- PLBY Dashboard
- Financials
- Filings
-
Holdings
- Transcripts
- ETFs
- Insider
- Institutional
- Shorts
-
S-1 Filing
PLBY (PLBY) S-1IPO registration
Filed: 28 Apr 21, 5:30pm
| Delaware (State or other jurisdiction of incorporation or organization) | | | 6770 (Primary Standard Industrial Classification Code Number) | | | 37-1958714 (I.R.S. Employer Identification No.) | |
| W. Stuart Ogg Jones Day 1755 Embarcadero Road Palo Alto, CA 94 (650) 739-3939 | | | Chris Riley General Counsel PLBY Group, Inc. 10960 Wilshire Blvd., Suite 2200 Los Angeles, CA 90024 (310) 424-1800 | |
| Large accelerated filer ☐ | | | Accelerated filer ☐ | |
| Non-accelerated filer ☒ | | | Smaller reporting company ☒ | |
| | | | Emerging growth company ☒ | |
| | ||||||||||||||||||||||||||||
Title of Each Class of Securities to be Registered | | | | Amount to be Registered | | | | Proposed Maximum Offering Price Per Security | | | | Proposed Maximum Aggregate Offering Price | | | | Amount of Registration Fee | | ||||||||||||
Shares of Common Stock, par value $0.0001 per share | | | | | | 21,892,762 | | | | | | $ | 45.35(2) | | | | | | $ | 992,836,756.70(2) | | | | | | $ | 108,318.49 | | |
Shares of Common Stock, par value $0.0001 per share, underlying the unit purchase option | | | | | | 38,500(1)(3) | | | | | | $ | 10.45(4) | | | | | | $ | 402,325.00(4) | | | | | | $ | 43.89 | | |
| | | | | | | | | | | | | | | | | | | $ | 993,239,081.70 | | | | | | $ | 108,362.38 | | |
| | | | | ii | | | |
| | | | | iv | | | |
| | | | | 1 | | | |
| | | | | 6 | | | |
| | | | | 7 | | | |
| | | | | 8 | | | |
| | | | | 10 | | | |
| | | | | 13 | | | |
| | | | | 36 | | | |
| | | | | 37 | | | |
| | | | | 45 | | | |
| | | | | 48 | | | |
| | | | | 67 | | | |
| | | | | 75 | | | |
| | | | | 85 | | | |
| | | | | 92 | | | |
| | | | | 99 | | | |
| | | | | 101 | | | |
| | | | | 104 | | | |
| | | | | 109 | | | |
| | | | | 114 | | | |
| | | | | 116 | | | |
| | | | | 117 | | | |
| | | | | 118 | | | |
| | | | | F-1 | | |
| | | Year Ended December 31, 2020 | | | For the Period from November 12, 2019 (inception) through December 31, 2019 | | ||||||
Operating and formation costs | | | | $ | 1,093,833 | | | | | $ | 492 | | |
Loss from operations | | | | | (1,093,833) | | | | | | (492) | | |
Other income: | | | | | | | | | | | — | | |
Interest earned on marketable securities held in Trust Account | | | | | 31,669 | | | | | | — | | |
Unrealized gain on marketable securities held in Trust Account | | | | | 362 | | | | | | — | | |
Other income, net | | | | | 32,031 | | | | | | — | | |
Loss before provision for income taxes | | | | | (1,061,802) | | | | | | — | | |
Benefit from income taxes | | | | | — | | | | | | — | | |
Net loss | | | | $ | (1,061,802) | | | | | $ | (492) | | |
Weighted average shares outstanding – basic and diluted | | | | | 1,912,761(1) | | | | | | 1,250,000(2) | | |
Basic and diluted net loss per share common share | | | | $ | (0.56) | | | | | $ | (0.00) | | |
Balance Sheet Data: | | | As of December 31, 2020 | | | As of December 31, 2019 | | ||||||
Cash | | | | $ | 57,732 | | | | | $ | — | | |
Deferred offering costs | | | | $ | — | | | | | $ | 100,231 | | |
Cash and marketable securities held in Trust Account | | | | $ | 58,679,991 | | | | | $ | — | | |
Total assets | | | | $ | 58,772,057 | | | | | $ | 100,231 | | |
Total liabilities | | | | $ | 2,769,200 | | | | | $ | 100,723 | | |
Common stock subject to possible redemption | | | | $ | 51,002,849 | | | | | $ | — | | |
Total Stockholders’ Equity (Deficit) | | | | $ | 5,000,008 | | | | | $ | (492) | | |
| | | December 31, | | |||||||||
| | | 2020 | | | 2019 | | ||||||
| | | (in thousands, except share and per share data) | | |||||||||
Consolidated Statement of Operations Data: | | | | | | | | | | | | | |
Net revenues | | | | $ | 147,662 | | | | | $ | 78,110 | | |
Costs and expenses: | | | | | | | | | | | | | |
Cost of sales | | | | | (73,180) | | | | | | (37,742) | | |
Selling and administrative expenses | | | | | (59,863) | | | | | | (45,399) | | |
Related-party expenses | | | | | (1,007) | | | | | | (1,005) | | |
Total costs and expenses | | | | | (134,050) | | | | | | (84,146) | | |
Operating (loss) income | | | | | 13,612 | | | | | | (6,036) | | |
Nonoperating income (expense): | | | | | | | | | | | | | |
Investment income | | | | | 30 | | | | | | 225 | | |
Interest expense | | | | | (13,463) | | | | | | (14,225) | | |
Gain from settlement of convertible promissory note | | | | | 1,454 | | | | | | — | | |
Gain from bargain purchase | | | | | — | | | | | | 1,483 | | |
Other, net | | | | | 168 | | | | | | (173) | | |
Total nonoperating expense | | | | | (11,811) | | | | | | (12,690) | | |
Income (loss) before income taxes | | | | | 1,801 | | | | | | (18,726) | | |
Provision for income taxes | | | | | (7,072) | | | | | | (4,850) | | |
Net (loss) | | | | | (5,271) | | | | | | (23,576) | | |
Net loss attributable to redeemable noncontrolling interest | | | | | — | | | | | | — | | |
Net (loss) attributable to Playboy | | | | $ | (5,271) | | | | | $ | (23,576) | | |
Net loss per share, basic and diluted | | | | $ | (1.33) | | | | | $ | (6.12) | | |
Weighted-average shares used in computing net loss per share, basic and diluted | | | | | 3,961,996 | | | | | | 3,854,256 | | |
| | | December 31, | | |||||||||
| | | 2020 | | | 2019 | | ||||||
| | | (in thousands) | | |||||||||
Consolidated Balance Sheet Data: | | | | | | | | | | | | | |
Cash and cash equivalents | | | | $ | 13,430 | | | | | $ | 27,744 | | |
Total current assets | | | | $ | 47,216 | | | | | $ | 53,834 | | |
Total assets | | | | $ | 412,127 | | | | | $ | 418,651 | | |
Total current liabilities | | | | $ | 53,963 | | | | | $ | 61,149 | | |
Long-term debt, net of current portion | | | | $ | 154,230 | | | | | $ | 157,810 | | |
Total liabilities | | | | $ | 329,316 | | | | | $ | 333,557 | | |
Total stockholders’ equity | | | | $ | 83,019 | | | | | $ | 85,302 | | |
| | | MCAC | | | Playboy | | | Pro Forma Combined | | |||||||||
Statement of Operations Data – Year Ended December 31, 2020 | | | | | | | | | | | | | | | | | | | |
Net revenues | | | | $ | — | | | | | $ | 147,662 | | | | | $ | 147,662 | | |
Total costs and expenses | | | | | (1,094) | | | | | | (134,050) | | | | | | (132,973) | | |
Operating (loss) income | | | | | (1,094) | | | | | | 13,612 | | | | | | 14,689 | | |
Net loss | | | | | (1,062) | | | | | | (5,271) | | | | | | (5,648) | | |
Net loss per common share – basic and diluted | | | | | (0.56) | | | | | | (1.33) | | | | | | (0.16) | | |
Balance Sheet Data – As of December 31, 2020 | | | | | | | | | | | | | | | | | | | |
Total current assets | | | | $ | 92 | | | | | $ | 47,216 | | | | | $ | 140,681 | | |
Total assets | | | | | 58,772 | | | | | | 412,127 | | | | | | 504,934 | | |
Total current liabilities | | | | | 757 | | | | | | 53,963 | | | | | | 47,401 | | |
Total liabilities | | | | | 2,769 | | | | | | 329,316 | | | | | | 322,754 | | |
Total stockholders’ equity | | | | | 5,000 | | | | | | 83,019 | | | | | | 182,388 | | |
| | | MCAC | | | Playboy | | | Pro Forma Adjustments | | | Note | | | Pro Forma Combined | | |||||||||||||||
Assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents | | | | $ | 58 | | | | | $ | 13,430 | | | | | $ | 58,680 | | | | | | a | | | | | | | | |
| | | | | | | | | | | | | | | | | 46,844 | | | | | | b | | | | | | | | |
| | | | | | | | | | | | | | | | | (4,816) | | | | | | c | | | | | | | | |
| | | | | | | | | | | | | | | | | (90) | | | | | | f | | | | | | | | |
| | | | | | | | | | | | | | | | | (2,800) | | | | | | g | | | | | $ | 111,306 | | |
Restricted cash | | | | | — | | | | | | 2,130 | | | | | | — | | | | | | | | | | | | 2,130 | | |
Receivables, net | | | | | — | | | | | | 6,601 | | | | | | — | | | | | | | | | | | | 6,601 | | |
Inventories, net | | | | | — | | | | | | 11,788 | | | | | | — | | | | | | | | | | | | 11,788 | | |
Stock receivable | | | | | — | | | | | | 4,445 | | | | | | (4,445) | | | | | | d | | | | | | — | | |
Prepaid expenses and other current assets | | | | | 34 | | | | | | 8,822 | | | | | | — | | | | | | | | | | | | 8,856 | | |
Total current assets | | | | | 92 | | | | | | 47,216 | | | | | | 93,373 | | | | | | | | | | | | 140,681 | | |
Property and equipment, net | | | | | — | | | | | | 5,203 | | | | | | — | | | | | | | | | | | | 5,203 | | |
Trademarks and trade name | | | | | — | | | | | | 336,655 | | | | | | — | | | | | | | | | | | | 336,655 | | |
Goodwill | | | | | — | | | | | | 504 | | | | | | — | | | | | | | | | | | | 504 | | |
Other intangible assets, net | | | | | — | | | | | | 2,377 | | | | | | — | | | | | | | | | | | | 2,377 | | |
Cash and marketable securities held in Trust Account | | | | | 58,680 | | | | | | — | | | | | | (58,680) | | | | | | a | | | | | | — | | |
Contract assets, net of current portion | | | | | — | | | | | | 7,159 | | | | | | — | | | | | | | | | | | | 7,159 | | |
Other noncurrent assets | | | | | — | | | | | | 13,013 | | | | | | (658) | | | | | | c | | | | | | 12,355 | | |
Total assets | | | | $ | 58,772 | | | | | $ | 412,127 | | | | | $ | 34,035 | | | | | | | | | | | $ | 504,934 | | |
Liabilities and Stockholders’ Equity | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Current liabilities | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Accounts payable | | | | $ | — | | | | | $ | 8,678 | | | | | $ | (396) | | | | | | c | | | | | $ | 8,282 | | |
Accrued salaries, wages, and employee benefits | | | | | — | | | | | | 4,870 | | | | | | — | | | | | | | | | | | | 4,870 | | |
Deferred revenues, current portion | | | | | — | | | | | | 11,159 | | | | | | — | | | | | | | | | | | | 11,159 | | |
Long-term debt, current portion | | | | | — | | | | | | 4,470 | | | | | | — | | | | | | | | | | | | 4,470 | | |
Convertible promissory notes, current portion | | | | | — | | | | | | 6,230 | | | | | | (6,230) | | | | | | g | | | | | | — | | |
Other current liabilities and accrued expenses | | | | | 757 | | | | | | 18,556 | | | | | | (693) | | | | | | c | | | | | | 18,620 | | |
Total current liabilities | | | | | 757 | | | | | | 53,963 | | | | | | (7,319) | | | | | | | | | | | | 47,401 | | |
Deferred revenues, net of current portion | | | | | — | | | | | | 43,792 | | | | | | — | | | | | | | | | | | | 43,792 | | |
Long-term debt, net of current portion | | | | | — | | | | | | 154,230 | | | | | | — | | | | | | | | | | | | 154,230 | | |
Deferred tax liabilities, net | | | | | — | | | | | | 74,909 | | | | | | — | | | | | | | | | | | | 74,909 | | |
Deferred underwriting fees | | | | | 2,012 | | | | | | — | | | | | | (2,012) | | | | | | c | | | | | | — | | |
Other noncurrent liabilities | | | | | — | | | | | | 2,422 | | | | | | — | | | | | | | | | | | | 2,422 | | |
Total liabilities | | | | | 2,769 | | | | | | 329,316 | | | | | | (9,331) | | | | | | | | | | | | 322,754 | | |
Mezzanine Equity | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | MCAC | | | Playboy | | | Pro Forma Adjustments | | | Note | | | Pro Forma Combined | | |||||||||||||||
Common stock subject to possible redemption, 5,002,149 shares at redemption value | | | | | 51,003 | | | | | | — | | | | | | (51,003) | | | | | | e | | | | | | — | | |
Redeemable noncontrolling interest | | | | | — | | | | | | (208) | | | | | | — | | | | | | | | | | | | (208) | | |
Total mezzanine equity | | | | | 51,003 | | | | | | (208) | | | | | | (51,003) | | | | | | | | | | | | (208) | | |
Stockholders’ Equity | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Common stock | | | | | — | | | | | | 36 | | | | | | 1 | | | | | | b | | | | | | | | |
| | | | | | | | | | | | | | | | | 1 | | | | | | e | | | | | | | | |
| | | | | | | | | | | | | | | | | (35) | | | | | | h | | | | | | 3 | | |
Treasury stock | | | | | — | | | | | | (23,453) | | | | | | (4,445) | | | | | | d | | | | | | | | |
| | | | | | | | | | | | | | | | | 23,453 | | | | | | h | | | | | | (4,445) | | |
Additional paid-in capital | | | | | 6,062 | | | | | | 184,452 | | | | | | 46,843 | | | | | | b | | | | | | | | |
| | | | | | | | | | | | | | | | | 520 | | | | | | c | | | | | | | | |
| | | | | | | | | | | | | | | | | 51,002 | | | | | | e | | | | | | | | |
| | | | | | | | | | | | | | | | | (90) | | | | | | f | | | | | | | | |
| | | | | | | | | | | | | | | | | 2,730 | | | | | | g | | | | | | | | |
| | | | | | | | | | | | | | | | | (24,480) | | | | | | h | | | | | | | | |
| | | | | | | | | | | | | | | | | 2,891 | | | | | | i | | | | | | 269,930 | | |
Accumulated deficit | | | | | (1,062) | | | | | | (78,016) | | | | | | (2,893) | | | | | | c | | | | | | | | |
| | | | | | | | | | | | | | | | | 700 | | | | | | g | | | | | | | | |
| | | | | | | | | | | | | | | | | 1,062 | | | | | | h | | | | | | | | |
| | | | | | | | | | | | | | | | | (2,891) | | | | | | i | | | | | | (83,100) | | |
Total stockholders’ equity | | | | | 5,000 | | | | | | 83,019 | | | | | | 94,369 | | | | | | | | | | | | 182,388 | | |
Total liabilities and stockholders’ equity | | | | $ | 58,772 | | | | | $ | 412,127 | | | | | $ | 34,035 | | | | | | | | | | | $ | 504,934 | | |
|
| | | MCAC | | | Playboy | | | Pro Forma Adjustments | | | Note | | | Pro Forma Combined | | | | |||||||||||||||||||
Net revenues | | | | $ | — | | | | | $ | 147,662 | | | | | $ | — | | | | | | | | | | | $ | 147,662 | | | | | ||||
Costs and expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||
Cost of sales | | | | | — | | | | | | (73,180) | | | | | | — | | | | | | | | | | | | (73,180) | | | | | ||||
Selling and administrative | | | | | (1,094) | | | | | | (59,863) | | | | | | 70 | | | | | | aa | | | | | | | | | | | ||||
| | | | | | | | | | | | | | | | | 2,101 | | | | | | bb | | | | | | (58,786) | | | | | ||||
Related-party expenses | | | | | — | | | | | | (1,007) | | | | | | — | | | | | | | | | | | | (1,007) | | | | | ||||
Total costs and expenses | | | | | (1,094) | | | | | | (134,050) | | | | | | 2,171 | | | | | | | | | | | | (132,973) | | | | | ||||
Operating (loss) income | | | | | (1,094) | | | | | | 13,612 | | | | | | 2,171 | | | | | | | | | | | | 14,689 | | | | | ||||
Nonoperating (expense) income: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||
Investment income | | | | | 32 | | | | | | 30 | | | | | | (32) | | | | | | cc | | | | | | 30 | | | | | ||||
Interest expense | | | | | — | | | | | | (13,463) | | | | | | — | | | | | | | | | | | | (13,463) | | | | | ||||
Gain from settlement of convertible note | | | | | — | | | | | | 1,454 | | | | | | (1,454) | | | | | | dd | | | | | | — | | | | | ||||
Other, net | | | | | — | | | | | | 168 | | | | | | — | | | | | | | | | | | | 168 | | | | | ||||
Total nonoperating expense | | | | | 32 | | | | | | (11,811) | | | | | | (1,486) | | | | | | | | | | | | (13,265) | | | | | ||||
(Loss) income before income taxes | | | | | (1,062) | | | | | | 1,801 | | | | | | 685 | | | | | | | | | | | | 1,424 | | | | | ||||
Provision for income taxes | | | | | — | | | | | | (7,072) | | | | | | — | | | | | | | | | | | | (7,072) | | | | | ||||
Net loss | | | | | (1,062) | | | | | | (5,271) | | | | | | 685 | | | | | | | | | | | | (5,648) | | | | | ||||
Net (loss) income attributable to redeemable noncontrolling interest | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | ||||
Net loss attributable to Playboy | | | | $ | (1,062) | | | | | $ | (5,271) | | | | | $ | 685 | | | | | | | | | | | $ | (5,648) | | | | | ||||
Net loss per share, basic and diluted | | | | $ | (0.56) | | | | | $ | (1.33) | | | | | | | | | | | | | | | | | $ | (0.16) | | | | | | | | |
Weighted-average shares used in computing loss per share, basic and diluted | | | | | 1,912,761 | | | | | | 3,961,996 | | | | | | | | | | | | | | | | | | 35,606,614 | | | | | | | | |
| | | Pro Forma Combined | | |||
Weighted average shares calculation, basic and diluted | | | | | | | |
MCAC public shares | | | | | 5,740,976 | | |
MCAC public rights shares | | | | | 574,978 | | |
MCAC private placement shares | | | | | 355,241 | | |
MCAC private placement rights shares | | | | | 35,523 | | |
MCAC Sponsor shares | | | | | 737,450 | | |
MCAC shares issued to PIPE investors | | | | | 5,000,000 | | |
MCAC shares issued to advisors | | | | | 200,000 | | |
MCAC shares issued in the Merger | | | | | 20,916,812 | | |
Shares to be issued from one year from Merger closing | | | | | 2,045,634 | | |
Weighted average shares outstanding | | | | | 35,606,614 | | |
Percent of shares owned by Playboy | | | | | 62% | | |
Percent of shares owned by PIPE investors | | | | | 15% | | |
Percent of shares owned by MCAC | | | | | 23% | | |
| | | Year Ended December 31, 2020 | | |||
| | | (in thousands) | | |||
Net revenues | | | | $ | 62,628 | | |
Costs and expenses: | | | | | | | |
Cost of sales | | | | | (40,934) | | |
Selling and administrative expenses | | | | | (18,930) | | |
Total costs and expenses | | | | | (59,864) | | |
Operating income | | | | | 2,764 | | |
Other income | | | | | 352 | | |
Net income | | | | $ | 3,116 | | |
| | | Year Ended December 31, | | | | | | | | | | | | | | |||||||||
| | | 2020 | | | 2019 | | | $ Change | | | $ Change | | ||||||||||||
| | | (in thousands) | | |||||||||||||||||||||
Net revenues | | | | $ | 147,662 | | | | | $ | 78,110 | | | | | $ | 69,552 | | | | | | 89.0% | | |
Costs and expenses: | | | | | | | | | | | | | | | | | | | | | | | | | |
Cost of sales | | | | | (73,180) | | | | | | (37,742) | | | | | | (35,438) | | | | | | 93.9 | | |
Selling and administrative expenses | | | | | (59,863) | | | | | | (45,399) | | | | | | (14,464) | | | | | | 31.9 | | |
Related-party expenses | | | | | (1,007) | | | | | | (1,005) | | | | | | (2) | | | | | | 0.2 | | |
Total costs and expenses | | | | | (134,050) | | | | | | (84,146) | | | | | | (49,904) | | | | | | 59.3 | | |
Operating income (loss) | | | | | 13,612 | | | | | | (6,036) | | | | | | 19,648 | | | | | | * | | |
Nonoperating income (expense): | | | | | | | | | | | | | | | | | | | | | | | | | |
Investment income | | | | | 30 | | | | | | 225 | | | | | | (195) | | | | | | (86.7) | | |
Interest expense | | | | | (13,463) | | | | | | (14,225) | | | | | | 762 | | | | | | (5.4) | | |
Gain from settlement of convertible promissory note | | | | | 1,454 | | | | | | — | | | | | | 1,454 | | | | | | 100.0 | | |
| | | Year Ended December 31, | | | | | | | | | | | | | | |||||||||
| | | 2020 | | | 2019 | | | $ Change | | | $ Change | | ||||||||||||
| | | (in thousands) | | |||||||||||||||||||||
Gain from bargain purchase | | | | | — | | | | | | 1,483 | | | | | | (1,483) | | | | | | (100.0) | | |
Other, net | | | | | 168 | | | | | | (173) | | | | | | 341 | | | | | | * | | |
Total nonoperating expense | | | | | (11,811) | | | | | | (12,690) | | | | | | 879 | | | | | | (6.9) | | |
Income (loss) before income taxes | | | | | 1,801 | | | | | | (18,726) | | | | | | 20,527 | | | | | | * | | |
Provision for income taxes | | | | | (7,072) | | | | | | (4,850) | | | | | | (2,222) | | | | | | 45.8 | | |
Net loss | | | | $ | (5,271) | | | | | $ | (23,576) | | | | | | 18,305 | | | | | | (77.6) | | |
Net (loss) income attributable to redeemable noncontrolling interest | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Net loss attributable to Playboy Enterprise, Inc. | | | | $ | (5,271) | | | | | $ | (23,576) | | | | | $ | 18,305 | | | | | | (77.6) | | |
|
| | | Year Ended December 31, | | |||||||||
| | | 2020 | | | 2019 | | ||||||
| | | (in thousands) | | |||||||||
Net loss | | | | $ | (5,271) | | | | | $ | (23,576) | | |
Adjusted for: | | | | | | | | | | | | | |
Interest expense | | | | | 13,463 | | | | | | 14,225 | | |
Provision for income taxes | | | | | 7,072 | | | | | | 4,850 | | |
Depreciation and amortization | | | | | 2,258 | | | | | | 3,093 | | |
EBITDA | | | | | 17,522 | | | | | | (1,408) | | |
Adjusted for: | | | | | | | | | | | | | |
Stock-based compensation | | | | | 2,988 | | | | | | 7,368 | | |
Reorganization and severance expenses | | | | | 3,165 | | | | | | 1,184 | | |
Litigation and settlement expenses | | | | | — | | | | | | 5,000 | | |
Non-recurring items | | | | | 3,230 | | | | | | (353) | | |
Management fees and expenses | | | | | 1,007 | | | | | | 1,005 | | |
Nonoperating income | | | | | (1,299) | | | | | | (52) | | |
Transaction expenses | | | | | 1,771 | | | | | | 353 | | |
Adjusted EBITDA | | | | $ | 28,384 | | | | | $ | 13,097 | | |
| | | Year Ended December 31, | | |||||||||
| | | 2020 | | | 2019 | | ||||||
| | | (in thousands) | | |||||||||
Net revenues | | | | | | | | | | | | | |
Licensing | | | | $ | 61,142 | | | | | $ | 50,906 | | |
Direct-to-Consumer | | | | | 64,116 | | | | | | 268 | | |
Digital Subscriptions and Content | | | | | 20,913 | | | | | | 23,143 | | |
All Other | | | | | 1,491 | | | | | | 3,693 | | |
Total | | | | $ | 147,662 | | | | | $ | 78,110 | | |
Operating (loss) income | | | | | | | | | | | | | |
Licensing | | | | $ | 44,466 | | | | | $ | 35,086 | | |
Direct-to-Consumer | | | | | (752) | | | | | | (2,955) | | |
Digital Subscriptions and Content | | | | | 9,478 | | | | | | 9,084 | | |
Corporate | | | | | (38,462) | | | | | | (39,580) | | |
All Other | | | | | (1,118) | | | | | | (7,671) | | |
Total | | | | $ | (13,612) | | | | | $ | (6,036) | | |
| | | Year Ended December 31, | | |||||||||
| | | 2020 | | | 2019 | | ||||||
Net cash provided by (used in): | | | | | | | | | | | | | |
Operating activities | | | | $ | 813 | | | | | $ | 5,088 | | |
Investing activities | | | | | (5,470) | | | | | | (16,987) | | |
Financing activities | | | | | (8,490) | | | | | | 6,061 | | |
Net decrease in cash and restricted cash and cash equivalents | | | | $ | (13,147) | | | | | $ | (5,838) | | |
| | | Payments Due by Period | | |||||||||||||||||||||||||||
(in thousands) | | | Total | | | Less than 1 Year | | | 1 – 3 Years | | | 3 – 5 Years | | | More than 5 Years | | |||||||||||||||
Operating lease obligations(1) | | | | $ | 25,417 | | | | | $ | 3,433 | | | | | $ | 7,015 | | | | | $ | 7,416 | | | | | $ | 7,553 | | |
Term Loan, principal and interest(2) | | | | | 196,486 | | | | | | 17,156 | | | | | | 179,330 | | | | | | — | | | | | | — | | |
Agency agreement settlement(3) | | | | | 2,375 | | | | | | 2,375 | | | | | | — | | | | | | — | | | | | | — | | |
Total | | | | $ | 224,278 | | | | | $ | 22,964 | | | | | $ | 186,345 | | | | | $ | 7,416 | | | | | $ | 7,553 | | |
Name | | | Age | | | Position | |
Ben Kohn | | | 47 | | | Chief Executive Officer, President, and Director | |
Lance Barton | | | 42 | | | Chief Financial Officer | |
Chris Riley | | | 53 | | | General Counsel and Secretary | |
Suhail Rizvi | | | 55 | | | Chairman of the Board | |
Suying Liu | | | 33 | | | Director | |
Tracey Edmonds | | | 53 | | | Director | |
James Yaffe | | | 60 | | | Director | |
Name and Principal Position | | | Fiscal Year | | | Salary ($) | | | Bonus ($) | | | Stock Awards ($)(1) | | | Option Awards ($)(1) | | | Non-Equity Incentive Plan Compensation ($)(2) | | | All Other Compensation ($)(3) | | | Total ($) | | ||||||||||||||||||||||||
Ben Kohn | | | | | 2020 | | | | | | 1,000,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,000,000 | | | | | | 5,735 | | | | | | 2,005,735 | | |
Chief Executive Officer & President | | | | | 2019 | | | | | | 1,000,720 | | | | | | — | | | | | | 3,329,181 | | | | | | 1,445,892 | | | | | | 1,250,000 | | | | | | 9,800 | | | | | | 7,035,593 | | |
David Israel | | | | | 2020 | | | | | | 497,692 | | | | | | — | | | | | | — | | | | | | — | | | | | | 250,000 | | | | | | 9,975 | | | | | | 757,667 | | |
Former Chief Financial Officer & Former Chief Operating Officer(4) | | | | | 2019 | | | | | | 480,720 | | | | | | — | | | | | | 385,070 | | | | | | 171,970 | | | | | | 275,000 | | | | | | 9,800 | | | | | | 1,322,560 | | |
Chris Riley | | | | | 2020 | | | | | | 347,115 | | | | | | — | | | | | | — | | | | | | — | | | | | | 170,000 | | | | | | 9,744 | | | | | | 526,859 | | |
General Counsel and Secretary | | | | | 2019 | | | | | | 313,165 | | | | | | — | | | | | | — | | | | | | 60,356 | | | | | | 172,500 | | | | | | 9,800 | | | | | | 555,821 | | |
| | | Option Awards | | | Stock Awards | | ||||||||||||||||||||||||||||||
Name | | | Number of Securities Underlying Unexercised Options(#) Exercisable | | | Number of Securities Underlying Unexercised Options(#) Unexercisable | | | Option Exercise Price ($) | | | Option Expiration Date | | | Number of Shares or Units of Stock That Have Not Vested (#) | | | Market Value of Shares or Units of Stock That Have not Vested ($)(6) | | ||||||||||||||||||
Ben Kohn | | | | | 169,248 | | | | | | — | | | | | $ | 18.73 | | | | | | 8/28/28 | | | | | | 193,275(1) | | | | | | 8,277,968 | | |
David Israel | | | | | 25,380 | | | | | | 8,460(2) | | | | | $ | 18.73 | | | | | | 8/28/28 | | | | | | 39,180(3) | | | | | | 1,678,079 | | |
Chris Riley | | | | | 11,517 | | | | | | 12,500(4) | | | | | $ | 18.73 | | | | | | 3/20/29 | | | | | | 934(5) | | | | | | 40,003 | | |
Name and Address of Beneficial Owners(1) | | | Number of Shares of Company Common Stocks | | | % | | ||||||
5% Holders | | | | | | | | | | | | | |
RT-ICON Holdings LLC(2) | | | | | 17,001,047 | | | | | | 50.3% | | |
Drawbridge Special Opportunities Fund LP(3) | | | | | 3,625,202 | | | | | | 10.7% | | |
JPMorgan Chase & Co.(4) | | | | | 2,672,071 | | | | | | 7.9% | | |
Named Executive Officers and Directors | | | | | | | | | | | | | |
Ben Kohn(5) | | | | | 998,322 | | | | | | 3.0% | | |
Lance Barton | | | | | — | | | | | | — | | |
Chris Riley(6) | | | | | 134,570 | | | | | | * | | |
Suhail Rizvi(2)(7) | | | | | 17,051,047 | | | | | | 50.5% | | |
Suying Liu(8) | | | | | 545,295 | | | | | | 1.6% | | |
Tracey Edmonds | | | | | — | | | | | | — | | |
James Yaffe | | | | | — | | | | | | — | | |
All Named Executive Officers and Directors of the Company as a group (7 individuals) | | | | | 18,729,234 | | | | | | 55.4% | | |
| | | Number of Shares Beneficially Owned Before Sale of All Shares of Common Stock Offered Hereby | | | Number of Shares of Common Stock to be Sold in the Offering | | | Number of Shares Beneficially Owned After Sale of All Shares of Common Stock Offered Hereby | | |||||||||||||||||||||
Name and Address of Beneficial Owner | | | Number | | | %(1) | | | Number | | | Number | | | % | | |||||||||||||||
Shares of Common Stock registered for resale: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
RT-ICON Holdings LLC(2) | | | | | 17,001,047 | | | | | | 50.3 | | | | | | 17,001,047 | | | | | | — | | | | | | — | | |
Drawbridge Special Opportunities Fund LP(3) | | | | | 3,625,202 | | | | | | 10.7 | | | | | | 3,625,202 | | | | | | — | | | | | | — | | |
Creative Artists Agency, LLC(4) | | | | | 290,563 | | | | | | * | | | | | | 290,563 | | | | | | — | | | | | | — | | |
Craig-Hallum Capital Group LLC(5) | | | | | 100,000 | | | | | | * | | | | | | 100,000 | | | | | | — | | | | | | — | | |
Roth Capital Partners, LLC(6) | | | | | 226,000 | | | | | | * | | | | | | 100,000 | | | | | | 126,000 | | | | | | * | | |
Suying Liu(7) | | | | | 545,295 | | | | | | * | | | | | | 365,725 | | | | | | 179,570 | | | | | | * | | |
Dong Liu(8) | | | | | 365,725 | | | | | | * | | | | | | 365,725 | | | | | | — | | | | | | — | | |
Nelson Haight(9) | | | | | 2,000 | | | | | | * | | | | | | 2,000 | | | | | | — | | | | | | — | | |
Todd Milbourn(10) | | | | | 2,000 | | | | | | * | | | | | | 2,000 | | | | | | — | | | | | | — | | |
Wenhua Zhang(11) | | | | | 2,000 | | | | | | * | | | | | | 2,000 | | | | | | — | | | | | | — | | |
UPO: | | | | | | | | | | | | | | | | | | | | | | | | | | | |||||
Chardan Capital Markets, LLC(12) | | | | | 38,500 | | | | | | * | | | | | | 38,500 | | | | | | — | | | | | | — | | |
| | | Page | | |||
| | | | F-3 | | | |
| | | | F-4 | | | |
| | | | F-5 | | | |
| | | | F-6 | | | |
| | | | F-7 | | | |
| | | | F-8 | | |
| | | Page | | |||
Audited Consolidated Financial Statements: | | | | | | | |
| | | | F-20 | | | |
Financial Statements: | | | | | | | |
| | | | F-21 | | | |
| | | | F-22 | | | |
| | | | F-23 | | | |
| | | | F-24 | | | |
| | | | F-25 | | |
| | | Page | | |||
| | | | F-56 | | | |
CONSOLIDATED FINANCIAL STATEMENTS | | | | | | | |
| | | | F-57 | | | |
| | | | F-58 | | | |
| | | | F-59 | | | |
| | | | F-60 | | |
| | | Page | | |||
| | | | F-3 | | | |
| | | | F-4 | | | |
| | | | F-5 | | | |
| | | | F-6 | | | |
| | | | F-7 | | | |
| | | | F-8 | | |
| | | December 31, | | |||||||||
| | | 2020 | | | 2019 | | ||||||
ASSETS | | | | | | | | | | | | | |
Current assets | | | | | | | | | | | | | |
Cash | | | | $ | 57,732 | | | | | $ | — | | |
Prepaid expenses | | | | | 34,334 | | | | | | — | | |
Total Current Assets | | | | | 92,066 | | | | | | — | | |
Deferred offering costs | | | | | — | | | | | | 100,231 | | |
Cash and marketable securities held in Trust Account | | | | | 58,679,991 | | | | | | — | | |
TOTAL ASSETS | | | | $ | 58,772,057 | | | | | $ | 100,231 | | |
LIABILITIES AND STOCKHOLDERS’ EQUITY (DEFICIT) | | | | | | | | | | | | | |
Current liabilities | | | | | | | | | | | | | |
Accrued expenses | | | | $ | 756,770 | | | | | $ | 225 | | |
Promissory note – related party | | | | | — | | | | | | 100,498 | | |
Total Current Liabilities | | | | | 756,770 | | | | | | 103,723 | | |
Deferred underwriting fee payable | | | | | 2,012,430 | | | | | | — | | |
TOTAL LIABILITIES | | | | | 2,769,200 | | | | | | 100,723 | | |
Commitments | | | | | | | | | | | | | |
Common stock subject to possible redemption, 5,002,149 shares at redemption value | | | | | 51,002,849 | | | | | | — | | |
Stockholders’ Equity (Deficit) | | | | | | | | | | | | | |
Common stock, $0.0001 par value; 30,000,000 shares authorized; 2,540,342 and 1,437,500 shares issued and outstanding (excluding 5,002,149 and no shares subject to possible redemption) at December 31, 2020 and 2019, respectively(1) | | | | | 254 | | | | | | 144 | | |
Additional paid-in capital | | | | | 6,062,048 | | | | | | 24,856 | | |
Stock subscription receivable | | | | | — | | | | | | (25,000) | | |
Accumulated deficit | | | | | (1,062,294) | | | | | | (492) | | |
Total Stockholders’ Equity (Deficit) | | | | | 5,000,008 | | | | | | (492) | | |
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY (DEFICIT) | | | | $ | 58,772,057 | | | | | $ | 100,231 | | |
| | | Year Ended December 31, 2020 | | | For the Period from November 12, 2019 (Inception) Through December 31, 2019 | | ||||||
Formation and operational costs | | | | $ | 1,093,833 | | | | | $ | 492 | | |
Loss from operations | | | | | (1,093,833) | | | | | | (492) | | |
Other income: | | | | | | | | | | | | | |
Interest earned on marketable securities held in Trust Account | | | | | 31,669 | | | | | | — | | |
Unrealized gain on marketable securities held in Trust Account | | | | | 362 | | | | | | — | | |
Other income | | | | | 32,031 | | | | | | — | | |
Loss before provision for income taxes | | | | | (1,061,802) | | | | | | (492) | | |
Net loss | | | | $ | (1,061,802) | | | | | $ | (492) | | |
Basic and diluted weighted average shares outstanding, Common stock subject to possible redemption | | | | | 5,061,856 | | | | | | — | | |
Basic and diluted net income per share, Common stock subject to possible redemption | | | | $ | 0.00 | | | | | $ | 0.00 | | |
Weighted average shares outstanding, basic and diluted | | | | | 1,912,761 | | | | | | 1,250,000 | | |
Basic and diluted net loss per common share | | | | $ | (0.56) | | | | | $ | (0.00) | | |
| | | Common Stock | | | Additional Paid in Capital | | | Stock Subscription Receivable | | | Accumulated Deficit | | | Total Stockholders’ Equity | | |||||||||||||||||||||
| | | Shares | | | Amount | | ||||||||||||||||||||||||||||||
Balance – January 1, 2020 | | | | | 1,437,500 | | | | | | 144 | | | | | | 24,856 | | | | | | (25,000) | | | | | | (492) | | | | | | (492) | | |
Collection of stock subscription receivable | | | | | — | | | | | | — | | | | | | — | | | | | | (25,000) | | | | | | — | | | | | | 25,000 | | |
Sale of 5,749,800 Units, net of underwriting discount and offering expenses | | | | | 5,749,800 | | | | | | 575 | | | | | | 53,487,066 | | | | | | — | | | | | | — | | | | | | 53,487,641 | | |
Sale of 355,241 Private Units | | | | | 355,241 | | | | | | 35 | | | | | | 3,552,375 | | | | | | — | | | | | | — | | | | | | 3,552,410 | | |
Forfeiture of Insider Shares | | | | | (50) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Sale of unit purchase option | | | | | — | | | | | | — | | | | | | 100 | | | | | | — | | | | | | — | | | | | | 100 | | |
Common stock subject to possible redemption | | | | | (5,002,149) | | | | | | (500) | | | | | | (51,002,349) | | | | | | — | | | | | | — | | | | | | (51,002,849) | | |
Net loss | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,061,802) | | | | | | (1,061,802) | | |
Balance – December 31, 2020 | | | | | 2,540,342 | | | | | | 254 | | | | | | 6,062,048 | | | | | | — | | | | | | (1,062,294) | | | | | | 5,000,008 | | |
| | | Common Stock | | | Additional Paid in Capital | | | Stock Subscription Receivable | | | Accumulated Deficit | | | Total Stockholders’ Deficit | | |||||||||||||||||||||
| | | Shares | | | Amount | | ||||||||||||||||||||||||||||||
Balance – November 12, 2019 (inception) | | | | | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
Issuance of common stock to Sponsor(1) | | | | | 1,437,500 | | | | | | 144 | | | | | | 24,856 | | | | | | (25,000) | | | | | | — | | | | | | — | | |
Net loss | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (492) | | | | | | (492) | | |
Balance – December 31, 2019 | | | | | 1,437,500 | | | | | | 144 | | | | | | 24,856 | | | | | | (25,000) | | | | | | (492) | | | | | | (492) | | |
| | | Year Ended December 31, 2020 | | | For the Period from November 12, 2019 (Inception) Through December 31, 2019 | | ||||||
Cash Flows from Operating Activities: | | | | | | | | | | | | | |
Net loss | | | | $ | (1,061,802) | | | | | $ | (492) | | |
Adjustments to reconcile net loss to net cash used in operating activities: | | | | | | | | | | | | | |
Interest earned on marketable securities held in Trust Account | | | | | (31,669) | | | | | | — | | |
Unrealized gain on marketable securities held in Trust Account | | | | | (362) | | | | | | — | | |
Formation costs paid by Sponsor | | | | | — | | | | | | 267 | | |
Changes in operating assets and liabilities: | | | | | | | | | | | | | |
Prepaid expenses | | | | | (34,334) | | | | | | — | | |
Accrued expenses | | | | | 756,545 | | | | | | — | | |
Income taxes payable | | | | | — | | | | | | 225 | | |
Net cash used in operating activities | | | | | (371,622) | | | | | | — | | |
Cash Flows from Investing Activities: | | | | | | | | | | | | | |
Investment of cash in Trust Account | | | | | (58,647,960) | | | | | | — | | |
Net cash used in investing activities | | | | | (58,647,960) | | | | | | — | | |
Cash Flows from Financing Activities: | | | | | | | | | | | | | |
Proceeds from collection of stock subscription receivable | | | | | 25,000 | | | | | | — | | |
Proceeds from sale of Units, net of underwriting discounts paid | | | | | 56,060,550 | | | | | | — | | |
Proceeds from sale of Private Units | | | | | 3,552,410 | | | | | | — | | |
Proceeds from sale of unit purchase option | | | | | 100 | | | | | | — | | |
Proceeds from promissory note – related party | | | | | 157,206 | | | | | | — | | |
Repayment of promissory note – related party | | | | | (257,704 | | | | | | — | | |
Payment of offering costs | | | | | (460,248) | | | | | | — | | |
Net cash provided by financing activities | | | | | 59,077,314 | | | | | | — | | |
Net Change in Cash | | | | | 57,732 | | | | | | — | | |
Cash – Beginning of period | | | | | — | | | | | | — | | |
Cash – End of period | | | | $ | 57,732 | | | | | $ | — | | |
Non-Cash investing and financing activities: | | | | | | | | | | | | | |
Initial classification of common stock subject to possible redemption | | | | $ | 52,064,441 | | | | | $ | — | | |
Change in value of common stock subject to possible redemption | | | | $ | (1,061,592) | | | | | $ | — | | |
Deferred underwriting fee payable | | | | | 2,012,430 | | | | | | — | | |
Issuance of common stock for stock subscription receivable | | | | $ | — | | | | | $ | 25,000 | | |
Offering costs paid through promissory notes | | | | | — | | | | | | 100,231 | | |
| | | Year Ended December 31, | | | For the Period from November 12, 2019 (Inception) Through December 31, | | ||||||
| | | 2020 | | | 2019 | | ||||||
Redeemable Common Stock | | | | | | | | | | | | | |
Numerator: Earnings allocable to Redeemable Common Stock | | | | | | | | | | | | | |
Interest Income | | | | $ | 27,904 | | | | | $ | — | | |
Unrealized Gain on Marketable Securities | | | | | 319 | | | | | | — | | |
Income Tax, Franchise Tax, and Regulatory Compliance Fees | | | | | (28,233) | | | | | | — | | |
Net Earnings | | | | $ | — | | | | | | — | | |
Denominator: Weighted Average Redeemable Common Stock | | | | | | | | | | | | | |
Redeemable Common Stock, Basic and Diluted | | | | | 5,061,856 | | | | | | — | | |
Earnings/Basic and Diluted Redeemable Common Stock | | | | $ | 0.00 | | | | | $ | 0.00 | | |
Non-Redeemable Common Stock | | | | | | | | | | | | | |
Numerator: Net (Loss) Income minus Redeemable Net Earnings | | | | | | | | | | | | | |
Net (Loss) Income | | | | $ | (1,061,802) | | | | | $ | (492) | | |
Less: Redeemable Net Earnings | | | | | — | | | | | | — | | |
Non-Redeemable Net Loss | | | | $ | (1,061,802) | | | | | $ | (492) | | |
Denominator: Weighted Average Non-Redeemable Common Stock | | | | | | | | | | | | | |
Non-Redeemable Common Stock, Basic and Diluted | | | | | 1,912,761 | | | | | | 1,250,000 | | |
Loss/Basic and Diluted Non-Redeemable Common Stock | | | | $ | (0.56) | | | | | $ | 0.00 | | |
| | | December 31, 2020 | | | December 31, 2019 | | ||||||
Deferred tax assets | | | | | | | | | | | | | |
Net operating loss carryforward | | | �� | $ | 49,154 | | | | | $ | — | | |
Unrealized gain on marketable securities | | | | | (6,726) | | | | | | — | | |
Total deferred tax assets | | | | | 42,428 | | | | | | — | | |
Valuation Allowance | | | | | (42,428) | | | | | | — | | |
Deferred tax assets | | | | $ | — | | | | | $ | — | | |
| | | December 31, 2020 | | | December 31, 2019 | | ||||||
Federal | | | | | | | | | | | | | |
Current | | | | $ | — | | | | | $ | — | | |
Deferred | | | | | (42,428) | | | | | | — | | |
State and Local | | | | | | | | | | | | | |
Current | | | | | — | | | | | | — | | |
Deferred | | | | | — | | | | | | — | | |
Change in valuation allowance | | | | | (42,428) | | | | | | — | | |
Income tax provision | | | | $ | — | | | | | $ | — | | |
| | | December 31, 2020 | | | December 31, 2019 | | ||||||
Statutory federal income tax rate | | | | | 21.0% | | | | | | 21.0% | | |
State taxes, net of federal tax benefit | | | | | 0.0% | | | | | | 0.0% | | |
Business combination expenses | | | | | (17.1)% | | | | | | 0.0% | | |
Meals and entertainment | | | | | 0.0% | | | | | | 0.3% | | |
Valuation allowance | | | | | (3.9)% | | | | | | 0.0% | | |
Income tax provision | | | | | 0.0% | | | | | | 21.3% | | |
Description | | | Level | | | December 31, 2020 | | | December 31, 2019 | | |||||||||
Assets: | | | | | | | | | | | | | | | | | | | |
Marketable securities held in Trust Account | | | | | 1 | | | | | $ | 58,679,991 | | | | | $ | 0 | | |
| | | Page | | |||
Audited Consolidated Financial Statements: | | | | | | | |
| | | | F-20 | | | |
Financial Statements: | | | | | | | |
| | | | F-21 | | | |
| | | | F-22 | | | |
| | | | F-23 | | | |
| | | | F-24 | | | |
| | | | F-25 | | |
| | | Year Ended December 31, | | |||||||||
| | | 2020 | | | 2019 | | ||||||
Net revenues | | | | $ | 147,662 | | | | | $ | 78,110 | | |
Costs and expenses: | | | | | | | | | | | | | |
Cost of sales | | | | | (73,180) | | | | | | (37,742) | | |
Selling and administrative expenses | | | | | (59,863) | | | | | | (45,399) | | |
Related-party expenses | | | | | (1,007) | | | | | | (1,005) | | |
Total costs and expenses | | | | | (134,050) | | | | | | (84,146) | | |
Operating income (loss) | | | | | 13,612 | | | | | | (6,036) | | |
Nonoperating income (expense): | | | | | | | | | | | | | |
Investment income | | | | | 30 | | | | | | 225 | | |
Interest expense | | | | | (13,463) | | | | | | (14,225) | | |
Gain from settlement of convertible promissory note | | | | | 1,454 | | | | | | — | | |
Gain from bargain purchase | | | | | — | | | | | | 1,483 | | |
Other, net | | | | | 168 | | | | | | (173 | | |
Total nonoperating expense | | | | | (11,811) | | | | | | (12,690) | | |
Income (loss) before provision for income taxes | | | | | 1,801 | | | | | | (18,726) | | |
Provision for income taxes | | | | | (7,072) | | | | | | (4,850) | | |
Net loss | | | | | (5,271) | | | | | | (23,576) | | |
Net loss attributable to redeemable noncontrolling interest | | | | | — | | | | | | — | | |
Net loss attributable to Playboy Enterprises, Inc. | | | | $ | (5,271) | | | | | $ | (23,576) | | |
Net loss per share, basic and diluted | | | | $ | (1.33) | | | | | $ | (6.12) | | |
Weighted-average shares used in computing net loss per share, basic and diluted | | | | | 3,961,996 | | | | | | 3,854,256 | | |
| | | December 31, | | |||||||||
| | | 2020 | | | 2019 | | ||||||
ASSETS | | | | | | | | | | | | | |
Current assets: | | | | | | | | | | | | | |
Cash and cash equivalents | | | | $ | 13,430 | | | | | $ | 27,744 | | |
Restricted cash | | | | | 2,130 | | | | | | 963 | | |
Receivables, net of allowance for doubtful accounts of $233 and $302, respectively | | | | | 6,601 | | | | | | 6,153 | | |
Inventories, net | | | | | 11,788 | | | | | | 11,750 | | |
Stock receivable | | | | | 4,445 | | | | | | — | | |
Prepaid expenses and other current assets | | | | | 8,822 | | | | | | 7,224 | | |
Total current assets | | | | | 47,216 | | | | | | 53,834 | | |
Property and equipment, net | | | | | 5,203 | | | | | | 5,932 | | |
Trademarks and trade name | | | | | 336,655 | | | | | | 335,934 | | |
Goodwill | | | | | 504 | | | | | | 504 | | |
Other intangible assets, net | | | | | 2,377 | | | | | | 3,052 | | |
Contract assets, net of current portion | | | | | 7,159 | | | | | | 7,391 | | |
Other noncurrent assets | | | | | 13,013 | | | | | | 12,004 | | |
Total assets | | | | $ | 412,127 | | | | | $ | 418,651 | | |
LIABILITIES AND STOCKHOLDERS’ EQUITY | | | | | | | | | | | | | |
Current liabilities: | | | | | | | | | | | | | |
Accounts payable | | | | $ | 8,678 | | | | | $ | 7,859 | | |
Payables to related parties | | | | | — | | | | | | 5 | | |
Accrued salaries, wages, and employee benefits | | | | | 4,870 | | | | | | 4,603 | | |
Deferred revenues, current portion | | | | | 11,159 | | | | | | 9,857 | | |
Long-term debt, current portion | | | | | 4,470 | | | | | | 3,182 | | |
Convertible promissory notes | | | | | 6,230 | | | | | | 13,500 | | |
Other current liabilities and accrued expenses | | | | | 18,556 | | | | | | 22,143 | | |
Total current liabilities | | | | | 53,963 | | | | | | 61,149 | | |
Deferred revenues, net of current portion | | | | | 43,792 | | | | | | 41,734 | | |
Long-term debt, net of current portion | | | | | 154,230 | | | | | | 157,810 | | |
Deferred tax liabilities, net | | | | | 74,909 | | | | | | 72,288 | | |
Other noncurrent liabilities | | | | | 2,422 | | | | | | 576 | | |
Total liabilities | | | | | 329,316 | | | | | | 333,557 | | |
Commitments and contingencies (Note 16) | | | | | | | | | | | | | |
Redeemable noncontrolling interest | | | | | (208) | | | | | | (208) | | |
Stockholders’ equity(1): | | | | | | | | | | | | | |
Common stock, $0.01 par value; 5,000,000 shares authorized at December 31, 2020 and 2019; 4,846,032 shares issued and 3,681,185 shares outstanding at December 31, 2020 and 2019 | | | | | 36 | | | | | | 36 | | |
Treasury stock, at cost: 1,164,847 shares at December 31, 2020 and 2019 | | | | | (23,453) | | | | | | (23,453) | | |
Additional paid-in capital | | | | | 184,452 | | | | | | 181,464 | | |
Accumulated deficit | | | | | (78,016) | | | | | | (72,745) | | |
Total stockholders’ equity | | | | | 83,019 | | | | | | 85,302 | | |
Total liabilities, redeemable noncontrolling interest, and stockholders’ equity | | | | $ | 412,127 | | | | | $ | 418,651 | | |
| | | Common Stock | | | Additional Paid-in Capital | | | Accumulated Deficit | | | Total | | ||||||||||||||||||||||||
| | | Shares | | | Amount | | | Treasury Stock(1) | | |||||||||||||||||||||||||||
Balance at December 31, 2018 | | | | | 3,681,185 | | | | | $ | 36 | | | | | $ | (38,455) | | | | | $ | 189,098 | | | | | $ | (58,859) | | | | | $ | 91,820 | | |
Adoption of ASC 606 | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 9,690 | | | | | | 9,690 | | |
Retirement of treasury stock | | | | | — | | | | | | — | | | | | | 15,002 | | | | | | (15,002) | | | | | | — | | | | | | — | | |
Stock-based compensation expense and vesting of restricted stock units | | | | | — | | | | | | — | | | | | | — | | | | | | 7,368 | | | | | | — | | | | | | 7,368 | | |
Net loss | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (23,576) | | | | | | (23,576) | | |
Balance at December 31, 2019 | | | | | 3,681,185 | | | | | $ | 36 | | | | | $ | (23,453) | | | | | $ | 181,464 | | | | | $ | (72,745) | | | | | $ | (85,302) | | |
Stock-based compensation expense and vesting of restricted stock units | | | | | — | | | | | | — | | | | | | — | | | | | | 2,988 | | | | | | — | | | | | | 2,988 | | |
Net loss | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (5,271) | | | | | | (5,271) | | |
Balance at December 31, 2020 | | | | | 3,681,185 | | | | | $ | 36 | | | | | $ | (23,453) | | | | | $ | 184,452 | | | | | $ | (78,016) | | | | | $ | 83,019 | | |
| | | Year Ended December 31, | | |||||||||
| | | 2020 | | | 2019 | | ||||||
CASH FLOWS FROM OPERATING ACTIVITIES | | | | | | | | | | | | | |
Net loss | | | | $ | (5,271) | | | | | $ | (23,576) | | |
Adjustments to reconcile net loss to net cash provided by operating activities: | | | | | | | | | | | | | |
Depreciation of property and equipment | | | | | 1,583 | | | | | | 1,989 | | |
Stock-based compensation | | | | | 2,988 | | | | | | 7,368 | | |
Fair value measurement of PSARs liability | | | | | 858 | | | | | | — | | |
Gain from settlement of convertible promissory note | | | | | (1,454) | | | | | | — | | |
Gain from bargain purchase | | | | | — | | | | | | (1,483) | | |
Amortization of other intangible assets | | | | | 675 | | | | | | 1,104 | | |
Increase (decrease) in deferred income taxes | | | | | 2,621 | | | | | | (438) | | |
(Increase) decrease in licensed programming costs | | | | | 5 | | | | | | (411) | | |
Increase in inventory reserve | | | | | 171 | | | | | | 102 | | |
Other | | | | | 142 | | | | | | 129 | | |
Changes in operating assets and liabilities: | | | | | | | | | | | | | |
Receivables | | | | | (449) | | | | | | 2,224 | | |
Inventories | | | | | (209) | | | | | | (71) | | |
Contract assets | | | | | (330) | | | | | | 357 | | |
Prepaid expenses and other assets | | | | | (1,242) | | | | | | (3,394) | | |
Trademarks and trade name | | | | | (721) | | | | | | (556) | | |
Accounts payable | | | | | 423 | | | | | | 290 | | |
Payable to related party | | | | | (5) | | | | | | (3,256) | | |
Accrued salaries, wages, and employee benefits | | | | | 267 | | | | | | (108) | | |
Deferred revenues | | | | | 3,360 | | | | | | 22,299 | | |
Other liabilities and accrued expenses | | | | | (2,599) | | | | | | 2,519 | | |
Net cash provided by operating activities | | | | | 813 | | | | | | 5,088 | | |
CASH FLOWS FROM INVESTING ACTIVITIES | | | | | | | | | | | | | |
Purchases of property and equipment | | | | | (884) | | | | | | (4,225) | | |
Stock receivable | | | | | (4,445) | | | | | | — | | |
Acquisition of Yandy, LLC, net of cash acquired | | | | | — | | | | | | (12,786) | | |
Other investing activities | | | | | (141) | | | | | | 24 | | |
Net cash used in investing activities | | | | | (5,470) | | | | | | (16,987) | | |
CASH FLOWS FROM FINANCING ACTIVITIES | | | | | | | | | | | | | |
Net proceeds from issuance of long-term debt | | | | | — | | | | | | 11,760 | | |
Repayment of long-term debt | | | | | (2,315) | | | | | | (5,627) | | |
Repayment of convertible promissory note | | | | | (5,816) | | | | | | — | | |
Payment of deferred offering costs | | | | | (262) | | | | | | — | | |
Payment of financing costs | | | | | (97) | | | | | | (72) | | |
Net cash (used in) provided by financing activities | | | | | (8,490) | | | | | | 6,061 | | |
Net decrease in cash and cash equivalents and restricted cash | | | | | (13,147) | | | | | | (5,838) | | |
Balance, beginning of year | | | | | 28,707 | | | | | | 34,545 | | |
Balance, end of year | | | | $ | 15,560 | | | | | $ | 28,707 | | |
Cash and cash equivalents and restricted cash consist of: | | | | | | | | | | | | | |
Cash and cash equivalents | | | | $ | 13,430 | | | | | $ | | | |
Restricted cash | | | | | 2,130 | | | | | | 963 | | |
Total | | | | $ | 15,560 | | | | | $ | 28,707 | | |
SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION | | | | | | | | | | | | | |
Cash paid for income taxes | | | | $ | 4,896 | | | | | $ | 5,837 | | |
Cash paid for interest | | | | $ | 13,559 | | | | | $ | 11,831 | | |
NONCASH FINANCING ACTIVITIES | | | | | | | | | | | | | |
Deferred offering costs in accounts payable | | | | $ | 396 | | | | | $ | — | | |
Retirement of treasury stock(1) | | | | | — | | | | | | 15,002 | | |
| | | December 31, 2020 | | |||||||||||||||||||||
| | | Level 1 | | | Level 2 | | | Level 3 | | | Total | | ||||||||||||
Liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | |
PSARs liability | | | | $ | — | | | | | $ | — | | | | | $ | 858 | | | | | $ | 858 | | |
Total liabilities | | | | $ | — | | | | | $ | — | | | | | $ | 858 | | | | | $ | 858 | | |
| | | December 31, 2020 | | |||
Beginning balance | | | | $ | — | | |
Issuance | | | | | 858 | | |
Ending balance | | | | $ | 858 | | |
| | | Year Ended December 31, 2020 | | |||||||||||||||||||||||||||
| | | Licensing | | | Direct-to- Consumer | | | Digital Subscriptions and Content | | | Other | | | Total | | |||||||||||||||
Trademark Licensing | | | | $ | 61,142 | | | | | $ | — | | | | | $ | 2,420 | | | | | $ | — | | | | | $ | 63,562 | | |
Magazine and Digital Subscriptions | | | | | — | | | | | | — | | | | | | 8,658 | | | | | | 771 | | | | | | 9,429 | | |
TV and Cable Programming | | | | | — | | | | | | — | | | | | | 9,835 | | | | | | 692 | | | | | | 10,527 | | |
Consumer Products | | | | | — | | | | | | 64,116 | | | | | | — | | | | | | 28 | | | | | | 64,144 | | |
Total revenues | | | | $ | 61,142 | | | | | $ | 64,116 | | | | | $ | 20,913 | | | | | $ | 1,491 | | | | | $ | 147,662 | | |
| | | Year Ended December 31, 2019 | | |||||||||||||||||||||||||||
| | | Licensing | | | Direct-to- Consumer | | | Digital Subscriptions and Content | | | Other | | | Total | | |||||||||||||||
Trademark Licensing | | | | $ | 50,906 | | | | | $ | — | | | | | $ | 2,759 | | | | | $ | — | | | | | $ | 53,665 | | |
Magazine and Digital Subscriptions | | | | | — | | | | | | — | | | | | | 7,549 | | | | | | 2,821 | | | | | | 10,370 | | |
TV and Cable Programming | | | | | — | | | | | | — | | | | | | 12,935 | | | | | | 377 | | | | | | 13,312 | | |
Consumer Products | | | | | — | | | | | | 268 | | | | | | — | | | | | | 495 | | | | | | 763 | | |
Total revenues | | | | $ | 50,906 | | | | | $ | 268 | | | | | $ | 23,243 | | | | | $ | 3,693 | | | | | $ | 78,110 | | |
| Tangible net assets and liabilities: | | | | | | | |
| Cash | | | | $ | 341 | | |
| Receivables, net | | | | | 368 | | |
| Inventories | | | | | 11,428 | | |
| Prepaid expenses and other current assets | | | | | 212 | | |
| Property and equipment, net | | | | | 149 | | |
| Other noncurrent assets | | | | | 20 | | |
| Accounts payable | | | | | (767) | | |
| Accrued salaries, wages, and employee benefits | | | | | (348) | | |
| Other current liabilities | | | | | (2,722) | | |
| Deferred revenues | | | | | (581) | | |
| Total net assets | | | | | 8,100 | | |
| Intangible assets: | | | | | | | |
| Trade name | | | | | 5,330 | | |
| Customer list | | | | | 1,180 | | |
| Total intangible assets | | | | | 6,510 | | |
| Net assets acquired | | | | | 14,610 | | |
| Purchase consideration | | | | | 13,127 | | |
| Gain on bargain purchase | | | | $ | 1,483 | | |
|
| | | Year Ended December 31, 2019 | | |||||||||
| | | As Reported | | | Pro Forma | | ||||||
Net revenues | | | | $ | 78,110 | | | | | $ | 121,212 | | |
Net loss | | | | $ | (23,576) | | | | | $ | (21,178) | | |
| | | December 31, | | |||||||||
| | | 2020 | | | 2019 | | ||||||
Editorial and other pre-publication costs | | | | $ | 298 | | | | | $ | 322 | | |
Merchandise finished goods | | | | | 11,490 | | | | | | 11,428 | | |
Total | | | | $ | 11,788 | | | | | $ | 11,750 | | |
| | | December 31, | | |||||||||
| | | 2020 | | | 2019 | | ||||||
Prepaid foreign withholding taxes | | | | $ | 2,207 | | | | | $ | 1,863 | | |
Prepaid agency fees and commissions | | | | | 2,408 | | | | | | 1,702 | | |
Contract assets, current portion | | | | | 1,173 | | | | | | 611 | | |
Licensed programming costs | | | | | 497 | | | | | | 502 | | |
Other | | | | | 2,537 | | | | | | 2,546 | | |
Total | | | | $ | 8,822 | | | | | $ | 7,224 | | |
| | | December 31, | | |||||||||
| | | 2020 | | | 2019 | | ||||||
Furniture and fixtures | | | | $ | 7,211 | | | | | $ | 6,994 | | |
Leasehold improvements | | | | | 3,543 | | | | | | 3,031 | | |
Total property and equipment, gross | | | | | 10,754 | | | | | | 10,025 | | |
Less: accumulated depreciation | | | | | (5,551) | | | | | | (4,093) | | |
Total | | | | $ | 5,203 | | | | | $ | 5,932 | | |
| | | Weighted- Average Life (Years) | | | Gross Carrying Amount | | | Accumulated Amortization | | | Net Carrying Amount | | ||||||||||||
December 31, 2020 | | | | | | | | | | | | | | | | | | | | | | | | | |
Distribution agreements | | | | | 15 | | | | | $ | 3,720 | | | | | $ | (2,438) | | | | | $ | 1,282 | | |
Photo and magazine archives | | | | | 10 | | | | | | 2,000 | | | | | | (1,967) | | | | | | 33 | | |
Licensing agreements | | | | | 9 | | | | | | 5,913 | | | | | | (5,913) | | | | | | — | | |
Customer list | | | | | 10 | | | | | | 1,180 | | | | | | (118) | | | | | | 1,062 | | |
Total | | | | | | | | | | $ | 12,813 | | | | | $ | (10,436) | | | | | $ | 2,377 | | |
| | | Weighted- Average Life (Years) | | | Gross Carrying Amount | | | Accumulated Amortization | | | Net Carrying Amount | | ||||||||||||
December 31, 2019 | | | | | | | | | | | | | | | | | | | | | | | | | |
Distribution agreements | | | | | 15 | | | | | $ | 3,720 | | | | | $ | (2,191) | | | | | $ | 1,529 | | |
Photo and magazine archives | | | | | 10 | | | | | | 2,000 | | | | | | (1,767) | | | | | | 233 | | |
Licensing agreements | | | | | 9 | | | | | | 5,913 | | | | | | (5,803) | | | | | | 110 | | |
Customer list | | | | | 10 | | | | | | 1,180 | | | | | | — | | | | | | 1,180 | | |
Total | | | | | | | | | | $ | 12,813 | | | | | $ | (9,761) | | | | | $ | 3,052 | | |
| 2021 | | | | $ | 399 | | |
| 2022 | | | | | 366 | | |
| 2023 | | | | | 366 | | |
| 2024 | | | | | 366 | | |
| 2025 | | | | | 366 | | |
| Thereafter | | | | | 514 | | |
| Total | | | | $ | 2,377 | | |
| | | December 31, | | |||||||||
| | | 2020 | | | 2019 | | ||||||
Accrued interest | | | | $ | 3,991 | | | | | $ | 4,207 | | |
Accrued agency fees and commissions | | | | | 5,950 | | | | | | 5,821 | | |
Accrued legal settlements | | | | | — | | | | | | 5,825 | | |
Other | | | | | 8,615 | | | | | | 6,290 | | |
Total | | | | $ | 18,556 | | | | | $ | 22,143 | | |
| | | December 31, | | |||||||||
| | | 2020 | | | 2019 | | ||||||
Term loan, due 2023 (as amended) | | | | $ | 159,058 | | | | | $ | 161,373 | | |
Convertible promissory notes | | | | | 6,230 | | | | | | 13,500 | | |
Total debt | | | | | 165,288 | | | | | | 174,873 | | |
Less: unamortized debt issuance costs | | | | | (358) | | | | | | (381) | | |
Total debt, net of unamortized debt issuance costs | | | | | 164,930 | | | | | | 174,492 | | |
Less: current portion of long-term debt | | | | | (10,700) | | | | | | (16,682) | | |
Total debt, net of current portion | | | | $ | 154,230 | | | | | $ | 157,810 | | |
| 2021 | | | | $ | 4,592 | | |
| 2022 | | | | | 3,758 | | |
| 2023 | | | | | 150,708 | | |
| Total | | | | $ | 159,058 | | |
| | | December 31, | | |||||||||
| | | 2020 | | | 2019 | | ||||||
Shares available for grant under stock option plan | | | | | 294,021 | | | | | | 401,353 | | |
Options issued and outstanding under stock option plan | | | | | 463,062 | | | | | | 404,172 | | |
Unvested restricted stock units | | | | | 56,036 | | | | | | 87,455 | | |
Vested restricted stock units not issued | | | | | 309,050 | | | | | | 229,189 | | |
Convertible promissory note payable to CAA | | | | | 51,857 | | | | | | — | | |
Total common stock reserved for future issuance | | | | | 1,174,026 | | | | | | 1,122,169 | | |
| | | Number of Options | | | Weighted- Average Exercise Price | | | Weighted- Average Remaining Contractual Term (years) | | | Aggregate Intrinsic Value | | ||||||||||||
| | | | | | | | | | | | | | | | | | | | | (in thousands) | | |||
Balance – December 31, 2019 | | | | | 404,172 | | | | | $ | 18.73 | | | | | | 9.3 | | | | | $ | 3,795 | | |
Granted | | | | | 66,095 | | | | | | 35.88 | | | | | | | | | | | | | | |
Forfeited | | | | | (7,205) | | | | | | 18.73 | | | | | | | | | | | | | | |
Balance – December 31, 2020 | | | | | 463,062 | | | | | $ | 21.18 | | | | | | 8.5 | | | | | $ | 13,791 | | |
Exercisable – December 31, 2020 | | | | | 309,116 | | | | | $ | 18.97 | | | | | | 8.3 | | | | | $ | 9,889 | | |
| | | Number of Awards | | | Weighted- Average Grant Date Fair Value per Share | | ||||||
Unvested and outstanding balance at December 31, 2019 | | | | | 87,455 | | | | | $ | 22.09 | | |
Granted | | | | | 44,437 | | | | | | 29.86 | | |
Vested | | | | | (75,856) | | | | | | 25.18 | | |
Forfeited | | | | | — | | | | | | — | | |
Unvested and outstanding balance at December 31, 2020 | | | | | 56,036 | | | | | $ | 24.07 | | |
| | | Year Ended December 31, | | |||
| | | 2020 | | | 2019 | |
Fair value of common stock | | | $28.12 – $48.66 | | | $22.09 – $23.34 | |
Expected term, in years | | | 5 – 6.06 | | | 4.94 – 6.07 | |
Expected volatility | | | 40% – 50% | | | 41% | |
Risk-free interest rate | | | 0.39% – 1.46% | | | 1.70% – 2.39% | |
Expected dividend yield | | | 0% | | | 0% | |
| | | Year Ended December 31, | | |||||||||
| | | 2020 | | | 2019 | | ||||||
Cost of sales | | | | $ | 10 | | | | | $ | 18 | | |
Selling and administrative expenses | | | | | 2,978 | | | | | | 7,350 | | |
Total | | | | $ | 2,988 | | | | | $ | 7,368 | | |
| | | Year Ended December 31, 2020 | | |||||||||||||||||||||||||||||||||
| | | Licensing | | | Direct-to- Consumer | | | Digital Subscriptions and Content | | | Other | | | Corporate | | | Total | | ||||||||||||||||||
Cost of sales | | | | $ | 48 | | | | | $ | 16 | | | | | $ | 710 | | | | | $ | 248 | | | | | $ | 153 | | | | | $ | 1,175 | | |
Selling and administrative expenses | | | | | 76 | | | | | | — | | | | | | — | | | | | | 130 | | | | | | 463 | | | | | | 669 | | |
Total severance costs | | | | $ | 124 | | | | | $ | 16 | | | | | $ | 710 | | | | | $ | 378 | | | | | $ | 616 | | | | | $ | 1,844 | | |
| | | Year Ended December 31, 2019 | | |||||||||||||||||||||||||||
| | | Licensing | | | Direct-to- Consumer | | | Digital Subscriptions and Content | | | Corporate | | | Total | | |||||||||||||||
Cost of sales | | | | $ | — | | | | | $ | — | | | | | $ | 204 | | | | | $ | — | | | | | $ | 204 | | |
Selling and administrative expenses | | | | | 59 | | | | | | 681 | | | | | | 108 | | | | | | 132 | | | | | | 980 | | |
Total severance costs | | | | $ | 59 | | | | | $ | 681 | | | | | $ | 312 | | | | | $ | 132 | | | | | $ | 1,184 | | |
| | | Year Ended December 31, | | |||||||||
| | | 2020 | | | 2019 | | ||||||
Rent expense | | | | $ | 3,083 | | | | | $ | 3,557 | | |
Sublease income | | | | | (280) | | | | | | (274) | | |
Total | | | | $ | 2,803 | | | | | $ | 3,283 | | |
Years ending December 31: | | | Minimum Lease Commitments | | | Sublease Income | | ||||||
2021 | | | | $ | 3,433 | | | | | $ | (288) | | |
2022 | | | | | 3,451 | | | | | | (313) | | |
2023 | | | | | 3,564 | | | | | | (322) | | |
2024 | | | | | 3,828 | | | | | | (246) | | |
2025 | | | | | 3,588 | | | | | | — | | |
Thereafter | | | | | 7,553 | | | | | | — | | |
Total | | | | $ | 25,417 | | | | | $ | (1,169) | | |
| | | Year Ended December 31, | | |||||||||
| | | 2020 | | | 2019 | | ||||||
Current income tax provision: | | | | | | | | | | | | | |
Federal | | | | $ | — | | | | | $ | — | | |
State | | | | | 237 | | | | | | 1 | | |
Foreign | | | | | 4,422 | | | | | | 5,495 | | |
Total current income tax provision | | | | | 4,659 | | | | | | 5,496 | | |
Deferred income tax provision (benefit): | | | | | | | | | | | | | |
Federal | | | | | (567) | | | | | | 570 | | |
State | | | | | 2,980 | | | | | | (1,216) | | |
Foreign | | | | | — | | | | | | — | | |
Total deferred income tax provision (benefit) | | | | | 2,413 | | | | | | (646) | | |
Total | | | | $ | 7,072 | | | | | $ | 4,850 | | |
| | | Year ended December 31, | | |||||||||
| | | 2020 | | | 2019 | | ||||||
Federal income tax rate | | | | | 21.0% | | | | | | 21.0% | | |
State income tax, net of federal benefit | | | | | 10.1 | | | | | | 1.3 | | |
Foreign withholding taxes, net of credits(1) | | | | | 189.9 | | | | | | (24.1) | | |
Transaction costs | | | | | 29.5 | | | | | | — | | |
Change in the statutory rate | | | | | 96.3 | | | | | | 4.5 | | |
Change in valuation allowance | | | | | (80.8) | | | | | | (1.8) | | |
Adjustment to deferred taxes(2) | | | | | 125.4 | | | | | | (25.1) | | |
Other | | | | | 1.3 | | | | | | (1.9) | | |
Effective rate | | | | | 392.7% | | | | | | (26.1)% | | |
| | | December 31, | | |||||||||
| | | 2020 | | | 2019 | | ||||||
Deferred tax assets: | | | | | | | | | | | | | |
Net operating loss carryforwards | | | | $ | 45,113 | | | | | $ | 46,477 | | |
Tax credit carryforwards | | | | | 2,805 | | | | | | 4,566 | | |
Deferred revenue | | | | | 1,312 | | | | | | 520 | | |
Stock compensation | | | | | 2,557 | | | | | | 1,628 | | |
Other deductible temporary differences | | | | | 16,398 | | | | | | 16,582 | | |
Total deferred tax assets | | | | | 68,185 | | | | | | 69,773 | | |
Less valuation allowance | | | | | (67,444) | | | | | | (68,899) | | |
Deferred tax assets | | | | | 741 | | | | | | 874 | | |
Deferred tax liabilities: | | | | | | | | | | | | | |
Fixed assets | | | | | 219 | | | | | | 171 | | |
Intangible assets | | | | | (75,757) | | | | | | (73,225) | | |
Other deductible temporary differences | | | | | (112) | | | | | | (108) | | |
Total deferred tax liabilities | | | | | (75,650) | | | | | | (73,162) | | |
Deferred tax liabilities, net | | | | $ | (74,909) | | | | | $ | (72,288) | | |
| | | Fiscal Years Ended December 31, | | |||||||||
| | | 2020 | | | 2019 | | ||||||
Balance at the beginning of the year | | | | $ | 610 | | | | | $ | 8,610 | | |
Increase (decrease) for positions taken in the prior year | | | | | — | | | | | | — | | |
Increase (decrease) for positions taken in the current year | | | | | — | | | | | | — | | |
Decrease related to settlements with taxing authorities | | | | | — | | | | | | — | | |
Decrease from lapse in statute of limitations | | | | | — | | | | | | (8,000) | | |
Balance at the end of the year | | | | $ | 610 | | | | | $ | 610 | | |
| | | Year Ended December 31, | | |||||||||
| | | 2020 | | | 2019 | | ||||||
Stock options to purchase common stock | | | | | 463,062 | | | | | | 404,172 | | |
Unvested restricted stock units | | | | | 56,036 | | | | | | 87,455 | | |
Convertible promissory notes | | | | | 122,253 | | | | | | 480,085 | | |
Total | | | | | 641,351 | | | | | | 971,712 | | |
| | | Year Ended December 31, | | |||||||||
| | | 2020 | | | 2019 | | ||||||
Net revenues: | | | | | | | | | | | | | |
Licensing | | | | $ | 61,142 | | | | | $ | 50,906 | | |
Direct-to-Consumer | | | | | 64,116 | | | | | | 268 | | |
Digital Subscriptions and Content | | | | | 20,913 | | | | | | 23,243 | | |
All Other | | | | | 1,491 | | | | | | 3,693 | | |
Total | | | | $ | 147,662 | | | | | $ | 78,110 | | |
Operating income (loss): | | | | | | | | | | | | | |
Licensing | | | | $ | 44,466 | | | | | $ | 35,086 | | |
Direct-to-Consumer | | | | | (752) | | | | | | (2,955) | | |
Digital Subscriptions and Content | | | | | 9,478 | | | | | | 9,084 | | |
Corporate | | | | | (38,462) | | | | | | (39,580) | | |
All Other | | | | | (1,118) | | | | | | (7,671) | | |
Total | | | | $ | 13,612 | | | | | $ | (6,036) | | |
Depreciation and amortization: | | | | | | | | | | | | | |
Licensing | | | | $ | (606) | | | | | $ | (1,295) | | |
Direct-to-Consumer | | | | | (402) | | | | | | (347) | | |
Digital Subscriptions and Content | | | | | (240) | | | | | | (365) | | |
Corporate | | | | | (808) | | | | | | (885) | | |
All Other | | | | | (202) | | | | | | (201) | | |
Total | | | | $ | (2,258) | | | | | $ | (3,093) | | |
| | | Year Ended December 31, | | |||||||||
| | | 2020 | | | 2019 | | ||||||
China | | | | $ | 39,236 | | | | | $ | 31,362 | | |
United States | | | | | 76,426 | | | | | | 18,194 | | |
Other | | | | | 32,000 | | | | | | 28,554 | | |
Total | | | | $ | 147,662 | | | | | $ | 78,110 | | |
| | | | | F-56 | | | |
| CONSOLIDATED FINANCIAL STATEMENTS | | | | | | | |
| | | | | F-57 | | | |
| | | | | F-58 | | | |
| | | | | F-59 | | | |
| | | | | F-60 | | |
| | | 2019 | | | 2018 | | ||||||
ASSETS | | | | | | | | | | | | | |
Current assets | | | | | | | | | | | | | |
Cash and cash equivalents | | | | $ | 382,068 | | | | | $ | 338,914 | | |
Other receivable | | | | | 367,705 | | | | | | 377,219 | | |
Inventory, net | | | | | 8,198,088 | | | | | | 6,509,998 | | |
Other current assets | | | | | 221,779 | | | | | | 244,844 | | |
Total current assets | | | | | 9,169,640 | | | | | | 7,470,975 | | |
Property, improvements and equipment, net | | | | | 149,214 | | | | | | 214,532 | | |
Intangible assets, net | | | | | 12,744,250 | | | | | | 15,484,250 | | |
Goodwill, net | | | | | — | | | | | | 15,807,801 | | |
Other assets | | | | | 21,020 | | | | | | 21,336 | | |
Total Assets | | | | $ | 22,084,124 | | | | | $ | 38,998,894 | | |
LIABILITIES AND MEMBERS’ (DEFICIT) CAPITAL | | | | | | | | | | | | | |
Current liabilities | | | | | | | | | | | | | |
Current portion of long term debt | | | | $ | 18,809,227 | | | | | $ | 11,952,665 | | |
Accounts payable | | | | | 766,623 | | | | | | 842,360 | | |
Accrued expenses | | | | | 2,779,182 | | | | | | 1,349,970 | | |
Contract liabilities | | | | | 1,473,352 | | | | | | 726,035 | | |
Accrued interest | | | | | 596,226 | | | | | | — | | |
Total current liabilities | | | | | 24,424,610 | | | | | | 14,871,030 | | |
Long-term debt, less current portion | | | | | — | | | | | | 6,707,291 | | |
Total liabilities | | | | | 24,424,610 | | | | | | 21,578,321 | | |
Members’ (deficit) capital (Note 4) | | | | | | | | | | | | | |
Total members’ (deficit) capital | | | | | (2,340,486) | | | | | | 17,420,573 | | |
Total Liabilities and Members’ (Deficit) Capital | | | | $ | 22,084,124 | | | | | $ | 38,998,894 | | |
| | | 2019 | | | 2018 | | ||||||||||||||||||
Net sales | | | | $ | 43,101,855 | | | | | | 100.0% | | | | | $ | 42,427,835 | | | | | | 100.0% | | |
Cost of goods sold | | | | | 26,291,726 | | | | | | 61.0 | | | | | | 26,382,482 | | | | | | 62.2 | | |
Gross profit | | | | | 16,810,129 | | | | | | 39.0 | | | | | | 16,045,353 | | | | | | 37.8 | | |
Selling, general and administrative expenses | | | | | 13,207,388 | | | | | | 30.6 | | | | | | 11,545,871 | | | | | | 27.2 | | |
Impairment loss | | | | | 15,807,801 | | | | | | 36.7 | | | | | | — | | | | | | — | | |
Capital restructuring expense | | | | | 2,180,444 | | | | | | 5.1 | | | | | | 422,741 | | | | | | 1.0 | | |
Depreciation and amortization | | | | | 2,860,470 | | | | | | 6.6 | | | | | | 2,891,556 | | | | | | 6.8 | | |
| | | | | 34,056,103 | | | | | | 79.0 | | | | | | 14,860,168 | | | | | | 35.0 | | |
(Loss) Income from operations | | | | | (17,245,974) | | | | | | (40.0) | | | | | | 1,185,185 | | | | | | 2.8 | | |
Other income (expense) | | | | | | | | | | | | | | | | | | | | | | | | | |
Other income | | | | | 220,572 | | | | | | 0.5 | | | | | | 251,122 | | | | | | 0.6 | | |
Interest expense, net | | | | | (2,735,657) | | | | | | (6.3) | | | | | | (2,387,658) | | | | | | (5.6) | | |
| | | | | (2,515,085) | | | | | | (5.8) | | | | | | (2,136,536) | | | | | | (5.0) | | |
| | | | | (19,761,059) | | | | | | (45.8) | | | | | | (951,351) | | | | | | (2.2) | | |
Members’ (deficit) capital, beginning of period | | | | | 17,420,573 | | | | | | | | | | | | 18,371,924 | | | | | | | | |
Members’ (deficit) capital, end of period | | | | $ | (2,340,486) | | | | | | | | | | | $ | 17,420,573 | | | | | | | | |
| | | 2019 | | | 2018 | | ||||||
Cash flows from operating activities | | | | | | | | | | | | | |
Net loss | | | | $ | (19,761,059) | | | | | $ | (951,351) | | |
Adjustments to reconcile net loss to net cash from operating activities: | | | | | | | | | | | | | |
Depreciation | | | | | 120,470 | | | | | | 132,556 | | |
Amortization of intangible assets | | | | | 2,740,000 | | | | | | 2,759,000 | | |
Impairment of goodwill | | | | | 15,807,801 | | | | | | — | | |
Amortization of deferred financing costs | | | | | 96,375 | | | | | | 128,500 | | |
Loss on asset disposal | | | | | 3,704 | | | | | | — | | |
Payment in kind interest on seller note | | | | | 552,896 | | | | | | 510,791 | | |
Changes in operating assets and liabilities: | | | | | | | | | | | | | |
Other receivable | | | | | 9,514 | | | | | | 95,830 | | |
Inventory | | | | | (1,688,090) | | | | | | 429,707 | | |
Other assets | | | | | 23,381 | | | | | | 162,828 | | |
Accounts payable | | | | | (75,737) | | | | | | (162,349) | | |
Accrued expenses | | | | | 1,429,212 | | | | | | (166,067) | | |
Accrued interest | | | | | 596,226 | | | | | | — | | |
Contract liabilities | | | | | 747,317 | | | | | | (60,682) | | |
Net cash from operating activities | | | | | 602,010 | | | | | | 2,878,764 | | |
Cash flows from investing activities | | | | | | | | | | | | | |
Acquisition of property, improvements and equipment | | | | | (62,856) | | | | | | (109,216) | | |
Cash proceeds from disposal of fixed assets | | | | | 4,000 | | | | | | — | | |
Net cash from investing activities | | | | | (58,856) | | | | | | (109,216) | | |
Cash flows from financing activities | | | | | | | | | | | | | |
Principal payments on long-term debt | | | | | (500,000) | | | | | | (3,212,437) | | |
Net cash from financing activities | | | | | (500,000) | | | | | | (3,212,437) | | |
Net change in cash & cash equivalents | | | | | 43,154 | | | | | | (442,889) | | |
Cash & cash equivalents at beginning of period | | | | | 338,914 | | | | | | 781,803 | | |
Cash & cash equivalents at end of period | | | | $ | 382,068 | | | | | $ | 338,914 | | |
Supplemental cash flow information: | | | | | | | | | | | | | |
Cash paid during the year for: | | | | | | | | | | | | | |
Interest | | | | $ | 1,488,679 | | | | | $ | 1,748,367 | | |
| | | 2019 | | | 2018 | | ||||||
Machinery and equipment | | | | $ | 307,847 | | | | | $ | 329,950 | | |
Computer equipment | | | | | 223,532 | | | | | | 211,067 | | |
Furniture and fixtures | | | | | 49,983 | | | | | | 48,608 | | |
Leasehold improvement | | | | | 246,867 | | | | | | 201,539 | | |
| | | | | 828,229 | | | | | | 791,164 | | |
Less accumulated depreciation and amortization | | | | | (679,015) | | | | | | (576,632) | | |
| | | | $ | 149,214 | | | | | $ | 214,532 | | |
| | | Cost | | | Accumulated Amortization | | | Net Book Value | | |||||||||
December 31, 2019 | | | | | | | | | | | | | | | | | | | |
Non-Compete (5 years) | | | | $ | 380,000 | | | | | $ | (380,000) | | | | | $ | — | | |
Customer list (10 years) | | | | | 12,450,000 | | | | | | (6,536,250) | | | | | | 5,913,750 | | |
Trademark (10 years) | | | | | 14,380,000 | | | | | | (7,549,500) | | | | | | 6,830,500 | | |
| | | | $ | 27,210,000 | | | | | $ | (14,465,750) | | | | | $ | 12,744,250 | | |
December 31, 2018 | | | | | | | | | | | | | | | | | | | |
Non-Compete (5 years) | | | | $ | 380,000 | | | | | $ | (323,000) | | | | | $ | 57,000 | | |
Customer list (10 years) | | | | | 12,450,000 | | | | | | (5,291,250) | | | | | | 7,158,750 | | |
Trademark (10 years) | | | | | 14,380,000 | | | | | | (6,111,500) | | | | | | 8,268,500 | | |
| | | | $ | 27,210,000 | | | | | $ | (11,725,750) | | | | | $ | 15,484,250 | | |
| | | 2019 | | | 2018 | | ||||||
Goodwill | | | | $ | 15,807,801 | | | | | $ | 15,807,801 | | |
Accumulated Impairment | | | | | (15,807,801) | | | | | | — | | |
| | | | $ | — | | | | | $ | 15,807,801 | | |
| | | As Reported | | | Adjustments due to change in accounting principle | | | Balance at January 1, 2018 | | |||||||||
Balance Sheet | | | | | | | | | | | | | | | | | | | |
Goodwill, net | | | | $ | 10,670,264 | | | | | $ | 5,137,537 | | | | | $ | 15,807,801 | | |
Members’ capital | | | | | 13,234,387 | | | | | | 5,137,537 | | | | | | 18,371,924 | | |
| | | 2019 | | | 2018 | | ||||||
Term loan | | | | $ | 11,549,040 | | | | | $ | 12,049,040 | | |
Seller note | | | | | 7,260,187 | | | | | | 6,707,291 | | |
| | | | | 18,809,227 | | | | | | 18,756,331 | | |
Less debt issuance costs | | | | | — | | | | | | (96,375) | | |
| | | | | 18,809,227 | | | | | | 18,659,956 | | |
Less current maturities | | | | | (18,809,227) | | | | | | (11,952,665) | | |
Total debt, net of current portion | | | | $ | — | | | | | $ | 6,707,291 | | |
| | | Term Loan | | | Seller Note | | | Total | | |||||||||
2020 | | | | | 11,549,040 | | | | | | 7,260,187 | | | | | | 18,809,227 | | |
| | | | $ | 11,549,040 | | | | | $ | 7,260,187 | | | | | $ | 18,809,227 | | |
| 2020 | | | | $ | 352,497 | | |
| | | | | $ | 352,497 | | |
| SEC registration fees | | | $108,362.38 | | |||
| Accounting fees and expenses | | | | $ | 10,000 | | |
| Legal fees and expenses | | | | $ | 40,000 | | |
| Financial printing and miscellaneous expenses | | | | $ | 20,000 | | |
| Total | | | | $ | 178,362.38 | | |
Exhibit No. | | | Description | | | ||
10.31*‡ | | | | | |||
10.32*‡ | | | | | |||
10.33*‡ | | | | | |||
10.34*†+ | | | | | |||
10.35*+ | | | First Amendment, effective as of June 18, 2020, to the Product License Agreement, effective as of December 6, 2019, by and between Playboy Enterprises International, Inc. and New Handong Investment (Guangdong) Co., Ltd. (incorporated by reference to Exhibit 10.29 of PLBY’s Form 8-K filed with the SEC on February 16, 2021) | | | ||
10.36*‡ | | | | | |||
10.37*‡ | | | | | |||
10.38*‡ | | | | | |||
10.39*‡ | | | | | |||
10.40*† | | | | | |||
10.41 | | | | | |||
10.42 | | | | | |||
14.1* | | | | | |||
21.1* | | | | | |||
23.1 | | | | | |||
23.2 | | | | | |||
23.3 | | | | | |||
23.4* | | | Consent of Jones Day (included as part of Exhibit 5.1). | | | ||
101. INS | | | XBRL Instance Document | | | ||
101.SCH | | | XBRL Taxonomy Extension Schema Document | | | ||
101.CAL | | | XBRL Taxonomy Extension Calculation Linkbase Document | | | | |
101.DEF | | | XBRL Taxonomy Extension Definition Linkbase Document | | | | |
101.LAB | | | XBRL Taxonomy Extension Labels Linkbase Document | | | | |
Exhibit No. | | | Description | |
101.PRE | | | XBRL Taxonomy Extension Presentation Linkbase Document | |
| Signature | | | Title | | | Date | |
| /s/ Ben Kohn Ben Kohn | | | Chief Executive Officer, President and Director (Principal executive officer) | | | April 28, 2021 | |
| /s/ Lance Barton Lance Barton | | | Chief Financial Officer, (Principal financial officer) | | | April 28, 2021 | |
| /s/ Florus Beuting Florus Beuting | | | Chief Accounting Officer, (Principal accounting officer) | | | April 28, 2021 | |
| /s/ Suhail Rizvi Suhail Rizvi | | | Chairman of the Board | | | April 28, 2021 | |
| /s/ Suying Liu Suying Liu | | | Director | | | April 28, 2021 | |
| /s/ Tracey Edmonds Tracey Edmonds | | | Director | | | April 28, 2021 | |
| /s/ James Yaffe James Yaffe | | | Director | | | April 28, 2021 | |