|
Delaware
|
| |
531110
|
| |
82-3334945
|
|
|
(State or Other Jurisdiction of
Incorporation or Organization) |
| |
(Primary Standard Industrial
Classification Code Number) |
| |
(I.R.S. Employer
Identification Number) |
|
| Large accelerated filer ☐ | | | Accelerated filer ☐ | |
| Non-accelerated filer ☒ | | | Smaller reporting company ☒ | |
| | | | Emerging Growth Company ☒ | |
| | | |
|
| | ||
| | | |
|
| | ||
| | | |
|
| | ||
| | | |
|
| | ||
| | | |
|
| | ||
| | | |
|
| | ||
| | | |
|
| | ||
| CAPITALIZATION | | | |
|
| | |
| | | |
|
| | ||
| | | |
|
| | ||
| | | |
|
| | ||
| | | |
|
| | ||
| | | |
|
| | ||
| | | |
|
| | ||
| | | |
|
| | ||
| | | |
|
| | ||
| | | |
|
| | ||
| | | |
|
| | ||
| | | |
|
| | ||
| | | |
|
| | ||
| | | |
|
| |
| | |
As of June 30, 2022
|
| |||||||||||||||||||||||||||
| | |
Actual
|
| |
Pro Forma
Financing(1) |
| |
Pro Forma
Debt to Equity Conversion(2) |
| |
Pro Forma
Initial Public Offering(3) |
| |
Pro Forma
Post-IPO Debt(4) |
| |||||||||||||||
Cash
|
| | | $ | 556 | | | | | $ | 1,700,556 | | | | | $ | 1,700,556 | | | | | | 9,702,556 | | | | | $ | 14,002,556 | | |
Total liabilities
|
| | | | 71,246,699 | | | | | | 72,946,699 | | | | | | 70,003,358 | | | | | | 67,079,445 | | | | | | 71,379,421 | | |
Stockholders’ equity: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Preferred stock; par value $0.00001 per
share, 10,000,000 shares authorized |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Common stock; par value $0.00001 per
share, 90,000,000 shares authorized; 21,675,001; 22,730,834; 24,583,584 issued and outstanding, respectively |
| | | | 216 | | | | | | 216 | | | | | | 230 | | | | | | 264 | | | | | | 264 | | |
Additional paid-in capital
|
| | | | — | | | | | | — | | | | | | 2,943,327 | | | | | | 14,345,293 | | | | | | 14,345,293 | | |
Accumulated deficit
|
| | | | (9,446,797) | | | | | | (9,446,797) | | | | | | (9,446,797) | | | | | | (9,922,884) | | | | | | (9,922,884) | | |
Total stockholders’ equity
|
| | | | (9,446,581) | | | | | | (9,446,581) | | | | | | (6,503,240) | | | | | | 4,422,673 | | | | | | 4,422,673 | | |
Total liabilities and stockholders’ equity
|
| | | $ | 61,800,118 | | | | | $ | 63,500,118 | | | | | $ | 63,500,118 | | | | | $ | 71,502,118 | | | | | $ | 75,802,118 | | |
Year
|
| |
OCC
|
| |
REVPAR
|
| ||||||
2018
|
| | | | 86% | | | | | | 160 | | |
2019
|
| | | | 84% | | | | | | 157 | | |
2020
|
| | | | 61% | | | | | | 103 | | |
2021
|
| | | | 72% | | | | | | 122 | | |
2022 (Six months ended June 30, 2022)
|
| | | | 72% | | | | | | 138 | | |
| | |
Annual % of Revenue By City
|
| |||||||||||||||
| | |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
Boston
|
| | | | 18% | | | | | | 6% | | | | | | — | | |
DC
|
| | | | 3% | | | | | | 15% | | | | | | 13% | | |
Denver
|
| | | | 7% | | | | | | 1% | | | | | | 7% | | |
Fort Lauderdale
|
| | | | 2% | | | | | | — | | | | | | — | | |
Los Angeles
|
| | | | 11% | | | | | | 6% | | | | | | — | | |
Miami
|
| | | | 6% | | | | | | 16% | | | | | | 10% | | |
Miami Beach
|
| | | | 24% | | | | | | 21% | | | | | | 23% | | |
New York
|
| | | | 23% | | | | | | 30% | | | | | | 18% | | |
Seattle
|
| | | | 6% | | | | | | 5% | | | | | | 16% | | |
Nashville
|
| | | | — | | | | | | — | | | | | | 13% | | |
Total
|
| | | | 100% | | | | | | 100% | | | | | | 100% | | |
| | |
Annual % of Expenses By City
|
| |||||||||||||||
| | |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
Boston
|
| | | | 10% | | | | | | 8% | | | | | | — | | |
DC
|
| | | | 6% | | | | | | 15% | | | | | | 14% | | |
Denver
|
| | | | 3% | | | | | | 3% | | | | | | 10% | | |
Fort Lauderdale
|
| | | | 2% | | | | | | — | | | | | | — | | |
LA
|
| | | | 17% | | | | | | 10% | | | | | | — | | |
Miami
|
| | | | 7% | | | | | | 15% | | | | | | 14% | | |
Miami Beach
|
| | | | 29% | | | | | | 13% | | | | | | 25% | | |
New York
|
| | | | 21% | | | | | | 34% | | | | | | 15% | | |
Seattle
|
| | | | 4% | | | | | | 3% | | | | | | 14% | | |
Nashville
|
| | | | — | | | | | | — | | | | | | 8% | | |
Total
|
| | | | 100% | | | | | | 100% | | | | | | 100% | | |
| | |
Six Months Ended June 30,
(unaudited) |
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
Net Income (loss)
|
| | | $ | 2,181,842 | | | | | $ | (2,440,038) | | |
Provision for Income Taxes
|
| | | $ | 750,000 | | | | | $ | — | | |
Interest and Financing cost
|
| | | $ | 1,159,879 | | | | | $ | 660,007 | | |
Depreciation Expense
|
| | | $ | 2,556 | | | | | $ | — | | |
EBITDA
|
| | | $ | 4,094,277 | | | | | $ | (1,780,031) | | |
| | |
Year Ended December 31,
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
Net Income (loss)
|
| | | $ | (2,233,384) | | | | | $ | (4,615,725) | | |
Interest and Financing cost
|
| | | $ | 1,626,565 | | | | | $ | 577,769 | | |
EBITDA
|
| | | $ | (606,819) | | | | | $ | (4,037,956) | | |
| | |
Six Months Ended June 30, (unaudited)
|
| |||||||||||||||
| | |
2022
|
| |
2021
|
| |
% change
|
| |||||||||
| | | | $ | 24,419,439 | | | | | $ | 11,688,873 | | | | | | 109% | | |
| | | | $ | 5,118,676 | | | | | $ | 4,199,978 | | | | | | 22% | | |
| | | | $ | 19,300,763 | | | | | $ | 7,488,895 | | | | | | 158% | | |
| | | | $ | 13,930,882 | | | | | $ | 7,920,531 | | | | | | 76% | | |
| | | | $ | 5,369,881 | | | | | $ | (431,636) | | | | | | (1,344)% | | |
| | | | $ | 1,865,227 | | | | | $ | 1,348,862 | | | | | | 38% | | |
| | | | $ | 3,504,654 | | | | | $ | (1,780,498) | | | | | | (297)% | | |
| | | | $ | (572,812) | | | | | $ | (659,540) | | | | | | (13)% | | |
| | | | $ | 2,931,842 | | | | | $ | (2,440,038) | | | | | | (220)% | | |
| | | | $ | 750,000 | | | | | $ | — | | | | | | — | | |
| | | | $ | 2,181,842 | | | | | $ | (2,440,038) | | | | | | (189)% | | |
| | |
Year Ended December 31,
|
| |||||||||||||||
| | |
2021
|
| |
2020
|
| |
%
change |
| |||||||||
Gross Rental Revenue
|
| | | $ | 32,223,365 | | | | | $ | 13,540,488 | | | | | | 138% | | |
Refunds
|
| | | $ | 10,843,452 | | | | | $ | 5,266,629 | | | | | | 106% | | |
Net Rental Revenue
|
| | | $ | 21,379,913 | | | | | $ | 8,273,859 | | | | | | 158% | | |
Cost of Revenue
|
| | | $ | 19,269,153 | | | | | $ | 11,232,643 | | | | | | 72% | | |
Gross profit (loss)
|
| | | $ | 2,110,760 | | | | | $ | (2,958,784) | | | | | | (171)% | | |
Total operating costs
|
| | | $ | 2,844,637 | | | | | $ | 1,107,240 | | | | | | 157% | | |
Income / (loss) from operations
|
| | | $ | (733,877) | | | | | $ | (4,066,024) | | | | | | (82)% | | |
Total other (expense)
|
| | | $ | (1,499,507) | | | | | $ | (549,701) | | | | | | 173% | | |
Net income / (loss)
|
| | | $ | (2,233,384) | | | | | $ | (4,615,725) | | | | | | (52)% | | |
| | |
As of June 30,
2022 |
| |
As of December 31,
2021 |
| ||||||
| | ||||||||||||
Cash
|
| | | $ | 566 | | | | | $ | 6,998 | | |
Other Current Assets
|
| | | $ | 6,640,637 | | | | | $ | 1,272,428 | | |
Total Current Assets
|
| | | $ | 6,641,193 | | | | | $ | 1,279,426 | | |
Total Current Liabilities
|
| | | $ | 25,143,248 | | | | | $ | 9,519,725 | | |
Working Capital (Deficit)
|
| | | $ | (18,502,055) | | | | | $ | (8,240,299) | | |
| | |
As of 6/30/22
|
| |
2021
|
| |
2020
|
| |||||||||
Total Refunds
|
| | | | 21.0% | | | | | | 33.7% | | | | | | 38.9% | | |
| | |
Payments Due by Period
|
| |||||||||||||||||||||||||||
| | |
Total
|
| |
1 Year
|
| |
2 – 3 Years
|
| |
4 – 5 Years
|
| |
More than
5 Years |
| |||||||||||||||
Loans payable
|
| | | $ | 10,149 | | | | | $ | 6,844 | | | | | $ | 2,543 | | | | | $ | 32 | | | | | $ | 730 | | |
Operating Lease Obligations(1)
|
| | | | 120,738 | | | | | | 9,731 | | | | | | 20,023 | | | | | | 18,211 | | | | | | 72,773 | | |
Total
|
| | | $ | 130,887 | | | | | $ | 16,575 | | | | | $ | 22,566 | | | | | $ | 18,243 | | | | | $ | 73,503 | | |
Property
|
| |
# of Units
|
| |
Property Type
|
| |
Lease Type
|
| |
Lease Terms
|
| |
Star
Quality Rating |
| |
Maintenance
Obligations |
|
1200 Ocean Dr Miami Beach, FL 33139
|
| |
24
|
| |
Commercially zoned apartment building that is licensed for Short Term Rentals
|
| | Triple Net(1) | | |
10-year lease with 3% rent escalation annually
|
| |
3-Star Property
|
| |
CorpHousing Is responsible for maintenance for non-commercial portion of building
|
|
1700 Alton Rd
Miami Beach, FL 33139 |
| |
68
|
| | Licensed hotel | | | Triple Net(1) | | |
6-year lease
with 3% rent escalations annually |
| | 3-Star Property | | |
CorpHousing Is responsible for maintenance for non-commercial portion of building
|
|
1228 Collins Ave,
Miami Beach, FL 33139 |
| |
48
|
| | Licensed hotel | | | Triple Net(1) | | |
5-year lease
with 3% rent escalations annually |
| |
3.5-Star Property
|
| |
CorpHousing Is responsible for maintenance for non-commercial portion of building
|
|
136 W 55th St,
New York, NY 10105 |
| |
118
|
| | Licensed hotel | | | Triple Net(1) | | |
15-year lease
with 3% rent escalation annually |
| |
4-Star Property
|
| |
CorpHousing Is responsible for maintenance for non-commercial portion of building
|
|
956 Washington Ave, Miami Beach, FL 33139
|
| |
42
|
| | Licensed hotel | | | Triple Net | | |
5-year lease with 4% escalation beginning in year three
|
| | 3.5-Star Property | | |
CorpHousing is responsible for maintenance for non-commercial portion of building
|
|
960 Sixth Ave, New York, NY 10001 | | |
167
|
| | Licensed hotel | | | Triple Net | | |
15-year lease with 3% escalation beginning year seven
|
| | 3-Star Property | | |
CorpHousing is responsible for maintenance for non-commercial portion of building
|
|
765 8th Ave,
New York, NY 10036 |
| |
44
|
| | Licensed hotel | | | Triple Net | | |
10-year lease with 3.5% escalation beginning year three
|
| |
3-Star Property
|
| |
CorpHousing is responsible for maintenance for non-commercial portion of building
|
|
1000 29th Street NW, Washington, DC 20007
|
| |
80
|
| | Licensed hotel | | | Triple Net | | | 10-year lease | | |
3-Star Property
|
| |
CorpHousing is responsible for maintenance for non-commercial portion of building
|
|
Name
|
| |
Age
|
| |
Position
|
|
Brian Ferdinand | | |
45
|
| | Chief Executive Officer and Chairman of the Board | |
David Gurfein | | |
57
|
| | President and Chief Operating Officer | |
Shanoop Kothari | | |
49
|
| | Chief Financial Officer (Principal Financial Officer) | |
Karl Rothman | | |
55
|
| | Chief Accounting Officer (Principal Accounting Officer) | |
Kevin J. Mikolashek | | |
52
|
| | Chief Compliance Officer | |
Jimmie Chatmon | | |
29
|
| | Executive Vice President and Director | |
Leonard Toboroff | | |
89
|
| | Director* | |
David Berg | | |
36
|
| | Director | |
Donald Engel | | |
87
|
| | Director* | |
Aimee J. Nelson | | |
44
|
| | Director* | |
Jeffrey Webb | | |
72
|
| | Director* | |
Name and Principal Position
|
| |
Salary ($)
|
| |
Bonus ($)
|
| |
Option
Awards ($) |
| |
Non-Equity
Incentive Compensation ($) |
| |
All Other
Compensation ($) |
| |
Total ($)
|
| ||||||||||||||||||
Brian Ferdinand(1)
2020 |
| | | $ | 358,593 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 358,593 | | |
2021
|
| | | $ | 721,506 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 721,506 | | |
David Gurfein(2)
2020 |
| | | $ | 53,250 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 53,250 | | |
2021
|
| | | $ | 7,560 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 7,560 | | |
Karl Rothman(3) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
2020
|
| | | | 28,500 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28,500 | | |
2021
|
| | | | 98,000 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 98,000 | | |
Name
|
| |
Shares of Common
Stock Owned |
| |
Percentage
Ownership |
| ||||||
Brian Ferdinand, Chairman and Chief Executive Officer(2)
|
| | | | 17,411,776 | | | | | | 63.5% | | |
Jimmie Chatmon, Executive Vice President and Director(3)
|
| | | | 1,613,000 | | | | | | 5.7% | | |
David Gurfein, President and Chief Operating Officer(4)
|
| | | | 960,199 | | | | | | 3.4% | | |
Shanoop Kothari, Chief Financial Officer(5)
|
| | | | 654,333 | | | | | | 2.4% | | |
Karl Rothman, Chief Accounting Officer(6)
|
| | | | — | | | | | | — | | |
Kevin J. Mikolashek, Chief Compliance Officer(7)
|
| | | | — | | | | | | — | | |
Leonard Toboroff, Director(8)
|
| | | | 430,167 | | | | | | 1.5% | | |
Aimee J. Nelson, Director Nominee
|
| | | | 13,500 | | | | | | * | | |
Jeffrey Webb, Director Nominee
|
| | | | 13,500 | | | | | | * | | |
David Berg, Director Nominee
|
| | | | 13,500 | | | | | | * | | |
Donald Engel, Director Nominee
|
| | | | 13,500 | | | | | | * | | |
EBOL Holdings LLC(9)
|
| | | | 1,576,806 | | | | | | 5.8% | | |
All executive officers and directors (and nominees) as a group(10)
|
| | | | 22,642,918 | | | | | | 82.6% | | |
| | |
Number of Shares of
common stock Beneficially Owned Prior to Offering |
| |
Maximum Number of
Shares of common stock to be Offered Pursuant to this Prospectus |
| |
Number of Shares of
common stock Beneficially Owned After Offering |
| |||||||||||||||||||||
Name of Selling Stockholders
|
| |
Number
|
| |
Percent
|
| | | | | | | |
Number(1)
|
| |
Percent
|
| ||||||||||||
Greenle Partners LLC Series
Alpha P.S.(2) |
| | | | 4,191,490(3) | | | | | | — | | | | | | 4,191,489 | | | | | | 0 | | | | | | — | | |
Maxim Group LLC(4)
|
| | | | 32,000 | | | | | | — | | | | | | 32,000 | | | | | | 0 | | | | | | — | | |
| | |
Page
|
| |||
| | | | F-2 | | | |
| | | | F-3 | | | |
| | | | F-4 | | | |
| | | | F-5 | | | |
| | | | F-6 | | |
| | | | | F-16 | | | |
| Consolidated Financial Statements | | | | | | | |
| | | | | F-17 | | | |
| | | | | F-18 | | | |
| | | | | F-19 | | | |
| | | | | F-20 | | | |
| | | | | F-21 | | |
| | |
June 30,
2022 |
| |
December 31,
2021 |
| ||||||
ASSETS | | | | | | | | | | | | | |
Current Assets
|
| | | | | | | | | | | | |
Cash
|
| | |
$
|
556
|
| | | | $ | 6,998 | | |
Processor retained funds
|
| | |
|
4,616,255
|
| | | | | 56,864 | | |
Prepaid expenses and other current assets
|
| | |
|
512,939
|
| | | | | 166,667 | | |
Deferred offering costs
|
| | |
|
1,234,500
|
| | | | | 771,954 | | |
Security deposits – current
|
| | |
|
276,943
|
| | | | | 276,943 | | |
Total Current Assets
|
| | | $ | 6,641,193 | | | | | $ | 1,279,426 | | |
Other Assets
|
| | | | | | | | | | | | |
Furniture and equipment, net
|
| | |
|
8,944
|
| | | | | 11,500 | | |
Restricted cash
|
| | |
|
1,100,000
|
| | | | | 1,100,000 | | |
Security deposits – noncurrent
|
| | |
|
4,108,010
|
| | | | | 1,377,010 | | |
Operating lease right-of-use asset, net
|
| | |
|
49,941,971
|
| | | | | — | | |
Total Other Assets
|
| | | | 55,158,925 | | | | | | 2,488,510 | | |
Total Assets
|
| | | $ | 61,800,118 | | | | | $ | 3,767,936 | | |
LIABILITIES AND STOCKHOLDERS’ DEFICIT | | | | | | | | | | | | | |
Current Liabilities
|
| | | | | | | | | | | | |
Accounts payable and accrued expenses
|
| | | $ | 5,301,053 | | | | | $ | 4,209,366 | | |
Rents received in advance
|
| | |
|
4,071,095
|
| | | |
|
1,819,943
|
| |
Merchant cash advances – net of unamortized costs of $0 and $57,768, respectively
|
| | |
|
575,489
|
| | | |
|
1,386,008
|
| |
Loans payable – current portion
|
| | |
|
2,780,054
|
| | | |
|
1,267,004
|
| |
Loans payable – SBA – PPP Loan – current portion
|
| | |
|
815,183
|
| | | |
|
815,183
|
| |
Convertible loans payable – related parties – current portion
|
| | |
|
2,596,865
|
| | | |
|
—
|
| |
Loans payable – related parties – current portion
|
| | |
|
1,071,128
|
| | | |
|
22,221
|
| |
Operating lease liability – current
|
| | |
|
7,182,381
|
| | | |
|
—
|
| |
Income taxes payable
|
| | |
|
750,000
|
| | | |
|
—
|
| |
Total Current Liabilities
|
| | | | 25,143,248 | | | | | | 9,519,725 | | |
Long-Term Liabilities
|
| | | | | | | | | | | | |
Loans payable
|
| | |
|
545,789
|
| | | |
|
925,114
|
| |
Loans payable – SBA – EIDL Loan
|
| | |
|
800,000
|
| | | |
|
800,000
|
| |
Loans payable – related parties
|
| | |
|
—
|
| | | |
|
496,500
|
| |
Convertible loans payable – related parties
|
| | |
|
700,195
|
| | | |
|
2,608,860
|
| |
Line of credit
|
| | |
|
94,975
|
| | | |
|
94,975
|
| |
Deferred rent
|
| | |
|
—
|
| | | |
|
536,812
|
| |
Operating lease liability
|
| | |
|
43,962,492
|
| | | | | — | | |
Total Long-term Liabilities
|
| | | | 46,103,451 | | | | | | 5,462,261 | | |
Total Liabilities
|
| | | | 71,246,699 | | | | | | 14,981,986 | | |
Commitments and Contingencies
|
| | | | | | | | | | | | |
Stockholders’ Deficit
|
| | | | | | | | | | | | |
Members’ Deficit
|
| | |
|
—
|
| | | |
|
(11,214,050)
|
| |
Common stock (shares authorized, issued and outstanding – 90,000,000;
21,675,001; 21,675,001; respectively) |
| | |
|
216
|
| | | | | — | | |
Accumulated deficit
|
| | |
|
(9,446,797)
|
| | | | | — | | |
Total Stockholders’ Deficit
|
| | |
|
(9,446,581)
|
| | | |
|
(11,214,050)
|
| |
Total Liabilities and Stockholders’ Deficit
|
| | | $ | 61,800,118 | | | | | $ | 3,767,936 | | |
| | |
For the Three Months Ended
|
| |
For the Six Months Ended
|
| ||||||||||||||||||
| | |
June 30, 2022
|
| |
June 30, 2021
|
| |
June 30, 2022
|
| |
June 30, 2021
|
| ||||||||||||
Rental Revenue
|
| | |
$
|
12,656,540
|
| | | | $ | 6,728,686 | | | | |
$
|
24,419,439
|
| | | | $ | 11,688,873 | | |
Refunds and Allowances
|
| | |
|
2,455,202
|
| | | |
|
2,545,820
|
| | | |
|
5,118,676
|
| | | | | 4,199,978 | | |
Net Rental Revenue
|
| | |
|
10,201,338
|
| | | |
|
4,182,866
|
| | | |
|
19,300,763
|
| | | |
|
7,488,895
|
| |
Cost of Revenue
|
| | |
|
7,344,720
|
| | | |
|
4,035,238
|
| | | |
|
13,930,882
|
| | | | | 7,920,531 | | |
Gross Profit (Loss)
|
| | |
|
2,856,618
|
| | | |
|
147,628
|
| | | |
|
5,369,881
|
| | | |
|
(431,636)
|
| |
General and Administrative Expenses | | | | | | | | | | | | | | | | | | | | | | | | | |
Administrative and other
|
| | |
|
809,121
|
| | | |
|
701,040
|
| | | |
|
1,559,742
|
| | | | | 1,258,458 | | |
Professional fees
|
| | |
|
76,500
|
| | | |
|
37,390
|
| | | |
|
305,485
|
| | | | | 90,404 | | |
Total General and Administrative Expenses
|
| | | | 885,621 | | | | | | 738,430 | | | | | | 1,865,227 | | | | | | 1,348,862 | | |
Net Income (Loss) Before Other Income (Expense)
|
| | |
|
1,970,997
|
| | | |
|
(590,802)
|
| | | |
|
3,504,654
|
| | | |
|
(1,780,498)
|
| |
Other Income (Expense) | | | | | | | | | | | | | | | | | | | | | | | | | |
Other income
|
| | |
|
137,154
|
| | | |
|
434
|
| | | |
|
587,067
|
| | | | | 467 | | |
Interest and financing costs
|
| | |
|
(595,742)
|
| | | |
|
(542,764)
|
| | | |
|
(1,159,879)
|
| | | |
|
(660,007)
|
| |
Total Other Expenses
|
| | | | (458,588) | | | | | | (542,330) | | | | | | (572,812) | | | | | | (659,540) | | |
Income (Loss) Before Provision for
Income Taxes |
| | |
|
1,512,409
|
| | | |
|
(1,133,132)
|
| | | |
|
2,931,842
|
| | | |
|
(2,440,038)
|
| |
Provision for Income Taxes | | | | | | | | | | | | | | | | | | | | | | | | | |
Current
|
| | |
|
750,000
|
| | | |
|
—
|
| | | |
|
750,000
|
| | | |
|
—
|
| |
Net Income (Loss)
|
| | | $ | 762,409 | | | | | $ | (1,133,132) | | | | | $ | 2,181,842 | | | | | $ | (2,440,038) | | |
Basic and diluted earnings per common share
|
| | | $ | 0.04 | | | | | $ | — | | | | | $ | 0.10 | | | | | $ | — | | |
Basic and diluted weighted average number of common shares outstanding
|
| | | | 21,675,001 | | | | | | — | | | | | | 21,315,747 | | | | | | — | | |
| | |
Common Stock
|
| |
Members’
Deficit |
| |
Additional
Paid-In Capital |
| |
Accumulated
Deficit |
| |
Stockholders’
Deficit |
| |||||||||||||||||||||
Balance – December 31, 2020 partnership equity
|
| | | | — | | | | | $ | — | | | | | $ | (7,795,669) | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
Net Loss
|
| | | | | | | | | | | | | | | | (1,306,906) | | | | | | | | | | | | | | | | | | | | |
Contributions
|
| | | | | | | | | | | | | | | | 33,821 | | | | | | | | | | | | | | | | | | | | |
Distributions
|
| | | | | | | | | | | | | | | | (568,485) | | | | | | | | | | | | | | | | | | | | |
Balance – March 31, 2021
partnership equity |
| | | | — | | | | | | — | | | | | $ | (9,637,239) | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
Net Loss
|
| | | | | | | | | | | | | | | | (1,133,132) | | | | | | | | | | | | | | | | | | | | |
Contributions
|
| | | | | | | | | | | | | | | | 10,205 | | | | | | | | | | | | | | | | | | | | |
Distributions
|
| | | | | | | | | | | | | | | | (430,240) | | | | | | | | | | | | | | | | | | | | |
Balance – June 30, 2021
partnership equity |
| | | | — | | | | | $ | — | | | | | $ | (11,190,406) | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
Balance – December 31, 2021 partnership equity, previously reported
|
| | | | — | | | | | $ | — | | | | | $ | (11,214,050) | | | | | $ | — | | | | | $ | — | | | | | $ | (11,214,050) | | |
Cumulative effect of changes in accounting principle
|
| | | | — | | | | | | — | | | | | | (414,373) | | | | | | — | | | | | | — | | | | | | (414,373) | | |
Conversion to C Corp
|
| | | | 21,675,001 | | | | | | 216 | | | | | | 11,628,423 | | | | | | — | | | | | | (11,628,639) | | | | | | — | | |
Net Income
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,419,433 | | | | | | 1,419,433 | | |
Balance – March 31, 2022
|
| | | | 21,675,001 | | | | | $ | 216 | | | | | $ | — | | | | | | — | | | | | $ | (10,209,206) | | | | | $ | (10,208,990) | | |
Net Income
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 762,409 | | | | | | 762,409 | | |
Balance – June 30, 2022
|
| | | | 21,675,001 | | | | | $ | 216 | | | | | $ | — | | | | | $ | — | | | | | $ | (9,446,797) | | | | | $ | (9,446,581) | | |
| | |
For the Six Months Ended
|
| |||||||||
| | |
June 30, 2022
|
| |
June 30, 2021
|
| ||||||
Cash Flows from Operating Activities | | | | | | | | | | | | | |
Net Income (Loss)
|
| | |
$
|
2,181,842
|
| | | |
$
|
(2,440,038)
|
| |
Adjustments to reconcile net income (loss) to net cash used in operating activities:
|
| | | | | | | | | | | | |
Depreciation expense
|
| | |
|
2,556
|
| | | |
|
—
|
| |
Changes in operating assets and liabilities:
|
| | | | | | | | | | | | |
(Increase) in:
|
| | | | | | | | | | | | |
Processor retained funds
|
| | |
|
(4,559,391)
|
| | | |
|
(55,200)
|
| |
Prepaid expenses and other assets
|
| | |
|
(346,272)
|
| | | |
|
(24,500)
|
| |
Security deposits- current
|
| | |
|
—
|
| | | |
|
(97,961)
|
| |
Security deposits- noncurrent
|
| | |
|
(2,731,000)
|
| | | |
|
(521,602)
|
| |
Operating lease right-of-use asset
|
| | |
|
(49,941,971)
|
| | | |
|
—
|
| |
Increase (Decrease) in:
|
| | | | | | | | | | | | |
Accounts payable and accrued expenses
|
| | |
|
1,091,687
|
| | | |
|
(1,252,473)
|
| |
Deferred rent
|
| | |
|
(951,185)
|
| | | |
|
63,548
|
| |
Operating lease liability
|
| | |
|
51,144,873
|
| | | |
|
—
|
| |
Income taxes payable
|
| | |
|
750,000
|
| | | |
|
—
|
| |
Rents received in advance
|
| | |
|
2,251,152
|
| | | |
|
3,756,577
|
| |
Net cash used in operating activities
|
| | |
|
(1,107,709)
|
| | | |
|
(571,649)
|
| |
Cash Flows from Financing Activities | | | | | | | | | | | | | |
Deferred offering costs – net
|
| | |
|
(462,546)
|
| | | |
|
(50,000)
|
| |
Proceeds from loans payable – net
|
| | |
|
1,133,725
|
| | | |
|
541,634
|
| |
Proceeds from loans payable – related parties – net
|
| | |
|
1,240,607
|
| | | |
|
201,085
|
| |
(Repayments of) proceeds from merchant cash advances – net
|
| | |
|
(810,519)
|
| | | |
|
840,986
|
| |
Contributions from members
|
| | |
|
—
|
| | | |
|
44,026
|
| |
Distributions to members
|
| | |
|
—
|
| | | |
|
(998,725)
|
| |
Net cash provided by financing activities
|
| | |
|
1,101,267
|
| | | |
|
579,006
|
| |
Net (Decrease) increase in Cash and Restricted Cash
|
| | |
|
(6,442)
|
| | | |
|
7,357
|
| |
Cash and Restricted Cash – beginning of period
|
| | |
|
1,106,998
|
| | | |
|
512
|
| |
Total Cash and Restricted Cash – end of period
|
| | |
|
1,100,556
|
| | | |
|
7,869
|
| |
Cash
|
| | |
|
556
|
| | | |
|
7,869
|
| |
Restricted Cash
|
| | |
|
1,100,000
|
| | | |
|
—
|
| |
Total Cash and Restricted Cash
|
| | | $ | 1,100,556 | | | | | $ | 7,869 | | |
Supplemental Disclosures of Cash Flow Information | | | | | | | | | | | | | |
Cash paid for:
|
| | | | | | | | | | | | |
Taxes
|
| | | $ | — | | | | | $ | — | | |
Interest
|
| | | $ | 1,010,688 | | | | | $ | 518,694 | | |
|
Operating lease right of use asset
|
| | | $ | 49,941,971 | | |
|
Operating lease liability, current portion
|
| | | $ | 7,182,381 | | |
|
Operating lease liability, net of current portion
|
| | | $ | 43,962,492 | | |
| Twelve Months Ending June 30, | | | | | | | |
|
2023
|
| | | $ | 9,730,956 | | |
|
2024
|
| | | | 9,916,779 | | |
|
2025
|
| | | | 10,106,552 | | |
|
2026
|
| | | | 10,422,764 | | |
|
2027
|
| | | | 7,788,145 | | |
|
Thereafter
|
| | | | 72,773,441 | | |
|
Total lease payment
|
| | | $ | 120,738,637 | | |
| | |
June 30,
2022 |
|
Weighted average discount rate
|
| |
10%
|
|
Weighted average remaining lease term (years)
|
| |
9.1 years
|
|
| | |
Three Months
Ended June 30, 2022 |
| |
Six Months
Ended June 30, 2022 |
| ||||||
Operating lease cost
|
| | | $ | 2,839,925 | | | | | $ | 5,787,499 | | |
For the Twelve Months Ending June 30,
|
| | | | | | |
2023
|
| | | $ | 815,183 | | |
For the Twelve Months Ending June 30,
|
| | | | | | |
2023
|
| | | $ | 8,316 | | |
2024
|
| | | | 14,551 | | |
2025
|
| | | | 15,106 | | |
2026
|
| | | | 15,682 | | |
2027
|
| | | | 16,280 | | |
Thereafter
|
| | | | 730,065 | | |
| | | | $ | 800,000 | | |
| | |
June 30,
2022 |
| |
December 31,
2021 |
| ||||||
Original borrowings of $100,000, bears interest at 1%, requires no payments until maturity in March 2024
|
| | |
$
|
20,500
|
| | | | $ | 20,500 | | |
Original borrowings of $250,000, bears interest at 1%, requires no payments until maturity in January 2024
|
| | |
|
210,500
|
| | | | | 210,500 | | |
Original payable of $151,096 with additional net borrowings of $89,154, requires monthly payments of $1,500 until total payments of $240,250 have been made
|
| | |
|
1,050
|
| | | | | 242,053 | | |
Original payable of $553,175 with additional net borrowings of $125,412, requires monthly payments of $25,000 until total payments of $678,587 have been made
|
| | |
|
553,175
|
| | | | | 553,175 | | |
Original payable of $492,180, requires monthly payments of $25,000 until total payments of $492,180 have been made
|
| | |
|
865,618
|
| | | | | 1,020,890 | | |
Original borrowings of $1,500,000 and unamortized original issue discount of $225,000, bears interest at 5%, requires no payments until maturity in May 2023
|
| | |
|
1,500,000
|
| | | | | — | | |
Original borrowings of $60,000, bears interest at 1%, requires no payments until maturity in January 2024
|
| | |
|
60,000
|
| | | | | — | | |
Original amounts due of $195,000, related to services provided by a vendor, requires monthly payments of $10,000 through May 2022, then monthly payments of $25,000 through August 2022 at which time any remaining balance is due
|
| | |
|
115,000
|
| | | | | 145,000 | | |
| | | |
|
3,325,843
|
| | | | | 2,192,118 | | |
Less: Current maturities
|
| | |
|
2,780,054
|
| | | | | 1,267,004 | | |
| | | |
$
|
545,789
|
| | | | $ | 925,114 | | |
For the Twelve Months Ending June 30,
|
| | | | | | |
2023
|
| | | $ | 2,780,054 | | |
2024
|
| | | | 545,789 | | |
| | | | $ | 3,325,843 | | |
| | |
June 30,
2022 |
| |
December 31,
2021 |
| ||||||
Original borrowings of $496,500, bears interest at 6%, requires no payments until maturity in May 2023. Lender is a stockholder of the Company
|
| | |
$
|
459,000
|
| | | | $ | 496,500 | | |
Original borrowings of $341,000, bears interest at 6%, requires no payments until maturity in April 2023. Lender is a stockholder of the Company
|
| | |
|
341,000
|
| | | | | — | | |
Original borrowings of $150,000, bears interest at various rates based on
the lenders borrowing rates. No stated repayment terms. Lender is controlled by the managing stockholder and owned by his spouse |
| | |
|
271,128
|
| | | | | 22,221 | | |
| | | |
|
1,071,128
|
| | | | | 518,721 | | |
Less: Current maturities
|
| | |
|
1,071,128
|
| | | | | 22,221 | | |
| | | | $ | — | | | | |
$
|
496,500
|
| |
For the Twelve Months Ending June 30,
|
| | | | | | |
2023
|
| | | $ | 1,071,128 | | |
| | | | $ | 1,071,128 | | |
| | |
June 30,
2022 |
| |
December 31,
2021 |
| ||||||
Original borrowings of $1,966,019, bears interest at 6%, requires no payments until maturity in April 2023. Lender is related to the managing stockholder. Contingently convertible upon certain triggering events, at the holder’s option upon an initial public offering
|
| | |
$
|
1,266,865
|
| | | | $ | 1,966,019 | | |
Convertible note of $1,330,000 bears interest at 1.5%, requires no payments until maturity. Notes mature and convert at IPO into equity at 75% of IPO price.
|
| | |
$
|
1,330,000
|
| | | | | — | | |
Convertible revolving credit line of $650,000, bears interest at 1%,
requires no payments until maturity in March 2024. Contingently convertible upon certain triggering events, at the holder’s option, nut no earlier than maturity, at a conversion ratio equal to 1% of enterprise value measured at conversion. Lender is related to the managing stockholder |
| | |
|
700,195
|
| | | | | 642,841 | | |
| | | |
$
|
3,297,060
|
| | | | $ | 2,608,860 | | |
Less: Current maturities
|
| | |
|
2,596,865
|
| | | | | — | | |
| | | | $ | 700,195 | | | | |
$
|
2,608,860
|
| |
For the Twelve Months Ending June 30,
|
| | | | | | |
2023
|
| | | $ | 2,596,865 | | |
2024
|
| | | | 700,195 | | |
| | | | $ | 3,297,060 | | |
| | |
December 31,
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
ASSETS | | | | | | | | | | | | | |
Current Assets
|
| | | | | | | | | | | | |
Cash
|
| | |
$
|
6,998
|
| | | | $ | 512 | | |
Processor retained funds
|
| | |
|
56,864
|
| | | | | 58,514 | | |
Prepaid expenses
|
| | |
|
166,667
|
| | | | | — | | |
Deferred offering costs
|
| | |
|
771,954
|
| | | | | — | | |
Security deposits
|
| | |
|
276,943
|
| | | | | — | | |
Total Current Assets
|
| | |
$
|
1,279,426
|
| | | | $ | 59,026 | | |
Other Assets
|
| | | | | | | | | | | | |
Furniture and equipment
|
| | |
|
11,500
|
| | | | | — | | |
Restricted cash
|
| | |
|
1,100,000
|
| | | | | — | | |
Security deposits
|
| | |
|
1,377,010
|
| | | | | 433,987 | | |
Total Other Assets
|
| | |
|
2,488,510
|
| | | | | 433,987 | | |
| | | |
$
|
3,767,936
|
| | | | $ | 493,013 | | |
LIABILITIES AND MEMBERS’ DEFICIT | | | | | | | | | | | | | |
Current Liabilities
|
| | | | | | | | | | | | |
Accounts payable and accrued expenses
|
| | |
$
|
4,209,366
|
| | | | $ | 3,772,919 | | |
Rents received in advance
|
| | |
|
1,819,943
|
| | | | | 858,538 | | |
Merchant cash advances – net of unamortized costs of $57,768
|
| | |
|
1,386,008
|
| | | | | 320,079 | | |
Loans payable – current portion
|
| | |
|
1,267,004
|
| | | | | 355,182 | | |
Loans payable – SBA – PPP Loan – current portion
|
| | |
|
815,183
|
| | | | | 534,950 | | |
Loans payable – related parties – current portion
|
| | |
|
22,221
|
| | | | | 74,962 | | |
Total Current Liabilities
|
| | |
|
9,519,725
|
| | | | | 5,916,630 | | |
Long-term Liabilities
|
| | | | | | | | | | | | |
Loans payable
|
| | |
|
925,114
|
| | | | | 617,271 | | |
Loans payable – SBA – PPP Loan
|
| | |
|
—
|
| | | | | 280,233 | | |
Loans payable – SBA – EIDL Loan
|
| | |
|
800,000
|
| | | | | 800,000 | | |
Loans payable – related parties
|
| | |
|
496,500
|
| | | | | — | | |
Convertible loans payable – related parties
|
| | |
|
2,608,860
|
| | | | | 367,850 | | |
Line of credit
|
| | |
|
94,975
|
| | | | | 94,975 | | |
Deferred rent
|
| | |
|
536,812
|
| | | | | 211,698 | | |
Total Long-term Liabilities
|
| | |
|
5,462,261
|
| | | | | 2,372,052 | | |
Total Liabilities
|
| | |
|
14,981,986
|
| | | | | 8,288,682 | | |
Commitments and Contingencies | | | | | | | | | | | | | |
Members’ Deficit
|
| | |
|
(11,214,050)
|
| | | | | (7,795,669) | | |
| | | |
$
|
3,767,936
|
| | | | $ | 493,013 | | |
| | |
For the Years Ended
December 31, |
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
Rental Revenue
|
| | |
$
|
32,223,365
|
| | | | $ | 13,540,488 | | |
Refunds and Allowances
|
| | |
|
10,843,452
|
| | | | | 5,266,629 | | |
Net Rental Revenue
|
| | |
|
21,379,913
|
| | | | | 8,273,859 | | |
Cost of Revenue
|
| | |
|
19,269,153
|
| | | | | 11,232,643 | | |
Gross Profit (Loss) Profit
|
| | |
|
2,110,760
|
| | | | | (2,958,784) | | |
General and Administrative Expenses | | | | | | | | | | | | | |
Administrative and other
|
| | |
|
2,680,005
|
| | | | | 1,045,728 | | |
Professional fees
|
| | |
|
164,632
|
| | | | | 61,512 | | |
Total General and Administrative Expenses
|
| | |
|
2,844,637
|
| | | | | 1,107,240 | | |
Loss from Operations
|
| | |
|
(733,877)
|
| | | | | (4,066,024) | | |
Other Income (Expense) | | | | | | | | | | | | | |
Other income
|
| | |
|
127,058
|
| | | | | 28,068 | | |
Interest and financing costs
|
| | |
|
(1,626,565)
|
| | | | | (577,769) | | |
Total Other Expense
|
| | |
|
(1,499,507)
|
| | | | | (549,701) | | |
Net Loss
|
| | |
$
|
(2,233,384)
|
| | | | $ | (4,615,725) | | |
| | |
For the Years Ended
December 31, 2021 and 2020 |
| | | | |||
Balance – January 1, 2020
|
| | | $ | (2,106,933) | | | | ||
Net loss
|
| | | | (4,615,725) | | | | ||
Contributions
|
| | | | 500,884 | | | | ||
Distributions
|
| | | | (1,573,895) | | | | ||
Balance – December 31, 2020
|
| | | | (7,795,669) | | | | ||
Net loss
|
| | | | (2,233,384) | | | | ||
Contributions
|
| | | | 72,082 | | | | ||
Distributions
|
| | | | (1,257,079) | | | | ||
Balance – December 31, 2021
|
| | | $ | (11,214,050) | | | |
| | |
For the Years Ended
December 31, |
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
Cash Flows from Operating Activities | | | | | | | | | | | | | |
Net loss
|
| | |
$
|
(2,233,384)
|
| | | | $ | (4,615,725) | | |
Adjustments to reconcile net loss to net cash used in operating activities:
|
| | | | | | | | | | | | |
Changes in operating assets and liabilities:
|
| | | | | | | | | | | | |
(Increase) Decrease in:
|
| | | | | | | | | | | | |
Processor retained funds
|
| | |
|
1,650
|
| | | | | (40,526) | | |
Prepaid expenses and other assets
|
| | |
|
(938,621)
|
| | | | | — | | |
Security deposits
|
| | |
|
(1,219,966)
|
| | | | | (120,337) | | |
Increase in:
|
| | | | | | | | | | | | |
Accounts payable and accrued expenses
|
| | |
|
436,447
|
| | | | | 3,275,838 | | |
Deferred rent
|
| | |
|
325,114
|
| | | | | 23,948 | | |
Rents received in advance
|
| | |
|
961,405
|
| | | | | 240,508 | | |
Net cash used in operating activities
|
| | |
|
(2,667,355)
|
| | | | | (1,236,294) | | |
Cash Flows from Investing Activities | | | | | | | | | | | | | |
Purchase of furniture and equipment
|
| | |
|
(11,500)
|
| | | | | — | | |
Net cash used in investing activities
|
| | |
|
(11,500)
|
| | | | | — | | |
Cash Flows from Financing Activities | | | | | | | | | | | | | |
Proceeds from loans payable – net
|
| | |
|
1,219,665
|
| | | | | 651,423 | | |
Proceeds from loans payable – SBA – PPP loan
|
| | |
|
—
|
| | | | | 815,183 | | |
Proceeds from loans payable – SBA – EIDL loan
|
| | |
|
—
|
| | | | | 800,000 | | |
Proceeds from (repayments of) related party loans payable and convertible note
|
| | |
|
2,684,744
|
| | | | | (1,720) | | |
Proceeds from merchant cash advances – net
|
| | |
|
1,065,929
|
| | | | | 29,891 | | |
Contributions from members
|
| | |
|
72,082
|
| | | | | 500,884 | | |
Distributions to members
|
| | |
|
(1,257,079)
|
| | | | | (1,573,895) | | |
Net cash provided by financing activities
|
| | |
|
3,785,341
|
| | | | | 1,221,766 | | |
Net Increase (Decrease) in Cash and Restricted Cash
|
| | |
|
1,106,486
|
| | | | | (14,528) | | |
Cash, and Restricted Cash – beginning
|
| | |
|
512
|
| | | | | 15,040 | | |
Cash, and Restricted Cash – end
|
| | |
$
|
1,106,998
|
| | | | $ | 512 | | |
Cash
|
| | |
$
|
6,998
|
| | | | $ | 512 | | |
Restricted Cash
|
| | |
|
1,100,000
|
| | | | | — | | |
Total Cash and Restricted Cash
|
| | |
$
|
1,106,998
|
| | | | $ | 512 | | |
Supplemental Disclosures of Cash Flow Information | | | | | | | | | | | | | |
Cash paid for:
|
| | | | | | | | | | | | |
Interest
|
| | |
$
|
1,333,677
|
| | | | $ | 434,587 | | |
Noncash financing activities:
|
| | | | | | | | | | | | |
Imputed interest on related party loans with below market interest rates reported as contributions from members
|
| | |
$
|
—
|
| | | | $ | 25,140 | | |
| | |
2021
|
| |
2020
|
| ||||||
Cash
|
| | | | 6,998 | | | | | | 512 | | |
Restricted Cash
|
| | | | 1,100,000 | | | | | | — | | |
Cash and restricted cash
|
| | | | 1,106,998 | | | | | | 512 | | |
For the Fiscal Years Ending
|
| | | | | | |
2022 | | | |
$
|
1,460
|
| |
2023 | | | |
|
14,062
|
| |
2024 | | | |
|
14,826
|
| |
2025 | | | |
|
15,391
|
| |
2026 | | | |
|
15,979
|
| |
Thereafter | | | |
|
738,282
|
| |
| | | |
$
|
800,000
|
| |
| | |
December 31,
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
Original borrowings of $100,000, bears interest at 1%, requires no payments until maturity in March 2024
|
| | |
$
|
20,500
|
| | | | $ | 20,500 | | |
Original borrowings of $250,000, bears interest at 1%, requires no payments until maturity in January 2024
|
| | |
|
210,500
|
| | | | | 210,500 | | |
Original borrowings of $20,000, bears interest at 1%, and is payable on demand
|
| | |
|
—
|
| | | | | 20,000 | | |
Original borrowings of $121,000, requires weekly payments of $5,822 until total payments of $139,728 have been made. The loan is personally guaranteed by the managing member and originally matured in March of 2020. Maturity date was extended to 2021 when loan was satisfied
|
| | |
|
—
|
| | | | | 17,182 | | |
Original amounts due of $151,096, related to refunds remitted to customers by processor, increased by additional refunds, requires monthly payments of $1,500 until loan is paid in full. This loan fully matures after 2026
|
| | |
|
242,053
|
| | | | | 151,096 | | |
Original amounts due of $195,000, related to services provided by a vendor, requires monthly payments of $10,000 through May 2022, then monthly payments of $25,000 through August 2022 at which time any remaining balance is due
|
| | |
|
145,000
|
| | | |
|
—
|
| |
Original amounts due of $553,175, related to refunds remitted to customers by processor, requires payments of $504,004 in 2022 and balance of loan in 2023
|
| | |
|
553,175
|
| | | | | 553,175 | | |
Related to refunds remitted to customers by processor, increased by additional refunds, requires monthly payments of $50,000 through August 31, 2023 at which time any remaining balance is due
|
| | |
|
1,020,890
|
| | | |
|
—
|
| |
| | | |
|
2,192,118
|
| | | | | 972,453 | | |
Less: Current maturities
|
| | |
|
1,267,004
|
| | | | | 355,182 | | |
| | | | $ | 925,114 | | | | |
$
|
617,271
|
| |
For the Fiscal Years Ending
|
| | | | | | |
2022 | | | |
$
|
1,267,004
|
| |
2023 | | | |
|
488,061
|
| |
2024 | | | |
|
249,000
|
| |
2025 | | | |
|
18,000
|
| |
2026 | | | |
|
18,000
|
| |
Thereafter
|
| | |
|
152,053
|
| |
| | | |
$
|
2,192,118
|
| |
| | |
December 31,
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
Original borrowings of $87,000, bears interest at 1%, requires no payments until maturity in December 2021. Lender is controlled by the managing member
|
| | |
$
|
—
|
| | | | $ | 46,150 | | |
Original borrowings of $4,975, no stated repayment terms — lender is owned and controlled by the managing member
|
| | |
|
—
|
| | | | | 4,975 | | |
Original borrowings of $275,000, bears interest at various rates based on the lenders
borrowing rates, requires various payments in accordance with the loan agreement until maturity in January 2020 when all unpaid principal and interest is due — maturity date was extended into 2021 and balance was satisfied in 2021. Lender is a member of the Company |
| | |
|
—
|
| | | | | 23,837 | | |
Original borrowings of $496,500, bears interest at 6%, requires no payments until maturity in May 2023. Lender is a member of the Company
|
| | |
|
496,500
|
| | | |
|
—
|
| |
Original borrowings of $150,000, bears interest at various rates based on the lenders
borrowing rates. No stated repayment terms. Lender is controlled by the managing member of the Company and owned by his spouse |
| | |
|
22,221
|
| | | |
|
—
|
| |
| | | |
|
518,721
|
| | | | | 74,962 | | |
Less: Current maturities
|
| | |
|
22,221
|
| | | | |
74,962
|
| |
| | | |
$
|
496,500
|
| | | | $ | — | | |
For the Fiscal Years Ending
|
| | | | | | |
2022 | | | |
$
|
22,221
|
| |
2023 | | | |
|
496,500
|
| |
| | | |
$
|
518,721
|
| |
| | |
December 31,
|
| |||||||||
| | |
2021
|
| |
2022
|
| ||||||
Convertible revolving credit line of $650,000, bears interest at 1%, requires no payments until maturity in March 2024. Contingently convertible upon certain triggering events, at the holder’s option, but no earlier than maturity, at a conversion ratio equal to 1% of enterprise value measured at conversion. Lender is related to the managing member
|
| | |
|
642,841
|
| | | |
|
367,875
|
| |
Original borrowings of $1,966,019, bears interest at 6%, requires no payments until maturity in April 2023. Lender is related to the managing member. Contingently convertible upon certain triggering events, at the holder’s option upon an initial public offering
|
| | |
|
1,966,019
|
| | | |
|
—
|
| |
| | | |
$
|
2,608,860
|
| | | | | 367,857 | | |
Less: Current maturities
|
| | |
|
—
|
| | | | | — | | |
| | | |
$
|
2,608,860
|
| | | | $ | 367,857 | | |
For the Fiscal Years Ending
|
| | | | | | |
2022 | | | |
$
|
—
|
| |
2023 | | | |
|
1,966,019
|
| |
2024 | | | |
|
642,841
|
| |
| | | |
$
|
2,608,860
|
| |
For the Fiscal Years Ending
|
| | | | | | |
2022 | | | |
$
|
9,558,000
|
| |
2023 | | | |
|
6,162,000
|
| |
2024 | | | |
|
5,750,000
|
| |
2025 | | | |
|
5,671,000
|
| |
2026 | | | |
|
5,210,000
|
| |
Thereafter
|
| | |
|
26,988,000
|
| |
| | | |
$
|
69,466,000
|
| |
| | |
Amount to be paid
|
| |||
SEC Registration Fee
|
| | | $ | 826 | | |
Accounting fees and expenses
|
| | | | 10,000 | | |
Legal fees and expenses
|
| | | | 35,000 | | |
Miscellaneous fees and expenses
|
| | | | 7,500 | | |
Total
|
| | | $ | 53,326 | | |
Exhibit No.
|
| |
Description
|
|
10.17 | | | Amended and Restated Security and Guaranty Agreement Related to the 2022 Investor Notes(2) | |
10.18 | | | Amended and Restated Registration Rights Agreement(2) | |
10.19 | | | Securities Purchase Agreement, dated September 30, 2022(2) | |
10.20 | | | September 2022 Investor Financing Note(2) | |
10.21 | | | Addendum to Securities Purchase Agreement dated as of September 30, 2022(3) | |
23.1 | | | Consent of Grassi & Co., CPAs, P.C.(*) | |
23.2 | | | Consent of Graubard Miller (included in its opinion filed as Exhibit 5.1)(*) | |
99.1 | | | Audit Committee Charter(1) | |
99.2 | | | Compensation Committee Charter(1) | |
99.3 | | | Nominating Committee Charter(1) | |
107 | | | Filing Fee Table(*) | |
|
Name
|
| |
Position
|
| |
Date
|
|
|
/s/ Brian Ferdinand
|
| |
Brian Ferdinand
Chairman and Chief Executive Officer (Principal Executive Officer) |
| | October 24, 2022 | |
|
/s/ David Gurfein*
|
| |
David Gurfein
President and Chief Operating Officer |
| | October 24, 2022 | |
|
/s/ Shanoop Kothari
|
| |
Shanoop Kothari
Chief Financial Officer (Principal Financial Officer) |
| | October 24, 2022 | |
|
/s/ Karl Rothman*
|
| |
Karl Rothman
Chief Accounting Officer (Principal Accounting Officer) |
| | October 24, 2022 | |
|
/s/ Jimmie Chatmon*
|
| |
Jimmie Chatmon
Director |
| | October 24, 2022 | |
|
/s/ Leonard Toboroff*
|
| |
Leonard Toboroff
Director |
| | October 24, 2022 | |
|
/s/ Aimee J. Nelson*
|
| |
Aimee J. Nelson
Director |
| | October 24, 2022 | |
|
/s/ Jeffrey Webb*
|
| |
Jeffrey Webb
Director |
| | October 24, 2022 | |
|
/s/ David Berg*
|
| |
David Berg
Director |
| | October 24, 2022 | |
|
/s/ Donald Engle*
|
| |
Donald Engle
Director |
| | October 24, 2022 | |