798,098 Prepaid expenses and other current assets 198,882 Property and equipment, net 22,191 Other intangible assets acquired (trade names, recipes and customer lists) 9,281,365 Accounts payable and accrued expenses (505,146 ) 9,982,048 Goodwill 9,417,952 $ 19,400,000 |
Maverick Brands, LLC [Member] | |
Summary of Estimated Fair Values of Purchase Price | Cash $ 2,000,000 Stock 9,086,000 Purchase price $ 11,086,000 Accounts receivable $ 245,426 Inventories 1,523,413 Prepaid expenses and other current assets 211,213 Property and equipment, net 68,282 Other intangible assets acquired (trade names, recipes and customer lists) 6,660,441 Accounts payable and accrued expenses (1,345,155 ) Assumption of note payable (1,427,051 ) 5,936,569 Goodwill 5,149,431 $ 11,086,000 |
Schedule of Unaudited Pro Forma | Three Months Ended March 31, 2017 (unaudited) Revenues $ 13,998,793 Net loss from continuing operations (4,668,825) Net loss per share – Basic and diluted $ (0.16 ) Weighted average number of common shares outstanding – Basic and Dilutive 28,454,868 |
Inventories (Tables)
Inventories (Tables) | 3 Months Ended |
Mar. 31, 2018 | |
Inventory Disclosure [Abstract] | |
Schedule of Inventories | March 31, 2018 December 31, 2017 Finished goods $ 5,753,385 $ 6,302,265 Raw materials 1,607,263 739,510 $ 7,360,648 $ 7,041,775 |
Property and Equipment (Tables)
Property and Equipment (Tables) | 3 Months Ended |
Mar. 31, 2018 | |
Property, Plant and Equipment [Abstract] | |
Schedule of Property and Equipment | March 31, 2018 December 31, 2017 Land and building $ 518,293 $ 518,293 Trucks and coolers 1,290,133 1,226,053 Other property and equipment 913,053 913,053 Less: accumulated depreciation (915,956 ) (762,579 ) $ 1,805,523 $ 1,894,820 |
Notes Payable and Convertible23
Notes Payable and Convertible Note Payable (Tables) | 3 Months Ended |
Mar. 31, 2018 | |
Debt Disclosure [Abstract] | |
Schedule of Notes Payable | March 31, 2018 December 31, 2017 Revolving note payable due bank $ 2,000,000 $ 2,000,000 Series B note assumed from the Maverick Acquisition 1,427,051 1,427,051 3,427,051 3,427,051 Less: current portion (3,427,051 ) (3,427,051 ) Long-term portion, net of unamortized discounts $ - $ - |
Commitments and Contingencies (
Commitments and Contingencies (Tables) | 3 Months Ended |
Mar. 31, 2018 | |
Commitments and Contingencies Disclosure [Abstract] | |
Schedule of Future Minimum Operating Lease Payments | Remaining of 2018 $ 705,832 2019 820,800 2020 830,640 2021 840,000 2022 845,000 Thereafter $ 4,042,272 |
Common Stock Awards (Tables)
Common Stock Awards (Tables) | 3 Months Ended |
Mar. 31, 2018 | |
Disclosure of Compensation Related Costs, Share-based Payments [Abstract] | |
Schedule of Common Stock Warrant Activity | Employee Stock Option Compensation Award Activity Shares Weighted- Average Grant Date Fair Value Non-vested options at January 1, 2017 484,348 $ 1.11 Granted 1,099,627 $ 1.22 Vested (161,449 ) $ 1.11 Forfeited - $ - Non-vested options at December 31, 2017 1,422,526 $ 1.11 Granted - $ - Vested (165,331 ) $ 1.20 Forfeited - $ - Non-vested options at March 31, 2018 1,257,195 $ 1.20 |
Fair value of options granted | 2017 Exercise price $ 2.04-2.09 Dividend yield 0.0 % Risk-free interest rate 2.01 % Expected volatility 100 % Expected term (years) 1.0-3.0 Estimated forfeiture % rate 0.0 % |
Restricted stock award activity | Service Shares Restricted Stock-Based Compensation Award Activity Shares Weighted- Average Grant Date Fair Value Non-vested restricted stock awards January 1, 2017 771,783 $ 0.33 Granted 838,178 $ 2.11 Vested (740,439 ) $ 0.33 Forfeited - $ - Non-vested restricted stock awards at December 31, 2017 869,522 $ 0.71 Granted 324,996 $ 2.12 Vested (167,919 ) $ 2.11 Forfeited - $ - Non-vested restricted stock awards at March 31, 2018 1,026,599 $ 2.11 |
Net Loss Per Share (Tables)
Net Loss Per Share (Tables) | 3 Months Ended |
Mar. 31, 2018 | |
Earnings Per Share [Abstract] | |
Schedule of Loss Per Share | Three Months Three Months Ended Ended March 31, 2018 March 31, 2017 Weighted average shares outstanding – Basic 36,196,640 24,254,868 Series B preferred stock - - Warrant to acquire common stock - - Weighted average shares outstanding – Diluted 36,196,640 24,254,868 |
Segment Information (Tables)
Segment Information (Tables) | 3 Months Ended |
Mar. 31, 2018 | |
Segment Reporting [Abstract] | |
Summary of segment reporting | Total revenues by reporting segment for the periods presented are as follows: Three Months Ended March 31, (in thousands) (In thousands) 2018 2017 DSD $ 8,655 $ 8,466 Brands 2,903 2,321 Total revenues $ 11,558 $ 10,787 Total assets for each reporting segment as of March 31, 2018 and December 31, 2017 are as follows: (In thousands) March 31, 2018 December 31, 2017 DSD $ 15,359 $ 16,630 Brands 51,488 51,042 Total Assets $ 66,847 $ 67,672 DSD A summary of the DSD segment’s revenues and cost of sales is as follows: Three Months Ended March 31, (in thousands) (In thousands) 2018 2017 Revenues $ 8,655 $ 8,466 Cost of sales (6,627 ) (6,726 ) Gross profit $ 2,028 $ 1,740 Brands A summary of the Brands segment’s revenues and cost of sales is as follows: Three Months Ended March 31, (in thousands) (In thousands) 2018 2017 Revenues $ 2,903 $ 2,321 Cost of sales (2,314 ) (1,626 ) Gross profit $ 589 $ 695 |
Nature of Operations, Basis o28
Nature of Operations, Basis of Presentation and Significant Accounting Policies (Details) - USD ($) | 3 Months Ended | |
Mar. 31, 2018 | Mar. 31, 2017 | |
Accounting Policies [Abstract] | ||
Interest | $ 56,770 | $ 80,280 |
Income taxes | 0 | 0 |
Common stock issued for acquisition | $ 0 | $ 9,086,000 |
Nature of Operations, Basis o29
Nature of Operations, Basis of Presentation and Significant Accounting Policies (Details Narrative) - USD ($) | 3 Months Ended | 12 Months Ended | |
Mar. 31, 2018 | Mar. 31, 2017 | Dec. 31, 2017 | |
Allowance for doubtful accounts | $ 683,114 | $ 76,432 | |
Accumulated amortization | 1,736,396 | 438,107 | |
Right-of-use asset | $ 4,007,846 | $ 4,064,883 | |
Accounts Receivable [Member] | |||
Concentration credit risk percentage | 29.40% | 23.10% | |
Accounts Receivable [Member] | Customer One [Member] | |||
Concentration credit risk percentage | 11.70% | 10.50% | |
Accounts Receivable [Member] | Customer Two [Member] | |||
Concentration credit risk percentage | 9.80% | 6.70% | |
Accounts Receivable [Member] | Customer Three [Member] | |||
Concentration credit risk percentage | 7.90% | 5.90% | |
Revenues [Member] | |||
Concentration credit risk percentage | 23.60% | 18.50% | |
Revenues [Member] | Customer One [Member] | |||
Concentration credit risk percentage | 10.60% | 11.00% | |
Revenues [Member] | Customer Two [Member] | |||
Concentration credit risk percentage | 8.10% | 7.50% | |
Revenues [Member] | Customer Three [Member] | |||
Concentration credit risk percentage | 4.90% | 0.00% |
Going Concern and Management'30
Going Concern and Management's Liquidity Plans (Details Narrative) - USD ($) | 3 Months Ended | ||
Mar. 31, 2018 | Mar. 31, 2017 | Dec. 31, 2017 | |
Organization, Consolidation and Presentation of Financial Statements [Abstract] | |||
Accumulated deficit | $ 13,152,140 | $ 10,500,883 | |
Net losses | (2,651,254) | $ (707,354) | |
Proceeds from issuance of common stock | $ 0 | $ 15,638,232 |
Acquisitions (Details)
Acquisitions (Details) | Mar. 31, 2018USD ($) |
Maverick Brands, LLC [Member] | |
Cash | $ 2,000,000 |
Stock | 9,086,000 |
Purchase price | 11,086,000 |
Accounts receivable | 245,426 |
Inventories | 1,523,413 |
Prepaid expenses and other current assets | 211,213 |
Property and equipment, net | 68,282 |
Other intangible assets acquired (customer lists) | 6,660,441 |
Accounts payable and accrued expenses | (1,345,155) |
Assumption of note payable | (1,427,051) |
Total Assets and Liabilities assumed | 5,936,569 |
Goodwill | 5,149,431 |
Total Purchase Price | 11,086,000 |
PMC Holding [Member] | |
Stock | 5,496,000 |
Purchase price | 5,496,000 |
Prepaid expenses and other current assets | 2,256 |
Property and equipment, net | 55,023 |
Other intangible assets acquired (customer lists) | 4,100,000 |
Accounts payable and accrued expenses | (27,772) |
Assumption of note payable | (401,095) |
Total Assets and Liabilities assumed | 3,728,412 |
Goodwill | 1,767,588 |
Total Purchase Price | 5,496,000 |
Marley Beverage Company, LLC [Member] | |
Stock | 18,600,000 |
Contingent consideration | 800,000 |
Purchase price | 19,400,000 |
Accounts receivable | 186,658 |
Inventories | 798,098 |
Prepaid expenses and other current assets | 198,882 |
Property and equipment, net | 22,191 |
Other intangible assets acquired (customer lists) | 9,281,365 |
Accounts payable and accrued expenses | (505,146) |
Total Assets and Liabilities assumed | 9,982,048 |
Goodwill | 9,417,952 |
Total Purchase Price | $ 19,400,000 |
Acquisitions (Details 1)
Acquisitions (Details 1) | 3 Months Ended |
Mar. 31, 2017USD ($)$ / sharesshares | |
Business Combinations [Abstract] | |
Revenues | $ 13,998,793 |
Net loss from continuing operations | $ (4,668,825) |
Net loss per share - Basic and diluted | $ / shares | $ (0.16) |
Weighted average number of common shares outstanding - Basic and Dilutive | shares | 28,454,868 |
Inventories (Details)
Inventories (Details) - USD ($) | Mar. 31, 2018 | Dec. 31, 2017 |
Inventory Disclosure [Abstract] | ||
Finished goods | $ 5,753,385 | $ 6,302,265 |
Raw materials | 1,607,263 | 739,510 |
Total Inventory | $ 7,360,648 | $ 7,041,775 |
Inventories (Details Narrative)
Inventories (Details Narrative) - USD ($) | Mar. 31, 2018 | Dec. 31, 2017 |
Inventory Disclosure [Abstract] | ||
Inventories | $ 7,360,648 | $ 7,041,775 |
Property and Equipment (Details
Property and Equipment (Details) - USD ($) | Mar. 31, 2018 | Dec. 31, 2017 |
Less accumulated depreciation | $ (915,956) | $ (762,579) |
Property and Equipment, Net | 1,805,523 | 1,894,820 |
Land and Building [Member] | ||
Property and Equipment, Gross | 518,293 | 518,293 |
Trucks and Coolers [Member] | ||
Property and Equipment, Gross | 1,290,133 | 1,226,053 |
Other Property and Equipment [Member] | ||
Property and Equipment, Gross | $ 913,053 | $ 913,053 |
Property and Equipment (Detai36
Property and Equipment (Details Narrative) - USD ($) | 3 Months Ended | ||
Mar. 31, 2018 | Mar. 31, 2017 | Dec. 31, 2017 | |
Property, Plant and Equipment [Abstract] | |||
Property and equipment, net | $ 1,805,523 | $ 1,894,820 | |
Depreciation expense | $ 153,377 | $ 131,948 |
Notes Payable and Convertible37
Notes Payable and Convertible Note Payable (Details) - USD ($) | Mar. 31, 2018 | Dec. 31, 2017 |
Note payable, net of unamortized discount of $- and $98,575 | $ 3,427,051 | $ 3,427,051 |
Less: current portion | (3,427,051) | (3,427,051) |
Long-term portion, net of unamortized discounts | 0 | 0 |
Revolving Note Payable Due Bank [Member] | ||
Note payable, net of unamortized discount of $- and $98,575 | 2,000,000 | 2,000,000 |
Series B Note Payable [Member] | ||
Note payable, net of unamortized discount of $- and $98,575 | 1,427,051 | 1,427,051 |
Note Payable [Member] | ||
Note payable, net of unamortized discount of $- and $98,575 | $ 3,427,051 | $ 3,427,051 |
Commitments and Contingencies38
Commitments and Contingencies (Details) | Mar. 31, 2018USD ($) |
Commitments and Contingencies Disclosure [Abstract] | |
2,018 | $ 705,832 |
2,019 | 820,800 |
2,020 | 830,640 |
2,021 | 840,000 |
2,022 | 845,000 |
Total | $ 4,304,513 |
Commitments and Contingencies39
Commitments and Contingencies (Details Narrative) - USD ($) | 3 Months Ended | |
Mar. 31, 2018 | Mar. 31, 2017 | |
Commitments And Contingencies Details Narrative | ||
Rent expenses | $ 262,241 | $ 48,365 |
Common Stock Awards (Details)
Common Stock Awards (Details) - $ / shares | 3 Months Ended | 12 Months Ended |
Mar. 31, 2018 | Dec. 31, 2017 | |
Disclosure of Compensation Related Costs, Share-based Payments [Abstract] | ||
Number of shares Outstanding, Beginning Balance | 1,422,526 | 484,348 |
Number of Warrants outstanding Granted | 0 | 1,099,627 |
Number of Warrants outstanding Exercised | (165,331) | (161,449) |
Number of Warrants outstanding Forfeited | 0 | 0 |
Number of shares Outstanding, Ending Balance | 1,257,195 | 1,422,526 |
Weighted Average Exercise Price Outstanding, Beginning Balance | $ 1.11 | $ 1.11 |
Weighted Average Exercise Price Warrants outstanding, Granted | 0 | 1.22 |
Weighted Average Exercise Price Warrants outstanding, Exercised | 1.20 | 1.11 |
Weighted Average Exercise Price Warrants outstanding, Forfeited | 0 | 0 |
Weighted Average Exercise Price Outstanding, Ending Balance | $ 1.20 | $ 1.11 |
Common Stock Awards (Details 1)
Common Stock Awards (Details 1) | 12 Months Ended |
Dec. 31, 2017$ / shares | |
Dividend yield | 0.00% |
Risk-free interest rate | 2.01% |
Expected volatility | 100.00% |
Estimated forfeiture % rate | 0.00% |
Minimum [Member] | |
Exercise price | $ 2.04 |
Expected term (years) | 1 year |
Maximum [Member] | |
Exercise price | $ 2.09 |
Expected term (years) | 3 years |
Common Stock Awards (Details 2)
Common Stock Awards (Details 2) - $ / shares | 3 Months Ended | 12 Months Ended |
Mar. 31, 2018 | Dec. 31, 2017 | |
Number of shares, Granted | 0 | 1,099,627 |
Number of shares, Vested | (165,331) | (161,449) |
Number of shares, Forfeited | 0 | 0 |
Number of shares Outstanding, Ending Balance | 1,257,195 | 1,422,526 |
Weighted Average Exercise Price Outstanding, Beginning Balance | $ 1.11 | $ 1.11 |
Weighted Average Exercise Price, Granted | 0 | 1.22 |
Weighted Average Exercise Price, Vested | 1.20 | 1.11 |
Weighted Average Exercise Price, Forfeited | 0 | 0 |
Weighted Average Exercise Price Outstanding, Ending Balance | $ 1.20 | $ 1.11 |
Restricted Stock | Service Shares | ||
Number of shares Outstanding, Beginning Balance | 869,522 | 771,783 |
Number of shares, Granted | 324,996 | 838,178 |
Number of shares, Vested | (167,919) | (740,439) |
Number of shares, Forfeited | 0 | 0 |
Number of shares Outstanding, Ending Balance | 1,026,599 | 869,522 |
Weighted Average Exercise Price Outstanding, Beginning Balance | $ 0.71 | $ 0.33 |
Weighted Average Exercise Price, Granted | 2.12 | 2.11 |
Weighted Average Exercise Price, Vested | 2.11 | 0.33 |
Weighted Average Exercise Price, Forfeited | 0 | 0 |
Weighted Average Exercise Price Outstanding, Ending Balance | $ 2.11 | $ 0.71 |
Net Loss Per Share (Details)
Net Loss Per Share (Details) - shares | 3 Months Ended | |
Mar. 31, 2018 | Mar. 31, 2017 | |
Earnings Per Share [Abstract] | ||
Weighted average shares outstanding - Basic | 36,196,640 | 24,254,868 |
Series B preferred stock | 0 | 0 |
Warrant to acquire common stock | 0 | 0 |
Weighted average shares outstanding - Diluted | 36,196,640 | 24,254,868 |
Segment Information (Details)
Segment Information (Details) - USD ($) $ in Thousands | 3 Months Ended | ||
Mar. 31, 2018 | Mar. 31, 2017 | Dec. 31, 2017 | |
Total revenues | $ 11,558 | $ 10,787 | |
Total Assets | 66,847 | $ 67,672 | |
DSD | |||
Total revenues | 8,655 | 8,466 | |
Total Assets | 15,359 | 16,630 | |
Brands | |||
Total revenues | 2,903 | $ 2,321 | |
Total Assets | $ 51,488 | $ 51,042 |
Segment Information (Details 1)
Segment Information (Details 1) - USD ($) | 3 Months Ended | |
Mar. 31, 2018 | Mar. 31, 2017 | |
Revenues | $ 11,558,000 | $ 10,787,000 |
Gross profit | 2,616,425 | 2,435,329 |
DSD | ||
Revenues | 8,655,000 | 8,466,000 |
Cost of sales | (6,627,000) | (6,726,000) |
Gross profit | 2,028,000 | 1,740,000 |
Brands | ||
Revenues | 2,903,000 | 2,321,000 |
Cost of sales | (2,314,000) | (1,626,000) |
Gross profit | $ 589,000 | $ 695,000 |