- PLBY Dashboard
- Financials
- Filings
-
Holdings
- Transcripts
- ETFs
- Insider
- Institutional
- Shorts
-
424B3 Filing
PLBY (PLBY) 424B3Prospectus supplement
Filed: 9 Sep 21, 5:02pm
| | | | | ii | | | |
| | | | | iv | | | |
| | | | | 1 | | | |
| | | | | 6 | | | |
| | | | | 7 | | | |
| | | | | 9 | | | |
| | | | | 10 | | | |
| | | | | 35 | | | |
| | | | | 36 | | | |
| | | | | 41 | | | |
| | | | | 65 | | | |
| | | | | 73 | | | |
| | | | | 78 | | | |
| | | | | 89 | | | |
| | | | | 96 | | | |
| | | | | 98 | | | |
| | | | | 99 | | | |
| | | | | 104 | | | |
| | | | | 106 | | | |
| | | | | 108 | | | |
| | | | | 108 | | | |
| | | | | 108 | | | |
| | | | | 109 | | | |
| | | | | F-1 | | |
| | | Six Months Ended June 30, | | | Year Ended December 31, | | ||||||||||||||||||
| | | 2021 | | | 2020 | | | 2020 | | | 2019 | | ||||||||||||
| | | (in thousands, except share and per share data) | | |||||||||||||||||||||
Consolidated Statement of Operations Data: | | | | | | | | | | | | | | | | | | | | | | | | | |
Net revenues | | | | $ | 92,531 | | | | | $ | 66,331 | | | | | $ | 147,662 | | | | | $ | 78,110 | | |
Costs and expenses: | | | | | | | | | | | | | | | | | | | | | | | | | |
Cost of sales | | | | | (42,699) | | | | | | (35,648) | | | | | | (73,180) | | | | | | (37,742) | | |
Selling and administrative expenses | | | | | (57,561) | | | | | | (25,727) | | | | | | (59,863) | | | | | | (45,399) | | |
Related-party expenses | | | | | (250) | | | | | | (500) | | | | | | (1,007) | | | | | | (1,005) | | |
Total costs and expenses | | | | | (100,510) | | | | | | (61,875) | | | | | | (134,050) | | | | | | (84,146) | | |
Operating (loss) income | | | | | (7,979) | | | | | | 4,456 | | | | | | 13,612 | | | | | | (6,036) | | |
Nonoperating income (expense): | | | | | | | | | | | | | | | | | | | | | | | | | |
Investment income | | | | | — | | | | | | — | | | | | | 30 | | | | | | 225 | | |
Interest expense | | | | | (5,550) | | | | | | (6,656) | | | | | | (13,463) | | | | | | (14,225) | | |
Gain from settlement of convertible promissory note | | | | | — | | | | | | — | | | | | | 1,454 | | | | | | — | | |
Gain from bargain purchase | | | | | — | | | | | | — | | | | | | — | | | | | | 1,483 | | |
Loss on extinguishment of debt | | | | | (1,217) | | | | | | — | | | | | | — | | | | | | — | | |
Other, net | | | | | 742 | | | | | | 29 | | | | | | 168 | | | | | | (173) | | |
Total nonoperating expense | | | | | (6,025) | | | | | | (6,627) | | | | | | (11,811) | | | | | | (12,690) | | |
(Loss) income before income taxes | | | | | (14,004) | | | | | | (2,171) | | | | | | 1,801 | | | | | | (18,726) | | |
Benefit (expense) from income taxes | | | | | 91 | | | | | | (3,854) | | | | | | (7,072) | | | | | | (4,850) | | |
Net (loss) | | | | | (13,913) | | | | | | (6,025) | | | | | | (5,271) | | | | | | (23,576) | | |
Net loss attributable to redeemable noncontrolling interest | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Net (loss) attributable to PLBY Group. Inc. | | | | $ | (13,913) | | | | | $ | (6,025) | | | | | $ | (5,271) | | | | | $ | (23,576) | | |
Net loss per share, basic and diluted(1) | | | | $ | (0.42) | | | | | $ | (0.27) | | | | | $ | (0.24) | | | | | $ | (1.09) | | |
Weighted-average shares used in computing net loss per share, basic and diluted(1) | | | | | 33,298,957 | | | | | | 22,093,444 | | | | | | 22,199,591 | | | | | | 21,616,098 | | |
| | | Six Months Ended June 30, | | | Year Ended December 31, | | ||||||||||||||||||
| | | 2021 | | | 2020 | | | 2020 | | | 2019 | | ||||||||||||
| | | (in thousands, except share and per share data) | | |||||||||||||||||||||
Consolidated Balance Sheet Data: | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents | | | | $ | 255,529 | | | | | $ | 22,151 | | | | | $ | 13,430 | | | | | $ | 27,744 | | |
Total current assets | | | | $ | 294,777 | | | | | $ | 44,760 | | | | | $ | 47,216 | | | | | $ | 53,834 | | |
Total assets | | | | $ | 704,782 | | | | | $ | 408,833 | | | | | $ | 412,127 | | | | | $ | 418,651 | | |
Total current liabilities | | | | $ | 49,940 | | | | | $ | 56,279 | | | | | $ | 53,963 | | | | | $ | 61,149 | | |
Long-term debt, net of current portion | | | | $ | 159,438 | | | | | $ | 157,379 | | | | | $ | 154,230 | | | | | $ | 157,810 | | |
Total liabilities | | | | $ | 331,226 | | | | | $ | 327,670 | | | | | $ | 329,316 | | | | | $ | 333,557 | | |
Total stockholders’ equity | | | | $ | 373,764 | | | | | $ | 81,371 | | | | | $ | 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) | | |
| | | 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 | | | | | | a | | | | | | | | |
| | | | | | | | | | | | | | | | | 2,101 | | | | | | b | | | | | | (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) | | | | | | c | | | | | | 30 | | |
Interest expense | | | | | — | | | | | | (13,463) | | | | | | — | | | | | | | | | | | | (13,463) | | |
Gain from settlement of convertible note | | | | | — | | | | | | 1,454 | | | | | | (1,454) | | | | | | d | | | | | | — | | |
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% | | |
| | | Six Months Ended June 30, | | | | | | | | | | | | | | |||||||||
| | | 2021 | | | 2020 | | | $ Change | | | % Change | | ||||||||||||
| | | (in thousands) | | |||||||||||||||||||||
Net revenues | | | | $ | 92,531 | | | | | $ | 66,331 | | | | | $ | 26,200 | | | | | | 39% | | |
Costs and expenses | | | | | | | | | | | | | | | | | | | | | | | | | |
Cost of sales | | | | | (42,699) | | | | | | (35,648) | | | | | | (7,051) | | | | | | 20% | | |
Selling and administrative expenses | | | | | (57,561) | | | | | | (25,727) | | | | | | (31,834) | | | | | | 124% | | |
Related party expenses | | | | | (250) | | | | | | (500) | | | | | | 250 | | | | | | 50% | | |
Total costs and expenses | | | | | (100,510) | | | | | | (61,875) | | | | | | (38,635) | | | | | | 62% | | |
Operating (loss) income | | | | | (7,979) | | | | | | 4,456 | | | | | | (12,435) | | | | | | * | | |
Nonoperating income (expense): | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest expense | | | | | (5,550) | | | | | | (6,656) | | | | | | 1,106 | | | | | | 17% | | |
Loss on extinguishment of debt | | | | | (1,217) | | | | | | — | | | | | | (1,217) | | | | | | 100% | | |
Other (expense) income, net | | | | | 742 | | | | | | 29 | | | | | | 713 | | | | | | * | | |
Total nonoperating expense | | | | | (6,025) | | | | | | (6,627) | | | | | | 602 | | | | | | 9% | | |
Loss before income taxes | | | | | (14,004) | | | | | | (2,171) | | | | | | (11,833) | | | | | | * | | |
Benefit (expense) from income taxes | | | | | 91 | | | | | | (3,854) | | | | | | 3,945 | | | | | | * | | |
Net loss | | | | | (13,913) | | | | | | (6,025) | | | | | | (7,888) | | | | | | * | | |
Net loss attributable to redeemable noncontrolling interest | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Net loss attributable to PLBY Group, Inc. | | | | $ | (13,913) | | | | | $ | (6,025) | | | | | $ | (7,888) | | | | | | * | | |
| | | Six Months Ended June 30, | | |||||||||
| | | 2021 | | | 2020 | | ||||||
Net revenues | | | | | 100% | | | | | | 100% | | |
Costs and expenses | | | | | | | | | | | | | |
Cost of sales | | | | | (46) | | | | | | (54) | | |
Selling and administrative expenses | | | | | (62) | | | | | | (39) | | |
Related party expenses | | | | | — | | | | | | (1) | | |
Total costs and expenses | | | | | (109) | | | | | | (93) | | |
Operating (loss) income | | | | | (9) | | | | | | 7 | | |
Nonoperating income (expense): | | | | ||||||||||
Interest expense | | | | | (6) | | | | | | (10) | | |
Loss on extinguishment of debt | | | | | (1) | | | | | | — | | |
Other income (expense), net | | | | | 1 | | | | | | — | | |
| | | Six Months Ended June 30, | | |||||||||
| | | 2021 | | | 2020 | | ||||||
Total nonoperating expense | | | | | (7) | | | | | | (10) | | |
Loss before income taxes | | | | | (15) | | | | | | (3) | | |
Benefit (expense) from income taxes | | | | | — | | | | | | (6) | | |
Net loss | | | | | (15) | | | | | | (9) | | |
Net loss attributable to redeemable noncontrolling interest | | | | | — | | | | | | — | | |
Net loss attributable to PLBY Group, Inc. | | | | | (15)% | | | | | | (9)% | | |
|
| | | 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% | | |
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)% | | |
| | | Six Months Ended June 30, | | | Year Ended December 31, | | ||||||||||||||||||
| | | 2021 | | | 2020 | | | 2020 | | | 2019 | | ||||||||||||
| | | (in thousands) | | |||||||||||||||||||||
Net loss | | | | $ | (13,913) | | | | | $ | (6,025) | | | | | $ | (5,271) | | | | | $ | (23,576) | | |
Adjusted for: | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest expense | | | | | 5,550 | | | | | | 6,656 | | | | | | 13,463 | | | | | | 14,225 | | |
Loss on extinguishment of debt | | | | | (1,217) | | | | | | — | | | | | | — | | | | | | — | | |
(Benefit) provision for income taxes | | | | | (91) | | | | | | 3,854 | | | | | | 7,072 | | | | | | 4,850 | | |
Depreciation and amortization | | | | | 1,762 | | | | | | 1,174 | | | | | | 2,258 | | | | | | 3,093 | | |
EBITDA | | | | | (5,475) | | | | | | 5,659 | | | | | | 17,522 | | | | | | (1,408) | | |
Adjusted for: | | | | | | | | | | | | | | | | | | | | | | | | | |
Stock-based compensation | | | | | 3,859 | | | | | | 2,094 | | | | | | 2,988 | | | | | | 7,368 | | |
Reorganization and severance expenses(1)(2) | | | | | — | | | | | | 2,777 | | | | | | 3,165 | | | | | | 1,184 | | |
Litigation and settlement expenses(3) | | | | | — | | | | | | — | | | | | | — | | | | | | 5,000 | | |
Non-recurring items(4)(5)(6) | | | | | 7,500 | | | | | | 117 | | | | | | 3,230 | | | | | | (353) | | |
Amortization of inventory step-up(5) | | | | | 2,250 | | | | | | 3,230 | | | | | | — | | | | | | — | | |
Management fees and expenses(7) | | | | | 250 | | | | | | 500 | | | | | | 1,007 | | | | | | 1,005 | | |
Nonoperating (income) expenses(8)(9) | | | | | — | | | | | | 102 | | | | | | (1,299) | | | | | | (52) | | |
Transaction expenses(10)(11)(12) | | | | | 4,218 | | | | | | — | | | | | | 1,771 | | | | | | 353 | | |
Adjusted EBITDA | | | | $ | 12,602 | | | | | $ | 14,479 | | | | | $ | 28,384 | | | | | $ | 13,097 | | |
| | | Six Months Ended June 30, | | | Year Ended December 31, | | ||||||||||||||||||
| | | 2021 | | | 2020 | | | 2020 | | | 2019 | | ||||||||||||
| | | (in thousands) | | |||||||||||||||||||||
Net revenues | | | | | | | | | | | | | | | | | | | | | | | | | |
Licensing | | | | $ | 30,347 | | | | | $ | 29,417 | | | | | $ | 61,142 | | | | | $ | 50,906 | | |
Direct-to-Consumer | | | | | 50,061 | | | | | | 25,153 | | | | | | 64,116 | | | | | | 268 | | |
Digital Subscriptions and Content | | | | | 10,941 | | | | | | 10,362 | | | | | | 20,913 | | | | | | 23,243 | | |
All Other | | | | | 1,182 | | | | | | 1,399 | | | | | | 1,491 | | | | | | 3,693 | | |
Total | | | | $ | 92,531 | | | | | $ | 66,331 | | | | | $ | 147,662 | | | | | $ | 78,110 | | |
Operating income (loss) | | | | | | | | | | | | | | | | | | | | | | | | | |
Licensing | | | | $ | 21,645 | | | | | $ | 20,675 | | | | | $ | 44,466 | | | | | $ | 35,086 | | |
Direct-to-Consumer | | | | | 1,134 | | | | | | (954) | | | | | | (752) | | | | | | (2,955) | | |
Digital Subscriptions and Content | | | | | 5,481 | | | | | | 4,635 | | | | | | 9,478 | | | | | | 9,084 | | |
Corporate | | | | | (36,213) | | | | | | (18,981) | | | | | | (38,462) | | | | | | (39,580) | | |
All Other | | | | | (26) | | | | | | (919) | | | | | | (1,118) | | | | | | (7,671) | | |
Total | | | | $ | (7,979) | | | | | $ | 4,456 | | | | | $ | 13,612 | | | | | $ | (6,036) | | |
| | | Six Months Ended June 30, | | | Year Ended December 31, | | ||||||||||||||||||
| | | 2021 | | | 2020 | | | 2020 | | | 2019 | | ||||||||||||
| | | (in thousands) | | |||||||||||||||||||||
Net cash provided by (used in): | | | | | | | | | | | | | | | | | | | | | | | | | |
Operating activities | | | | $ | (21,618) | | | | | $ | (4,255) | | | | | $ | 813 | | | | | $ | 5,088 | | |
Investing activities | | | | | (37,752) | | | | | | (463) | | | | | | (5,470) | | | | | | (16,987) | | |
Financing activities | | | | | 301,469 | | | | | | (872) | | | | | | (8,490) | | | | | | 6,061 | | |
Net decrease in cash and restricted cash and cash equivalents | | | | $ | 242,099 | | | | | $ | (5,590) | | | | | $ | (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 | | |
2014 Term Loan, principal and interest(2) | | | | | 195,612 | | | | | | 17,100 | | | | | | 178,512 | | | | | | — | | | | | | — | | |
Agency agreement settlement(3) | | | | | 2,375 | | | | | | 2,375 | | | | | | — | | | | | | — | | | | | | — | | |
Total | | | | $ | 223,404 | | | | | $ | 22,908 | | | | | $ | 185,527 | | | | | $ | 7,416 | | | | | $ | 7,553 | | |
Name | | | Age | | | Position | |
Ben Kohn | | | 48 | | | Chief Executive Officer, President, and Director | |
Lance Barton | | | 43 | | | Chief Financial Officer | |
Chris Riley | | | 53 | | | General Counsel and Secretary | |
Suhail Rizvi | | | 56 | | | Chairman of the Board | |
Tracey Edmonds | | | 54 | | | Director | |
James Yaffe | | | 60 | | | Director | |
Name and Principal Position | | | Fiscal Year | | | Salary ($) | | | Bonus ($) | | | Stock Awards ($)(1) | | | Option Awards ($)(1) | | | Non-Equaity Incentive Plan Compensation ($)(2) | | | All Other Compensation ($)(3) | | | Total($) | | ||||||||||||||||||||||||
Ben Kohn | | | | | 2020 | | | | | | 1,000,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,000,000 | | | | | | 5,735 | | | | | | 2,005,735 | | |
Chief Executive Officer & President | | | | | 2019 | | | | | | 1,000,720 | | | | | | — | | | | | | 3,739,512 | | | | | | 1,613,770 | | | | | | 1,425,829 | | | | | | 9,800 | | | | | | 7,789,631 | | |
David Israel | | | | | 2020 | | | | | | 497,692 | | | | | | — | | | | | | — | | | | | | — | | | | | | 250,000 | | | | | | 9,975 | | | | | | 757,667 | | |
Former Chief Financial Officer & Former Chief Operating Officer(4) | | | | | 2019 | | | | | | 480,720 | | | | | | — | | | | | | 747,690 | | | | | | 336,723 | | | | | | 292,589 | | | | | | 9,800 | | | | | | 1,867,522 | | |
Chris Riley | | | | | 2020 | | | | | | 347,115 | | | | | | — | | | | | | — | | | | | | — | | | | | | 175,000 | | | | | | 9,744 | | | | | | 531,859 | | |
General Counsel and Secretary | | | | | 2019 | | | | | | 313,165 | | | | | | — | | | | | | — | | | | | | 252,728 | | | | | | 202,297 | | | | | | 9,800 | | | | | | 777,990 | | |
| | | Option Awards | | | Stock Awards | | ||||||||||||||||||||||||||||||
Name | | | Number of Securities Underlying Unexercised Options(#) Exercisable | | | Number of Securities Underlying Unexercised Options(#) UnExercisable | | | Option Exercise Price($) | | | 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 | | | | | 948,322 | | | | | | — | | | | | $ | 3.35 | | | | | | 8/28/28 | | | | | | 1,082,950(1) | | | | | | 9,849,294 | | |
David Israel | | | | | 142,208 | | | | | | 847,402(2) | | | | | $ | 3.35 | | | | | | 8/28/28 | | | | | | 219,532(3) | | | | | | 1,996,613 | | |
Chris Riley | | | | | 64,481 | | | | | | 70,089(4) | | | | | $ | 3.35 | | | | | | 3/20/29 | | | | | | 5,233(5) | | | | | | 47,597 | | |
Name and Address of Beneficial Owners(1) | | | Number of Shares of Company Common Stock | | | % | | ||||||
5% Holders | | | | | | | | | | | | | |
RT-ICON Holdings LLC(2) | | | | | 17,001,047 | | | | | | 41.7% | | |
JPMorgan Chase & Co.(3) | | | | | 2,672,071 | | | | | | 6.5% | | |
Drawbridge Special Opportunities Fund LP(4) | | | | | 2,346,418 | | | | | | 5.7% | | |
Named Executive Officers and Directors | | | | | | | | | | | | | |
Ben Kohn(5) | | | | | 998,322 | | | | | | 2.4% | | |
Lance Barton | | | | | — | | | | | | — | | |
Chris Riley(6) | | | | | 134,570 | | | | | | * | | |
Suhail Rizvi(2)(7) | | | | | 17,051,047 | | | | | | 41.8% | | |
Tracey Edmonds | | | | | — | | | | | | — | | |
James Yaffe | | | | | — | | | | | | — | | |
All Named Executive Officers and Directors of the Company as a group (6 individuals) | | | | | 18,183,939 | | | | | | 44.6% | | |
| | | Number of Shares of 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 of Beneficially Owned After Sale of All Shares of Common Stock Offered Hereby | | |||||||||||||||||||||
Name and Address of Beneficial Owner | | | Number | | | % | | | Number | | | Number | | | % | | |||||||||||||||
Shares of Common Stock registered for resale: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
BBRC International Pte Ltd as trustee for The BB Family International Trust | | | | | 1,335,046 | | | | | | 3.3% | | | | | | 1,335,046 | | | | | | — | | | | | | — | | |
Rayra Pty Limited as trustee for The Mountainview Trust | | | | | 455,814 | | | | | | 1.1% | | | | | | 455,814 | | | | | | — | | | | | | — | | |
Brandy Fox Pty Ltd as trustee for The Eloise Monaghan Family Trust | | | | | 324,038 | | | | | | * | | | | | | 324,038 | | | | | | — | | | | | | — | | |
Coloskye Pty Limited as trustee for The Allofus Trust | | | | | 36,723 | | | | | | * | | | | | | 36,723 | | | | | | — | | | | | | — | | |
Candy Blundy | | | | | 8,640 | | | | | | * | | | | | | 8,640 | | | | | | — | | | | | | — | | |
S A Designer Parfums Limited | | | | | 109,290 | | | | | | * | | | | | | 109,290 | | | | | | — | | | | | | — | | |
| | | Page | | |||
| | | | F-2 | | | |
| | | | F-3 | | | |
| | | | F-4 | | | |
| | | | F-5 | | | |
| | | | F-6 | | |
| | | Page | | |||
Audited Consolidated Financial Statements: | | | | | | | |
| | | | F-32 | | | |
Financial Statements: | | | | | | | |
| | | | F-33 | | | |
| | | | F-34 | | | |
| | | | F-35 | | | |
| | | | F-36 | | | |
| | | | F-37 | | |
| | | Page | | |||
| | | | F-70 | | | |
CONSOLIDATED FINANCIAL STATEMENTS | | | | | | | |
| | | | F-71 | | | |
| | | | F-72 | | | |
| | | | F-73 | | | |
| | | | F-74 | | |
| | | Page | | |||
| | | | F-82 | | | |
| | | | F-83 | | | |
| | | | F-84 | | | |
| | | | F-85 | | | |
| | | | F-86 | | | |
| | | | F-87 | | |
| | | Three Months Ended June 30, | | | Six Months Ended June 30, | | ||||||||||||||||||
| | | 2021 | | | 2020 | | | 2021 | | | 2020 | | ||||||||||||
Net revenues | | | | $ | 49,851 | | | | | $ | 34,557 | | | | | $ | 92,531 | | | | | $ | 66,331 | | |
Costs and expenses | | | | | | | | | | | | | | | | | | | | | | | | | |
Cost of sales | | | | | (23,675) | | | | | | (19,096) | | | | | | (42,699) | | | | | | (35,648) | | |
Selling and administrative expenses | | | | | (29,616) | | | | | | (13,277) | | | | | | (57,561) | | | | | | (25,727) | | |
Related party expenses | | | | | — | | | | | | (250) | | | | | | (250) | | | | | | (500) | | |
Total costs and expenses | | | | | (53,291) | | | | | | (32,623) | | | | | | (100,510) | | | | | | (61,875) | | |
Operating (loss) income | | | | | (3,440) | | | | | | 1,934 | | | | | | (7,979) | | | | | | 4,456 | | |
Nonoperating income (expense): | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest expense | | | | | (2,253) | | | | | | (3,314) | | | | | | (5,550) | | | | | | (6,656) | | |
Loss on extinguishment of debt | | | | | (1,217) | | | | | | — | | | | | | (1,217) | | | | | | — | | |
Other (expense) income, net | | | | | (3) | | | | | | 42 | | | | | | 742 | | | | | | 29 | | |
Total nonoperating expense | | | | | (3,473) | | | | | | (3,272) | | | | | | (6,025) | | | | | | (6,627) | | |
Loss before income taxes | | | | | (6,913) | | | | | | (1,338) | | | | | | (14,004) | | | | | | (2,171) | | |
Benefit (expense) from income taxes | | | | | (2,003) | | | | | | (2,278) | | | | | | 91 | | | | | | (3,854) | | |
Net loss | | | | | (8,916) | | | | | | (3,616) | | | | | | (13,913) | | | | | | (6,025) | | |
Net loss attributable to redeemable noncontrolling interest | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Net loss attributable to PLBY Group, Inc. | | | | $ | (8,916) | | | | | $ | (3,616) | | | | | $ | (13,913) | | | | | $ | (6,025) | | |
Net loss per share, basic and diluted | | | | $ | (0.24) | | | | | $ | (0.16) | | | | | $ | (0.42) | | | | | $ | (0.27) | | |
Weighted-average shares used in computing net loss per share, basic and diluted | | | | | 36,736,446 | | | | | | 22,199,098 | | | | | | 33,298,957 | | | | | | 22,093,444 | | |
| | | June 30, 2021 | | | December 31, 2020 | | ||||||
| | | (Unaudited) | | | | | | | | |||
Assets | | | | | | | | | | | | | |
Current assets: | | | | | | | | | | | | | |
Cash and cash equivalents | | | | $ | 255,529 | | | | | $ | 13,430 | | |
Restricted cash | | | | | — | | | | | | 2,130 | | |
Receivables, net of allowance for doubtful accounts | | | | | 6,770 | | | | | | 6,601 | | |
Inventories, net | | | | | 18,263 | | | | | | 11,788 | | |
Stock receivable | | | | | — | | | | | | 4,445 | | |
Prepaid expenses and other current assets | | | | | 14,215 | | | | | | 8,822 | | |
Total current assets | | | | | 294,777 | | | | | | 47,216 | | |
Restricted cash | | | | | 2,130 | | | | | | — | | |
Property and equipment, net | | | | | 20,925 | | | | | | 5,203 | | |
Intangible assets, net | | | | | 342,812 | | | | | | 339,032 | | |
Goodwill | | | | | 16,814 | | | | | | 504 | | |
Contract assets, net of current portion | | | | | 14,667 | | | | | | 7,159 | | |
Other noncurrent assets | | | | | 12,657 | | | | | | 13,013 | | |
Total assets | | | | $ | 704,782 | | | | | $ | 412,127 | | |
Liabilities and Stockholders’ Equity | | | | | | | | | | | | | |
Current liabilities: | | | | | | | | | | | | | |
Accounts payable | | | | $ | 15,467 | | | | | $ | 8,678 | | |
Accrued salaries, wages, and employee benefits | | | | | 2,377 | | | | | | 4,870 | | |
Deferred revenues, current portion | | | | | 10,644 | | | | | | 11,159 | | |
Long-term debt, current portion | | | | | 2,093 | | | | | | 4,470 | | |
Convertible promissory notes | | | | | — | | | | | | 6,230 | | |
Other current liabilities and accrued expenses | | | | | 19,359 | | | | | | 18,556 | | |
Total current liabilities | | | | | 49,940 | | | | | | 53,963 | | |
Deferred revenues, net of current portion | | | | | 42,891 | | | | | | 43,792 | | |
Long-term debt, net of current portion | | | | | 159,438 | | | | | | 154,230 | | |
Deferred tax liabilities, net | | | | | 73,797 | | | | | | 74,909 | | |
Other noncurrent liabilities | | | | | 5,160 | | | | | | 2,422 | | |
Total liabilities | | | | | 331,226 | | | | | | 329,316 | | |
Commitments and contingencies (Note 13) | | | | | | | | | | | | | |
Redeemable noncontrolling interest | | | | | (208) | | | | | | (208) | | |
Stockholders’ equity: | | | | | | | | | | | | | |
Common stock, $0.0001 par value per share, 150,000,000 shares authorized, 39,228,956 shares issued and 38,528,956 shares outstanding as of June 30, 2021; 20,626,249 shares issued and outstanding as of December 31, 2020 | | | | | 4 | | | | | | 2 | | |
Treasury stock, at cost, 700,000 shares and 0 shares as of June 30, 2021 and December 31, 2020 | | | | | (4,445) | | | | | | — | | |
Additional paid-in capital | | | | | 470,134 | | | | | | 161,033 | | |
Accumulated deficit | | | | | (91,929) | | | | | | (78,016) | | |
Total stockholders’ equity | | | | | 373,764 | | | | | | 83,019 | | |
Total liabilities, redeemable noncontrolling interest, and stockholders’ equity | | | | $ | 704,782 | | | | | $ | 412,127 | | |
| | | Common Stock | | | | | | | | | | | | | | | | | | | | |||||||||||||||
| | | Shares | | | Amount | | | Treasury Stock | | | Additional Paid-in Capital | | | Accumulated Deficit | | | Total | | ||||||||||||||||||
Balance at December 31, 2020, as previously reported | | | | | 3,681,185 | | | | | $ | 36 | | | | | $ | (23,453) | | | | | $ | 184,452 | | | | | $ | (78,016) | | | | | $ | 83,019 | | |
Retroactive application of recapitalization | | | | | 16,945,064 | | | | | | (34) | | | | | | 23,453 | | | | | | (23,419) | | | | | | — | | | | | | — | | |
Balance at December 31, 2020, effect of reverse acquisition (Note 1) | | | | | 20,626,249 | | | | | | 2 | | | | | | — | | | | | | 161,033 | | | | | | (78,016) | | | | | | 83,019 | | |
Conversion of convertible promissory note | | | | | 290,563 | | | | | | — | | | | | | — | | | | | | 2,730 | | | | | | — | | | | | | 2,730 | | |
Business Combination and PIPE financing | | | | | 12,644,168 | | | | | | 1 | | | | | | (4,445) | | | | | | 99,299 | | | | | | — | | | | | | 94,855 | | |
Stock-based compensation expense and vesting of restricted stock units | | | | | — | | | | | | — | | | | | | — | | | | | | 3,498 | | | | | | — | | | | | | 3,498 | | |
Net loss | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (4,997) | | | | | | (4,997) | | |
Balance at March 31, 2021 | | | | | 33,560,980 | | | | | | 3 | | | | | | (4,445) | | | | | | 266,560 | | | | | | (83,013) | | | | | | 179,105 | | |
Issuance of common stock in public offering | | | | | 4,720,000 | | | | | | 1 | | | | | | — | | | | | | 202,894 | | | | | | — | | | | | | 202,895 | | |
Shares issued in connection with unit purchase options, net exercised | | | | | 247,976 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Adjustment to transaction costs related to the Business Combination | | | | | — | | | | | | — | | | | | | — | | | | | | 319 | | | | | | — | | | | | | 319 | | |
Stock-based compensation expense and vesting of restricted stock units | | | | | — | | | | | | — | | | | | | — | | | | | | 361 | | | | | | — | | | | | | 361 | | |
Net loss | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (8,916) | | | | | | (8,916) | | |
Balance at June 30, 2021 | | | | | 38,528,956 | | | | | $ | 4 | | | | | $ | (4,445) | | | | | $ | 470,134 | | | | | $ | (91,929) | | | | | $ | 373,764 | | |
| | | Common Stock | | | | | | | | | | | | | | | | | | | | |||||||||||||||
| | | Shares | | | Amount | | | Treasury Stock | | | Additional Paid-in Capital | | | Accumulated Deficit | | | Total | | ||||||||||||||||||
Balance at December 31, 2019, as previously reported | | | | | 3,681,185 | | | | | $ | 36 | | | | | $ | (23,453) | | | | | $ | 181,464 | | | | | $ | (72,745) | | | | | $ | 85,302 | | |
Retroactive application of recapitalization | | | | | 16,945,064 | | | | | | (34) | | | | | | 23,453 | | | | | | (23,419) | | | | | | — | | | | | | — | | |
Balance at December 31, 2019, effect of reverse acquisition (Note 1) | | | | | 20,626,249 | | | | | | 2 | | | | | | — | | | | | | 158,045 | | | | | | (72,745) | | | | | | 85,302 | | |
Stock-based compensation expense and vesting of restricted stock units | | | | | — | | | | | | — | | | | | | — | | | | | | 749 | | | | | | — | | | | | | 749 | | |
Net loss | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (2,409) | | | | | | (2,409) | | |
Balance at March 31, 2020 | | | | | 20,626,249 | | | | | | 2 | | | | | | — | | | | | | 158,794 | | | | | | (75,154) | | | | | | 83,642 | | |
Stock-based compensation expense and vesting of restricted stock units | | | | | — | | | | | | — | | | | | | — | | | | | | 1,345 | | | | | | — | | | | | | 1,345 | | |
Net loss | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (3,616) | | | | | | (3,616) | | |
Balance at June 30, 2020 | | | | | 20,626,249 | | | | | $ | 2 | | | | | $ | — | | | | | $ | 160,139 | | | | | $ | (78,770) | | | | | $ | 81,371 | | |
| | | Six Months Ended June 30, | | |||||||||
| | | 2021 | | | 2020 | | ||||||
Cash Flows From Operating Activities | | | | | | | | | | | | | |
Net loss | | | | $ | (13,913) | | | | | $ | (6,025) | | |
Adjustments to reconcile net loss to net cash used in operating activities: | | | | | | | | | | | | | |
Depreciation of property and equipment | | | | | 1,142 | | | | | | 781 | | |
Stock-based compensation | | | | | 3,859 | | | | | | 2,094 | | |
Loss on extinguishment of debt | | | | | 1,217 | | | | | | — | | |
Gain from settlement of convertible promissory note | | | | | (700) | | | | | | — | | |
Amortization of intangible assets | | | | | 620 | | | | | | 393 | | |
Deferred income taxes | | | | | (1,113) | | | | | | 151 | | |
Other | | | | | 82 | | | | | | (242) | | |
Changes in operating assets and liabilities: | | | | | | | | | | | | | |
Receivables, net | | | | | (3,269) | | | | | | (40) | | |
Inventories, net | | | | | 1,139 | | | | | | 2,239 | | |
Contract assets | | | | | (7,238) | | | | | | (412) | | |
Prepaid expenses and other assets | | | | | (5,423) | | | | | | 2,029 | | |
Accounts payable | | | | | 5,838 | | | | | | (686) | | |
Accrued salaries, wages, and employee benefits | | | | | (3,010) | | | | | | (1,307) | | |
Deferred revenues | | | | | (1,416) | | | | | | (3,822) | | |
Other assets and liabilities | | | | | 567 | | | | | | 592 | | |
Net cash used in operating activities | | | | | (21,618) | | | | | | (4,255) | | |
Cash Flows From Investing Activities | | | | | | | | | | | | | |
Purchases of property and equipment | | | | | (14,663) | | | | | | (463) | | |
Proceeds from disposals of property and equipment | | | | | 4 | | | | | | — | | |
Cash paid for acquisitions, net of cash acquired | | | | | (23,093) | | | | | | — | | |
Net cash used in investing activities | | | | | (37,752) | | | | | | (463) | | |
Cash Flows From Financing Activities | | | | | | | | | | | | | |
Net proceeds from public offering of stock | | | | | 202,895 | | | | | | — | | |
Net proceeds from issuance of long-term debt | | | | | 169,000 | | | | | | — | | |
Payment of financing costs | | | | | (8,479) | | | | | | (97) | | |
Repayment of long-term debt | | | | | (159,058) | | | | | | (775) | | |
Repayment of convertible notes | | | | | (2,800) | | | | | | — | | |
Net contribution from the Merger and PIPE Financing | | | | | 99,911 | | | | | | — | | |
Net cash provided by (used in) financing activities | | | | | 301,469 | | | | | | (872) | | |
Net increase (decrease) in cash and cash equivalents and restricted cash | | | | | 242,099 | | | | | | (5,590) | | |
Balance, beginning of period | | | | | 15,560 | | | | | | 28,707 | | |
Balance, end of period | | | | $ | 257,659 | | | | | $ | 23,117 | | |
Cash and cash equivalents and restricted cash consist of: | | | | | | | | | | | | | |
Cash and cash equivalents | | | | $ | 255,529 | | | | | $ | 22,151 | | |
Restricted cash | | | | | 2,130 | | | | | | 966 | | |
Total | | | | $ | 257,659 | | | | | $ | 23,117 | | |
Supplemental Disclosures | | | | | | | | | | | | | |
Cash paid for income taxes | | | | $ | 2,392 | | | | | $ | 1,909 | | |
Cash paid for interest | | | | $ | 8,302 | | | | | $ | 6,886 | | |
Supplemental Disclosure of Non-cash Activities | | | | | | | | | | | | | |
Purchases of property and equipment | | | | $ | 422 | | | | | $ | — | | |
Conversion of convertible notes into common stock | | | | $ | 2,730 | | | | | $ | — | | |
Reclassification of stock receivable to treasury stock upon settlement | | | | $ | 4,445 | | | | | $ | — | | |
| Cash – trust account and cash | | | | $ | 54,044 | | |
| Cash – PIPE Investment | | | | | 46,844 | | |
| Less: transaction costs paid in 2021 | | | | | (977) | | |
| Net contributions from Merger and PIPE Investment | | | | | 99,911 | | |
| Less: transaction costs paid in 2020 | | | | | (292) | | |
| Merger and PIPE Investment | | | | $ | 99,619 | | |
| | | June 30, 2021 | | |||||||||||||||||||||
| | | Level 1 | | | Level 2 | ��� | | Level 3 | | | Total | | ||||||||||||
Liabilities: | | | | | | | | | | | | | | | | | | | | | |||||
PSARs liability | | | | $ | — | | | | | $ | — | | | | | $ | 726 | | | | | $ | 726 | | |
Total liabilities | | | | $ | — | | | | | $ | — | | | | | $ | 726 | | | | | $ | 726 | | |
| | | December 31, 2020 | | |||||||||||||||||||||
| | | Level 1 | | | Level 2 | | | Level 3 | | | Total | | ||||||||||||
Liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | |
PSARs liability | | | | $ | — | | | | | $ | — | | | | | $ | 858 | | | | | $ | 858 | | |
Total liabilities | | | | $ | — | | | | | $ | — | | | | | $ | 858 | | | | | $ | 858 | | |
| | | Fair Value | | |||
Balance at December 31, 2020 | | | | $ | 858 | | |
Change in fair value | | | | | (132) | | |
Balance at June 30, 2021 | | | | $ | 726 | | |
| | | Three Months Ended June 30, 2021 | | | Six Months Ended June 30, 2021 | | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | | Licensing | | | Direct-to- Consumer | | | Digital Subscription and Content | | | Other | | | Total | | | Licensing | | | Direct-to- Consumer | | | Digital Subscription and Content | | | Other | | | Total | | ||||||||||||||||||||||||||||||
Trademark Licensing | | | | $ | 15,370 | | | | | $ | — | | | | | $ | 591 | | | | | $ | — | | | | | $ | 15,961 | | | | | $ | 30,347 | | | | | $ | — | | | | | $ | 1,318 | | | | | $ | — | | | | | $ | 31,665 | | |
Magazine and Digital Subscriptions | | | | | — | | | | | | — | | | | | | 2,275 | | | | | | 1,005 | | | | | | 3,280 | | | | | | — | | | | | | — | �� | | | | | 4,598 | | | | | | 1,019 | | | | | | 5,617 | | |
TV and Cable Programming | | | | | — | | | | | | — | | | | | | 2,433 | | | | | | 163 | | | | | | 2,596 | | | | | | — | | | | | | — | | | | | | 5,025 | | | | | | 163 | | | | | | 5,188 | | |
Consumer Products | | | | | — | | | | | | 28,014 | | | | | | — | | | | | | — | | | | | | 28,014 | | | | | | — | | | | | | 50,061 | | | | | | — | | | | | | — | | | | | | 50,061 | | |
Total revenues | | | | $ | 15,370 | | | | | $ | 28,014 | | | | | $ | 5,299 | | | | | $ | 1,168 | | | | | $ | 49,851 | | | | | $ | 30,347 | | | | | $ | 50,061 | | | | | $ | 10,941 | | | | | $ | 1,182 | | | | | $ | 92,531 | | |
| | | Three Months Ended June 30, 2020 | | | Six Months Ended June 30, 2020 | | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | | Licensing | | | Direct-to- Consumer | | | Digital Subscription and Content | | | Other | | | Total | | | Licensing | | | Direct-to- Consumer | | | Digital Subscription and Content | | | Other | | | Total | | ||||||||||||||||||||||||||||||
Trademark Licensing | | | | $ | 13,773 | | | | | $ | — | | | | | $ | 564 | | | | | $ | — | | | | | $ | 14,337 | | | | | $ | 29,417 | | | | | $ | — | | | | | $ | 1,272 | | | | | $ | — | | | | | $ | 30,689 | | |
Magazine and Digital Subscriptions | | | | | — | | | | | | — | | | | | | 2,159 | | | | | | 62 | | | | | | 2,221 | | | | | | — | | | | | | — | | | | | | 4,147 | | | | | | 707 | | | | | | 4,854 | | |
TV and Cable Programming | | | | | — | | | | | | — | | | | | | 2,436 | | | | | | 692 | | | | | | 3,128 | | | | | | — | | | | | | — | | | | | | 4,943 | | | | | | 692 | | | | | | 5,635 | | |
Consumer Products | | | | | — | | | | | | 14,871 | | | | | | — | | | | | | — | | | | | | 14,871 | | | | | | — | | | | | | 25,153 | | | | | | — | | | | | | — | | | | | | 25,153 | | |
Total revenues | | | | $ | 13,773 | | | | | $ | 14,871 | | | | | $ | 5,159 | | | | | $ | 754 | | | | | $ | 34,557 | | | | | $ | 29,417 | | | | | $ | 25,153 | | | | | $ | 10,362 | | | | | $ | 1,399 | | | | | $ | 66,331 | | |
| | | June 30, 2021 | | | December 31, 2020 | | ||||||
Editorial and other pre-publication costs | | | | $ | 161 | | | | | $ | 298 | | |
Merchandise finished goods | | | | | 18,102 | | | | | | 11,490 | | |
Total | | | | $ | 18,263 | | | | | $ | 11,788 | | |
| | | June 30, 2021 | | | December 31, 2020 | | ||||||
Prepaid agency fees and commissions | | | | $ | 1,553 | | | | | $ | 2,408 | | |
Prepaid foreign withholding taxes | | | | | 3,542 | | | | | | 2,207 | | |
Prepaid insurance | | | | | 2,719 | | | | | | 313 | | |
Contract assets, current portion | | | | | 903 | | | | | | 1,173 | | |
Licensed programming costs | | | | | 573 | | | | | | 497 | | |
Security deposits | | | | | 2,150 | | | | | | — | | |
Other | | | | | 2,775 | | | | | | 2,224 | | |
Total | | | | $ | 14,215 | | | | | $ | 8,822 | | |
| | | June 30, 2021 | | | December 31, 2020 | | ||||||
Furniture and fixtures | | | | $ | 8,446 | | | | | $ | 7,211 | | |
Aircraft | | | | | 12,720 | | | | | | — | | |
Leasehold improvements | | | | | 5,928 | | | | | | 3,543 | | |
Total property and equipment, gross | | | | $ | 27,094 | | | | | $ | 10,754 | | |
Less: accumulated depreciation | | | | | (6,169) | | | | | | (5,551) | | |
Total | | | | $ | 20,925 | | | | | $ | 5,203 | | |
| | | Weighted-Average Life (Years) | | | Gross Carrying Amount | | | Accumulated Amortization | | | Net Carrying Amount | | ||||||||||||
June 30, 2021 | | | | | | | | | | | | | | | | | | | | | | | | | |
Trade names | | | | | 10 | | | | | $ | 9,430 | | | | | $ | (403) | | | | | $ | 9,027 | | |
Distribution agreements | | | | | 15 | | | | | | 3,720 | | | | | | (2,563) | | | | | | 1,157 | | |
Photo and magazine archives | | | | | 10 | | | | | | 2,000 | | | | | | (2,000) | | | | | | — | | |
Customer list | | | | | 10 | | | | | | 1,180 | | | | | | (177) | | | | | | 1,003 | | |
Total | | | | | | | | | | $ | 16,330 | | | | | $ | (5,143) | | | | | $ | 11,187 | | |
| | | 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 | | |
| Remainder of 2021 | | | | $ | 655 | | |
| 2022 | | | | | 1,309 | | |
| 2023 | | | | | 1,309 | | |
| 2024 | | | | | 1,309 | | |
| 2025 | | | | | 1,309 | | |
| Thereafter | | | | | 5,296 | | |
| Total | | | | $ | 11,187 | | |
| Balance at December 31, 2020 | | | | $ | 504 | | |
| Acquisition of TLA | | | | | 16,310 | | |
| Balance at June 30, 2021 | | | | $ | 16,814 | | |
| | | June 30, 2021 | | | December 31, 2020 | | ||||||
Accrued interest | | | | $ | 1,075 | | | | | $ | 3,991 | | |
Accrued agency fees and commissions | | | | | 3,821 | | | | | | 5,950 | | |
Accrual related to shares issuable pursuant to trademark licensing agreement | | | | | 2,500 | | | | | | — | | |
Other | | | | | 11,963 | | | | | | 8,615 | | |
Total | | | | $ | 19,359 | | | | | $ | 18,556 | | |
| | | June 30, 2021 | | | December 31, 2020 | | ||||||
Term loan, due 2023 | | | | $ | — | | | | | $ | 159,058 | | |
Term loan, due 2027 (as refinanced) | | | | | 160,000 | | | | | | — | | |
Aircraft term loan, due 2026 | | | | | 9,000 | | | | | | — | | |
Convertible promissory notes | | | | | — | | | | | | 6,230 | | |
Total debt | | | | | 169,000 | | | | | | 165,288 | | |
Less: unamortized debt issuance costs | | | | | (2,578) | | | | | | (358) | | |
Less: unamortized debt discount | | | | | (4,891) | | | | | | — | | |
Total debt, net of unamortized debt issuance costs and debt discount | | | | | 161,531 | | | | | | 164,930 | | |
Less: current portion of debt | | | | | (2,093) | | | | | | (4,470) | | |
Less: convertible promissory notes | | | | | — | | | | | | (6,230) | | |
Total debt, net of current portion | | | | $ | 159,438 | | | | | $ | 154,230 | | |
| Remainder of 2021 | | | | $ | 1,231 | | |
| 2022 | | | | | 2,506 | | |
| 2023 | | | | | 2,565 | | |
| 2024 | | | | | 2,627 | | |
| 2025 | | | | | 2,695 | | |
| Thereafter | | | | | 157,376 | | |
| Total | | | | $ | 169,000 | | |
| | | June 30, 2021 | | | December 31, 2020 | | ||||||
Shares available for grant under stock option plans | | | | | 4,262,364 | | | | | | 1,646,518 | | |
Options issued and outstanding under stock option plans | | | | | 3,560,541 | | | | | | 2,594,597 | | |
Unvested restricted stock units | | | | | — | | | | | | 313,976 | | |
| | | June 30, 2021 | | | December 31, 2020 | | ||||||
Vested restricted stock units not yet settled | | | | | 2,045,634 | | | | | | 1,731,658 | | |
Convertible promissory note payable to CAA | | | | | — | | | | | | 290,563 | | |
Shares issuable pursuant to trademark licensing agreement | | | | | 54,646 | | | | | | — | | |
Total common stock reserved for future issuance | | | | | 9,923,185 | | | | | | 6,577,312 | | |
|
| | | Number of Options | | | Weighted- Average ExercisePrice | | | Weighted- Average Remaining Contractual Term (years) | | | Aggregate Intrinsic Value (in thousands) | | ||||||||||||
Balance – December 31, 2020 | | | | | 2,594,597 | | | | | $ | 3.79 | | | | | | 8.5 | | | | | $ | 13,791 | | |
Granted(1) | | | | | 965,944 | | | | | | 10.52 | | | | | | | | | | | | | | |
Exercised | | | | | — | | | | | | — | | | | | | | | | | | | | | |
Forfeited | | | | | — | | | | | | — | | | | | | | | | | | | | | |
Cancelled | | | | | — | | | | | | — | | | | | | | | | | | | | | |
Balance – June 30, 2021 | | | | | 3,560,541 | | | | | $ | 5.61 | | | | | | 8.2 | | | | | $ | 118,483 | | |
Exercisable – June 30, 2021 | | | | | 2,594,597 | | | | | $ | 3.79 | | | | | | 7.6 | | | | | $ | 91,080 | | |
Vested and expected to vest – June 30, 2021 | | | | | 3,560,541 | | | | | $ | 5.61 | | | | | | 8.2 | | | | | $ | 118,483 | | |
| | | Number of Awards | | | Weighted- Average Grant Date Fair Value per Share | | ||||||
Unvested and outstanding balance at December 31, 2020 | | | | | 313,976 | | | | | $ | 4.30 | | |
Granted | | | | | — | | | | | | — | | |
Vested | | | | | (313,976) | | | | | | 4.30 | | |
Forfeited | | | | | — | | | | | | — | | |
Unvested and outstanding balance at June 30, 2021 | | | | | — | | | | | $ | — | | |
| | | Six Months Ended June 30, | | |||
| | | 2021 | | | 2020 | |
Fair value of common stock | | | $10.52 | | | $3.94 – $4.17 | |
Expected term, in years | | | 5.86 | | | 5.88 – 6.06 | |
Expected volatility | | | 47% | | | 40% | |
Risk-free interest rate | | | 0.57% | | | 1.45% – 1.46% | |
Expected dividend yield | | | 0% | | | 0% | |
| | | Three Months Ended June 30, | | | Six Months Ended June 30, | | ||||||||||||||||||
| | | 2021 | | | 2020 | | | 2021 | | | 2020 | | ||||||||||||
Cost of sales | | | | $ | — | | | | | $ | 5 | | | | | $ | — | | | | | $ | 10 | | |
Selling and administrative expenses | | | | | 361 | | | | | | 1,340 | | | | | | 3,859 | | | | | | 2,084 | | |
Total | | | | $ | 361 | | | | | $ | 1,345 | | | | | $ | 3,859 | | | | | $ | 2,094 | | |
| | | Minimum Lease Commitments | | | Sublease Income | | ||||||
Remainder of 2021 | | | | $ | 3,944 | | | | | $ | (144) | | |
2022 | | | | | 6,834 | | | | | | (313) | | |
2023 | | | | | 6,013 | | | | | | (322) | | |
2024 | | | | | 5,203 | | | | | | (246) | | |
2025 | | | | | 4,439 | | | | | | — | | |
Thereafter | | | | | 8,685 | | | | | | — | | |
Total | | | | $ | 35,118 | | | | | $ | (1,025) | | |
| | | Three Months Ended June 30, 2020 | | | Six Months Ended June 30, 2020 | | ||||||||||||||||||||||||||||||
| | | Corporate | | | Other | | | Total | | | Corporate | | | Other | | | Total | | ||||||||||||||||||
Cost of sales | | | | $ | — | | | | | $ | 640 | | | | | $ | 640 | | | | | $ | — | | | | | $ | 648 | | | | | $ | 648 | | |
Selling and administrative expenses | | | | | 451 | | | | | | 79 | | | | | | 530 | | | | | | 621 | | | | | | 79 | | | | | | 700 | | |
Total severance costs | | | | $ | 451 | | | | | $ | 719 | | | | | $ | 1,170 | | | | | $ | 621 | | | | | $ | 727 | | | | | $ | 1,348 | | |
| | | Three Months Ended June 30, | | | Six Months Ended June 30, | | ||||||||||||||||||
| | | 2021 | | | 2020 | | | 2021 | | | 2020 | | ||||||||||||
Stock options to purchase common stock | | | | | 3,560,541 | | | | | | 2,399,195 | | | | | | 3,560,541 | | | | | | 2,399,195 | | |
Unvested restricted stock units | | | | | — | | | | | | 425,799 | | | | | | — | | | | | | 425,799 | | |
Convertible promissory notes | | | | | — | | | | | | 2,133,019 | | | | | | — | | | | | | 2,133,019 | | |
Total | | | | | 3,560,541 | | | | | | 4,958,013 | | | | | | 3,560,541 | | | | | | 4,958,013 | | |
| Tangible net assets and liabilities: | | | | | | | |
| Cash | | | | $ | 1,823 | | |
| Inventory | | | | | 7,614 | | |
| Property and equipment | | | | | 2,214 | | |
| Accounts payable | | | | | (1,319) | | |
| Other net assets | | | | | (5,826) | | |
| Total net assets | | | | | 4,506 | | |
| Intangible assets: | | | | | | | |
| Trade name | | | | | 4,100 | | |
| Total intangible assets | | | | | 4,100 | | |
| Net assets acquired | | | | | 8,606 | | |
| Purchase consideration | | | | | 24,916 | | |
| Goodwill | | | | $ | 16,310 | | |
| | | Six Months Ended June 30, 2021 | | |||
Net revenues | | | | $ | 18,515 | | |
Costs and expenses | | | | | | | |
Cost of sales | | | | | (9,087) | | |
Selling and administrative expenses | | | | | (9,147) | | |
Total costs and expenses | | | | | (18,234) | | |
Operating income | | | | | 281 | | |
Nonoperating expense | | | | | 2 | | |
Net income | | | | $ | 283 | | |
| | | Three Months Ended June 30, | | | Six Months Ended June 30, | | ||||||||||||||||||||||||||||||||||||||||||
| | | 2021 | | | 2020 | | | 2021 | | | 2020 | | ||||||||||||||||||||||||||||||||||||
| | | As Reported | | | Pro Forma | | | As Reported | | | Pro Forma | | | As Reported | | | Pro Forma | | | As Reported | | | Pro Forma | | ||||||||||||||||||||||||
Net revenues | | | | $ | 49,851 | | | | | $ | 49,851 | | | | | $ | 34,557 | | | | | $ | 39,740 | | | | | $ | 92,531 | | | | | $ | 101,380 | | | | | $ | 66,331 | | | | | $ | 81,381 | | |
Net loss | | | | $ | (8,916) | | | | | $ | (8,916) | | | | | $ | (3,616) | | | | | $ | (5,621) | | | | | $ | (13,913) | | | | | $ | (12,502) | | | | | $ | (6,025) | | | | | $ | (7,259) | | |
| | | Three Months Ended June 30, | | | Six Months Ended June 30, | | ||||||||||||||||||
| | | 2021 | | | 2020 | | | 2021 | | | 2020 | | ||||||||||||
Net revenues: | | | | | | | | | | | | | | | | | | | | | | | | | |
Licensing | | | | $ | 15,370 | | | | | $ | 13,773 | | | | | $ | 30,347 | | | | | $ | 29,417 | | |
Direct-to-Consumer | | | | | 28,014 | | | | | | 14,871 | | | | | | 50,061 | | | | | | 25,153 | | |
Digital Subscriptions and Content | | | | | 5,299 | | | | | | 5,159 | | | | | | 10,941 | | | | | | 10,362 | | |
All Other | | | | | 1,168 | | | | | | 754 | | | | | | 1,182 | | | | | | 1,399 | | |
Total | | | | $ | 49,851 | | | | | $ | 34,557 | | | | | $ | 92,531 | | | | | $ | 66,331 | | |
Operating income (loss): | | | | | | | | | | | | | | | | | | | | | | | | | |
Licensing | | | | $ | 11,064 | | | | | $ | 9,560 | | | | | $ | 21,645 | | | | | $ | 20,675 | | |
Direct-to-Consumer | | | | | (541) | | | | | | 227 | | | | | | 1,134 | | | | | | (954) | | |
Digital Subscriptions and Content | | | | | 2,436 | | | | | | 2,218 | | | | | | 5,481 | | | | | | 4,635 | | |
Corporate | | | | | (16,404) | | | | | | (9,917) | | | | | | (36,213) | | | | | | (18,981) | | |
All Other | | | | | 5 | | | | | | (154) | | | | | | (26) | | | | | | (919) | | |
Total | | | | $ | (3,440) | | | | | $ | 1,934 | | | | | $ | (7,979) | | | | | $ | 4,456 | | |
| | | Page | | |||
Audited Consolidated Financial Statements: | | | | | | | |
| | | | F-32 | | | |
Financial Statements: | | | | | | | |
| | | | F-33 | | | |
| | | | F-34 | | | |
| | | | F-35 | | | |
| | | | F-36 | | | |
| | | | F-37 | | |
| | | 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 | | |
| | | Year Ended December 31, 2019 | | |||||||||||||||||||||||||||
| | | Licensing | | | Direct-to- Consumer | | | Digital Subscriptions and Content | | | Other | | | Total | | |||||||||||||||
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 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) | | |
Years ending December 31: | | | Minimum Lease Commitments | | | Sublease Income | | ||||||
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) | | |
| | | Year 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-70 | | | |
| CONSOLIDATED FINANCIAL STATEMENTS | | | | | | | |
| | | | | F-71 | | | |
| | | | | F-72 | | | |
| | | | | F-73 | | | |
| | | | | F-74 | | |
| | | 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 | | |
| | | 2019 | | | 2018 | | ||||||
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 | | |
| | | Page | | |||
| | | | F-82 | | | |
| | | | F-83 | | | |
| | | | F-84 | | | |
| | | | F-85 | | | |
| | | | F-86 | | | |
| | | | F-87 | | |
| | | 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) | | | | | | — | | |
| | | December 31, 2020 | | | December 31, 2019 | | ||||||
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 | | |