|
Delaware
(State or other jurisdiction of
incorporation or organization) |
| |
6770
(Primary Standard Industrial
Classification Code Number) |
| |
37-1958714
(I.R.S. Employer
Identification No.) |
|
|
Mitchell S. Nussbaum
Giovanni Caruso Loeb & Loeb LLP 345 Park Avenue New York, New York 10154 (212) 407-4000 (212) 407-4990 — Facsimile |
| |
W. Stuart Ogg
Jones Day 1755 Embarcadero Road Palo Alto, CA 94303 (650) 739-3939 |
| |
Chris Riley
General Counsel Playboy Enterprises, Inc. 10960 Wilshire Blvd., Suite 2200 Los Angeles, CA 90024 (310) 424-1800 |
|
|
Large accelerated filer
☐
|
| |
Accelerated filer
☐
|
|
|
Non-accelerated filer
☒
|
| |
Smaller reporting company
☒
|
|
| | | |
Emerging growth company
☒
|
|
| | |||||||||||||||||||||||||
Title of Securities to be Registered(1)
|
| | |
Amount to be
Registered(2) |
| | |
Proposed
Maximum Offering Price per Share(3) |
| | |
Proposed
Maximum Aggregate Offering Price |
| | |
Amount of
Registration Fee(4) |
| |||||||||
Common Stock, par value $0.0001 per share
|
| | |
5,000,000
|
| | | | $ | 10.05 | | | | | | $ | 50,250,000 | | | | | | $ | 5,482.30 | | |
| | | | | 5 | | | |
| | | | | 7 | | | |
| | | | | 9 | | | |
| | | | | 13 | | | |
| | | | | 14 | | | |
| | | | | 15 | | | |
| | | | | 17 | | | |
| | | | | 19 | | | |
| | | | | 20 | | | |
| | | | | 47 | | | |
| | | | | 47 | | | |
| | | | | 55 | | | |
| | | | | 58 | | | |
| | | | | 59 | | | |
| | | | | 62 | | | |
| | | | | 68 | | | |
| | | | | 89 | | | |
| | | | | 94 | | | |
| | | | | 101 | | | |
| | | | | 106 | | | |
| | | | | 110 | | | |
| | | | | 118 | | | |
| | | | | 122 | | | |
| | | | | 127 | | | |
| | | | | 129 | | | |
| | | | | 130 | | | |
| | | | | 131 | | | |
| | | | | F-1 | | |
| | |
Six Months
Ended June 30, 2020 (Unaudited) |
| |
For the
Period from November 12, 2019 (inception) through December 31, 2019 (Audited) |
| ||||||
Operating and formation costs
|
| | | $ | 22,960 | | | | | $ | 492 | | |
Loss from operations
|
| | | | (22,960) | | | | | | — | | |
Other income: | | | | | | | | | | | | | |
Interest earned on marketable securities held in Trust Account
|
| | | | 4,074 | | | | | | — | | |
Unrealized loss on marketable securities held in Trust Account
|
| | | | (1,171) | | | | | | — | | |
Other income, net
|
| | | | 2,903 | | | | | | — | | |
Loss before provision for income taxes
|
| | | | (20,057) | | | | | | — | | |
Benefit from income taxes
|
| | | | 246 | | | | | | — | | |
Net loss
|
| | | $ | (19,811) | | | | | $ | (492) | | |
Weighted average shares outstanding – basic and diluted
|
| | | | 1,373,525(1) | | | | | | 1,250,000(2) | | |
Basic and diluted net loss per share common share
|
| | | $ | (0.01) | | | | | $ | (0.00) | | |
Balance Sheet Data:
|
| |
As of
June 30, 2020 (Unaudited) |
| |
As of
December 31, 2019 |
| ||||||
Current assets | | | | | | | | | | | | | |
Cash
|
| | | $ | 340,118 | | | | | $ | — | | |
Deferred offering costs
|
| | | $ | — | | | | | $ | 100,231 | | |
Marketable securities held in Trust Account
|
| | | $ | 58,650,863 | | | | | $ | — | | |
Total assets
|
| | | $ | 59,077,694 | | | | | $ | 100,231 | | |
Total liabilities
|
| | | $ | 2,032,846 | | | | | $ | 100,723 | | |
Common stock subject to possible redemption, 5,102,647 shares at redemption
value |
| | | $ | 52,044,843 | | | | | $ | — | | |
Total Stockholders’ Equity (Deficit)
|
| | | $ | 5,000,005 | | | | | $ | (492) | | |
| | |
Six Months Ended
June 30, |
| |
Year Ended
December 31 |
| ||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
2019
|
| |
2018
|
| ||||||||||||
| | |
(in thousands, except share and per share data)
|
| |||||||||||||||||||||
Consolidated Statement of Operations Data: | | | | | | | | | | | | | | | | | | | | | | | | | |
Net revenues
|
| | | $ | 66,331 | | | | | $ | 38,089 | | | | | $ | 78,110 | | | | | $ | 100,873 | | |
Costs and expenses: | | | | | | | | | | | | | | | | | | | | | | | | | |
Cost of sales
|
| | | | (34,853) | | | | | | (16,825) | | | | | | (37,742) | | | | | | (50,607) | | |
Selling and administrative expenses
|
| | | | (26,522) | | | | | | (23,815) | | | | | | (45,328) | | | | | | (26,835) | | |
Related-party expenses
|
| | | | (500) | | | | | | (500) | | | | | | (1,005) | | | | | | (1,311) | | |
Total costs and expenses
|
| | | | (61,875) | | | | | | (41,140) | | | | | | (84,075) | | | | | | (78,753) | | |
Operating (loss) income
|
| | | | 4,456 | | | | | | (3,051) | | | | | | (5,965) | | | | | | 22,120 | | |
Nonoperating (expense) income: | | | | | | | | | | | | | | | | | | | | | | | | | |
Investment income
|
| | | | 28 | | | | | | 97 | | | | | | 225 | | | | | | 21 | | |
Interest expense
|
| | | | (6,656) | | | | | | (7,353) | | | | | | (14,225) | | | | | | (9,211) | | |
Loss on disposals of assets
|
| | | | — | | | | | | — | | | | | | (71) | | | | | | (3,741) | | |
Extinguishment of debt
|
| | | | — | | | | | | — | | | | | | — | | | | | | (4,037) | | |
Gain from bargain purchase
|
| | | | — | | | | | | — | | | | | | 1,483 | | | | | | — | | |
Other, net
|
| | | | 1 | | | | | | (41) | | | | | | (173) | | | | | | (1,208) | | |
Total nonoperating expense
|
| | | | (6,627) | | | | | | (7,297) | | | | | | (12,761) | | | | | | (18,176) | | |
(Loss) income before income taxes
|
| | | | (2,171) | | | | | | (10,348) | | | | | | (18,726) | | | | | | 3,944 | | |
Provision for income taxes
|
| | | | (3,854) | | | | | | (3,849) | | | | | | (4,850) | | | | | | (2,262) | | |
Net (loss) income
|
| | | | (6,025) | | | | | | (14,197) | | | | | | (23,576) | | | | | | 1,682 | | |
Net (loss) income attributable to redeemable noncontrolling interest
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Net (loss) income attributable to Playboy
|
| | | $ | (6,025) | | | | | $ | (14,197) | | | | | $ | (23,576) | | | | | $ | 1,682 | | |
Net (loss) income per share, basic
|
| | | $ | (1.53) | | | | | $ | (3.72) | | | | | $ | (6.12) | | | | | $ | 0.37 | | |
Weighted-average shares used in computing net (loss)
income per share, basic |
| | | | 3,939,046 | | | | | | 3,819,036 | | | | | | 3,854,256 | | | | | | 4,510,310 | | |
Net (loss) income per share, diluted
|
| | | $ | (1.53) | | | | | $ | (3.72) | | | | | $ | (6.12) | | | | | $ | 0.33 | | |
Weighted-average shares used in computing net (loss)
income per share, diluted |
| | | | 3,939,046 | | | | | | 3,819,036 | | | | | | 3,854,256 | | | | | | 5,136,756 | | |
|
| | |
June 30,
2020 |
| |
December 31,
|
| ||||||||||||
| | |
2019
|
| |
2018
|
| ||||||||||||
| | |
(in thousands)
|
| |||||||||||||||
Consolidated Balance Sheet Data: | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 22,151 | | | | | $ | 27,744 | | | | | $ | 26,841 | | |
Total current assets
|
| | | $ | 44,760 | | | | | $ | 53,834 | | | | | $ | 48,438 | | |
Total assets
|
| | | $ | 408,833 | | | | | $ | 418,651 | | | | | $ | 397,592 | | |
Total current liabilities
|
| | | $ | 56,278 | | | | | $ | 61,149 | | | | | $ | 55,726 | | |
Long-term debt
|
| | | $ | 157,379 | | | | | $ | 157,810 | | | | | $ | 152,595 | | |
Total liabilities
|
| | | $ | 327,670 | | | | | $ | 333,557 | | | | | $ | 305,980 | | |
Total stockholders’ equity
|
| | | $ | 81,371 | | | | | $ | 85,302 | | | | | $ | 91,820 | | |
| | |
MCAC
|
| |
Playboy
Combined |
| |
Pro Forma
Combined (Assuming No Redemptions) |
| |
Pro Forma
Combined (Assuming High Redemptions) |
| ||||||||||||
Statement of Operations Data – Six Months Ended June 30, 2020
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Net revenues
|
| | | $ | — | | | | | $ | 66,331 | | | | | $ | 66,331 | | | | | $ | 66,331 | | |
Total costs and expenses
|
| | | | (23) | | | | | | (61,875) | | | | | | (61,888) | | | | | | (61,888) | | |
Operating (loss) income
|
| | | | (23) | | | | | | 4,456 | | | | | | 4,443 | | | | | | 4,443 | | |
Net loss
|
| | | | (20) | | | | | | (6,025) | | | | | | (6,038) | | | | | | (6,038) | | |
Net loss per common share – basic and diluted
|
| | | | (0.01) | | | | | | (1.53) | | | | | | (0.17) | | | | | | (0.19) | | |
Balance Sheet Data – As of June 30, 2020 | | | | | | | | | | | | | | | | | | | | | | | | | |
Total current assets
|
| | | $ | 426 | | | | | $ | 44,760 | | | | | $ | 144,566 | | | | | $ | 100,915 | | |
Total assets
|
| | | | 59,077 | | | | | | 408,833 | | | | | | 508,639 | | | | | | 464,988 | | |
Total current liabilities
|
| | | | 20 | | | | | | 56,278 | | | | | | 56,294 | | | | | | 56,294 | | |
Total liabilities
|
| | | | 2,032 | | | | | | 327,670 | | | | | | 327,686 | | | | | | 327,686 | | |
Total stockholders’ equity
|
| | | | 5,000 | | | | | | 81,371 | | | | | | 181,161 | | | | | | 137,510 | | |
Statement of Operations Data – Year Ended December 31, 2019
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Net revenues
|
| | | $ | — | | | | | $ | 121,212 | | | | | $ | 121,212 | | | | | $ | 121,212 | | |
Total costs and expenses
|
| | | | — | | | | | | (123,517) | | | | | | (123,517) | | | | | | (123,517) | | |
Operating loss
|
| | | | — | | | | | | (2,305) | | | | | | (2,305) | | | | | | (2,305) | | |
Net loss
|
| | | | — | | | | | | (21,178) | | | | | | (21,178) | | | | | | (21,178) | | |
Net loss per common share – basic and diluted
|
| | | | — | | | | | | (5.49) | | | | | | (0.60) | | | | | | (0.68) | | |
| | |
Playboy
(Historical) |
| |
MCAC
(Historical) |
| |
Pro Forma
Combined (Assuming No Redemptions) |
| |
Pro Forma
Combined (Assuming High Redemptions) |
| ||||||||||||
As of and for the Six Months Ended June 30, 2020 | | | | | | | | | | | | | | | | | | | | | | | | | |
Book value per share(1)
|
| | | $ | 20.66 | | | | | $ | 3.64 | | | | | $ | 5.10 | | | | | $ | 4.40 | | |
Net loss per non-redeemable share – basic and diluted
|
| | | $ | (1.53) | | | | | $ | (0.01) | | | | | | (0.17) | | | | | | (0.19) | | |
Weighted average non-redeemable shares outstanding – basic and diluted
|
| | | | 3,939,046 | | | | | | 1,373,525 | | | | | | 35,502,367 | | | | | | 31,223,083 | | |
Net income per redeemable share – basic and diluted
|
| | | | | | | | | $ | 0.00 | | | | | | | | | | | | | | |
Weighted average redeemable shares outstanding – basic and diluted
|
| | | | | | | | | | 5,102,647 | | | | | | | | | | | | | | |
As of and for the Year Ended December 31, 2019 | | | | | | | | | | | | | | | | | | | | | | | | | |
Book value per share
|
| | | | N/A | | | | | | N/A | | | | | | N/A | | | | | | N/A | | |
Net loss per share – basic and diluted(2)
|
| | | | (6.12) | | | | | | — | | | | | | (0.60) | | | | | | (0.68) | | |
Weighted average non-redeemable shares outstanding – basic and diluted(2)
|
| | | | 3,854,256 | | | | | | 1,250,000 | | | | | | 35,502,367 | | | | | | 31,223,083 | | |
| | |
MCAC
|
| |
Playboy
|
| |
Pro Forma
Adjustments (Assuming No Redemptions) |
| |
Note
|
| |
Pro Forma
Combined (Assuming No Redemptions) |
| |
Additional
Pro forma Adjustments (Assuming High Redemptions) |
| |
Note
|
| |
Pro Forma
Combined (Assuming High Redemptions) |
| ||||||||||||||||||||||||
Assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 340 | | | | | $ | 22,151 | | | | | $ | 58,651 | | | | |
|
a
|
| | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | 50,000 | | | | |
|
b
|
| | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | (4,826) | | | | |
|
c
|
| | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | (4,445) | | | | |
|
d
|
| | | | $ | 121,871 | | | | | $ | (43,651) | | | | |
|
f
|
| | | | $ | 78,220 | | |
Restricted cash
|
| | | | — | | | | | | 966 | | | | | | — | | | | | | | | | | | | 966 | | | | | | — | | | | | | | | | | | | 966 | | |
Receivables, net
|
| | | | — | | | | | | 6,193 | | | | | | — | | | | | | | | | | | | 6,193 | | | | | | — | | | | | | | | | | | | 6,193 | | |
Inventories, net
|
| | | | — | | | | | | 9,511 | | | | | | — | | | | | | | | | | | | 9,511 | | | | | | — | | | | | | | | | | | | 9,511 | | |
Contract assets, current portion
|
| | | | — | | | | | | 1,325 | | | | | | — | | | | | | | | | | | | 1,325 | | | | | | — | | | | | | | | | | | | 1,325 | | |
Licensed programming costs
|
| | | | — | | | | | | 532 | | | | | | — | | | | | | | | | | | | 532 | | | | | | — | | | | | | | | | | | | 532 | | |
Prepaid expenses and other current assets
|
| | | | 86 | | | | | | 4,082 | | | | | | — | | | | | | | | | | | | 4,168 | | | | | | — | | | | | | | | | | | | 4,168 | | |
Total current assets
|
| | | | 426 | | | | | | 44,760 | | | | | | 99,380 | | | | | | | | | | | | 144,566 | | | | | | (43,651) | | | | | | | | | | | | 100,915 | | |
Property and equipment, net
|
| | | | — | | | | | | 5,612 | | | | | | — | | | | | | | | | | | | 5,612 | | | | | | — | | | | | | | | | | | | 5,612 | | |
Trademarks and trade name
|
| | | | — | | | | | | 336,205 | | | | | | — | | | | | | | | | | | | 336,205 | | | | | | — | | | | | | | | | | | | 336,205 | | |
Goodwill
|
| | | | — | | | | | | 504 | | | | | | — | | | | | | | | | | | | 504 | | | | | | — | | | | | | | | | | | | 504 | | |
Other intangible assets, net
|
| | | | — | | | | | | 2,660 | | | | | | — | | | | | | | | | | | | 2,660 | | | | | | — | | | | | | | | | | | | 2,660 | | |
Marketable securities held in Trust
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Account
|
| | | | 58,651 | | | | | | — | | | | | | (58,651) | | | | |
|
a
|
| | | |
|
—
|
| | | | | — | | | | | | | | | | | | — | | |
Contract assets, net of current portion .
|
| | | | — | | | | | | 7,089 | | | | | | — | | | | | | | | | | | | 7,089 | | | | | | — | | | | | | | | | | | | 7,089 | | |
Other noncurrent assets
|
| | | | — | | | | | | 12,003 | | | | | | — | | | | | | | | | | | | 12,003 | | | | | | — | | | | | | | | | | | | 12,003 | | |
Total assets
|
| | | $ | 59,077 | | | | | $ | 408,833 | | | | | $ | 40,729 | | | | | | | | | | | $ | 508,639 | | | | | $ | (43,651) | | | | | | | | | | | $ | 464,988 | | |
Liabilities and Stockholders’ Equity | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Current liabilities | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Accounts payable
|
| | | $ | — | | | | | $ | 7,173 | | | | | $ | — | | | | | | | | | | | $ | 7,173 | | | | | $ | — | | | | | | | | | | | $ | 7,173 | | |
Accrued salaries, wages, and employee
benefits |
| | | | — | | | | | | 3,296 | | | | | | — | | | | | | | | | | | | 3,296 | | | | | | — | | | | | | | | | | | | 3,296 | | |
Deferred revenues, current portion
|
| | | | — | | | | | | 6,871 | | | | | | — | | | | | | | | | | | | 6,871 | | | | | | — | | | | | | | | | | | | 6,871 | | |
Long-term debt, current portion
|
| | | | — | | | | | | 2,798 | | | | | | — | | | | | | | | | | | | 2,798 | | | | | | — | | | | | | | | | | | | 2,798 | | |
Convertible promissory notes, current
portion |
| | | | — | | | | | | 13,500 | | | | | | — | | | | | | | | | | | | 13,500 | | | | | | — | | | | | | | | | | | | 13,500 | | |
Other current liabilities and accrued
expenses |
| | | | 16 | | | | | | 22,640 | | | | | | — | | | | | | | | | | | | 22,656 | | | | | | — | | | | | | | | | | | | 22,656 | | |
Accrued offering costs
|
| | | | 4 | | | | | | — | | | | | | (4) | | | | |
|
c
|
| | | | | — | | | | | | — | | | | | | | | | | | | — | | |
Total current liabilities
|
| | | | 20 | | | | | | 56,278 | | | | | | (4) | | | | | | | | | | | | 56,294 | | | | | | — | | | | | | | | | | | | 56,294 | | |
Deferred revenues, net of current portion
|
| | | | — | | | | | | 40,898 | | | | | | — | | | | | | | | | | | | 40,898 | | | | | | — | | | | | | | | | | | | 40,898 | | |
Long-term debt, net of current portion
|
| | | | — | | | | | | 157,379 | | | | | | — | | | | | | | | | | | | 157,379 | | | | | | — | | | | | | | | | | | | 157,379 | | |
Deferred tax liabilities, net
|
| | | | — | | | | | | 72,439 | | | | | | — | | | | | | | | | | | | 72,439 | | | | | | — | | | | | | | | | | | | 72,439 | | |
Deferred underwriting fees
|
| | | | 2,012 | | | | | | — | | | | | | (2,012) | | | | |
|
c
|
| | | | | — | | | | | | — | | | | | | | | | | | | — | | |
Other noncurrent liabilities
|
| | | | — | | | | | | 676 | | | | | | — | | | | | | | | | | | | 676 | | | | | | — | | | | | | | | | | | | 676 | | |
Total liabilities
|
| | | | 2,032 | | | | | | 327,670 | | | | | | (2,016) | | | | | | | | | | | | 327,686 | | | | | | — | | | | | | | | | | | | 327,686 | | |
Common stock subject to possible
redemption, 5,102,647 shares at redemption value |
| | | | 52,045 | | | | | | — | | | | | | (52,045) | | | | |
|
e
|
| | | | | — | | | | | | — | | | | | | | | | | | | — | | |
Redeemable noncontrolling interest
|
| | | | — | | | | | | (208) | | | | | | — | | | | | | | | | | | | (208) | | | | | | — | | | | | | | | | | | | (208) | | |
| | | | | 52,045 | | | | | | (208) | | | | | | (52,045) | | | | | | | | | | | | (208) | | | | | | — | | | | | | | | | | | | (208) | | |
| | |
MCAC
|
| |
Playboy
|
| |
Pro Forma
Adjustments (Assuming No Redemptions) |
| |
Note
|
| |
Pro Forma
Combined (Assuming No Redemptions) |
| |
Additional
Pro forma Adjustments (Assuming High Redemptions) |
| |
Note
|
| |
Pro Forma
Combined (Assuming High Redemptions) |
| ||||||||||||||||||||||||
Stockholders’ Equity | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Common stock
|
| | | | — | | | | | | 36 | | | | | | 1 | | | | |
|
b
|
| | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | 1 | | | | |
|
e
|
| | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | (4) | | | | |
|
g
|
| | | | | 34 | | | | | | — | | | | | | | | | | | | 34 | | |
Treasury stock
|
| | | | — | | | | | | (38,455) | | | | | | (4,445) | | | | |
|
d
|
| | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | 38,455 | | | | |
|
g
|
| | | | | (4,445) | | | | | | — | | | | | | | | | | | | (4,445) | | |
Additional paid-in capital
|
| | | | 5,020 | | | | | | 198,560 | | | | | | 49,999 | | | | |
|
b
|
| | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | 52,044 | | | | |
|
e
|
| | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | (38,471) | | | | |
|
g
|
| | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | 3,294 | | | | |
|
h
|
| | | | | 270,446 | | | | | | (43,651) | | | | |
|
f
|
| | | | | 226,795 | | |
Accumulated deficit
|
| | | | (20) | | | | | | (78,770) | | | | | | (2,810) | | | | |
|
c
|
| | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | 20 | | | | |
|
g
|
| | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | (3,294) | | | | |
|
h
|
| | | | | (84,874) | | | | | | — | | | | | | | | | | | | (84,874) | | |
Total stockholders’ equity
|
| | | | 5,000 | | | | | | 81,371 | | | | | | 94,790 | | | | | | | | | | | | 181,161 | | | | | | (43,651) | | | | | | | | | | | | 137,510 | | |
Total liabilities and stockholders’ equity
|
| | | $ | 59,077 | | | | | $ | 408,833 | | | | | $ | 40,729 | | | | | | | | | | | $ | 508,639 | | | | | $ | (43,651) | | | | | | | | | | | $ | 464,988 | | |
|
| | |
MCAC
|
| |
Playboy
|
| |
Pro Forma
Adjustments (Assuming No Redemptions) |
| |
Note
|
| |
Pro Forma
Combined (Assuming No Redemptions) |
| |
Additional
Pro forma Adjustments (Assuming High Redemptions) Note |
| |
Pro Forma
Combined (Assuming High Redemptions) |
| |||||||||||||||||||||
Net revenues
|
| | | $ | — | | | | | $ | 66,331 | | | | | $ | — | | | | | | | | | | | $ | 66,331 | | | | | $ | — | | | | | $ | 66,331 | | |
Costs and expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cost of sales
|
| | | | — | | | | | | (34,853) | | | | | | — | | | | | | | | | | | | (34,853) | | | | | | — | | | | | | (34,853) | | |
Selling and administrative
|
| | | | (23) | | | | | | (26,522) | | | | | | 10 | | | | |
|
aa
|
| | | | | (26,535) | | | | | | — | | | | | | (26,535) | | |
Related-party expenses
|
| | | | — | | | | | | (500) | | | | | | — | | | | | | | | | | | | (500) | | | | | | — | | | | | | (500) | | |
Total costs and expenses
|
| | | | (23) | | | | | | (61,875) | | | | | | 10 | | | | | | | | | | | | (61,888) | | | | | | — | | | | | | (61,888) | | |
Operating (loss) income
|
| | | | (23) | | | | | | 4,456 | | | | | | 10 | | | | | | | | | | | | 4,443 | | | | | | — | | | | | | 4,443 | | |
Nonoperating (expense) income: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Investment income
|
| | | | 4 | | | | | | 28 | | | | | | (4) | | | | |
|
bb
|
| | | | | 28 | | | | | | — | | | | | | 28 | | |
Interest expense
|
| | | | — | | | | | | (6,656) | | | | | | — | | | | | | | | | | | | (6,656) | | | | | | — | | | | | | (6,656) | | |
Unrealized loss on marketable securities held
in Trust Account |
| | | | (1) | | | | | | — | | | | | | 1 | | | | |
|
bb
|
| | | | | — | | | | | | — | | | | | | — | | |
Other, net
|
| | | | — | | | | | | 1 | | | | | | — | | | | | | | | | | | | 1 | | | | | | — | | | | | | 1 | | |
Total nonoperating expense
|
| | | | 3 | | | | | | (6,627) | | | | | | (3) | | | | | | | | | | | | (6,627) | | | | | | — | | | | | | (6,627) | | |
Loss before income taxes
|
| | | | (20) | | | | | | (2,171) | | | | | | (7) | | | | | | | | | | | | (2,184) | | | | | | — | | | | | | (2,184) | | |
Provision for income taxes
|
| | | | — | | | | | | (3,854) | | | | | | — | | | | | | | | | | | | (3,854) | | | | | | — | | | | | | (3,854) | | |
Net loss
|
| | | | (20) | | | | | | (6,025) | | | | | | (7) | | | | | | | | | | | | (6,038) | | | | | | — | | | | | | (6,038) | | |
Net (loss) income attributable to redeemable noncontrolling interest
|
| | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | — | | |
Net loss attributable to Playboy
|
| | | $ | (20) | | | | | $ | (6,025) | | | | | $ | (7) | | | | | | | | | | | $ | (6,038) | | | | | $ | — | | | | | $ | (6,038) | | |
Net loss per share, basic and diluted
|
| | | $ | (0.01) | | | | | $ | (1.53) | | | | | | | | | | | | | | | | | $ | (0.17) | | | | | | | | | | | $ | (0.19) | | |
Weighted-average shares used in computing loss per share, basic and diluted
|
| | | | 1,373,525 | | | | | | 3,939,046 | | | | | | | | | | | | | | | | | | 35,502,367 | | | | | | | | | | | | 31,223,083 | | |
| | |
For the period
from November 12, 2019 (inception) through December 31, 2019 |
| |
Year Ended
December 31, 2019 |
| |
Pro Forma
Adjustments (Assuming No Redemptions) |
| | | | |
Year Ended
December 31, 2019 |
| |
Additional Pro
forma Adjustments (Assuming High Redemptions) |
| | | | |
Year Ended
December 31, 2019 |
| ||||||||||||||||||
| | |
MCAC
|
| |
Playboy
Combined |
| |
Note
|
| |
Pro Forma
Combined (Assuming No Redemptions) |
| |
Note
|
| |
Pro Forma
Combined (Assuming High Redemptions) |
| ||||||||||||||||||||||||
Net revenues
|
| | | $ | — | | | | | $ | 121,212 | | | | | $ | — | | | | | | | | $ | 121,212 | | | | | $ | — | | | | | | | | $ | 121,212 | | |
Costs and expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cost of sales
|
| | | | — | | | | | | (64,034) | | | | | | — | | | | | | | | | (64,034) | | | | | | — | | | | | | | | | (64,034) | | |
Selling and administrative
|
| | | | — | | | | | | (58,478) | | | | | | — | | | | | | | | | (58,478) | | | | | | — | | | | | | | | | (58,478) | | |
Related-party expenses
|
| | | | — | | | | | | (1,005) | | | | | | — | | | | | | | | | (1,005) | | | | | | — | | | | | | | | | (1,005) | | |
Total costs and expenses
|
| | | | — | | | | | | (123,517) | | | | | | — | | | | | | | | | (123,517) | | | | | | — | | | | | | | | | (123,517) | | |
Operating loss
|
| | | | — | | | | | | (2,305) | | | | | | — | | | | | | | | | (2,305) | | | | | | — | | | | | | | | | (2,305) | | |
Nonoperating (expense) income: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Investment income
|
| | | | — | | | | | | 225 | | | | | | — | | | | | | | | | 225 | | | | | | — | | | | | | | | | 225 | | |
Interest expense
|
| | | | — | | | | | | (14,225) | | | | | | — | | | | | | | | | (14,225) | | | | | | — | | | | | | | | | (14,225) | | |
Loss on disposals of assets
|
| | | | — | | | | | | (71) | | | | | | — | | | | | | | | | (71) | | | | | | — | | | | | | | | | (71) | | |
Other, net
|
| | | | — | | | | | | 48 | | | | | | — | | | | | | | | | 48 | | | | | | — | | | | | | | | | 48 | | |
Total nonoperating expense
|
| | | | — | | | | | | (14,023) | | | | | | — | | | | | | | | | (14,023) | | | | | | — | | | | | | | | | (14,023) | | |
Loss before income taxes
|
| | | | — | | | | | | (16,328) | | | | | | — | | | | | | | | | (16,328) | | | | | | — | | | | | | | | | (16,328) | | |
Provision for income taxes
|
| | | | — | | | | | | (4,850) | | | | | | — | | | | | | | | | (4,850) | | | | | | — | | | | | | | | | (4,850) | | |
Net loss
|
| | | | — | | | | | | (21,178) | | | | | | — | | | | | | | | | (21,178) | | | | | | — | | | | | | | | | (21,178) | | |
Net (loss) income attributable to redeemable noncontrolling interest
|
| | | | — | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | — | | | | | | | | | — | | |
Net loss attributable to Playboy
|
| | | $ | — | | | | | $ | (21,178) | | | | | $ | — | | | | | | | | $ | (21,178) | | | | | $ | — | | | | | | | | $ | (21,178) | | |
Net loss per share, basic and
diluted |
| | | $ | — | | | | | $ | (5.49) | | | | | | | | | | | | | | $ | (0.60) | | | | | | | | | | | | | | $ | (0.68) | | |
Weighted-average shares used in computing net loss per share, basic and diluted
|
| | | | 1,250,000 | | | | | | 3,854,256 | | | | | | | | | | | | | | | 35,502,367 | | | | | | | | | | | | | | | 31,223,083 | | |
|
| | |
Pro Forma
Combined (Assuming No Redemptions) |
| |
Pro Forma
Combined (Assuming High Redemptions) |
| ||||||
Weighted average shares calculation, basic and diluted | | | | ||||||||||
MCAC public shares
|
| | | | 5,749,800 | | | | | | 1,470,515 | | |
MCAC public rights shares
|
| | | | 574,980 | | | | | | 574,980 | | |
MCAC private placement shares
|
| | | | 355,241 | | | | | | 355,241 | | |
MCAC private placement rights shares
|
| | | | 35,524 | | | | | | 35,524 | | |
MCAC Sponsor shares
|
| | | | 737,450 | | | | | | 737,450 | | |
MCAC shares issued to PIPE investors
|
| | | | 5,000,000 | | | | | | 5,000,000 | | |
MCAC shares issued in the Merger
|
| | | | 20,990,454 | | | | | | 20,990,454 | | |
Shares to be issued from one year from Merger closing
|
| | | | 2,058,918 | | | | | | 2,058,918 | | |
Weighted average shares outstanding
|
| | | | 35,502,367 | | | | | | 31,223,083 | | |
Percent of shares owned by Playboy
|
| | | | 63% | | | | | | 72% | | |
Percent of shares owned by PIPE investors
|
| | | | 15% | | | | | | 17% | | |
Percent of shares owned by MCAC
|
| | | | 22% | | | | | | 11% | | |
| 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 | | |
|
| | |
Playboy
|
| |
Yandy
|
| |
Pro Forma
Adjustments |
| |
Note
|
| |
Playboy
Combined |
| |||||||||||||||
Net revenues
|
| | | $ | 78,110 | | | | | $ | 43,102 | | | | | $ | — | | | | | | | | | | | $ | 121,212 | | |
Costs and expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cost of sales
|
| | | | (37,742) | | | | | | (26,292) | | | | | | — | | | | | | | | | | | | (64,034) | | |
Selling and administrative
|
| | | | (45,328) | | | | | | (16,068) | | | | | | 352 | | | | |
|
A
|
| | | | | | | |
| | | | | | | | | | | | | | | | | 2,566 | | | | |
|
B
|
| | | | | (58,478) | | |
Impairment loss
|
| | | | — | | | | | | (15,808) | | | | | | 15,808 | | | | |
|
E
|
| | | |
|
—
|
| |
Capital restructuring expense
|
| | | | — | | | | | | (2,180) | | | | | | 2,180 | | | | |
|
A
|
| | | |
|
—
|
| |
Related-party expenses
|
| | | | (1,005) | | | | | | — | | | | | | — | | | | | | | | | | | | (1,005) | | |
Total costs and expenses
|
| | | | (84,075) | | | | | | (60,348) | | | | | | 20,906 | | | | | | | | | | | | (123,517) | | |
Operating loss
|
| | | | (5,965) | | | | | | (17,246) | | | | | | 20,906 | | | | | | | | | | | | (2,305) | | |
Nonoperating (expense) income: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Investment income
|
| | | | 225 | | | | | | — | | | | | | — | | | | | | | | | | | | 225 | | |
Interest expense
|
| | | | (14,225) | | | | | | (2,736) | | | | | | 2,736 | | | | |
|
C
|
| | | | | (14,225) | | |
Loss on disposals of assets
|
| | | | (71) | | | | | | — | | | | | | — | | | | | | | | | | | | (71) | | |
Gain from bargain purchase
|
| | | | 1,483 | | | | | | — | | | | | | (1,483) | | | | |
|
D
|
| | | | | — | | |
Other, net
|
| | | | (173) | | | | | | 221 | | | | | | — | | | | | | | | | | | | 48 | | |
Total nonoperating expense .
|
| | | | (12,761) | | | | | | (2,515) | | | | | | 1,253 | | | | | | | | | | | | (14,023) | | |
Loss before income taxes
|
| | | | (18,726) | | | | | | (19,761) | | | | | | 22,159 | | | | | | | | | | | | (16,328) | | |
Provision for income taxes
|
| | | | (4,850) | | | | | | — | | | | | | — | | | | | | | | | | | | (4,850) | | |
Net loss
|
| | | | (23,576) | | | | | | (19,761) | | | | | | 22,159 | | | | | | | | | | | | (21,178) | | |
Net loss attributable to redeemable noncontrolling interest
|
| | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | — | | |
Net loss attributable to Playboy
|
| | | $ | (23,576) | | | | | $ | (19,761) | | | | | $ | 22,159 | | | | | | | | | | | $ | (21,178) | | |
Net loss per share, basic and diluted
|
| | | $ | (6.12) | | | | | | | | | | | | | | | | | | | | | | | $ | (5.49) | | |
Weighted-average shares used in computing net loss per share, basic and diluted
|
| | | | 3,854,256 | | | | | | | | | | | | | | | | | | | | | | | | 3,854,256 | | |
| | |
Six Months Ended
June 30, 2020 |
| |||
| | |
(in thousands)
|
| |||
Net revenues
|
| | | $ | 25,153 | | |
Costs and expenses:
|
| | | | | | |
Cost of sales
|
| | | | 18,019 | | |
Selling and administrative expenses
|
| | | | 6,943 | | |
Total costs and expenses
|
| | | | 24,962 | | |
Operating income
|
| | | | 191 | | |
Other income
|
| | | | 134 | | |
Net income
|
| | | $ | 325 | | |
|
| | |
Six Months Ended June 30,
|
| | | | | | | | | | | | | |||||||||
| | |
2020
|
| |
2019
|
| |
$ Change
|
| |
% Change
|
| ||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||
Net revenues
|
| | | $ | 66,331 | | | | | $ | 38,089 | | | | | $ | 28,242 | | | | | | 74.1% | | |
Costs and expenses:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Cost of sales
|
| | | | (34,853) | | | | | | (16,825) | | | | | | (18,028) | | | | | | 107.2 | | |
Selling and administrative expenses
|
| | | | (26,522) | | | | | | (23,815) | | | | | | (2,707) | | | | | | 11.4 | | |
Related-party expenses
|
| | | | (500) | | | | | | (500) | | | | | | — | | | | | | — | | |
Total costs and expenses
|
| | | | (61,875) | | | | | | (41,140) | | | | | | (20,735) | | | | | | 50.4 | | |
Operating income (loss)
|
| | | | 4,456 | | | | | | (3,051) | | | | | | 7,507 | | | | | | * | | |
Nonoperating (expense) income:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Investment income .
|
| | | | 28 | | | | | | 97 | | | | | | (69) | | | | | | (71.1) | | |
Interest expense
|
| | | | (6,656) | | | | | | (7,353) | | | | | | 697 | | | | | | (9.5) | | |
Other income (expense), net
|
| | | | 1 | | | | | | (41) | | | | | | 42 | | | | | | (102.4) | | |
Total nonoperating expense
|
| | | | (6,627) | | | | | | (7,297) | | | | | | 670 | | | | | | (9.2) | | |
Loss before income taxes
|
| | | | (2,171) | | | | | | (10,348) | | | | | | 8,177 | | | | | | (79.0) | | |
Provision for income taxes
|
| | | | (3,854) | | | | | | (3,849) | | | | | | (5) | | | | | | 0.1 | | |
Net loss and comprehensive loss
|
| | | | (6,025) | | | | | | (14,197) | | | | | | 8,172 | | | | | | (57.6) | | |
Net loss attributable to redeemable noncontrolling interest
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Net loss and comprehensive loss attributable to Playboy
|
| | | $ | (6,025) | | | | | $ | (14,197) | | | | | $ | 8,172 | | | | | | (57.6)% | | |
| | |
Year Ended
December 31, |
| | | | | | | | | | | | | |||||||||
| | |
2019
|
| |
2018
|
| |
$ Change
|
| |
% Change
|
| ||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||
Net revenues
|
| | | $ | 78,110 | | | | | $ | 100,873 | | | | | $ | (22,763) | | | | | | (22.6)% | | |
Costs and expenses: | | | | | | | | | | | | | | | | | | | | | | | | | |
Cost of sales
|
| | | | (37,742) | | | | | | (50,607) | | | | | | 12,865 | | | | | | (25.4) | | |
Selling and administrative expenses
|
| | | | (45,328) | | | | | | (26,835) | | | | | | (18,493) | | | | | | 68.9 | | |
Related-party expenses
|
| | | | (1,005) | | | | | | (1,311) | | | | | | 306 | | | | | | (23.3) | | |
Total costs and expenses
|
| | | | (84,075) | | | | | | (78,753) | | | | | | (5,322) | | | | | | (6.8) | | |
Operating (loss) income
|
| | | | (5,965) | | | | | | 22,120 | | | | | | (28,085) | | | | | | (127.0) | | |
Nonoperating (expense) income: | | | | | | | | | | | | | | | | | | | | | | | | | |
Investment income
|
| | | | 225 | | | | | | 21 | | | | | | 204 | | | | | | * | | |
Interest expense
|
| | | | (14,225) | | | | | | (9,211) | | | | | | (5,014) | | | | | | 54.4 | | |
Loss on disposals of assets
|
| | | | (71) | | | | | | (3,741) | | | | | | 3,670 | | | | | | (98.1) | | |
Extinguishment of debt
|
| | | | — | | | | | | (4,037) | | | | | | 4,037 | | | | | | (100.0) | | |
Gain from bargain purchase
|
| | | | 1,483 | | | | | | — | | | | | | 1,483 | | | | | | 100.0 | | |
Other, net
|
| | | | (173) | | | | | | (1,208) | | | | | | 1,035 | | | | | | (85.7) | | |
Total nonoperating expense
|
| | | | (12,761) | | | | | | (18,176) | | | | | | 5,415 | | | | | | (29.8) | | |
(Loss) income before income taxes
|
| | | | (18,726) | | | | | | 3,944 | | | | | | (22,670) | | | | | | * | | |
Provision for income taxes
|
| | | | (4,850) | | | | | | (2,262) | | | | | | (2,588) | | | | | | 114.4 | | |
Net (loss) income and comprehensive (loss) income
|
| | | $ | (23,576) | | | | | $ | 1,682 | | | | | | (25,258) | | | | | | * | | |
Net (loss) income attributable to redeemable noncontrolling interest
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Net (loss) income and comprehensive (loss) income attributable to Playboy
|
| | | $ | (23,576) | | | | | $ | 1,682 | | | | | $ | (25,258) | | | | | | * | | |
| | |
Year Ended
December 31, |
| |
Six Months
Ended June 30, |
| ||||||||||||||||||
| | |
2019
|
| |
2018
|
| |
2020
|
| |
2019
|
| ||||||||||||
Net (loss) income
|
| | | $ | (23,576) | | | | | $ | 1,682 | | | | | $ | (6,025) | | | | | $ | (14,197) | | |
Adjusted for: | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest expense
|
| | | | 14,225 | | | | | | 9,211 | | | | | | 6,656 | | | | | | 7,353 | | |
Provision for income taxes
|
| | | | 4,850 | | | | | | 2,262 | | | | | | 3,854 | | | | | | 3,849 | | |
Depreciation and amortization
|
| | | | 3,093 | | | | | | 4,044 | | | | | | 1,174 | | | | | | 1,369 | | |
EBITDA
|
| | | | (1,408) | | | | | | 17,199 | | | | | | 5,659 | | | | | | (1,626) | | |
Adjusted for: | | | | | | | | | | | | | | | | | | | | | | | | | |
Contract termination
|
| | | | — | | | | | | (21,294) | | | | | | — | | | | | | — | | |
Stock-based compensation
|
| | | | 7,368 | | | | | | — | | | | | | 2,094 | | | | | | 6,028 | | |
Reduction in force expenses
|
| | | | 1,184 | | | | | | 1,686 | | | | | | 2,777 | | | | | | 1,048 | | |
Litigation and settlement expenses
|
| | | | 5,000 | | | | | | 8,100 | | | | | | — | | | | | | — | | |
Non-recurring items
|
| | | | (353) | | | | | | (4,891) | | | | | | 3,230 | | | | | | 377 | | |
Management fees and expenses
|
| | | | 1,005 | | | | | | 1,311 | | | | | | 500 | | | | | | 500 | | |
Nonoperating expenses
|
| | | | 19 | | | | | | 8,965 | | | | | | (29) | | | | | | (56) | | |
Transaction expenses
|
| | | | 353 | | | | | | 101 | | | | | | 116 | | | | | | — | | |
Adjusted EBITDA
|
| | | $ | 13,168 | | | | | $ | 11,177 | | | | | $ | 14,347 | | | | | $ | 6,277 | | |
|
| | |
Year Ended December 31,
|
| |
Six Months Ended June 30,
|
| ||||||||||||||||||
| | |
2019
|
| |
2018
|
| |
2020
|
| |
2019
|
| ||||||||||||
Net revenues | | | | | | ||||||||||||||||||||
Licensing
|
| | | $ | 51,014 | | | | | $ | 66,182 | | | | | $ | 29,418 | | | | | $ | 24,559 | | |
Direct-to-Consumer
|
| | | | 160 | | | | | | 510 | | | | | | 25,153 | | | | | | 160 | | |
Digital Subscriptions and Services
|
| | | | 23,243 | | | | | | 27,455 | | | | | | 10,357 | | | | | | 11,403 | | |
All Other
|
| | | | 3,693 | | | | | | 6,726 | | | | | | 1,403 | | | | | | 1,967 | | |
Total
|
| | | $ | 78,110 | | | | | $ | 100,873 | | | | | $ | 66,331 | | | | | $ | 38,089 | | |
Operating (loss) income | | | | | | | | | | | | | | | | | | | | | | | | | |
Licensing
|
| | | $ | 35,086 | | | | | $ | 40,925 | | | | | $ | 20,472 | | | | | $ | 17,083 | | |
Direct-to-Consumer
|
| | | | (2,955) | | | | | | (2,004) | | | | | | (1,138) | | | | | | (1,778) | | |
Digital Subscriptions and Services
|
| | | | 9,084 | | | | | | 6,014 | | | | | | 4,706 | | | | | | 4,259 | | |
Corporate
|
| | | | (39,509) | | | | | | (21,856) | | | | | | (18,957) | | | | | | (21,102) | | |
All Other
|
| | | | (7,671) | | | | | | (959) | | | | | | (627) | | | | | | (1,513) | | |
Total
|
| | | $ | (5,965) | | | | | $ | 22,120 | | | | | $ | 4,456 | | | | | $ | (3,051) | | |
| | |
Year Ended December 31,
|
| |
Six Months Ended June 30,
|
| ||||||||||||||||||
| | |
2019
|
| |
2018
|
| |
2020
|
| |
2019
|
| ||||||||||||
Net cash provided by (used in): | | | | | | | | | | | | | | | | | | | | | | | | | |
Operating activities
|
| | | $ | 5,088 | | | | | $ | 3,116 | | | | | $ | (4,255) | | | | | $ | (6,097) | | |
Investing activities
|
| | | | (16,987) | | | | | | (2,970) | | | | | | (463) | | | | | | (2,570) | | |
Financing activities
|
| | | | 6,061 | | | | | | 15,007 | | | | | | (872) | | | | | | (2,269) | | |
Net (decrease) increase in cash and restricted cash and cash
equivalents |
| | | $ | (5,838) | | | | | $ | 15,153 | | | | | $ | (5,590) | | | | | $ | (10,936) | | |
| | |
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)
|
| | | $ | 23,087 | | | | | $ | 2,101 | | | | | $ | 6,159 | | | | | $ | 6,479 | | | | | $ | 8,348 | | |
Term Loan, principal and interest(2)
|
| | | | 212,921 | | | | | | 16,585 | | | | | | 32,454 | | | | | | 163,882 | | | | | | — | | |
Agency agreement settlement(3)
|
| | | | 4,250 | | | | | | 2,500 | | | | | | 1,750 | | | | | | — | | | | | | — | | |
Total
|
| | | $ | 240,258 | | | | | $ | 21,186 | | | | | $ | 40,363 | | | | | $ | 170,361 | | | | | $ | 8,348 | | |
Name
|
| |
Age
|
| |
Position
|
| |||
Ben Kohn | | | | | 47 | | | | Chief Executive Officer, President, and Director | |
David Israel | | | | | 62 | | | |
Chief Financial Officer and Chief Operating Officer
|
|
Chris Riley | | | | | 52 | | | | General Counsel and Secretary | |
Suhail Rizvi | | | | | 54 | | | | Chairman of the Board | |
Suying Liu | | | | | 32 | | | | Director | |
[•] | | | | | [•] | | | | Director | |
[•] | | | | | [•] | | | | Director | |
Name and Principal Position
|
| |
Fiscal
Year |
| |
Salary
($) |
| |
Bonus
($) |
| |
Stock
Awards ($)(1) |
| |
Option
Awards ($)(1) |
| |
Non-Equity
Incentive Plan Compensation ($)(2) |
| |
All Other
Compensation ($)(3) |
| |
Total
($) |
| ||||||||||||||||||||||||
Ben Kohn
|
| | | | 2019 | | | | | | 1,000,720 | | | | | | — | | | | | | 3,329,181 | | | | | | 1,445,892 | | | | | | 1,250,000 | | | | | | 9,800 | | | | | | 7,035,593 | | |
Chief Executive Officer & President
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
David Israel
|
| | | | 2019 | | | | | | 480,720 | | | | | | — | | | | | | 385,070 | | | | | | 171,970 | | | | | | 275,000 | | | | | | 9,800 | | | | | | 1,322,560 | | |
Chief Financial Officer & Chief Operating Officer
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Chris Riley
|
| | | | 2019 | | | | | | 313,165 | | | | | | — | | | | | | — | | | | | | 60,356 | | | | | | 172,500 | | | | | | 9,800 | | | | | | 555,821 | | |
General Counsel and Secretary
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Name
|
| |
Grant Date
|
| |
Number of Shares
Underlying Option |
| |
Exercise Price ($)
|
| |||||||||
Ben Kohn
|
| | | | 3/20/19 | | | | | | 169,248 | | | | | | 18.73 | | |
David Israel
|
| | | | 3/20/19 | | | | | | 33,840 | | | | | | 18.73 | | |
Chris Riley
|
| | | | 3/20/19 | | | | | | 24,017 | | | | | | 18.73 | | |
Name
|
| |
Grant Date
|
| |
Number of RSUs
|
| ||||||
Ben Kohn
|
| | | | 3/20/2019 | | | | | | 169,248 | | |
David Israel
|
| | | | 3/20/2019 | | | | | | 33,840 | | |
| | |
Option Awards
|
| |
Stock Award
|
| ||||||||||||||||||||||||||||||
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
|
| | | | 148,092 | | | | | | 21,156(1) | | | | | $ | 18.73 | | | | | | 8/28/28 | | | | | | 179,927(2) | | | | | | 5,059,547 | | |
David Israel
|
| | | | 16,920 | | | | | | 16,920(3) | | | | | $ | 18.73 | | | | | | 8/28/28 | | | | | | 37,845(4) | | | | | | 1,064,201 | | |
Chris Riley
|
| | | | — | | | | | | 24,017(5) | | | | | $ | 18.73 | | | | | | 2/22/29 | | | | | | — | | | | | | — | | |
| | |
Pre-Business Combination
|
| |
Post-Business Combination
|
| ||||||||||||||||||||||||||||||
| | |
Number of
Shares |
| |
Assuming No
Redemption |
| |
Assuming Maximum
Redemption |
| |||||||||||||||||||||||||||
| | |
Number of
Shares |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||
Name and Address of Beneficial Owner(1)
|
| |
Beneficially
Owned |
| |
% of
Class |
| |
Number
of Shares |
| |
% of
Class |
| |
Number
of Shares |
| |
% of
Class |
| ||||||||||||||||||
Five Percent Holders of MCAC and the Combined Company
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Boothbay Absolute Return Strategies LP(11)
|
| | | | 650,000 | | | | | | [•] | | | | | | [•] | | | | | | [•] | | | | | | [•] | | | | | | [•] | | |
Weiss Asset Management LP(12)
|
| | | | 552,934 | | | | | | [•] | | | | | | [•] | | | | | | [•] | | | | | | [•] | | | | | | [•] | | |
Nemean Asset Management, LLC(13)
|
| | | | 650,000 | | | | | | [•] | | | | | | [•] | | | | | | [•] | | | | | | [•] | | | | | | [•] | | |
RT-ICON Holdings LLC(5)
|
| | | | — | | | | | | — | | | | | | [•] | | | | | | [•] | | | | | | [•] | | | | | | [•] | | |
Drawbridge Special Opportunities Fund LP(6)
|
| | | | — | | | | | | — | | | | | | [•] | | | | | | [•] | | | | | | [•] | | | | | | [•] | | |
Directors and Named Executive Officers of MCAC(8)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Suying Liu(9)
|
| | | | 528,971 | | | | | | [•] | | | | | | [•] | | | | | | [•] | | | | | | [•] | | | | | | [•] | | |
Dong Liu(10)
|
| | | | 528,971 | | | | | | [•] | | | | | | [•] | | | | | | [•] | | | | | | [•] | | | | | | [•] | | |
Nelson Haight
|
| | | | 2,000 | | | | | | * | | | | | | [•] | | | | | | [•] | | | | | | [•] | | | | | | [•] | | |
Todd Milbourn
|
| | | | 2,000 | | | | | | * | | | | | | [•] | | | | | | [•] | | | | | | [•] | | | | | | [•] | | |
Wenhua Zhang
|
| | | | 2,000 | | | | | | * | | | | | | [•] | | | | | | [•] | | | | | | [•] | | | | | | [•] | | |
All Directors and Executive Officers of MCAC as a
Group (5 individuals) |
| | | | [•] | | | | | | [•] | | | | | | [•] | | | | | | [•] | | | | | | [•] | | | | | | [•] | | |
Directors and Named Executive Officers of the Combined Company:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Ben Kohn(2)
|
| | | | — | | | | | | — | | | | | | [•] | | | | | | [•] | | | | | | [•] | | | | | | [•] | | |
David Israel(3)
|
| | | | — | | | | | | — | | | | | | [•] | | | | | | [•] | | | | | | [•] | | | | | | [•] | | |
Chris Riley(4)
|
| | | | — | | | | | | — | | | | | | [•] | | | | | | [•] | | | | | | [•] | | | | | | [•] | | |
Suhail Rizvi(5)(7)
|
| | | | — | | | | | | — | | | | | | [•] | | | | | | [•] | | | | | | [•] | | | | | | [•] | | |
Suying Liu(9)
|
| | | | 528,971 | | | | | | [•] | | | | | | [•] | | | | | | [•] | | | | | | [•] | | | | | | [•] | | |
[•]
|
| | | | [•] | | | | | | [•] | | | | | | [•] | | | | | | [•] | | | | | | [•] | | | | | | [•] | | |
[•]
|
| | | | [•] | | | | | | [•] | | | | | | [•] | | | | | | [•] | | | | | | [•] | | | | | | [•] | | |
All directors and executive officers of the Combined
Company (7 individuals) |
| | | | [•] | | | | | | [•] | | | | | | [•] | | | | | | [•] | | | | | | [•] | | | | | | [•] | | |
| | |
Number of Shares
Beneficially Owned Before Sale of All Shares of Common Stock Offered Hereby |
| |
Number of Shares
of Common Stock to be Sold in the Offering |
| |
Number of Shares
Beneficially Owned After Sale of All Shares of Common Stock Offered Hereby |
| |||||||||||||||||||||
Name and Address of Beneficial Owner
|
| |
Number
|
| |
%(1)
|
| |
Number
|
| |
Number
|
| |
%
|
| |||||||||||||||
Polar Multi-Strategy Master Fund(2)
|
| | | | 413,372 | | | | | | * | | | | | | 413,372 | | | | | | — | | | | | | — | | |
Polar Long/Short Master Fund(2)
|
| | | | 586,628 | | | | | | * | | | | | | 586,628 | | | | | | — | | | | | | — | | |
Fintax Trading International
Limited(3) |
| | | | 300,000 | | | | | | * | | | | | | 300,000 | | | | | | — | | | | | | — | | |
Granite Point Capital Master
Fund, LP(4) |
| | | | 150,000 | | | | | | * | | | | | | 150,000 | | | | | | — | | | | | | — | | |
Intracoastal Capital, LLC(5)
|
| | | | 25,000 | | | | | | * | | | | | | 25,000 | | | | | | — | | | | | | — | | |
Calm Waters Partnership(6)
|
| | | | 50,000 | | | | | | * | | | | | | 50,000 | | | | | | — | | | | | | — | | |
Cooper Creek Partners
(Master) Ltd. (7) |
| | | | 300,000 | | | | | | * | | | | | | 300,000 | | | | | | — | | | | | | — | | |
Patriot Strategy Partners LLC(8)
|
| | | | 250,000 | | | | | | * | | | | | | 250,000 | | | | | | — | | | | | | | | |
Harbour Holdings Ltd.(9)
|
| | | | 10,000 | | | | | | * | | | | | | 10,000 | | | | | | — | | | | | | — | | |
Skylands Special Investment LLC(9)
|
| | | | 30,000 | | | | | | * | | | | | | 30,000 | | | | | | — | | | | | | — | | |
Skylands Special Investment II LLC(9)
|
| | | | 10,000 | | | | | | * | | | | | | 10,000 | | | | | | — | | | | | | — | | |
1992 Clemens Fam Tr UAD 8/27/92(10)
|
| | | | 2,500 | | | | | | * | | | | | | 2,500 | | | | | | — | | | | | | — | | |
| | |
Number of Shares
Beneficially Owned Before Sale of All Shares of Common Stock Offered Hereby |
| |
Number of Shares
of Common Stock to be Sold in the Offering |
| |
Number of Shares
Beneficially Owned After Sale of All Shares of Common Stock Offered Hereby |
| |||||||||||||||||||||
Name and Address of Beneficial Owner
|
| |
Number
|
| |
%(1)
|
| |
Number
|
| |
Number
|
| |
%
|
| |||||||||||||||
Albert Sanders Keller
U/T/D 02/11/97(11) |
| | | | 4,000 | | | | | | * | | | | | | 4,000 | | | | | | — | | | | | | — | | |
Ariana J Gale 2006 Trust DTD 3/26/2006(12)
|
| | | | 10,000 | | | | | | * | | | | | | 10,000 | | | | | | — | | | | | | — | | |
Quincy Catalina Sanders 2009 TR Brad Sanders TTEE UAD 06/16/03(12)
|
| | | | 3,000 | | | | | | * | | | | | | 3,000 | | | | | | — | | | | | | — | | |
Sela Rivas Sanders 2003 TRST FBO Sela
Rivas Sanders U/A/D 06/16/03(12) |
| | | | 3,000 | | | | | | * | | | | | | 3,000 | | | | | | — | | | | | | — | | |
Brad D. Sanders(12)
|
| | | | 2,500 | | | | | | * | | | | | | 2,500 | | | | | | — | | | | | | — | | |
Nolan Bradley Sanders 2005 Trust FBO Nolan Sanders U/A/D 06/16/03(12)
|
| | | | 3,000 | | | | | | * | | | | | | 3,000 | | | | | | — | | | | | | — | | |
Bret D. Sanders(13)
|
| | | | 2,500 | | | | | | * | | | | | | 2,500 | | | | | | — | | | | | | — | | |
2009 Sanders Children Trust UAD 10/21/09 FBO Chelsea Collmer(13)
|
| | | | 3,000 | | | | | | * | | | | | | 3,000 | | | | | | — | | | | | | — | | |
2009 Sanders Children Trust UAD 10/21/09 FBO Christopher
Collmer(13) |
| | | | 3,000 | | | | | | * | | | | | | 3,000 | | | | | | — | | | | | | — | | |
Christine M. Patterson(14)
|
| | | | 5,000 | | | | | | * | | | | | | 5,000 | | | | | | — | | | | | | — | | |
Daniel Alpert Trust UAD 12/27/90(15)
|
| | | | 5,000 | | | | | | * | | | | | | 5,000 | | | | | | — | | | | | | — | | |
Daniel J Clark(16)
|
| | | | 15,000 | | | | | | * | | | | | | 15,000 | | | | | | — | | | | | | — | | |
Diego Fernandez Mallory Fernandez
JT TEN(17) |
| | | | 2,500 | | | | | | * | | | | | | 2,500 | | | | | | — | | | | | | — | | |
Don A. Sanders(12)
|
| | | | 30,000 | | | | | | * | | | | | | 30,000 | | | | | | — | | | | | | — | | |
Hillary Alpert(18)
|
| | | | 10,000 | | | | | | * | | | | | | 10,000 | | | | | | — | | | | | | — | | |
Howard Silverman & Phyllis Silverman Ten Com(19)
|
| | | | 10,000 | | | | | | * | | | | | | 10,000 | | | | | | — | | | | | | — | | |
J. Moore & J. Moore Trust UAD 2/13/92(20)
|
| | | | 5,000 | | | | | | * | | | | | | 5,000 | | | | | | — | | | | | | — | | |
James W. Christmas(21)
|
| | | | 30,000 | | | | | | * | | | | | | 30,000 | | | | | | — | | | | | | — | | |
John Whitmire(22)
|
| | | | 10,000 | | | | | | * | | | | | | 10,000 | | | | | | — | | | | | | — | | |
Katherine U. Sanders(23)
|
| | | | 20,000 | | | | | | * | | | | | | 20,000 | | | | | | — | | | | | | — | | |
Kirk L. Covington(24)
|
| | | | 25,000 | | | | | | * | | | | | | 25,000 | | | | | | — | | | | | | — | | |
Laura K Sanders(25)
|
| | | | 10,000 | | | | | | * | | | | | | 10,000 | | | | | | — | | | | | | — | | |
Mia Scarlet Batistick 2016 Trust Uad 12/23/16 Susan Ashley Batistick Ttee Fbo Mia Scarlet Batistick(26)
|
| | | | 1,500 | | | | | | * | | | | | | 1,500 | | | | | | — | | | | | | — | | |
N. Anna Shaheen(27)
|
| | | | 2,500 | | | | | | * | | | | | | 2,500 | | | | | | — | | | | | | — | | |
Robert Alpert(28)
|
| | | | 10,000 | | | | | | * | | | | | | 10,000 | | | | | | — | | | | | | — | | |
Roman Alpert Trust DTD 12-27-1990
UAD 12/27/1990 Roman Alpert TTEE AMD 12/08/08(29) |
| | | | 5,000 | | | | | | * | | | | | | 5,000 | | | | | | — | | | | | | — | | |
Steve Harter(30)
|
| | | | 25,000 | | | | | | * | | | | | | 25,000 | | | | | | — | | | | | | — | | |
| | |
Number of Shares
Beneficially Owned Before Sale of All Shares of Common Stock Offered Hereby |
| |
Number of Shares
of Common Stock to be Sold in the Offering |
| |
Number of Shares
Beneficially Owned After Sale of All Shares of Common Stock Offered Hereby |
| |||||||||||||||||||||
Name and Address of Beneficial Owner
|
| |
Number
|
| |
%(1)
|
| |
Number
|
| |
Number
|
| |
%
|
| |||||||||||||||
Susan Sanders(31)
|
| | | | 2,500 | | | | | | * | | | | | | 2,500 | | | | | | — | | | | | | — | | |
Tanya Jo Drury DTD 4/15/2000(32)
|
| | | | 25,000 | | | | | | * | | | | | | 25,000 | | | | | | — | | | | | | — | | |
Tanya J. Drury(33)
|
| | | | 15,000 | | | | | | * | | | | | | 15,000 | | | | | | — | | | | | | — | | |
District 2 Capital Fund LP(34)
|
| | | | 50,000 | | | | | | * | | | | | | 50,000 | | | | | | — | | | | | | — | | |
William Roger Clemens & Debbie Lynn Clemems JTWROS(35)
|
| | | | 17,500 | | | | | | * | | | | | | 17,500 | | | | | | — | | | | | | — | | |
Kosberg Holdings LLC(36)
|
| | | | 50,000 | | | | | | * | | | | | | 50,000 | | | | | | — | | | | | | — | | |
Tilman J Fertitta & Paige Fertitta Ten in
Common(37) |
| | | | 5,000 | | | | | | * | | | | | | 5,000 | | | | | | — | | | | | | — | | |
Edward F Heil III PROP TR U/A Edward F Heil III TR Pursuant to 1983 DTD 12/1/1983(38)
|
| | | | 20,000 | | | | | | * | | | | | | 20,000 | | | | | | — | | | | | | — | | |
Trust No. 3 U/A/D 12/23/03 FBO William Hunter Heil(38)
|
| | | | 20,000 | | | | | | * | | | | | | 20,000 | | | | | | — | | | | | | — | | |
Andy Cracchiolo(39)
|
| | | | 10,000 | | | | | | * | | | | | | 10,000 | | | | | | — | | | | | | — | | |
Keenan Limited Partnership Special(40)
|
| | | | 12,500 | | | | | | * | | | | | | 12,500 | | | | | | — | | | | | | — | | |
Wolf Canyon Ltd – Special(40)
|
| | | | 12,500 | | | | | | * | | | | | | 12,500 | | | | | | — | | | | | | — | | |
Jackie S. Moore(41)
|
| | | | 5,000 | | | | | | * | | | | | | 5,000 | | | | | | — | | | | | | — | | |
Tanglewood Family Limited Partnership(42)
|
| | | | 15,000 | | | | | | * | | | | | | 15,000 | | | | | | — | | | | | | — | | |
RAJ Capital, LLC(43)
|
| | | | 20,000 | | | | | | * | | | | | | 20,000 | | | | | | — | | | | | | — | | |
Dillco Inc. (44)
|
| | | | 10,000 | | | | | | * | | | | | | 10,000 | | | | | | — | | | | | | — | | |
JPMCB New York(45)
|
| | | | 1,000,000 | | | | | | * | | | | | | 1,000,000 | | | | | | — | | | | | | — | | |
John Lipman(46)
|
| | | | 80,000 | | | | | | * | | | | | | 80,000 | | | | | | — | | | | | | — | | |
EZ Colony Partners, LLC(47)
|
| | | | 25,000 | | | | | | * | | | | | | 25,000 | | | | | | — | | | | | | — | | |
Tech Opportunities LLC(48)
|
| | | | 100,000 | | | | | | * | | | | | | 100,000 | | | | | | — | | | | | | — | | |
MAZ Partners LP(49)
|
| | | | 15,000 | | | | | | * | | | | | | 15,000 | | | | | | — | | | | | | — | | |
William F. Hartfiel III(50)
|
| | | | 15,000 | | | | | | * | | | | | | 15,000 | | | | | | — | | | | | | — | | |
Kevin Harris(51)
|
| | | | 15,000 | | | | | | * | | | | | | 15,000 | | | | | | — | | | | | | — | | |
Roth Capital Partners, LLC(52)
|
| | | | 126,000 | | | | | | * | | | | | | 126,000 | | | | | | — | | | | | | — | | |
Eleven Fund LLC(53)
|
| | | | 50,000 | | | | | | * | | | | | | 50,000 | | | | | | — | | | | | | — | | |
James Zavoral(54)
|
| | | | 5,000 | | | | | | * | | | | | | 5,000 | | | | | | — | | | | | | — | | |
Graham Partners LP(55)
|
| | | | 8,699 | | | | | | * | | | | | | 8,699 | | | | | | — | | | | | | — | | |
Graham Growth Partners LP(55)
|
| | | | 16,013 | | | | | | * | | | | | | 16,013 | | | | | | — | | | | | | — | | |
Graham Institutional Partners LP(55)
|
| | | | 50,288 | | | | | | * | | | | | | 50,288 | | | | | | — | | | | | | — | | |
Harry Sloan(56)
|
| | | | 200,000 | | | | | | * | | | | | | 200,000 | | | | | | — | | | | | | — | | |
Eight Is Awesome, LLC(52)
|
| | | | 10,000 | | | | | | * | | | | | | 10,000 | | | | | | — | | | | | | — | | |
Bradley W. Baker(57)
|
| | | | 15,000 | | | | | | * | | | | | | 15,000 | | | | | | — | | | | | | — | | |
Sunlight Global Investment LLC(58)
|
| | | | 150,000 | | | | | | * | | | | | | 150,000 | | | | | | — | | | | | | — | | |
Fivet Capital Holding AG(59)
|
| | | | 100,000 | | | | | | * | | | | | | 100,000 | | | | | | — | | | | | | — | | |
| | |
Number of Shares
Beneficially Owned Before Sale of All Shares of Common Stock Offered Hereby |
| |
Number of Shares
of Common Stock to be Sold in the Offering |
| |
Number of Shares
Beneficially Owned After Sale of All Shares of Common Stock Offered Hereby |
| |||||||||||||||||||||
Name and Address of Beneficial Owner
|
| |
Number
|
| |
%(1)
|
| |
Number
|
| |
Number
|
| |
%
|
| |||||||||||||||
David R Chamberlin 11/07/2005 Revocable Trust(60)
|
| | | | 5,000 | | | | | | * | | | | | | 5,000 | | | | | | — | | | | | | — | | |
Cruiser Capital Master Fund LP(60)
|
| | | | 70,000 | | | | | | * | | | | | | 70,000 | | | | | | — | | | | | | — | | |
Boxwood Row LP(60)
|
| | | | 25,000 | | | | | | * | | | | | | 25,000 | | | | | | — | | | | | | — | | |
Craig-Hallum Capital Group LLC(61)
|
| | | | 6,000 | | | | | | * | | | | | | 6,000 | | | | | | — | | | | | | — | | |
Connective Capital Emerging Energy
QP LP(62) |
| | | | 24,182 | | | | | | * | | | | | | 24,182 | | | | | | — | | | | | | — | | |
Connective Capital I QP LP(62)
|
| | | | 10,818 | | | | | | * | | | | | | 10,818 | | | | | | — | | | | | | — | | |
Mark Mays(63)
|
| | | | 25,000 | | | | | | * | | | | | | 25,000 | | | | | | — | | | | | | — | | |
Gary R. Petersen(64)
|
| | | | 20,000 | | | | | | * | | | | | | 20,000 | | | | | | — | | | | | | — | | |
Luke J Drury Non-Exempt Trst(65)
|
| | | | 10,000 | | | | | | * | | | | | | 10,000 | | | | | | — | | | | | | — | | |
RT PE Investment LLC(66)
|
| | | | 100,000 | | | | | | * | | | | | | 100,000 | | | | | | — | | | | | | — | | |
Magnum Capital Advisors, LLC(67)
|
| | | | 50,000 | | | | | | * | | | | | | 50,000 | | | | | | — | | | | | | — | | |
| | |
Page
|
| |||
Audited Consolidated Financial Statements: | | | | | | | |
| | | | F-2 | | | |
| | | | F-3 | | | |
| | | | F-4 | | | |
| | | | F-5 | | | |
| | | | F-6 | | | |
| | | | F-7 | | | |
Interim Condensed Consolidated Financial Statements (Unaudited): | | | | | | | |
| | | | F-37 | | | |
| | | | F-38 | | | |
| | | | F-39 | | | |
| | | | F-40 | | | |
| | | | F-41 | | |
| | |
Year Ended December 31,
|
| |||||||||
| | |
2019
|
| |
2018
|
| ||||||
Net revenues
|
| | | $ | 78,110 | | | | | $ | 100,873 | | |
Costs and expenses: | | | | | | | | | | | | | |
Cost of sales
|
| | | | (37,742) | | | | | | (50,607) | | |
Selling and administrative expenses
|
| | | | (45,328) | | | | | | (26,835) | | |
Related-party expenses
|
| | | | (1,005) | | | | | | (1,311) | | |
Total costs and expenses
|
| | | | (84,075) | | | | | | (78,753) | | |
Operating (loss) income
|
| | | | (5,965) | | | | | | 22,120 | | |
Nonoperating (expense) income: | | | | | | | | | | | | | |
Investment income
|
| | | | 225 | | | | | | 21 | | |
Interest expense
|
| | | | (14,225) | | | | | | (9,211) | | |
Loss on disposals of assets
|
| | | | (71) | | | | | | (3,741) | | |
Extinguishment of debt
|
| | | | — | | | | | | (4,037) | | |
Gain from bargain purchase
|
| | | | 1,483 | | | | | | — | | |
Other, net
|
| | | | (173) | | | | | | (1,208) | | |
Total nonoperating expense
|
| | | | (12,761) | | | | | | (18,176) | | |
(Loss) income before income taxes
|
| | | | (18,726) | | | | | | 3,944 | | |
Provision for income taxes
|
| | | | (4,850) | | | | | | (2,262) | | |
Net (loss) income and comprehensive (loss) income
|
| | | | (23,576) | | | | | | 1,682 | | |
Net (loss) income attributable to redeemable noncontrolling interest
|
| | | | — | | | | | | — | | |
Net (loss) income and comprehensive (loss) income attributable to Playboy Enterprises, Inc.
|
| | | $ | (23,576) | | | | | $ | 1,682 | | |
Net (loss) income per share, basic
|
| | | $ | (6.12) | | | | | $ | 0.37 | | |
Weighted-average shares used in computing net (loss) income per share, basic
|
| | | | 3,854,256 | | | | | | 4,510,310 | | |
Net (loss) income per share, diluted
|
| | | $ | (6.12) | | | | | $ | 0.33 | | |
Weighted-average shares used in computing net (loss) income per share, dilute
|
| | | | 3,854,256 | | | | | | 5,136,756 | | |
| | |
December 31,
|
| |||||||||
| | |
2019
|
| |
2018
|
| ||||||
ASSETS | | | | | | | | | | | | | |
Current assets: | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 27,744 | | | | | $ | 26,841 | | |
Restricted cash
|
| | | | 963 | | | | | | 7,704 | | |
Receivables, net of allowance for doubtful accounts of $302 and $295, respectively
|
| | | | 6,153 | | | | | | 8,025 | | |
Inventories, net
|
| | | | 11,750 | | | | | | 353 | | |
Contract assets, current portion
|
| | | | 611 | | | | | | — | | |
Licensed programming costs
|
| | | | 502 | | | | | | 91 | | |
Prepaid expenses and other current assets
|
| | | | 6,111 | | | | | | 5,424 | | |
Total current assets
|
| | | | 53,834 | | | | | | 48,438 | | |
Property and equipment, net
|
| | | | 5,932 | | | | | | 3,642 | | |
Trademarks and trade name
|
| | | | 335,934 | | | | | | 330,048 | | |
Goodwill
|
| | | | 504 | | | | | | 504 | | |
Other intangible assets, net
|
| | | | 3,052 | | | | | | 2,977 | | |
Contract assets, net of current portion
|
| | | | 7,391 | | | | | | — | | |
Other noncurrent assets
|
| | | | 12,004 | | | | | | 11,983 | | |
Total assets
|
| | | $ | 418,651 | | | | | $ | 397,592 | | |
LIABILITIES AND STOCKHOLDERS’ EQUITY | | | | | | | | | | | | | |
Current liabilities: | | | | | | | | | | | | | |
Accounts payable
|
| | | $ | 7,859 | | | | | $ | 6,802 | | |
Payables to related parties
|
| | | | 5 | | | | | | 3,261 | | |
Accrued salaries, wages, and employee benefits
|
| | | | 4,603 | | | | | | 4,363 | | |
Deferred revenues, current portion
|
| | | | 9,857 | | | | | | 23,962 | | |
Long-term debt, current portion
|
| | | | 3,182 | | | | | | 2,305 | | |
Convertible promissory notes, current portion
|
| | | | 13,500 | | | | | | 3,500 | | |
Other current liabilities and accrued expenses
|
| | | | 22,143 | | | | | | 11,533 | | |
Total current liabilities
|
| | | | 61,149 | | | | | | 55,726 | | |
Deferred revenues, net of current portion
|
| | | | 41,734 | | | | | | 14,047 | | |
Long-term debt, net of current portion
|
| | | | 157,810 | | | | | | 152,595 | | |
Convertible promissory notes, net of current portion
|
| | | | — | | | | | | 10,000 | | |
Deferred tax liabilities, net
|
| | | | 72,288 | | | | | | 72,726 | | |
Other noncurrent liabilities
|
| | | | 576 | | | | | | 886 | | |
Total liabilities
|
| | | | 333,557 | | | | | | 305,980 | | |
Commitments and contingencies (Note 16) | | | | | | | | | | | | | |
Redeemable noncontrolling interest
|
| | | | (208) | | | | | | (208) | | |
Stockholders’ equity: | | | | | | | | | | | | | |
Common stock, $0.01 par value; 10,000,000 shares authorized at December 31, 2019 and 2018; 5,646,993 shares issued and 3,681,185 shares outstanding at December 31, 2019 and 2018
|
| | | | 36 | | | | | | 36 | | |
Treasury stock, at cost: 1,965,808 shares at December 31, 2019 and 2018
|
| | | | (38,455) | | | | | | (38,455) | | |
Additional paid-in capital
|
| | | | 196,466 | | | | | | 189,098 | | |
Accumulated deficit
|
| | | | (72,745) | | | | | | (58,859) | | |
Total stockholders’ equity
|
| | | | 85,302 | | | | | | 91,820 | | |
Total liabilities, redeemable noncontrolling interest, and stockholders’ equity
|
| | | $ | 418,651 | | | | | $ | 397,592 | | |
| | |
Convertible
Preferred Stock |
| | |
Common Stock
|
| |
Additional
Paid-in Capital |
| | | | | | | | | | | | | |||||||||||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| | |
Shares
|
| |
Amount
|
| |
Treasury
Stock |
| |
Accumulated
Deficit |
| |
Total
|
| |||||||||||||||||||||||||||
Balance at December 31, 2017
|
| | | | 12,500 | | | | | $ | 12,500 | | | | | | | 5,000,000 | | | | | $ | 50 | | | | | $ | — | | | | | $ | 176,584 | | | | | $ | (60,541) | | | | | $ | 116,093 | | |
Conversion of preferred stock
|
| | | | (12,500) | | | | | | (12,500) | | | | | | | 646,993 | | | | | | 6 | | | | | | — | | | | | | 12,494 | | | | | | — | | | | | | 12,500 | | |
Purchase of treasury stock
|
| | | | — | | | | | | — | | | | | | | (1,965,808) | | | | | | (20) | | | | | | (38,455) | | | | | | 20 | | | | | | — | | | | | | (38,455) | | |
Net income
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,682 | | | | | | 1,682 | | |
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 | | |
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 | | | | | $ | (38,455) | | | | | $ | 196,466 | | | | | $ | (72,745) | | | | | $ | 85,302 | | |
| | |
Year Ended December 31,
|
| |||||||||
| | |
2019
|
| |
2018
|
| ||||||
CASH FLOWS FROM OPERATING ACTIVITIES | | | | | | | | | | | | | |
Net (loss) income
|
| | | $ | (23,576) | | | | | $ | 1,682 | | |
Adjustments to reconcile net (loss) income to net cash provided by operating activities: | | | | | | | | | | | | | |
Depreciation of property and equipment
|
| | | | 1,989 | | | | | | 1,479 | | |
Stock-based compensation
|
| | | | 7,368 | | | | | | — | | |
Gain on bargain purchase
|
| | | | (1,483) | | | | | | — | | |
Amortization of other intangible assets
|
| | | | 1,104 | | | | | | 2,564 | | |
Amortization of deferred financing fees
|
| | | | 31 | | | | | | 249 | | |
Amortization of original issue discount
|
| | | | — | | | | | | 235 | | |
Loss on disposals of assets
|
| | | | 71 | | | | | | 3,741 | | |
Extinguishment of debt
|
| | | | — | | | | | | 4,037 | | |
Write-off of related party loan, net
|
| | | | — | | | | | | 336 | | |
(Decrease) increase in deferred income taxes
|
| | | | (438) | | | | | | 400 | | |
Increase in trademarks and trade name
|
| | | | (556) | | | | | | (512) | | |
(Increase) decrease in licensed programming costs
|
| | | | (411) | | | | | | 119 | | |
Changes in operating assets and liabilities:
|
| | | | | | | | | | | | |
Receivables, net
|
| | | | 2,251 | | | | | | (338) | | |
Inventories, net
|
| | | | 31 | | | | | | (97) | | |
Contract assets
|
| | | | 357 | | | | | | — | | |
Prepaid expenses and other assets
|
| | | | (3,394) | | | | | | 358 | | |
Accounts payable
|
| | | | 290 | | | | | | (2,377) | | |
Payable to related party
|
| | | | (3,256) | | | | | | 1,260 | | |
Accrued salaries, wages, and employee benefits
|
| | | | (108) | | | | | | (704) | | |
Deferred revenues
|
| | | | 22,299 | | | | | | (7,961) | | |
Other liabilities and accrued expenses
|
| | | | 2,519 | | | | | | (1,355) | | |
Net cash provided by operating activities
|
| | | | 5,088 | | | | | | 3,116 | | |
CASH FLOWS FROM INVESTING ACTIVITIES | | | | | | | | | | | | | |
Purchases of property and equipment
|
| | | | (4,225) | | | | | | (2,970) | | |
Proceeds from disposals of property and equipment
|
| | | | 24 | | | | | | — | | |
Acquisition of Yandy, LLC, net of cash acquired
|
| | | | (12,786) | | | | | | — | | |
Net cash used in investing activities
|
| | | | (16,987) | | | | | | (2,970) | | |
CASH FLOWS FROM FINANCING ACTIVITIES | | | | | | | | | | | | | |
Repayment of long-term debt
|
| | | | (5,627) | | | | | | (125,739) | | |
Net proceeds from issuance of long-term debt
|
| | | | 11,760 | | | | | | 172,825 | | |
Proceeds from issuance of convertible promissory notes
|
| | | | — | | | | | | 3,500 | | |
Note issued for purchase of treasury stock
|
| | | | — | | | | | | 20,000 | | |
Purchase of treasury stock
|
| | | | — | | | | | | (35,177) | | |
Repayment of note issued for purchase of treasury stock
|
| | | | — | | | | | | (20,000) | | |
Payment of financing costs
|
| | | | (72) | | | | | | (402) | | |
Net cash provided by financing activities
|
| | | | 6,061 | | | | | | 15,007 | | |
Net (decrease) increase in cash and cash equivalents and restricted cash
|
| | | | (5,838) | | | | | | 15,153 | | |
Balance, beginning of year
|
| | | | 34,545 | | | | | | 19,392 | | |
Balance, end of year
|
| | | $ | 28,707 | | | | | $ | 34,545 | | |
Cash and cash equivalents and restricted cash consist of: | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 27,744 | | | | | $ | 26,841 | | |
Restricted cash
|
| | | | 963 | | | | | | 7,704 | | |
Total
|
| | | $ | 28,707 | | | | | $ | 34,545 | | |
SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION | | | | | | | | | | | | | |
Cash paid for income taxes
|
| | | $ | 5,837 | | | | | $ | 3,845 | | |
Cash paid for interest
|
| | | $ | 11,831 | | | | | $ | 7,569 | | |
| | |
As of
December 31, 2018 |
| |
Adjustments
|
| |
Adjusted
January 1, 2019 |
| |||||||||
Receivables, net
|
| | | $ | 8,025 | | | | | $ | 11 | | | | | $ | 8,036 | | |
Prepaid expenses and other current assets
|
| | | | 5,424 | | | | | | (2,919) | | | | | | 2,505 | | |
Contract assets, current portion
|
| | | | — | | | | | | 653 | | | | | | 653 | | |
Contract assets, net of current portion
|
| | | | — | | | | | | 7,706 | | | | | | 7,706 | | |
Total assets
|
| | | | 397,592 | | | | | | 5,451 | | | | | | 403,043 | | |
Other current liabilities and accrued expenses
|
| | | | 11,533 | | | | | | 5,059 | | | | | | 16,592 | | |
Deferred revenues, current portion
|
| | | | 23,962 | | | | | | (17,708) | | | | | | 6,254 | | |
Deferred revenues, net of current portion
|
| | | | 14,047 | | | | | | 8,410 | | | | | | 22,457 | | |
Total liabilities
|
| | | | 305,980 | | | | | | (4,239) | | | | | | 301,741 | | |
Accumulated deficit
|
| | | | (58,859) | | | | | | 9,690 | | | | | | (49,169) | | |
Total stockholders’ equity
|
| | | | 91,820 | | | | | | 9,690 | | | | | | 101,510 | | |
Total liabilities, redeemable noncontrolling interest and stockholders’ equity
|
| | | $ | 397,592 | | | | | $ | 5,451 | | | | | $ | 403,043 | | |
|
| | |
As reported
|
| |
Adjustments
|
| |
Balances
without the adoption of Topic 606 |
| |||||||||
Receivables net
|
| | | $ | 6,153 | | | | | $ | (486) | | | | | $ | 5,667 | | |
Prepaid expenses and other current assets
|
| | | | 6,111 | | | | | | 5,325 | | | | | | 11,436 | | |
Contract assets, current portion
|
| | | | 611 | | | | | | (611) | | | | | | — | | |
Contract assets, net of current portion
|
| | | | 7,391 | | | | | | (7,391) | | | | | | — | | |
Total assets
|
| | | | 418,651 | | | | | | (3,163) | | | | | | 415,488 | | |
Other current liabilities and accrued expenses
|
| | | | 22,143 | | | | | | (1,765) | | | | | | 20,378 | | |
Deferred revenues, current portion
|
| | | | 9,857 | | | | | | 36,736 | | | | | | 46,593 | | |
Deferred revenues, net of current portion
|
| | | | 41,734 | | | | | | (27,972) | | | | | | 13,762 | | |
Total liabilities
|
| | | | 333,557 | | | | | | 6,999 | | | | | | 340,556 | | |
Accumulated deficit
|
| | | | (72,745) | | | | | | (10,162) | | | | | | (82,907) | | |
Total stockholders’ equity
|
| | | | 85,302 | | | | | | (10,162) | | | | | | 75,140 | | |
Total liabilities, redeemable noncontrolling interest and stockholders’ equity
|
| | | $ | 418,651 | | | | | $ | (3,163) | | | | | $ | 415,488 | | |
| | |
As reported
|
| |
Adjustments
|
| |
Balances
without the adoption of Topic 606 |
| |||||||||
Net revenues
|
| | | $ | 78,110 | | | | | $ | 464 | | | | | $ | 78,574 | | |
Cost of sales
|
| | | | (37,742) | | | | | | (888) | | | | | | (38,630) | | |
Total costs and expenses
|
| | | | (84,075) | | | | | | (888) | | | | | | (84,963) | | |
Operating loss
|
| | | | (5,965) | | | | | | (424) | | | | | | (6,389) | | |
Other, net
|
| | | | (173) | | | | | | (48) | | | | | | (221) | | |
Net loss
|
| | | $ | (23,576) | | | | | $ | (472) | | | | | $ | (24,048) | | |
| | |
Year Ended December 31, 2019
|
| |||||||||||||||||||||
| | |
Commerce
|
| |
Digital
Subscriptions and Services |
| |
Other
|
| |
Total
|
| ||||||||||||
Trademark licensing
|
| | | $ | 50,906 | | | | | $ | 2,759 | | | | | $ | — | | | | | $ | 53,665 | | |
Magazine and digital subscriptions
|
| | | | — | | | | | | 7,549 | | | | | | 2,821 | | | | | | 10,370 | | |
TV and cable programming
|
| | | | — | | | | | | 12,935 | | | | | | 377 | | | | | | 13,312 | | |
Other
|
| | | | 268 | | | | | | — | | | | | | 495 | | | | | | 763 | | |
Total revenue
|
| | | $ | 51,174 | | | | | $ | 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 |
| |
Year Ended
December 31, 2018 |
| ||||||||||||||||||
| | |
As Reported
|
| |
Pro Forma
|
| |
As Reported
|
| |
Pro Forma
|
| ||||||||||||
Net revenues
|
| | | $ | 78,110 | | | | | $ | 121,212 | | | | | $ | 100,873 | | | | | $ | 143,301 | | |
Net (loss) income
|
| | | $ | (23,576) | | | | | $ | (21,178) | | | | | $ | 1,682 | | | | | $ | 5,683 | | |
| | |
December 31,
|
| |||||||||
| | |
2019
|
| |
2018
|
| ||||||
Editorial and other pre-publication costs
|
| | | $ | 322 | | | | | $ | 342 | | |
Merchandise finished goods
|
| | | | 11,428 | | | | | | 11 | | |
Total
|
| | | $ | 11,750 | | | | | $ | 353 | | |
| | |
December 31,
|
| |||||||||
| | |
2019
|
| |
2018
|
| ||||||
Prepaid agency fees and commissions
|
| | | $ | 1,702 | | | | | $ | 3,018 | | |
Prepaid foreign withholding taxes
|
| | | | 1,863 | | | | | | 1,198 | | |
Other
|
| | | | 2,546 | | | | | | 1,208 | | |
Total
|
| | | $ | 6,111 | | | | | $ | 5,424 | | |
| | |
December 31,
|
| |||||||||
| | |
2019
|
| |
2018
|
| ||||||
Licensed programming costs
|
| | | $ | 502 | | | | | $ | 91 | | |
Total
|
| | | $ | 502 | | | | | $ | 91 | | |
| | |
December 31,
|
| |||||||||
| | |
2019
|
| |
2018
|
| ||||||
Furniture and fixtures
|
| | | $ | 6,994 | | | | | $ | 6,182 | | |
Leasehold improvements
|
| | | | 3,031 | | | | | | 1,512 | | |
Total property and equipment, gross
|
| | | | 10,025 | | | | | | 7,694 | | |
Less: accumulated depreciation
|
| | | | (4,093) | | | | | | (4,052) | | |
Total
|
| | | $ | 5,932 | | | | | $ | 3,642 | | |
|
| | |
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 | | |
|
| | |
Weighted-
Average Life (Years) |
| |
Gross
Carrying Amount |
| |
Accumulated
Amortization |
| |
Net
Carrying Amount |
| |||||||||
December 31, 2018 | | | | | | | | | | | | | | | | | | | | | | |
Distribution agreements
|
| |
15
|
| | | $ | 3,720 | | | | | $ | (1,943) | | | | | $ | 1,777 | | |
Photo and magazine archives
|
| |
10
|
| | | | 2,000 | | | | | | (1,567) | | | | | | 433 | | |
Licensing agreements
|
| |
9
|
| | | | 5,913 | | | | | | (5,146) | | | | | | 767 | | |
Total
|
| | | | | | $ | 11,633 | | | | | $ | (8,656) | | | | | $ | 2,977 | | |
|
2020
|
| | | $ | 675 | | |
|
2021
|
| | | | 399 | | |
|
2022
|
| | | | 366 | | |
|
2023
|
| | | | 366 | | |
|
2024
|
| | | | 366 | | |
|
Thereafter
|
| | | | 880 | | |
|
Total
|
| | | $ | 3,052 | | |
| | |
December 31,
|
| |||||||||
| | |
2019
|
| |
2018
|
| ||||||
Accrued interest
|
| | | $ | 4,207 | | | | | $ | 1,843 | | |
Accrued agency fees and commissions
|
| | | | 5,821 | | | | | | 4,434 | | |
Accrued legal settlements
|
| | | | 5,825 | | | | | | 1,000 | | |
Other
|
| | | | 6,290 | | | | | | 4,256 | | |
Total
|
| | | $ | 22,143 | | | | | $ | 11,533 | | |
| | |
December 31,
|
| |||||||||
| | |
2019
|
| |
2018
|
| ||||||
Term loan, due 2023 (as amended)
|
| | | $ | 161,373 | | | | | $ | 155,000 | | |
Promissory notes
|
| | | | 13,500 | | | | | | 13,500 | | |
Total debt
|
| | | | 174,873 | | | | | | 168,500 | | |
Less: unamortized debt issuance costs
|
| | | | (381) | | | | | | (100) | | |
Total debt, net of unamortized debt issuance costs
|
| | | | 174,492 | | | | | | 168,400 | | |
Less: current portion of long-term debt
|
| | | | (16,682) | | | | | | (5,805) | | |
Total debt, net of current portion
|
| | | $ | 157,810 | | | | | $ | 162,595 | | |
|
2020
|
| | | $ | 3,280 | | |
|
2021
|
| | | | 3,340 | | |
|
2022
|
| | | | 3,340 | | |
|
2023
|
| | | | 151,413 | | |
|
Total
|
| | | $ | 161,373 | | |
| | |
December 31,
|
| |||||||||
| | |
2019
|
| |
2018
|
| ||||||
Shares available for grant under stock option plan
|
| | | | 401,353 | | | | | | 1,122,169 | | |
Options issued and outstanding under stock option plan
|
| | | | 404,172 | | | | | | — | | |
Unvested restricted stock units
|
| | | | 87,455 | | | | | | — | | |
Vested restricted stock units not issued
|
| | | | 229,189 | | | | | | — | | |
Total common stock reserved for future issuance
|
| | | | 1,122,169 | | | | | | 1,122,169 | | |
| | |
Number of
Options |
| |
Weighted-
Average Exercise Price |
| |
Weighted-
Average Remaining Contractual Term (years) |
| |
Aggregate
Intrinsic Value (in thousands) |
| ||||||||||||
Balance – December 31, 2018
|
| | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | |
Granted
|
| | | | 548,827 | | | | | | 18.73 | | | | | | | | | | | | | | |
Forfeited
|
| | | | — | | | | | | — | | | | | | | | | | | | | | |
Canceled
|
| | | | (144,655) | | | | | | 18.73 | | | | | | | | | | | | | | |
Balance – December 31, 2019
|
| | | | 404,172 | | | | | | 18.73 | | | | | | 9.3 | | | | | $ | 3,795 | | |
Exercisable – December 31, 2019
|
| | | | 207,695 | | | | | $ | 18.73 | | | | | | 9.2 | | | | | $ | 1,950 | | |
|
| | |
Number of Awards
|
| |
Weighted-
Average Grant Date Fair Value per Share |
| ||||||
Unvested and outstanding balance at December 31, 2018
|
| | | | — | | | | | $ | — | | |
Granted
|
| | | | 391,180 | | | | | | 22.09 | | |
Vested
|
| | | | (229,189) | | | | | | 22.09 | | |
Forfeited
|
| | | | (74,536) | | | | | | 22.09 | | |
Unvested and outstanding balance at December 31, 2019
|
| | | | 87,455 | | | | | $ | 22.09 | | |
| | |
Year Ended December 31,
|
| ||||||
| | |
2019
|
| |
2018
|
| |||
Fair value of common stock
|
| |
$22.09 – $23.34
|
| | | | — | | |
Expected term, in years
|
| |
4.94 – 6.07
|
| | | | — | | |
Expected volatility
|
| |
41%
|
| | | | — | | |
Risk-free interest rate
|
| |
1.70% – 2.39%
|
| | | | — | | |
Expected dividend yield
|
| |
0%
|
| | | | — | | |
| | |
Year Ended December 31,
|
| |||||||||
| | |
2019
|
| |
2018
|
| ||||||
Cost of sales
|
| | | $ | 18 | | | | | $ | — | | |
Selling and administrative expenses
|
| | | | 7,350 | | | | | | — | | |
Total
|
| | | $ | 7,368 | | | | | $ | — | | |
| | |
Year Ended December 31,
|
| |||||||||
| | |
2019
|
| |
2018
|
| ||||||
Rent expense
|
| | | $ | 3,557 | | | | | $ | 3,734 | | |
Sublease income
|
| | | | (274) | | | | | | (528) | | |
Lease assignment, net
|
| | | | — | | | | | | (5,721) | | |
Total
|
| | | $ | 3,283 | | | | | $ | (2,515) | | |
Years ending December 31:
|
| |
Minimum
Lease Commitments |
| |
Sublease
Income |
| ||||||
2020
|
| | | $ | 2,101 | | | | | $ | (281) | | |
2021
|
| | | | 3,147 | | | | | | (288) | | |
2022
|
| | | | 3,012 | | | | | | (313) | | |
2023
|
| | | | 3,113 | | | | | | (321) | | |
2024
|
| | | | 3,366 | | | | | | (246) | | |
Thereafter
|
| | | | 8,348 | | | | | | — | | |
Total
|
| | | $ | 23,087 | | | | | $ | (1,449) | | |
| | |
Year Ended December 31,
|
| |||||||||
| | |
2019
|
| |
2018
|
| ||||||
Current income tax provision: | | | | | | | | | | | | | |
Federal
|
| | | $ | — | | | | | $ | — | | |
State
|
| | | | 1 | | | | | | 35 | | |
Foreign
|
| | | | 5,495 | | | | | | 2,244 | | |
Total current income tax provision
|
| | | | 5,496 | | | | | | 2,279 | | |
Deferred income tax provision (benefit): | | | | | | | | | | | | | |
Federal
|
| | | | 570 | | | | | | (641) | | |
State
|
| | | | (1,216) | | | | | | 624 | | |
Foreign
|
| | | | — | | | | | | — | | |
Total deferred income tax benefit
|
| | | | (646) | | | | | | (17) | | |
Total
|
| | | $ | 4,850 | | | | | $ | 2,262 | | |
| | |
Year ended December 31,
|
| |||||||||
| | |
2019
|
| |
2018
|
| ||||||
Federal income tax rate
|
| | | | 21.0% | | | | | | 21.0% | | |
Valuation allowances
|
| | | | (1.8) | | | | | | (516.5) | | |
Change in the statutory rate
|
| | | | 4.5 | | | | | | 53.8 | | |
Return to provision adjustments
|
| | | | (1.1) | | | | | | 176.7 | | |
Prior year deferred tax assets true up
|
| | | | (25.1) | | | | | | 360.2 | | |
Release of valuation allowance
|
| | | | — | | | | | | (114.2) | | |
Foreign taxes and credits
|
| | | | (29.5) | | | | | | 352.5 | | |
Foreign tax credit true up
|
| | | | (0.1) | | | | | | (44.9) | | |
Other adjustments
|
| | | | 6.0 | | | | | | 21.4 | | |
Effective rate
|
| | | | (26.1)% | | | | | | 310.0% | | |
| | |
December 31,
|
| |||||||||
| | |
2019
|
| |
2018
|
| ||||||
Deferred tax assets: | | | | | | | | | | | | | |
Net operating loss carryforwards
|
| | | $ | 46,477 | | | | | $ | 51,117 | | |
Tax credit carryforwards
|
| | | | 4,566 | | | | | | 6,630 | | |
Deferred revenue
|
| | | | 520 | | | | | | 525 | | |
Stock compensation
|
| | | | 1,628 | | | | | | — | | |
Other deductible temporary differences
|
| | | | 16,254 | | | | | | 11,396 | | |
Total deferred tax assets
|
| | | | 69,445 | | | | | | 69,668 | | |
Less valuation allowance
|
| | | | (68,899) | | | | | | (68,569) | | |
Deferred tax assets
|
| | | | 546 | | | | | | 1,099 | | |
Deferred tax liabilities: | | | | | | | | | | | | | |
Fixed assets
|
| | | | 171 | | | | | | (28) | | |
Intangible assets
|
| | | | (72,897) | | | | | | (73,649) | | |
Other deductible temporary differences
|
| | | | (108) | | | | | | (148) | | |
Total deferred tax liabilities
|
| | | | (72,834) | | | | | | (73,825) | | |
Deferred tax liabilities, net
|
| | | $ | (72,288) | | | | | $ | (72,726) | | |
| | |
Year Ended December 31,
|
| |||||||||
| | |
2019
|
| |
2018
|
| ||||||
Numerator: | | | | | | | | | | | | | |
Net (loss) income attributable to Playboy Enterprises, Inc. stockholders
|
| | | $ | (23,576) | | | | | $ | 1,682 | | |
Denominator: | | | | | | | | | | | | | |
Weighted-average shares used in computing net (loss) income per share,
basic |
| | | | 3,854,256 | | | | | | 4,510,310 | | |
Effect of dilutive securities:
|
| | | | | | | | | | | | |
Convertible promissory notes
|
| | | | — | | | | | | 626,446 | | |
Weighted-average shares used in computing net (loss) income per share, diluted
|
| | | | 3,854,256 | | | | | | 5,136,756 | | |
Net (loss) income per share, basic
|
| | | $ | (6.12) | | | | | $ | 0.37 | | |
Net (loss) income per share, diluted
|
| | | $ | (6.12) | | | | | $ | 0.33 | | |
| | |
Year Ended
December 31, |
| |||||||||
| | |
2019
|
| |
2018
|
| ||||||
Stock options to purchase common stock
|
| | | | 404,172 | | | | | | — | | |
Unvested restricted stock units
|
| | | | 87,455 | | | | | | — | | |
Convertible promissory notes
|
| | | | 480,085 | | | | | | — | | |
Total
|
| | | | 971,712 | | | | | | — | | |
| | |
Year Ended December 31,
|
| |||||||||
| | |
2019
|
| |
2018
|
| ||||||
Net revenues: | | | | | | | | | | | | | |
Commerce
|
| | | $ | 51,174 | | | | | $ | 66,692 | | |
Digital Subscriptions and Services
|
| | | | 23,243 | | | | | | 27,455 | | |
All Other
|
| | | | 3,693 | | | | | | 6,726 | | |
Total
|
| | | $ | 78,110 | | | | | $ | 100,873 | | |
Operating (loss) income: | | | | | | | | | | | | | |
Commerce
|
| | | $ | 32,131 | | | | | $ | 38,921 | | |
Digital Subscriptions and Services
|
| | | | 9,079 | | | | | | 6,014 | | |
Corporate
|
| | | | (39,509) | | | | | | (21,856) | | |
All Other
|
| | | | (7,666) | | | | | | (959) | | |
Total
|
| | | $ | (5,965) | | | | | $ | 22,120 | | |
Depreciation and amortization: | | | | | | | | | | | | | |
Commerce
|
| | | $ | (1,642) | | | | | $ | (819) | | |
Digital Subscriptions and Services
|
| | | | (365) | | | | | | (2,014) | | |
Corporate
|
| | | | (885) | | | | | | (1,010) | | |
All Other
|
| | | | (201) | | | | | | (200) | | |
Total
|
| | | $ | (3,093) | | | | | $ | (4,043) | | |
| | |
Year Ended December 31,
|
| |||||||||
| | |
2019
|
| |
2018
|
| ||||||
Net revenues: | | | | | | | | | | | | | |
China
|
| | | $ | 31,362 | | | | | $ | 25,718 | | |
United States
|
| | | | 18,194 | | | | | | 44,276 | | |
Other
|
| | | | 28,554 | | | | | | 30,879 | | |
Total
|
| | | $ | 78,110 | | | | | $ | 100,873 | | |
| | |
Six Months Ended June 30,
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
Net revenues
|
| | | $ | 66,331 | | | | | $ | 38,089 | | |
Costs and expenses | | | | | | | | | | | | | |
Cost of sales
|
| | | | (34,853) | | | | | | (16,825) | | |
Selling and administrative expenses
|
| | | | (26,522) | | | | | | (23,815) | | |
Related-party expenses
|
| | | | (500) | | | | | | (500) | | |
Total costs and expenses
|
| | | | (61,875) | | | | | | (41,140) | | |
Operating income (loss)
|
| | | | 4,456 | | | | | | (3,051) | | |
Nonoperating (expense) income: | | | | | | | | | | | | | |
Investment income
|
| | | | 28 | | | | | | 97 | | |
Interest expense
|
| | | | (6,656) | | | | | | (7,353) | | |
Other income (expense), net
|
| | | | 1 | | | | | | (41) | | |
Total nonoperating expense
|
| | | | (6,627) | | | | | | (7,297) | | |
Loss before income taxes
|
| | | | (2,171) | | | | | | (10,348) | | |
Provision for income taxes
|
| | | | (3,854) | | | | | | (3,849) | | |
Net loss and comprehensive loss
|
| | | | (6,025) | | | | | | (14,197) | | |
Net loss attributable to redeemable noncontrolling interest
|
| | | | — | | | | | | — | | |
Net loss and comprehensive loss attributable to Playboy Enterprises, Inc.
|
| | | $ | (6,025) | | | | | $ | (14,197) | | |
Net loss per share, basic and diluted
|
| | | $ | (1.53) | | | | | $ | (3.72) | | |
Weighted-average shares used in computing net loss per share, basic and
diluted |
| | | | 3,939,046 | | | | | | 3,819,036 | | |
| | |
June 30,
2020 |
| |
December 31,
2019 |
| ||||||
| | |
(Unaudited)
|
| | | | | | | |||
ASSETS | | | | | | | | | | | | | |
Current assets:
|
| | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 22,151 | | | | | $ | 27,744 | | |
Restricted cash
|
| | | | 966 | | | | | | 963 | | |
Receivables, net of allowance for doubtful accounts of $294 and $302, respectively
|
| | | | 6,193 | | | | | | 6,153 | | |
Inventories, net
|
| | | | 9,511 | | | | | | 11,750 | | |
Contract assets, current portion
|
| | | | 1,325 | | | | | | 611 | | |
Licensed programming costs
|
| | | | 532 | | | | | | 502 | | |
Prepaid expenses and other current assets
|
| | | | 4,082 | | | | | | 6,111 | | |
Total current assets
|
| | | | 44,760 | | | | | | 53,834 | | |
Property and equipment, net
|
| | | | 5,612 | | | | | | 5,932 | | |
Trademarks and trade name
|
| | | | 336,205 | | | | | | 335,934 | | |
Goodwill
|
| | | | 504 | | | | | | 504 | | |
Other intangible assets, net
|
| | | | 2,660 | | | | | | 3,052 | | |
Contract assets, net of current portion
|
| | | | 7,089 | | | | | | 7,391 | | |
Other noncurrent assets
|
| | | | 12,003 | | | | | | 12,004 | | |
Total assets
|
| | | $ | 408,833 | | | | | $ | 418,651 | | |
LIABILITIES AND STOCKHOLDERS’ EQUITY | | | | | | | | | | | | | |
Current liabilities: | | | | | | | | | | | | | |
Accounts payable
|
| | | $ | 7,173 | | | | | $ | 7,859 | | |
Payables to related parties
|
| | | | — | | | | | | 5 | | |
Accrued salaries, wages, and employee benefits
|
| | | | 3,296 | | | | | | 4,603 | | |
Deferred revenues, current portion
|
| | | | 6,871 | | | | | | 9,857 | | |
Long-term debt, current portion
|
| | | | 2,798 | | | | | | 3,182 | | |
Convertible promissory notes
|
| | | | 13,500 | | | | | | 13,500 | | |
Other current liabilities and accrued expenses
|
| | | | 22,640 | | | | | | 22,143 | | |
Total current liabilities
|
| | | | 56,278 | | | | | | 61,149 | | |
Deferred revenues, net of current portion
|
| | | | 40,898 | | | | | | 41,734 | | |
Long-term debt, net of current portion
|
| | | | 157,379 | | | | | | 157,810 | | |
Deferred tax liabilities, net
|
| | | | 72,439 | | | | | | 72,288 | | |
Other noncurrent liabilities
|
| | | | 676 | | | | | | 576 | | |
Total liabilities
|
| | | | 327,670 | | | | | | 333,557 | | |
Commitments and contingencies (Note 15) | | | | | | | | | | | | | |
Redeemable noncontrolling interest
|
| | | | (208) | | | | | | (208) | | |
Stockholders’ equity: | | | | | | | | | | | | | |
Common stock, $0.01 par value; 10,000,000 shares authorized at June 30, 2020
and December 31, 2019; 5,646,993 shares issued and 3,681,185 shares outstanding at June 30, 2020 and December 31, 2019 |
| | | | 36 | | | | | | 36 | | |
Treasury stock, at cost: 1,965,808 shares at June 30, 2020 and December 31, 2019
|
| | | | (38,455) | | | | | | (38,455) | | |
Additional paid-in capital
|
| | | | 198,560 | | | | | | 196,466 | | |
Accumulated deficit
|
| | | | (78,770) | | | | | | (72,745) | | |
Total stockholders’ equity
|
| | | | 81,371 | | | | | | 85,302 | | |
Total liabilities, redeemable noncontrolling interest, and stockholders’
equity |
| | | $ | 408,833 | | | | | $ | 418,651 | | |
| | |
Common Stock
|
| |
Additional
Paid-in Capital |
| |
Accumulated
Deficit |
| |
Total
|
| ||||||||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| |
Treasury Stock
|
| |||||||||||||||||||||||||||
Balance at December 31, 2019
|
| | | | 3,681,185 | | | | | $ | 36 | | | | | $ | (38,455) | | | | | $ | 196,466 | | | | | $ | (72,745) | | | | | $ | 85,302 | | |
Stock-based compensation expense and vesting of restricted stock units
|
| | | | — | | | | | | — | | | | | | — | | | | | | 2,094 | | | | | | — | | | | | | 2,094 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (6,025) | | | | | | (6,025) | | |
Balance at June 30, 2020
|
| | | | 3,681,185 | | | | | $ | 36 | | | | | $ | (38,455) | | | | | $ | 198,560 | | | | | $ | (78,770) | | | | | $ | 81,371 | | |
|
| | |
Common Stock
|
| |
Additional
Paid-in Capital |
| |
Accumulated
Deficit |
| |
Total
|
| ||||||||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| |
Treasury Stock
|
| |||||||||||||||||||||||||||
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 | | |
Stock-based compensation expense and vesting of restricted stock units
|
| | | | — | | | | | | — | | | | | | — | | | | | | 6,028 | | | | | | — | | | | | | 6,028 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (14,197) | | | | | | (14,197) | | |
Balance at June 30, 2019
|
| | | | 3,681,185 | | | | | $ | 36 | | | | | $ | (38,455) | | | | | $ | 195,126 | | | | | $ | (63,366) | | | | | $ | 93,341 | | |
| | |
Six Months Ended June 30,
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
CASH FLOWS FROM OPERATING ACTIVITIES | | | | | | | | | | | | | |
Net loss
|
| | | $ | (6,025) | | | | | $ | (14,197) | | |
Adjustments to reconcile net loss to net cash used in operating activities: | | | | | | | | | | | | | |
Depreciation of property and equipment
|
| | | | 781 | | | | | | 817 | | |
Stock-based compensation
|
| | | | 2,094 | | | | | | 6,028 | | |
Amortization of other intangible assets
|
| | | | 393 | | | | | | 552 | | |
Amortization of deferred financing fees
|
| | | | 57 | | | | | | 10 | | |
Loss on disposals of assets
|
| | | | 2 | | | | | | — | | |
Deferred income taxes
|
| | | | 151 | | | | | | 323 | | |
Increase in trademarks and trade names
|
| | | | (271) | | | | | | (250) | | |
(Increase) decrease in licensed programming costs
|
| | | | (30) | | | | | | 72 | | |
Changes in operating assets and liabilities:
|
| | | | | | | | | | | | |
Receivables, net
|
| | | | (40) | | | | | | 2,360 | | |
Inventories, net
|
| | | | 2,239 | | | | | | (87) | | |
Contract assets
|
| | | | (412) | | | | | | (375) | | |
Prepaid expenses and other assets
|
| | | | 2,029 | | | | | | 1,332 | | |
Accounts payable
|
| | | | (686) | | | | | | (107) | | |
Payable to related party
|
| | | | (5) | | | | | | (3,261) | | |
Accrued salaries, wages, and employee benefits
|
| | | | (1,307) | | | | | | (1,385) | | |
Deferred revenues
|
| | | | (3,822) | | | | | | 1,022 | | |
Other liabilities and accrued expenses
|
| | | | 597 | | | | | | 1,049 | | |
Net cash used in operating activities
|
| | | | (4,255) | | | | | | (6,097) | | |
CASH FLOWS FROM INVESTING ACTIVITIES | | | | | | | | | | | | | |
Purchases of property and equipment
|
| | | | (465) | | | | | | (2,570) | | |
Proceeds from disposals of property and equipment
|
| | | | 2 | | | | | | — | | |
Net cash used in investing activities
|
| | | | (463) | | | | | | (2,570) | | |
CASH FLOWS FROM FINANCING ACTIVITIES | | | | | | | | | | | | | |
Repayment of long-term debt
|
| | | | (775) | | | | | | (2,269) | | |
Payment of financing costs
|
| | | | (97) | | | | | | — | | |
Net cash used in financing activities
|
| | | | (872) | | | | | | (2,269) | | |
Net decrease in cash and cash equivalents and restricted cash
|
| | | | (5,590) | | | | | | (10,936) | | |
Balance, beginning of period
|
| | | | 28,707 | | | | | | 34,545 | | |
Balance, end of period
|
| | | $ | 23,117 | | | | | $ | 23,609 | | |
Cash and cash equivalents and restricted cash consist of: | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 22,151 | | | | | $ | 22,649 | | |
Restricted cash
|
| | | | 966 | | | | | | 960 | | |
Total
|
| | | $ | 23,117 | | | | | $ | 23,609 | | |
SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION | | | | | | | | | | | | | |
Cash paid for income taxes
|
| | | $ | 1,909 | | | | | $ | 1,944 | | |
Cash paid for interest
|
| | | $ | 6,886 | | | | | $ | 4,687 | | |
| | |
Six Months Ended June 30, 2020
|
| |||||||||||||||||||||||||||
| | |
Licensing
|
| |
Direct-to-
Consumer |
| |
Digital
Subscriptions and Services |
| |
Other
|
| |
Total
|
| |||||||||||||||
Trademark Licensing
|
| | | $ | 29,418 | | | | | $ | — | | | | | $ | 1,273 | | | | | $ | — | | | | | $ | 30,691 | | |
Magazine and Digital Subscriptions
|
| | | | — | | | | | | — | | | | | | 4,141 | | | | | | 680 | | | | | | 4,821 | | |
TV and Cable Programming
|
| | | | — | | | | | | — | | | | | | 4,943 | | | | | | 692 | | | | | | 5,635 | | |
Consumer Products
|
| | | | — | | | | | | 25,153 | | | | | | — | | | | | | 31 | | | | | | 25,184 | | |
Total revenues
|
| | | $ | 29,418 | | | | | $ | 25,153 | | | | | $ | 10,357 | | | | | $ | 1,403 | | | | | $ | 66,331 | | |
|
| | |
Six Months Ended June 30, 2019
|
| |||||||||||||||||||||||||||
| | |
Licensing
|
| |
Direct-to-
Consumer |
| |
Digital
Subscriptions and Services |
| |
Other
|
| |
Total
|
| |||||||||||||||
Trademark Licensing
|
| | | $ | 24,559 | | | | | $ | — | | | | | $ | 1,600 | | | | | $ | — | | | | | $ | 26,159 | | |
Magazine and Digital Subscriptions
|
| | | | — | | | | | | — | | | | | | 3,747 | | | | | | 1,456 | | | | | | 5,203 | | |
TV and Cable Programming
|
| | | | — | | | | | | — | | | | | | 6,056 | | | | | | 366 | | | | | | 6,422 | | |
Consumer Products
|
| | | | — | | | | | | 160 | | | | | | — | | | | | | 145 | | | | | | 305 | | |
Total revenues
|
| | | $ | 24,559 | | | | | $ | 160 | | | | | $ | 11,403 | | | | | $ | 1,967 | | | | | $ | 38,089 | | |
| | |
June 30,
2020 |
| |
December 31,
2019 |
| ||||||
Editorial and other pre-publication costs
|
| | | $ | 375 | | | | | $ | 322 | | |
Merchandise finished goods
|
| | | | 9,136 | | | | | | 11,428 | | |
Total
|
| | | $ | 9,511 | | | | | $ | 11,750 | | |
| | |
June 30,
2020 |
| |
December 31,
2019 |
| ||||||
Prepaid agency fees and commissions
|
| | | $ | 1,640 | | | | | $ | 1,702 | | |
Prepaid foreign withholding taxes
|
| | | | 69 | | | | | | 1,863 | | |
Other
|
| | | | 2,373 | | | | | | 2,546 | | |
Total
|
| | | $ | 4,082 | | | | | $ | 6,111 | | |
| | |
June 30,
2020 |
| |
December 31,
2019 |
| ||||||
Licensed programming costs
|
| | | $ | 532 | | | | | $ | 502 | | |
Total
|
| | | $ | 532 | | | | | $ | 502 | | |
| | |
June 30,
2020 |
| |
December 31,
2019 |
| ||||||
Furniture and fixtures
|
| | | $ | 7,305 | | | | | $ | 6,994 | | |
Leasehold improvements
|
| | | | 3,164 | | | | | | 3,031 | | |
Total property and equipment, gross
|
| | | | 10,469 | | | | | | 10,025 | | |
Less: accumulated depreciation
|
| | | | (4,857) | | | | | | (4,093) | | |
Total
|
| | | $ | 5,612 | | | | | $ | 5,932 | | |
| | |
Weighted-
Average Life (Years) |
| |
Gross
Carrying Amount |
| |
Accumulated
Amortization |
| |
Net
Carrying Amount |
| ||||||||||||
June 30, 2020 | | | | | | | | | | | | | | | | | | | | | | | | | |
Distribution agreements
|
| | | | 15 | | | | | $ | 3,720 | | | | | $ | (2,314) | | | | | $ | 1,406 | | |
Photo and magazine archives
|
| | | | 10 | | | | | | 2,000 | | | | | | (1,867) | | | | | | 133 | | |
Licensing agreements
|
| | | | 9 | | | | | | 5,913 | | | | | | (5,913) | | | | | | — | | |
Customer list
|
| | | | 10 | | | | | | 1,180 | | | | | | (59) | | | | | | 1,121 | | |
Total
|
| | | | | | | | | $ | 12,813 | | | | | $ | (10,153) | | | | | $ | 2,660 | | |
|
| | |
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 | | |
|
Remainder of 2020
|
| | | $ | 283 | | |
|
2021
|
| | | | 399 | | |
|
2022
|
| | | | 366 | | |
|
2023
|
| | | | 366 | | |
|
2024
|
| | | | 366 | | |
|
Thereafter
|
| | | | 880 | | |
|
Total
|
| | | $ | 2,660 | | |
| | |
June 30,
2020 |
| |
December 31,
2019 |
| ||||||
Accrued interest
|
| | | $ | 3,920 | | | | | $ | 4,207 | | |
Accrued agency fees and commissions
|
| | | | 6,443 | | | | | | 5,821 | | |
Accrued legal settlements
|
| | | | 5,825 | | | | | | 5,825 | | |
Other
|
| | | | 6,452 | | | | | | 6,290 | | |
Total
|
| | | $ | 22,640 | | | | | $ | 22,143 | | |
| | |
June 30,
2020 |
| |
December 31,
2019 |
| ||||||
Term loan, due 2023 (as amended)
|
| | | $ | 160,598 | | | | | $ | 161,373 | | |
Promissory notes
|
| | | | 13,500 | | | | | | 13,500 | | |
Total debt
|
| | | | 174,098 | | | | | | 174,873 | | |
Less: unamortized discount and debt issuance costs
|
| | | | (421) | | | | | | (381) | | |
Total debt, net of unamortized discount and debt issuance costs
|
| | | | 173,677 | | | | | | 174,492 | | |
Less: current portion of long-term debt
|
| | | | (16,298) | | | | | | (16,682) | | |
Total debt, net of current portion
|
| | | $ | 157,379 | | | | | $ | 157,810 | | |
|
Remainder of 2020
|
| | | $ | 835 | | |
|
2021
|
| | | | 4,593 | | |
|
2022
|
| | | | 3,758 | | |
|
2023
|
| | | | 151,412 | | |
|
Total
|
| | | $ | 160,598 | | |
| | |
June 30,
2020 |
| |
December 31,
2019 |
| ||||||
Shares available for grant under stock option plan
|
| | | | 325,695 | | | | | | 401,353 | | |
Options issued and outstanding under stock option plan
|
| | | | 435,393 | | | | | | 404,172 | | |
Unvested restricted stock units
|
| | | | 75,993 | | | | | | 87,455 | | |
Vested restricted stock units not issued
|
| | | | 285,088 | | | | | | 229,189 | | |
Total common stock reserved for future issuance
|
| | | | 1,122,169 | | | | | | 1,122,169 | | |
|
| | |
Number of
Options |
| |
Weighted-
Average Exercise Price |
| |
Weighted-
Average Remaining Contractual Term (years) |
| |
Aggregate
Intrinsic Value (in thousands) |
| ||||||||||||
Balance – December 31, 2019
|
| | | | 404,172 | | | | | $ | 18.73 | | | | | | 9.3 | | | | | $ | 3,795 | | |
Granted
|
| | | | 31,221 | | | | | | | | | | | | | | | | | | | | |
Forfeited
|
| | | | — | | | | | | — | | | | | | | | | | | | — | | |
Cancelled
|
| | | | — | | | | | | — | | | | | | | | | | | | — | | |
Balance – June 30, 2020
|
| | | | 435,393 | | | | | | 19.40 | | | | | | 8.8 | | | | | $ | 4,024 | | |
Exercisable – June 30, 2020
|
| | | | 273,912 | | | | | $ | 18.73 | | | | | | 8.7 | | | | | $ | 2,572 | | |
| | |
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
|
| | | | (55,899) | | | | | | 25.68 | | |
Forfeited
|
| | | | — | | | | | | — | | |
Unvested and outstanding balance at June 30, 2020
|
| | | | 75,993 | | | | | $ | 24.00 | | |
| | |
Six Months Ended June 30,
|
| |||
| | |
2020
|
| |
2019
|
|
Fair value of common stock
|
| |
$28.12 – $31.90
|
| |
$22.09
|
|
Expected term, in years
|
| |
5.00 – 6.06
|
| |
4.94 – 5.99
|
|
Expected volatility
|
| |
41% – 43%
|
| |
41%
|
|
Risk-free interest rate
|
| |
0.39% – 1.46%
|
| |
2.34% – 2.39%
|
|
Expected dividend yield
|
| |
0%
|
| |
0%
|
|
| | |
Six Months Ended June 30,
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
Cost of sales
|
| | | $ | 10 | | | | | $ | 7 | | |
Selling and administrative expenses
|
| | | | 2,084 | | | | | | 6,021 | | |
Total
|
| | | $ | 2,094 | | | | | $ | 6,028 | | |
|
| | |
Six Months Ended June 30,
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
Stock options to purchase common stock
|
| | | | 435,393 | | | | | | 348,934 | | |
Unvested restricted stock units
|
| | | | 75,993 | | | | | | 127,317 | | |
Convertible promissory notes
|
| | | | 380,896 | | | | | | 592,153 | | |
Total
|
| | | | 892,282 | | | | | | 1,068,404 | | |
| | |
Six Months Ended June 30,
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
Net revenues: | | | | | | | | | | | | | |
Licensing
|
| | | $ | 29,418 | | | | | $ | 24,559 | | |
Direct-to-Consumer
|
| | | | 25,153 | | | | | | 160 | | |
Digital Subscriptions and Services
|
| | | | 10,357 | | | | | | 11,403 | | |
All Other
|
| | | | 1,403 | | | | | | 1,967 | | |
Total
|
| | | $ | 66,331 | | | | | $ | 38,089 | | |
Operating income (loss): | | | | | | | | | | | | | |
Licensing
|
| | | $ | 20,472 | | | | | $ | 17,083 | | |
Direct-to-Consumer
|
| | | | (1,138) | | | | | | (1,778) | | |
Digital Subscriptions and Services
|
| | | | 4,706 | | | | | | 4,259 | | |
Corporate
|
| | | | (18,957) | | | | | | (21,102) | | |
All Other
|
| | | | (627) | | | | | | (1,513) | | |
Total
|
| | | $ | 4,456 | | | | | $ | (3,051) | | |
|
| | |
Page
|
| |||
Financial Statements (Audited): | | | | | | | |
| | | | F-62 | | | |
| | | | F-63 | | | |
| | | | F-64 | | | |
| | | | F-65 | | | |
| | | | F-66 | | | |
| | | | F-67 | | | |
Financial Statements (Unaudited): | | | | | | | |
| | | | F-76 | | | |
| | | | F-77 | | | |
| | | | F-78 | | | |
| | | | F-79 | | | |
| | | | F-80 | | |
| | |
March 31,
2020 |
| |
December 31,
2019 |
| ||||||
| | |
(Unaudited)
|
| |
(Audited)
|
| ||||||
ASSETS | | | | | | | | | | | | | |
Current asset – Cash
|
| | | $ | 25,000 | | | | | $ | — | | |
Deferred offering costs
|
| | | | 156,326 | | | | | | 100,231 | | |
Total Assets
|
| | | $ | 181,326 | | | | | $ | 100,231 | | |
LIABILITIES | | | | | | | | | | | | | |
Current liabilities | | | | | | | | | | | | | |
Accrued expenses
|
| | | $ | 436 | | | | | $ | 225 | | |
Promissory note – related party
|
| | | | 156,593 | | | | | | 100,498 | | |
Total Current Liabilities
|
| | | | 157,029 | | | | | | 100,723 | | |
Commitments | | | | | | | | | | | | | |
Stockholders’ Equity (Deficit) | | | | | | | | | | | | | |
Common stock, $0.0001 par value; 5,000,000 shares authorized; 1,437,500 shares issued and outstanding(1)
|
| | | | 144 | | | | | | 144 | | |
Additional paid-in capital
|
| | | | 24,856 | | | | | | 24,856 | | |
Stock subscription receivable
|
| | | | — | | | | | | (25,000) | | |
Accumulated deficit
|
| | | | (703) | | | | | | (492) | | |
Total Stockholders’ Equity (Deficit)
|
| | | | 24,297 | | | | | | (492) | | |
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY (DEFICIT)
|
| | | $ | 181,326 | | | | | $ | 100,231 | | |
| | |
Three
Months Ended March 31, 2020 |
| |
For the
Period from November 12, 2019 (Inception) Through December 31, 2019 |
| ||||||
| | |
(Unaudited)
|
| |
(Audited)
|
| ||||||
Formation and operating costs
|
| | | $ | 211 | | | | | $ | 492 | | |
Net Loss
|
| | | $ | (211) | | | | | $ | (492) | | |
Weighted average shares outstanding, basic and diluted(1)
|
| | | | 1,250,000 | | | | | | 1,250,000 | | |
Basic and diluted net loss per common share
|
| | | $ | (0.00) | | | | | $ | (0.00) | | |
| | |
Common Stock
|
| |
Additional
Paid-in Capital |
| |
Stock
Subscription Receivable |
| |
Accumulated
Deficit |
| |
Total
Stockholders’ Equity (Deficit) |
| |||||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||
Balance – November 12, 2019 (inception)
|
| | | | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
Issuance of common stock to Sponsor
|
| | | | 1,437,500 | | | | | | 144 | | | | | | 24,856 | | | | | | (25,000) | | | | | | — | | | | | | — | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (492) | | | | | | (492) | | |
Balance – December 31, 2019 (audited)
|
| | | | 1,437,500 | | | | | $ | 144 | | | | | $ | 24,856 | | | | | $ | (25,000) | | | | | $ | (492) | | | | | $ | (492) | | |
Collection of stock subscription receivable
|
| | | | — | | | | | | — | | | | | | — | | | | | | 25,000 | | | | | | — | | | | | | 25,000 | | |
Net Loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (211) | | | | | | (211) | | |
Balance – March 31, 2020 (unaudited)
|
| | | | 1,437,500 | | | | | $ | 144 | | | | | $ | 24,856 | | | | |
$
|
—
|
| | | | $ | (703) | | | | | $ | 24,297 | | |
| | |
Three Months
Ended March 31, 2020 |
| |
For the Period
from November 12, 2019 (Inception) Through December 31, 2019 |
| ||||||
| | |
(Unaudited)
|
| |
(Audited)
|
| ||||||
Cash Flows from Operating Activities: | | | | | | | | | | | | | |
Net loss
|
| | | $ | (211) | | | | | $ | (492) | | |
Formation costs paid by Sponsor
|
| | | | | | | | | | 267 | | |
Changes in operating assets and liabilities:
|
| | | | | | | | | | | | |
Accrued expenses
|
| | | | 211 | | | | | | 225 | | |
Net cash used in operating activities
|
| | | | — | | | | | | — | | |
Cash Flows from Financing Activities: | | | | | | | | | | | | | |
Proceeds from collection of stock subscription receivable
|
| | | | 25,000 | | | | |
|
—
|
| |
Net cash provided by financing activities
|
| | | | 25,000 | | | | | | — | | |
Net Change in Cash
|
| | | | 25,000 | | | | | | — | | |
Cash – Beginning of period
|
| | | | | | | | | | — | | |
Cash – End of period
|
| | | $ | 25,000 | | | | | $ | — | | |
Non-cash investing and financing activities: | | | | | | | | | | | | | |
Stock subscription receivable for common stock
|
| | | $ | — | | | | | $ | 25,000 | | |
Deferred offering costs paid through promissory note
|
| | | $ | 56,095 | | | | | $ | 100,231 | | |
| | |
June 30,
2020 |
| |
December 31,
2019 |
| ||||||
| | |
(Unaudited)
|
| | | | | | | |||
ASSETS | | | | | | | | | | | | | |
Current assets | | | | | | | | | | | | | |
Cash
|
| | | $ | 340,118 | | | | | $ | — | | |
Prepaid expenses
|
| | | | 86,467 | | | | | | — | | |
Total Current Assets
|
| | | | 426,585 | | | | | | — | | |
Deferred offering costs
|
| | | | — | | | | | | 100,231 | | |
Deferred tax asset
|
| | | | 246 | | | | | | — | | |
Marketable securities held in Trust Account
|
| | | | 58,650,863 | | | | | | — | | |
Total Assets
|
| | | $ | 59,077,694 | | | | | $ | 100,231 | | |
LIABILITIES AND STOCKHOLDERS’ EQUITY (DEFICIT) | | | | | | | | | | | | | |
Current liabilities | | | | | | | | | | | | | |
Accrued expenses
|
| | | $ | 16,416 | | | | | $ | 225 | | |
Accrued offering costs
|
| | | | 4,000 | | | | | | — | | |
Promissory note – related party
|
| | | | — | | | | | | 100,498 | | |
Total Current Liabilities
|
| | | | 20,416 | | | | | | 100,723 | | |
Deferred underwriting fee payable
|
| | | | 2,012,430 | | | | | | — | | |
Total Liabilities
|
| | | | 2,032,846 | | | | | | 100,723 | | |
Commitments | | | | | | | | | | | | | |
Common stock subject to possible redemption, 5,102,647 shares at redemption value
|
| | | | 52,044,843 | | | | | | — | | |
Stockholders’ Equity (Deficit) | | | | | | | | | | | | | |
Common stock, $0.0001 par value; 30,000,000 shares authorized; 2,439,844 and 1,437,500 shares issued and outstanding (excluding 5,102,647 and no shares subject to possible redemption) at June 30, 2020 and December 31, 2019, respectively(1)
|
| | | | 244 | | | | | | 144 | | |
Additional paid in capital
|
| | | | 5,020,064 | | | | | | 24,856 | | |
Stock subscription receivable
|
| | | | — | | | | | | (25,000) | | |
Accumulated deficit
|
| | | | (20,303) | | | | | | (492) | | |
Total Stockholders’ Equity (Deficit)
|
| | | | 5,000,005 | | | | | | (492) | | |
Total Liabilities and Stockholders’ Equity (Deficit)
|
| | | $ | 59,077,694 | | | | | $ | 100,231 | | |
| | |
Three Months Ended
June 30, 2020 |
| |
Six Months Ended
June 30, 2020 |
| ||||||
Operating and formation costs
|
| | | $ | 22,749 | | | | | $ | 22,960 | | |
Loss from operations
|
| | | | (22,749) | | | | | | (22,960) | | |
Other income: | | | | | | | | | | | | | |
Interest earned on marketable securities held in Trust Account
|
| | | | 4,074 | | | | | | 4,074 | | |
Unrealized loss on marketable securities held in Trust Account
|
| | | | (1,171) | | | | | | (1,171) | | |
Other income, net
|
| | | | 2,903 | | | | | | 2,903 | | |
Loss before provision for income taxes
|
| | | | (19,846) | | | | | | (20,057) | | |
Benefit from income taxes
|
| | | | 246 | | | | | | 246 | | |
Net loss
|
| | | $ | (19,600) | | | | | $ | (19,811) | | |
Weighted average shares outstanding, basic and diluted(1)
|
| | | | 1,497,051 | | | | | | 1,373,525 | | |
Basic and diluted net loss per common share
|
| | | $ | (0.01) | | | | | $ | (0.01) | | |
| | |
Common Stock
|
| |
Additional
Paid in Capital |
| |
Stock
Subscription Receivable |
| |
Accumulated
Deficit |
| |
Total
Stockholders’ (Deficit) 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 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (211) | | | | | | (211) | | |
Balance – March 31, 2020
|
| | | | 1,437,500 | | | | | | 144 | | | | | | 24,856 | | | | |
|
—
|
| | | | | (703) | | | | | | 24,297 | | |
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 Founder Shares
|
| | | | (50) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Sale of unit purchase option
|
| | | | — | | | | | | — | | | | | | 100 | | | | | | — | | | | | | — | | | | | | 100 | | |
Common stock subject to possible redemption
|
| | | | (5,102,647) | | | | | | (510) | | | | | | (52,044,333) | | | | | | — | | | | | | — | | | | | | (52,044,843) | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (19,600) | | | | | | (19,600) | | |
Balance – June 30, 2020
|
| | | | 2,439,844 | | | | | $ | 244 | | | | | $ | 5,020,064 | | | | |
$
|
—
|
| | | | $ | (20,303) | | | | | $ | 5,000,005 | | |
| Cash Flows from Operating Activities: | | | | | | | |
|
Net loss
|
| | | $ | (19,811) | | |
| Adjustments to reconcile net loss to net cash used in operating activities: | | | | | | | |
|
Interest earned on marketable securities held in Trust Account
|
| | | | (4,074) | | |
|
Unrealized loss on marketable securities held in Trust Account
|
| | | | 1,171 | | |
|
Deferred tax benefit
|
| | | | (246) | | |
|
Changes in operating assets and liabilities:
|
| | | | | | |
|
Prepaid expenses
|
| | | | (86,467) | | |
|
Accrued expenses
|
| | | | 16,191 | | |
|
Net cash used in operating activities
|
| | | | (93,236) | | |
| Cash Flows from Investing Activities: | | | | | | | |
|
Investment of cash into 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
|
| | | | (456,248) | | |
|
Net cash provided by financing activities
|
| | | | 59,081,314 | | |
|
Net Change in Cash
|
| | | | 340,118 | | |
|
Cash – Beginning
|
| | | | — | | |
| Cash – Ending | | | | $ | 340,118 | | |
| 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
|
| | | $ | (19,598) | | |
|
Deferred underwriting fee payable
|
| | | $ | 2,012,430 | | |
|
Offering costs included in accrued offering costs
|
| | | $ | 4,000 | | |
| | |
Three Months
Ended June 30, 2020 |
| |
Six Months
Ended June 30, 2020 |
| ||||||
Net loss
|
| | | $ | (19,600) | | | | | $ | (19,811) | | |
Less: Income attributable to common stock subject to possible redemption
|
| | | | — | | | | | | — | | |
Adjusted net loss
|
| | | $ | (19,600) | | | | | $ | (19,811) | | |
Weighted average shares outstanding, basic and diluted
|
| | | | 1,497,051 | | | | | | 1,373,525 | | |
Basic and diluted net loss per common share
|
| | | $ | (0.01) | | | | | $ | (0.01) | | |
|
Description
|
| |
Level
|
| |
June 30,
2020 |
| ||||||
Assets: | | | | | | | | | | | | | |
Marketable securities held in Trust Account
|
| | | | 1 | | | | | $ | 58,650,863 | | |
| | | | | F-92 | | | |
| CONSOLIDATED FINANCIAL STATEMENTS | | | | | | | |
| | | | | F-93 | | | |
| | | | | F-94 | | | |
| | | | | F-95 | | | |
| | | | | F-96 | | |
| | |
2019
|
| |
2018
|
| ||||||
ASSETS | | | | | | | | | | | | | |
Current assets | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 382,068 | | | | | $ | 338,914 | | |
Other receivable
|
| | | | 367,705 | | | | | | 377,219 | | |
Inventory, net
|
| | | | 8,198,088 | | | | | | 6,509,998 | | |
Other current assets
|
| | | | 221,779 | | | | | | 244,844 | | |
Total current assets
|
| | | | 9,169,640 | | | | | | 7,470,975 | | |
Property, improvements and equipment, net
|
| | | | 149,214 | | | | | | 214,532 | | |
Intangible assets, net
|
| | | | 12,744,250 | | | | | | 15,484,250 | | |
Goodwill, net
|
| | | | — | | | | | | 15,807,801 | | |
Other assets
|
| | | | 21,020 | | | | | | 21,336 | | |
Total Assets
|
| | | $ | 22,084,124 | | | | | $ | 38,998,894 | | |
LIABILITIES AND MEMBERS’ (DEFICIT) CAPITAL | | | | | | | | | | | | | |
Current liabilities | | | | | | | | | | | | | |
Current portion of long term debt
|
| | | $ | 18,809,227 | | | | | $ | 11,952,665 | | |
Accounts payable
|
| | | | 766,623 | | | | | | 842,360 | | |
Accrued expenses
|
| | | | 2,779,182 | | | | | | 1,349,970 | | |
Contract liabilities
|
| | | | 1,473,352 | | | | | | 726,035 | | |
Accrued interest
|
| | | | 596,226 | | | | | | — | | |
Total current liabilities
|
| | | | 24,424,610 | | | | | | 14,871,030 | | |
Long-term debt, less current portion
|
| | | | — | | | | | | 6,707,291 | | |
Total liabilities
|
| | | | 24,424,610 | | | | | | 21,578,321 | | |
Members’ (deficit) capital (Note 4) | | | | | | | | | | | | | |
Total members’ (deficit) capital
|
| | | | (2,340,486) | | | | | | 17,420,573 | | |
Total Liabilities and Members’ (Deficit) Capital
|
| | | $ | 22,084,124 | | | | | $ | 38,998,894 | | |
| | |
2019
|
| |
2018
|
| ||||||||||||||||||
Net sales
|
| | | $ | 43,101,855 | | | | | | 100.0% | | | | | $ | 42,427,835 | | | | | | 100.0% | | |
Cost of goods sold
|
| | | | 26,291,726 | | | | | | 61.0 | | | | | | 26,382,482 | | | | | | 62.2 | | |
Gross profit
|
| | | | 16,810,129 | | | | | | 39.0 | | | | | | 16,045,353 | | | | | | 37.8 | | |
Selling, general and administrative expenses
|
| | | | 13,207,388 | | | | | | 30.6 | | | | | | 11,545,871 | | | | | | 27.2 | | |
Impairment loss
|
| | | | 15,807,801 | | | | | | 36.7 | | | | | | — | | | | | | — | | |
Capital restructuring expense
|
| | | | 2,180,444 | | | | | | 5.1 | | | | | | 422,741 | | | | | | 1.0 | | |
Depreciation and amortization
|
| | | | 2,860,470 | | | | | | 6.6 | | | | | | 2,891,556 | | | | | | 6.8 | | |
| | | | | 34,056,103 | | | | | | 79.0 | | | | | | 14,860,168 | | | | | | 35.0 | | |
(Loss) Income from operations
|
| | | | (17,245,974) | | | | | | (40.0) | | | | | | 1,185,185 | | | | | | 2.8 | | |
Other income (expense) | | | | | | | | | | | | | | | | | | | | | | | | | |
Other income
|
| | | | 220,572 | | | | | | 0.5 | | | | | | 251,122 | | | | | | 0.6 | | |
Interest expense, net
|
| | | | (2,735,657) | | | | | | (6.3) | | | | | | (2,387,658) | | | | | | (5.6) | | |
| | | | | (2,515,085) | | | | | | (5.8) | | | | | | (2,136,536) | | | | | | (5.0) | | |
| | | | | (19,761,059) | | | | | | (45.8) | | | | | | (951,351) | | | | | | (2.2) | | |
Members’ (deficit) capital, beginning of period
|
| | | | 17,420,573 | | | | | | | | | | | | 18,371,924 | | | | | | | | |
Members’ (deficit) capital, end of period
|
| | | $ | (2,340,486) | | | | | | | | | | | $ | 17,420,573 | | | | | | | | |
| | |
2019
|
| |
2018
|
| ||||||
Cash flows from operating activities | | | | | | | | | | | | | |
Net loss
|
| | | $ | (19,761,059) | | | | | $ | (951,351) | | |
Adjustments to reconcile net loss to net cash from operating activities:
|
| | | | | | | | | | | | |
Depreciation
|
| | | | 120,470 | | | | | | 132,556 | | |
Amortization of intangible assets
|
| | | | 2,740,000 | | | | | | 2,759,000 | | |
Impairment of goodwill
|
| | | | 15,807,801 | | | | | | — | | |
Amortization of deferred financing costs
|
| | | | 96,375 | | | | | | 128,500 | | |
Loss on asset disposal
|
| | | | 3,704 | | | | | | — | | |
Payment in kind interest on seller note
|
| | | | 552,896 | | | | | | 510,791 | | |
Changes in operating assets and liabilities:
|
| | | | | | | | | | | | |
Other receivable
|
| | | | 9,514 | | | | | | 95,830 | | |
Inventory
|
| | | | (1,688,090) | | | | | | 429,707 | | |
Other assets
|
| | | | 23,381 | | | | | | 162,828 | | |
Accounts payable
|
| | | | (75,737) | | | | | | (162,349) | | |
Accrued expenses
|
| | | | 1,429,212 | | | | | | (166,067) | | |
Accrued interest
|
| | | | 596,226 | | | | | | — | | |
Contract liabilities
|
| | | | 747,317 | | | | | | (60,682) | | |
Net cash from operating activities
|
| | | | 602,010 | | | | | | 2,878,764 | | |
Cash flows from investing activities | | | | | | | | | | | | | |
Acquisition of property, improvements and equipment
|
| | | | (62,856) | | | | | | (109,216) | | |
Cash proceeds from disposal of fixed assets
|
| | | | 4,000 | | | | | | — | | |
Net cash from investing activities
|
| | | | (58,856) | | | | | | (109,216) | | |
Cash flows from financing activities | | | | | | | | | | | | | |
Principal payments on long-term debt
|
| | | | (500,000) | | | | | | (3,212,437) | | |
Net cash from financing activities
|
| | | | (500,000) | | | | | | (3,212,437) | | |
Net change in cash & cash equivalents
|
| | | | 43,154 | | | | | | (442,889) | | |
Cash & cash equivalents at beginning of period
|
| | | | 338,914 | | | | | | 781,803 | | |
Cash & cash equivalents at end of period
|
| | | $ | 382,068 | | | | | $ | 338,914 | | |
Supplemental cash flow information: | | | | | | | | | | | | | |
Cash paid during the year for:
|
| | | | | | | | | | | | |
Interest
|
| | | $ | 1,488,679 | | | | | $ | 1,748,367 | | |
| | |
2019
|
| |
2018
|
| ||||||
Machinery and equipment
|
| | | $ | 307,847 | | | | | $ | 329,950 | | |
Computer equipment
|
| | | | 223,532 | | | | | | 211,067 | | |
Furniture and fixtures
|
| | | | 49,983 | | | | | | 48,608 | | |
Leasehold improvement
|
| | | | 246,867 | | | | | | 201,539 | | |
| | | | | 828,229 | | | | | | 791,164 | | |
Less accumulated depreciation and amortization
|
| | | | (679,015) | | | | | | (576,632) | | |
| | | | $ | 149,214 | | | | | $ | 214,532 | | |
| | |
Cost
|
| |
Accumulated
Amortization |
| |
Net Book Value
|
| |||||||||
December 31, 2019 | | | | | | | | | | | | | | | | | | | |
Non-Compete (5 years)
|
| | | $ | 380,000 | | | | | $ | (380,000) | | | | | $ | — | | |
Customer list (10 years)
|
| | | | 12,450,000 | | | | | | (6,536,250) | | | | | | 5,913,750 | | |
Trademark (10 years)
|
| | | | 14,380,000 | | | | | | (7,549,500) | | | | | | 6,830,500 | | |
| | | | $ | 27,210,000 | | | | | $ | (14,465,750) | | | | | $ | 12,744,250 | | |
December 31, 2018 | | | | | | | | | | | | | | | | | | | |
Non-Compete (5 years)
|
| | | $ | 380,000 | | | | | $ | (323,000) | | | | | $ | 57,000 | | |
Customer list (10 years)
|
| | | | 12,450,000 | | | | | | (5,291,250) | | | | | | 7,158,750 | | |
Trademark (10 years)
|
| | | | 14,380,000 | | | | | | (6,111,500) | | | | | | 8,268,500 | | |
| | | | $ | 27,210,000 | | | | | $ | (11,725,750) | | | | | $ | 15,484,250 | | |
|
| | |
2019
|
| |
2018
|
| ||||||
Goodwill
|
| | | $ | 15,807,801 | | | | | $ | 15,807,801 | | |
Accumulated Impairment
|
| | | | (15,807,801) | | | | | | — | | |
| | | | $ | — | | | | | $ | 15,807,801 | | |
| | |
As Reported
|
| |
Adjustments due to
change in accounting principle |
| |
Balance at
January 1, 2018 |
| |||||||||
Balance Sheet | | | | | | | | | | | | | | | | | | | |
Goodwill, net
|
| | | $ | 10,670,264 | | | | | $ | 5,137,537 | | | | | $ | 15,807,801 | | |
Members’ capital
|
| | | | 13,234,387 | | | | | | 5,137,537 | | | | | | 18,371,924 | | |
| | |
2019
|
| |
2018
|
| ||||||
Term loan
|
| | | $ | 11,549,040 | | | | | $ | 12,049,040 | | |
Seller note
|
| | | | 7,260,187 | | | | | | 6,707,291 | | |
| | | | | 18,809,227 | | | | | | 18,756,331 | | |
Less debt issuance costs
|
| | | | — | | | | | | (96,375) | | |
| | | | | 18,809,227 | | | | | | 18,659,956 | | |
Less current maturities
|
| | | | (18,809,227) | | | | | | (11,952,665) | | |
Total debt, net of current portion
|
| | | $ | — | | | | | $ | 6,707,291 | | |
| | |
Term Loan
|
| |
Seller Note
|
| |
Total
|
| |||||||||
2020
|
| | | | 11,549,040 | | | | | | 7,260,187 | | | | | | 18,809,227 | | |
| | | | $ | 11,549,040 | | | | | $ | 7,260,187 | | | | | $ | 18,809,227 | | |
|
2020
|
| | | $ | 352,497 | | |
| | | | | $ | 352,497 | | |
|
SEC registration fees
|
| | | $ | 5,482 | | |
|
Accounting fees and expenses
|
| | | $ | 35,000 | | |
|
Legal fees and expenses
|
| | | $ | 75,000 | | |
|
Financial printing and miscellaneous expenses
|
| | | $ | 20,000 | | |
|
Total
|
| | | $ | 135,482 | | |
|
Signature
|
| |
Title
|
| |
Date
|
|
|
/s/ Suying Liu
Suying Liu
|
| |
Chief Executive Officer (Principal executive officer) and Chairman
|
| |
November 10, 2020
|
|
|
/s/ Dong Liu
Dong Liu
|
| |
Chief Financial Officer (Principal financial and accounting officer) and Director
|
| |
November 10, 2020
|
|
|
/s/ Nelson Haight
Nelson Haight
|
| |
Director
|
| |
November 10, 2020
|
|
|
/s/ Todd Milbourn
Todd Milbourn
|
| |
Director
|
| |
November 10, 2020
|
|
|
/s/ Wenhua Zhang
Wenhua Zhang
|
| |
Director
|
| |
November 10, 2020
|
|