| | | | | | i | | | |
| | GLOSSARY | | | | | i | | |
| | | | | | ii | | | |
| | | | | | 1 | | | |
| | | | | | 49 | | | |
| | | | | | 51 | | | |
| | | | | | 52 | | | |
| | BUSINESS | | | | | 70 | | |
| | MANAGEMENT | | | | | 91 | | |
| | | | | | 95 | | | |
| | | | | | 107 | | | |
| | | | | | 109 | | | |
| | | | | | 113 | | | |
| | | | | | 117 | | | |
| | | | | | 118 | | | |
| | | | | | F-1 | | |
| | | |
Year ended December 31,
|
| |
Six months ended June 30,
(unaudited) |
| ||||||||||||||||||
| | | |
2020
|
| |
2019
|
| |
2021
|
| |
2020
|
| ||||||||||||
| | | |
(dollars in thousands, except average order value)
|
| |||||||||||||||||||||
|
Core brand net revenues
|
| | | $ | 15,409 | | | | | $ | 10,061 | | | | | $ | 10,158 | | | | | $ | 8,895 | | |
| Consolidated | | | | | | | | | | | | | | | | | | | | | | | | | |
| DTC | | | | | | | | | | | | | | | | | | | | | | | | | |
|
DTC net revenues(1)
|
| | | $ | 54,854 | | | | | $ | 29,628 | | | | | $ | 26,852 | | | | | $ | 24,823 | | |
|
DTC gross profit(1)
|
| | | $ | 23,055 | | | | | $ | 12,967 | | | | | $ | 11,496 | | | | | $ | 9,421 | | |
|
Average order value
|
| | | $ | 63.04 | | | | | $ | 60.56 | | | | | $ | 69.20 | | | | | $ | 58.96 | | |
|
Average monthly consumer retention rate
|
| | | | 89.7% | | | | | | 92.2% | | | | | | 91.8% | | | | | | 88.7% | | |
| Wholesale | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Wholesale net revenues(1)
|
| | | $ | 8,237 | | | | | $ | 6,819 | | | | | $ | 7,624 | | | | | $ | 4,023 | | |
|
Wholesale gross profit(1)
|
| | | $ | 2,393 | | | | | $ | 2,442 | | | | | $ | 3,301 | | | | | $ | 1,338 | | |
|
Retail accounts
|
| | | | 7,869 | | | | | | 4,809 | | | | | | 7,839 | | | | | | 5,148 | | |
| | | |
Year ended December 31,
|
| |
Six months ended June 30,
(unaudited) |
| ||||||||||||||||||
| | | |
2020
|
| |
2019
|
| |
2021
|
| |
2020
|
| ||||||||||||
|
DTC Net revenues
|
| | | $ | 54,854 | | | | | $ | 29,628 | | | | | $ | 26,852 | | | | | $ | 24,823 | | |
|
DTC Cost of revenues
|
| | | | 31,799 | | | | | | 16,661 | | | | | | 15,356 | | | | | | 15,402 | | |
|
DTC Gross profit
|
| | | $ | 23,055 | | | | | $ | 12,967 | | | | | $ | 11,496 | | | | | $ | 9,421 | | |
| | | |
Year ended December 31,
|
| |
Six months ended June 30,
(unaudited) |
| ||||||||||||||||||
| | | |
2020
|
| |
2019
|
| |
2021
|
| |
2020
|
| ||||||||||||
|
Wholesale Net revenues
|
| | | $ | 8,237 | | | | | $ | 6,819 | | | | | $ | 7,624 | | | | | $ | 4,023 | | |
|
Wholesale Cost of revenues
|
| | | | 5,844 | | | | | | 4,377 | | | | | | 4,323 | | | | | | 2,685 | | |
|
Wholesale Gross profit
|
| | | $ | 2,393 | | | | | $ | 2,442 | | | | | $ | 3,301 | | | | | $ | 1,338 | | |
| | | |
Fiscal year ended December 31,
|
| |
Six months ended June 30,
(unaudited) |
| ||||||||||||||||||
| | | |
2020
|
| |
2019
|
| |
2021
|
| |
2020
|
| ||||||||||||
|
Other Net revenues
|
| | | $ | 1,616 | | | | | $ | — | | | | | $ | 640 | | | | | $ | 320 | | |
|
Other Cost of revenues
|
| | | | 709 | | | | | | — | | | | | | 274 | | | | | | 137 | | |
|
Other Gross profit
|
| | | $ | 907 | | | | | | — | | | | | $ | 366 | | | | | $ | 183 | | |
| | | |
Year ended December 31,
|
| |
Six months ended June 30,
(unaudited) |
| ||||||||||||||||||
|
Other Income and Expense Items
|
| |
2020
|
| |
2019
|
| |
2021
|
| |
2020
|
| ||||||||||||
| | | |
(in thousands)
|
| |||||||||||||||||||||
|
Marketing
|
| | | $ | 17,388 | | | | | $ | 8,578 | | | | | $ | 7,979 | | | | | $ | 6,948 | | |
|
Personnel
|
| | | | 7,582 | | | | | | 6,328 | | | | | | 5,387 | | | | | | 3,466 | | |
|
General and administrative
|
| | | | 7,545 | | | | | | 7,330 | | | | | | 5,567 | | | | | | 3,373 | | |
|
Production and operations
|
| | | | 169 | | | | | | 88 | | | | | | 54 | | | | | | 89 | | |
|
Creative development
|
| | | | 83 | | | | | | 177 | | | | | | 156 | | | | | | 54 | | |
|
Total operating expenses
|
| | | | 32,767 | | | | | | 22,501 | | | | | | 19,143 | | | | | | 13,930 | | |
|
Interest expense
|
| | | | 834 | | | | | | 1,364 | | | | | | 420 | | | | | | 531 | | |
|
Change in fair value of warrants
|
| | | | 208 | | | | | | 137 | | | | | | 894 | | | | | | 229 | | |
|
Other income
|
| | | | (523) | | | | | | (559) | | | | | | (1,972) | | | | | | (9) | | |
|
Total other expense, net
|
| | | | 519 | | | | | | (942) | | | | | | 658 | | | | | | 751 | | |
|
Income tax expense
|
| | | $ | 27 | | | | | $ | 15 | | | | | $ | 15 | | | | | $ | 7 | | |
| | | |
Year ended December 31,
|
| |
Six months ended June 30,
(unaudited) |
| ||||||||||||||||||
|
Cash Flow Activity
|
| |
2020
|
| |
2019
|
| |
2021
|
| |
2020
|
| ||||||||||||
| Net cash provided by (used in): | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating activities
|
| | | $ | 419 | | | | | $ | (5,972) | | | | | $ | (9,149) | | | | | $ | 1,509 | | |
|
Investing activities
|
| | | | (375) | | | | | | (294) | | | | | | (9,009) | | | | | | (175) | | |
|
Financing activities
|
| | | | 546 | | | | | | 10,781 | | | | | | 13,546 | | | | | | (136) | | |
|
Net increase (decrease) in cash and cash equivalents
|
| | | $ | 590 | | | | | $ | 4,515 | | | | | $ | (4,612) | | | | | $ | 1,198 | | |
|
Name
|
| |
Age
|
| |
Current Position
|
| |||
| Executive Officers | | | | | | | | | | |
|
Geoffrey McFarlane
|
| | | | 38 | | | | Chief Executive Officer, Founder and Director | |
|
Brian Smith
|
| | | | 47 | | | |
President, Founder and Chairperson of the Board of Directors
|
|
|
Matthew Thelen
|
| | | | 35 | | | | General Counsel and Chief Strategy Officer | |
|
Carol Brault
|
| | | | 57 | | | | Chief Financial Officer | |
|
Erin Green
|
| | | | 37 | | | | Chief Operating Officer | |
| Non-Employee Directors | | | | | | | | | | |
|
Laura Joukovski
|
| | | | 47 | | | | Director | |
|
Xiangwei Weng
|
| | | | 52 | | | | Director | |
|
Patrick DeLong
|
| | | | 56 | | | | Director | |
|
Alesia Pinney
|
| | | | 58 | | | | Director | |
|
Mary Pat Thompson
|
| | | | 58 | | | | Director | |
|
Name and Principal Position
|
| |
Salary ($)
|
| |
Bonus
($)(1) |
| |
Option
Awards ($)(2) |
| |
Non-Equity
Incentive Plan Compensation ($) |
| |
All Other
Compensation ($)(3) |
| |
Total
|
| ||||||||||||||||||
|
Geoffrey McFarlane
|
| | | | 288,000 | | | | | | 115,200 | | | | | | 30,415 | | | | | | 0 | | | | | | 0 | | | | | | 433,615 | | |
|
Chief Executive Officer
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Brian Smith
|
| | | | 288,000 | | | | | | 117,456 | | | | | | 30,415 | | | | | | 0 | | | | | | 1,339 | | | | | | 437,210 | | |
|
President
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Matthew Thelen
|
| | | | 215,000 | | | | | | 86,000 | | | | | | 87,400 | | | | | | 0 | | | | | | 1,144 | | | | | | 389,544 | | |
|
Chief Strategy Officer & General Counsel
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | |
Option Awards
|
| |||||||||||||||||||||||||||||||||
|
Name
|
| |
Grant Date
|
| |
Vesting
Commencement Date |
| |
Number of
Securities Underlying Unexercised Options (#) Exercisable |
| |
Number of
Securities Underlying Unexercised Options (#) Unexercisable |
| |
Equity Incentive
Plan Awards: Number of Securities Underlying Unexercised Unearned Options (#) |
| |
Option
Exercise Price ($) |
| |
Option
Expiration Date |
| |||||||||||||||||||||
|
Geoffrey McFarlane
|
| | | | 8/29/2013(1) | | | | | | 5/1/2013 | | | | | | 154,883 | | | | | | — | | | | | | — | | | | | | 0.48 | | | | | | 8/27/2023 | | |
| | | | | | 12/12/2013(1) | | | | | | 5/1/2013 | | | | | | 39,062 | | | | | | — | | | | | | — | | | | | | 0.48 | | | | | | 12/10/2023 | | |
| | | | | | 6/12/2014(1) | | | | | | 4/1/2014 | | | | | | 56,276 | | | | | | — | | | | | | — | | | | | | 1.28 | | | | | | 6/09/2024 | | |
| | | | | | 5/2/2018(2)(3) | | | | | | 1/1/2018 | | | | | | 50,000 | | | | | | — | | | | | | — | | | | | | 1.28 | | | | | | 5/1/2028 | | |
| | | | | | 2/13/2016(1) | | | | | | 9/1/2015 | | | | | | 31,250 | | | | | | — | | | | | | — | | | | | | 1.28 | | | | | | 2/10/2026 | | |
| | | | | | 6/21/2019(2)(3) | | | | | | 4/1/2019 | | | | | | 375,000 | | | | | | — | | | | | | — | | | | | | 1.28 | | | | | | 6/20/2029 | | |
| | | | | | 6/21/2019(4) | | | | | | N/A | | | | | | — | | | | | | — | | | | | | 187,500 | | | | | | 1.28 | | | | | | 6/20/2029 | | |
| | | | | | 4/28/2020(2)(3) | | | | | | 1/1/2020 | | | | | | 21,750 | | | | | | — | | | | | | — | | | | | | 4.00 | | | | | | 4/27/2030 | | |
|
Brian Smith
|
| | | | 5/2/2018(2)(3) | | | | | | 1/1/2018 | | | | | | 75,000 | | | | | | | | | | | | — | | | | | | 1.28 | | | | | | 5/1/2028 | | |
| | | | | | 6/12/2014(1) | | | | | | 4/1/2014 | | | | | | 25,000 | | | | | | — | | | | | | — | | | | | | 1.28 | | | | | | 6/9/2024 | | |
| | | | | | 2/13/2016(1) | | | | | | 9/1/2015 | | | | | | 31,250 | | | | | | — | | | | | | — | | | | | | 1.28 | | | | | | 2/10/2026 | | |
| | | | | | 6/21/2019(2)(3) | | | | | | 4/1/2019 | | | | | | 375,000 | | | | | | — | | | | | | — | | | | | | 1.28 | | | | | | 6/20/2029 | | |
| | | | | | 6/21/2019(4) | | | | | | N/A | | | | | | — | | | | | | — | | | | | | 187,500 | | | | | | 1.28 | | | | | | 6/20/2029 | | |
| | | | | | 4/28/2020(2)(3) | | | | | | 1/1/2020 | | | | | | 21,750 | | | | | | — | | | | | | | | | | | | 4.00 | | | | | | 4/27/2030 | | |
|
Matthew
Thelen |
| | | | 12/17/2014(1) | | | | | | 10/21/2014 | | | | | | 12,750 | | | | | | — | | | | | | — | | | | | | 1.28 | | | | | | 12/14/2024 | | |
| | | | | | 3/7/2016(1) | | | | | | 3/7/2016 | | | | | | 1,250 | | | | | | — | | | | | | — | | | | | | 1.28 | | | | | | 3/5/2026 | | |
| | | | | | 12/14/2017(1) | | | | | | 1/1/2017 | | | | | | 2,447 | | | | | | 52 | | | | | | — | | | | | | 1.28 | | | | | | 12/12/2027 | | |
| | | | | | 5/2/2018(2)(3) | | | | | | 1/1/2018 | | | | | | 15,625 | | | | | | — | | | | | | — | | | | | | 1.28 | | | | | | 5/1/2028 | | |
| | | | | | 6/21/2019(2)(3) | | | | | | 4/1/2019 | | | | | | 87,231 | | | | | | — | | | | | | — | | | | | | 1.28 | | | | | | 6/20/2029 | | |
| | | | | | 4/28/2020(2)(3) | | | | | | 1/1/2020 | | | | | | 62,500 | | | | | | — | | | | | | — | | | | | | 4.00 | | | | | | 4/27/2030 | | |
|
Name
|
| |
Options
Outstanding at Fiscal Year End |
| |||
|
Patrick DeLong
|
| | | | 24,316 | | |
|
Laura Joukovski
|
| | | | 30,787 | | |
| | | |
Total Shares Beneficially Owned
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | | |
Common
|
| |
Series Seed
|
| |
Series A
|
| |
Series B
|
| |
Series B-1
|
| |
Series C
|
| |
Series D
|
| |
Series E
|
| |
Series F
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Name of Beneficial Owner(1)
|
| |
Shares
|
| |
%
|
| |
Shares
|
| |
%
|
| |
Shares
|
| |
%
|
| |
Shares
|
| |
%
|
| |
Shares
|
| |
%
|
| |
Shares
|
| |
%
|
| |
Shares
|
| |
%
|
| |
Shares
|
| |
%
|
| |
Shares
|
| |
%
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| 5% Stockholders | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Entities affiliated with Bessemer Venture
Partners(2) |
| | | | — | | | | | | — | | | | | | 161,824 | | | | | | 9.8% | | | | | | 744,732 | | | | | | 72.0% | | | | | | 524,809 | | | | | | 31.4% | | | | | | 202,540 | | | | | | 23.6% | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Entities affiliated with Shining Capital(3)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 858,780 | | | | | | 51.4% | | | | | | 149,379 | | | | | | 17.4% | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Entities affiliated with Cool Japan Fund(4)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | —% | | | | | | 1,026,198 | | | | | | 100.0% | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Alexander Oxman(5)
|
| | | | 264,983 | | | | | | 8.6% | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 4,771 | | | | | | *% | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Entities Affiliated with CrossCut(6)
|
| | | | 536,758 | | | | | | 17.5% | | | | | | 433,350 | | | | | | 26.2% | | | | | | 22,302 | | | | | | 2.2% | | | | | | 38,168 | | | | | | 2.3% | | | | | | 42,938 | | | | | | 5.0% | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Kukus LLC
|
| | | | — | | | | | | — | | | | | | 172,631 | | | | | | 10.4% | | | | | | 34,838 | | | | | | 3.4% | | | | | | 91,614 | | | | | | 5.5% | | | | | | 42,316 | | | | | | 4.9% | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Brener International Group LLC(7)
|
| | | | 125,698 | | | | | | 3.9% | | | | | | 118,881 | | | | | | 7.2% | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | —% | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Siemer Ventures II LP(8)
|
| | | | 125,286 | | | | | | 3.9% | | | | | | 108,721 | | | | | | 6.6% | | | | | | 16,565 | | | | | | 1.6% | | | | | | — | | | | | | — | | | | | | — | | | | | | —% | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Randy Nichols(9)
|
| | | | 167,965 | | | | | | 5.3% | | | | | | 91,364 | | | | | | 5.5% | | | | | | 26,601 | | | | | | 2.6% | | | | | | — | | | | | | — | | | | | | — | | | | | | —% | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Pacific Continental Investment Company,
LLC(10) |
| | | | 238,549 | | | | | | 7.2% | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 238,549 | | | | | | 27.8% | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Wavemaker Global Select LLC(11)
|
| | | | 66,794 | | | | | | 2.1% | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 66,794 | | | | | | 7.8% | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Thomas Wetherald (12)
|
| | | | 171,428 | | | | | | 5.6% | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | —% | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 428,571 | | | | | | 54.5% | | |
|
Natural Merchants Inc.(13)
|
| | | | 71,428 | | | | | | 2.3% | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | —% | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 71,428 | | | | | | 9.1% | | |
|
Kestrel Flight Fund, LLC(14)
|
| | | | 78,001 | | | | | | 2.5% | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | —% | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 55,715 | | | | | | 7.1% | | |
|
Named Executive Officers and Directors
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Geoffrey McFarlane(15)
|
| | | | 1,090,029 | | | | | | 35.4% | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 4,771 | | | | | | *% | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Matthew Thelen(16)
|
| | | | 200,606 | | | | | | 6.5% | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | —% | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Brian Smith(17)
|
| | | | 740,096 | | | | | | 24.1% | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | —% | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Laura Joukovski(18)
|
| | | | 34,845 | | | | | | 1.1% | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | —% | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Xiangwei Weng(19)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 858,780 | | | | | | 51.4% | | | | | | 149,379 | | | | | | 17.4% | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Patrick DeLong(19)
|
| | | | 24,316 | | | | | | * | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | —% | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Alesia Pinney(20)
|
| | | | 32,183 | | | | | | 1.0% | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | —% | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Mary Pat Thompson(21)
|
| | | | 38,947 | | | | | | 1.3% | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | —% | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
All Executive Officers and Directors as a Group (ten individuals)
|
| | | | 2,413,318 | | | | | | 59.1% | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 858,780 | | | | | | 51.4% | | | | | | 154,150 | | | | | | 17.9% | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | | |
Page
No. |
| |||
| PART I. FINANCIAL INFORMATION | | | | | | | |
| Consolidated Financial Statements: | | | | | | | |
| | | | | F-2 | | | |
| | | | | F-3 | | | |
| | | | | F-4 | | | |
| | | | | F-5 | | | |
| | | | | F-6 | | | |
| | | | | F-7 | | | |
| Unaudited Interim Condensed Consolidated Financial Statements: | | | | | | | |
| | | | | F-28 | | | |
| | | | | F-29 | | | |
| | | | | F-30 | | | |
| | | | | F-31 | | | |
| | | | | F-32 | | | |
| | | |
December 31,
|
| |||||||||
| |
2020
|
| |
2019
|
| ||||||||
| Assets | | | | | | | | | | | | | |
| Current assets | | | | | | | | | | | | | |
|
Cash
|
| | | $ | 7,008 | | | | | $ | 6,418 | | |
|
Accounts receivable, net of allowance for doubtful accounts and sales returns of $0.2 million and $0.3 million as of December 31, 2020 and 2019, respectively
|
| | | | 1,505 | | | | | | 1,368 | | |
|
Employee advances
|
| | | | 34 | | | | | | 18 | | |
|
Inventory
|
| | | | 11,880 | | | | | | 8,489 | | |
|
Prepaid expenses and other current assets
|
| | | | 3,012 | | | | | | 2,631 | | |
|
Total current assets
|
| | | | 23,439 | | | | | | 18,924 | | |
|
Property and equipment, net
|
| | | | 654 | | | | | | 804 | | |
|
Other assets
|
| | | | 131 | | | | | | 88 | | |
|
Total assets
|
| | | $ | 24,224 | | | | | $ | 19,816 | | |
| Liabilities, Redeemable Convertible Preferred Stock, and Stockholders’ Deficit | | | | | | | | | | | | | |
| Current liabilities | | | | | | | | | | | | | |
|
Accounts payable
|
| | | $ | 3,673 | | | | | $ | 3,799 | | |
|
Accrued liabilities
|
| | | | 4,759 | | | | | | 2,511 | | |
|
Contract liabilities
|
| | | | 8,691 | | | | | | 1,138 | | |
|
Current portion of long term debt
|
| | | | 1,526 | | | | | | 1,416 | | |
|
Line of credit
|
| | | | — | | | | | | 6,000 | | |
|
Total current liabilities
|
| | | | 18,649 | | | | | | 14,864 | | |
|
Deferred rent
|
| | | | 223 | | | | | | 309 | | |
|
Warrant liabilities
|
| | | | 1,067 | | | | | | 859 | | |
|
Paycheck Protection Program note payable
|
| | | | 1,364 | | | | | | — | | |
|
Long term debt
|
| | | | 812 | | | | | | 2,339 | | |
|
Other liabilities
|
| | | | 496 | | | | | | — | | |
|
Total liabilities
|
| | | | 22,611 | | | | | | 18,371 | | |
| Commitments and contingencies (Note 10) | | | | | | | | | | | | | |
|
Redeemable Convertible Preferred stock, $0.0001 par value, 71,512,354 and 61,512,354 shares authorized as of December 31, 2020 and 2019, respectively, 7,266,986 and 6,401,491 shares issued and outstanding as of December 31, 2020 and 2019, respectively, aggregate liquidation preference of $71,746,475 and $61,407,451 as of December 31, 2020 and 2019, respectively
|
| | | | 56,462 | | | | | | 49,629 | | |
| Stockholders’ Deficit | | | | | | | | | | | | | |
|
Common stock, $0.0001 par value, 106,910,000 shares authorized, 945,794 and 889,544, shares issued and outstanding as of December 31, 2020 and 2019, respectively
|
| | | | 1 | | | | | | 1 | | |
|
Treasury stock (168,750 shares outstanding as of December 31, 2020 and 2019)
|
| | | | (7) | | | | | | (7) | | |
|
Additional paid-in capital
|
| | | | 2,229 | | | | | | 1,936 | | |
|
Accumulated deficit
|
| | | | (57,072) | | | | | | (50,114) | | |
|
Total stockholders’ deficit
|
| | | | (54,849) | | | | | | (48,184) | | |
|
Total liabilities, redeemable convertible preferred stock, and stockholders’ deficit
|
| | | $ | 24,224 | | | | | $ | 19,816 | | |
| | | |
Year Ended December 31,
|
| |||||||||
| |
2020
|
| |
2019
|
| ||||||||
|
Net revenues
|
| | | $ | 64,707 | | | | | $ | 36,447 | | |
|
Cost of revenues
|
| | | | 38,352 | | | | | | 21,038 | | |
|
Gross profit
|
| | | | 26,355 | | | | | | 15,409 | | |
| Operating expenses | | | | | | | | | | | | | |
|
Marketing
|
| | | | 17,388 | | | | | | 8,578 | | |
|
Personnel
|
| | | | 7,582 | | | | | | 6,328 | | |
|
General and administrative
|
| | | | 7,545 | | | | | | 7,330 | | |
|
Production and operations
|
| | | | 169 | | | | | | 88 | | |
|
Creative development
|
| | | | 83 | | | | | | 177 | | |
|
Total operating expenses
|
| | | | 32,767 | | | | | | 22,501 | | |
|
Loss from operations
|
| | | | (6,412) | | | | | | (7,092) | | |
| Other (expense) income | | | | | | | | | | | | | |
|
Interest expense
|
| | | | (834) | | | | | | (1,364) | | |
|
Change in fair value of warrant liabilities
|
| | | | (208) | | | | | | (137) | | |
|
Other income
|
| | | | 523 | | | | | | 559 | | |
|
Total other expense, net
|
| | | | (519) | | | | | | (942) | | |
|
Loss before income taxes
|
| | | | (6,931) | | | | | | (8,034) | | |
|
Income tax expense
|
| | | | 27 | | | | | | 15 | | |
|
Net loss
|
| | | $ | (6,958) | | | | | $ | (8,049) | | |
|
Net loss per common shares – basic and diluted
|
| | | $ | (7.80) | | | | | $ | (8.90) | | |
|
Weighted average common shares outstanding – basic and diluted
|
| | | | 892,333 | | | | | | 904,005 | | |
| | | |
Redeemable
Convertible Preferred Stock |
| | |
Common Stock
|
| |
Treasury Stock
|
| |
Additional
Paid-in Capital |
| |
Accumulated
Deficit |
| |
Total
Stockholders’ Deficit |
| ||||||||||||||||||||||||||||||||||||
| | | |
Number of
Outstanding Shares |
| |
Amount
|
| | |
Number of
Outstanding Shares |
| |
Amount
|
| |
Number of
Outstanding Shares |
| |
Amount
|
| ||||||||||||||||||||||||||||||||||||
|
Balance as of December 31, 2018
|
| | | | 5,218,463 | | | | | $ | 39,500 | | | | | | | 911,782 | | | | | $ | 1 | | | | | | (168,750) | | | | | $ | (7) | | | | | $ | 1,804 | | | | | $ | (42,065) | | | | | $ | (40,267) | | |
|
Repurchase of common stock
|
| | | | — | | | | | | — | | | | | | | (22,238) | | | | | | — | | | | | | — | | | | | | — | | | | | | (90) | | | | | | — | | | | | | (90) | | |
|
Stock-based compensation
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 222 | | | | | | — | | | | | | 222 | | |
|
Issuance of Series C Preferred Stock, net of $500 of issuance costs
|
| | | | 1,026,198 | | | | | | 9,500 | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Issuance of Series D Preferred Stock, net of $1,145 of issuance costs
|
| | | | 156,830 | | | | | | 629 | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Net loss
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (8,049) | | | | | | (8,049) | | |
|
Balances as of December 31, 2019
|
| | | | 6,401,491 | | | | | | 49,629 | | | | | | | 889,544 | | | | | | 1 | | | | | | (168,750) | | | | | | (7) | | | | | | 1,936 | | | | | | (50,114) | | | | | | (48,184) | | |
|
Stock-based compensation
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 275 | | | | | | — | | | | | | 275 | | |
|
Stock option exercises
|
| | | | — | | | | | | — | | | | | | | 56,250 | | | | | | — | | | | | | — | | | | | | — | | | | | | 18 | | | | | | — | | | | | | 18 | | |
|
Issuance of Series D Preferred Stock, net of $2,285 of issuance costs
|
| | | | 665,384 | | | | | | 5,248 | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Issuance of Series E Preferred Stock, net of $1,121 of issuance costs
|
| | | | 200,111 | | | | | | 1,585 | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Net loss
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (6,958) | | | | | | (6,958) | | |
|
Balances as of December 31, 2020
|
| | | | 7,266,986 | | | | | $ | 56,462 | | | | | | | 945,794 | | | | | $ | 1 | | | | | | (168,750) | | | | | $ | (7) | | | | | $ | 2,229 | | | | | $ | (57,072) | | | | | $ | (54,849) | | |
| | | |
Year Ended December 31,
|
| |||||||||
| |
2020
|
| |
2019
|
| ||||||||
| Cash flows from operating activities | | | | | | | | | | | | | |
|
Net loss
|
| | | $ | (6,958) | | | | | $ | (8,049) | | |
|
Adjustments to reconcile net loss to net cash provided by (used) in operating activities:
|
| | | | | | | | | | | | |
|
Depreciation and amortization of property and equipment
|
| | | | 510 | | | | | | 633 | | |
|
Amortization of debt issuance costs
|
| | | | 251 | | | | | | 338 | | |
|
Stock-based compensation
|
| | | | 275 | | | | | | 222 | | |
|
Change in fair value of warrant liabilities
|
| | | | 208 | | | | | | 137 | | |
|
Changes in operating assets and liabilities:
|
| | | | | | | | | | | | |
|
Accounts receivable
|
| | | | (137) | | | | | | (321) | | |
|
Inventory
|
| | | | (3,391) | | | | | | 614 | | |
|
Prepaid and other current assets
|
| | | | (381) | | | | | | (701) | | |
|
Other assets
|
| | | | (43) | | | | | | — | | |
|
Accounts payable
|
| | | | (126) | | | | | | 871 | | |
|
Accrued liabilities
|
| | | | 2,248 | | | | | | 764 | | |
|
Contract liabilities
|
| | | | 7,553 | | | | | | (324) | | |
|
Deferred rent
|
| | | | (86) | | | | | | (55) | | |
|
Other liabilities
|
| | | | 496 | | | | | | (101) | | |
|
Net cash provided by (used in) operating activities
|
| | | | 419 | | | | | | (5,972) | | |
| Cash flows from investing activities | | | | | | | | | | | | | |
|
Purchases of property and equipment
|
| | | | (359) | | | | | | (385) | | |
|
Collections from (loans for) employee advances
|
| | | | (16) | | | | | | 91 | | |
|
Net cash used in investing activities
|
| | | | (375) | | | | | | (294) | | |
| Cash flow from financing activities | | | | | | | | | | | | | |
|
Repurchase of common stock
|
| | | | — | | | | | | (90) | | |
|
(Payments) borrowings on line of credit, net
|
| | | | (6,000) | | | | | | 1,575 | | |
|
Proceeds received for the issuance of common stock
|
| | | | 18 | | | | | | — | | |
|
Payments on notes payable
|
| | | | — | | | | | | (833) | | |
|
Proceeds from Paycheck Protection Program note payable
|
| | | | 1,364 | | | | | | — | | |
|
Repayments of long-term debt
|
| | | | (1,669) | | | | | | — | | |
|
Proceeds from issuance of preferred stock, net of issuance costs
|
| | | | 6,833 | | | | | | 10,129 | | |
|
Net cash provided by financing activities
|
| | | | 546 | | | | | | 10,781 | | |
|
Net increase in cash
|
| | | | 590 | | | | | | 4,515 | | |
|
Cash – beginning of year
|
| | | | 6,418 | | | | | | 1,903 | | |
|
Cash – end of year
|
| | | $ | 7,008 | | | | | $ | 6,418 | | |
| Supplemental disclosures of cash flow information | | | | | | | | | | | | | |
|
Cash paid during the year for:
|
| | | | | | | | | | | | |
|
Interest
|
| | | $ | 597 | | | | | $ | 796 | | |
|
Income taxes paid
|
| | | $ | 27 | | | | | $ | 15 | | |
| | | |
December 31,
|
| |||||||||
| |
2020
|
| |
2019
|
| ||||||||
|
Beginning balance
|
| | | $ | 272 | | | | | $ | 109 | | |
|
Provision
|
| | | | 2,667 | | | | | | 1,289 | | |
|
Write-offs, net
|
| | | | (2,701) | | | | | | (1,126) | | |
|
Ending balance
|
| | | $ | 238 | | | | | $ | 272 | | |
|
Category
|
| |
Useful Life
|
|
| Machinery and equipment | | |
2 – 5 years
|
|
| Computers and server equipment | | |
3 – 5 years
|
|
| Furniture and fixtures | | |
5 years
|
|
| Leasehold improvements | | |
5 years
|
|
| Purchased software and licenses | | |
5 years
|
|
| Capitalized software | | |
3 – 5 years
|
|
| Website development | | |
2 years
|
|
| | | |
December 31,
|
| |||||||||
| |
2020
|
| |
2019
|
| ||||||||
|
Raw materials
|
| | | $ | 4,753 | | | | | $ | 3,099 | | |
|
Finished goods
|
| | | | 6,980 | | | | | | 5,281 | | |
|
Packaging
|
| | | | 147 | | | | | | 109 | | |
|
Total inventory
|
| | | $ | 11,880 | | | | | $ | 8,489 | | |
| | | |
December 31,
|
| |||||||||
| |
2020
|
| |
2019
|
| ||||||||
|
Prepaid wine crushing services
|
| | | $ | 1,252 | | | | | $ | 1,939 | | |
|
Prepaid insurance and benefits
|
| | | | 372 | | | | | | 343 | | |
|
Prepaid software licenses
|
| | | | 151 | | | | | | 130 | | |
|
Prepaid marketing
|
| | | | 151 | | | | | | 103 | | |
|
Deposits
|
| | | | 19 | | | | | | 14 | | |
|
Prepaid other
|
| | | | 1,067 | | | | | | 102 | | |
|
Total prepaid expenses and other current assets
|
| | | $ | 3,012 | | | | | $ | 2,631 | | |
| | | |
December 31,
|
| |||||||||
| |
2020
|
| |
2019
|
| ||||||||
|
Capitalized software
|
| | | $ | 1,966 | | | | | $ | 1,680 | | |
|
Furnitures and fixtures
|
| | | | 643 | | | | | | 643 | | |
|
Leasehold improvements
|
| | | | 304 | | | | | | 299 | | |
|
Machinery and equipment
|
| | | | 262 | | | | | | 211 | | |
|
Website development
|
| | | | 168 | | | | | | 168 | | |
|
Computers and server equipment
|
| | | | 153 | | | | | | 135 | | |
|
Purchased software and licenses
|
| | | | 132 | | | | | | 132 | | |
| | | | | | 3,628 | | | | | | 3,268 | | |
|
Less: accumulated depreciation and amortization
|
| | | | (2,974) | | | | | | (2,464) | | |
|
Total property and equipment, net
|
| | | $ | 654 | | | | | $ | 804 | | |
|
Years ending December 31,
|
| | | | | | |
|
2021
|
| | | $ | 289 | | |
|
2022
|
| | | | 147 | | |
|
2023
|
| | | | 52 | | |
|
Total
|
| | | $ | 488 | | |
| | | |
December 31,
|
| |||||||||
| |
2020
|
| |
2019
|
| ||||||||
|
Inventory received not billed
|
| | | $ | 1,944 | | | | | $ | 1,086 | | |
|
Accrued payroll liabilities
|
| | | | 659 | | | | | | 174 | | |
|
Accrued marketing
|
| | | | 634 | | | | | | 351 | | |
|
Accrued shipping
|
| | | | 472 | | | | | | 89 | | |
|
Accrued alcohol and tobacco tax
|
| | | | 318 | | | | | | 111 | | |
|
Other
|
| | | | 732 | | | | | | 700 | | |
|
Total accrued liabilities
|
| | | $ | 4,759 | | | | | $ | 2,511 | | |
|
Years ending December 31,(1)
|
| | | | | | |
|
2021
|
| | | $ | 1,667 | | |
|
2022
|
| | | | 833 | | |
|
Total
|
| | | $ | 2,500 | | |
|
Date Issued
|
| |
Number of Shares
|
| |
Preferred Stock Series
|
| |
Price per Share
|
| |
Expiration Date
|
| |||
|
July 3, 2013
|
| |
6,843
|
| | Series Seed | | | | $ | 2.20 | | | | July 3, 2023 | |
|
April 15, 2016
|
| |
2,862
|
| | Series B | | | | $ | 10.48 | | | | April 15 2026 | |
|
December 7, 2017
|
| |
834
|
| | Series B-1 | | | | $ | 10.48 | | | |
December 7, 2024
|
|
|
December 29, 2017
|
| |
107,455
|
| | Series B-1 | | | | $ | 10.48 | | | |
December 29, 2027
|
|
| | | |
Year Ended December 31,
|
| |||
| |
2020
|
| |
2019
|
| ||
|
Risk free interest rate
|
| |
0.25%
|
| |
1.36%
|
|
|
Expected term (in years)
|
| |
2.50 – 6.99
|
| |
3.50 – 7.99
|
|
|
Dividend yield
|
| |
—
|
| |
—
|
|
|
Expected volatility
|
| |
60%
|
| |
60%
|
|
|
Fair value of preferred stock
|
| |
$14.00
|
| |
$11.28
|
|
| | | |
Warrant
Liabilities |
| |||
|
Fair value at December 31, 2018
|
| | | $ | 722 | | |
|
Change in fair value of warrant liabilities
|
| | | | 137 | | |
|
Fair value at December 31, 2019
|
| | | | 859 | | |
|
Change in fair value of warrant liabilities
|
| | | | 208 | | |
|
Fair value at December 31, 2020
|
| | | $ | 1,067 | | |
|
Years ending December 31,
|
| | | | | | |
|
2021
|
| | | $ | 1,081 | | |
|
2022
|
| | | | 1,069 | | |
|
2023
|
| | | | 28 | | |
|
Total
|
| | | $ | 2,178 | | |
|
Years ending December 31,
|
| | | | | | |
|
2021
|
| | | $ | 762 | | |
|
2022
|
| | | | 785 | | |
|
Total
|
| | | $ | 1,547 | | |
| | | |
Year Ended December 31,
|
| |||
| |
2020
|
| |
2019
|
| ||
|
Risk free interest rates
|
| |
0.34% – 0.44%
|
| |
1.69% – 1.87%
|
|
|
Expected term (in years)
|
| |
5.46 – 6.09
|
| |
5.52 – 6.25
|
|
|
Dividend yield
|
| |
—
|
| |
—
|
|
|
Expected volatility
|
| |
36.20% – 36.76%
|
| |
34.80% – 35.55%
|
|
|
Fair value of common stock
|
| |
$1.36 – $1.92
|
| |
$0.48 – $1.52
|
|
| | | |
Number of
Shares |
| |
Weighted
Average Exercise Price per Share |
| |
Weighted
Average Remaining Contract Term (in years) |
| |
Aggregate
Intrinsic Value (in thousands) |
| ||||||||||||
|
Options outstanding as of December 31, 2018
|
| | | | 942,588 | | | | | $ | 2.80 | | | | | | 6.77 | | | | | | | | |
|
Exercised
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Granted
|
| | | | 1,384,235 | | | | | | 1.34 | | | | | | 9.11 | | | | | | 3,694 | | |
|
Forfeited
|
| | | | (126,267) | | | | | | 2.75 | | | | | | — | | | | | | 158 | | |
|
Expired
|
| | | | (1,432) | | | | | | 3.97 | | | | | | — | | | | | | 1 | | |
|
Options outstanding as of December 31, 2019
|
| | | | 2,199,124 | | | | | $ | 1.32 | | | | | | 8.02 | | | | | | | | |
|
Exercised
|
| | | | (56,250) | | | | | | 1.66 | | | | | | 4.99 | | | | | | 173 | | |
|
Granted
|
| | | | 356,937 | | | | | | 4.02 | | | | | | 9.42 | | | | | | 252 | | |
|
Forfeited
|
| | | | (8,244) | | | | | | 3.86 | | | | | | — | | | | | | 7 | | |
|
Expired
|
| | | | (138,615) | | | | | | 1.66 | | | | | | — | | | | | | 424 | | |
|
Options outstanding as of December 31, 2020
|
| | | | 2,352,952 | | | | | $ | 1.69 | | | | | | 7.51 | | | | | | | | |
| | | |
December 31, 2020
|
| |||||||||||||||||||||||||||
| |
Shares
Authorized |
| |
Shares
Issued and Outstanding |
| |
Net
Carrying Value |
| |
Aggregate
Liquidation Preference |
| |
Common
Stock Issuable on Conversion |
| |||||||||||||||||
|
Series Seed Preferred Stock
|
| | | | 13,296,372 | | | | | | 1,655,186 | | | | | $ | 3,628 | | | | | $ | 3,628 | | | | | | 1,655,186 | | |
|
Series A Preferred Stock
|
| | | | 8,276,928 | | | | | | 1,034,604 | | | | | | 9,458 | | | | | | 10,006 | | | | | | 1,034,604 | | |
|
Series B Preferred Stock
|
| | | | 13,381,711 | | | | | | 1,669,848 | | | | | | 17,472 | | | | | | 17,499 | | | | | | 1,669,848 | | |
|
Series B-1 Preferred Stock
|
| | | | 7,736,552 | | | | | | 858,825 | | | | | | 8,942 | | | | | | 13,501 | | | | | | 858,825 | | |
|
Series C Preferred Stock
|
| | | | 8,209,586 | | | | | | 1,026,198 | | | | | | 9,500 | | | | | | 15,000 | | | | | | 1,026,198 | | |
|
Series D Preferred Stock
|
| | | | 10,611,205 | | | | | | 822,214 | | | | | | 5,877 | | | | | | 9,306 | | | | | | 822,214 | | |
|
Series E Preferred Stock
|
| | | | 10,000,000 | | | | | | 200,111 | | | | | | 1,585 | | | | | | 2,806 | | | | | | 200,111 | | |
|
Total
|
| | | | 71,512,354 | | | | | | 7,266,986 | | | | | $ | 56,462 | | | | | $ | 71,746 | | | | | | 7,266,986 | | |
| | | |
December 31, 2019
|
| |||||||||||||||||||||||||||
| |
Shares
Authorized |
| |
Shares
Issued and Outstanding |
| |
Net
Carrying Value |
| |
Aggregate
Liquidation Preference |
| |
Common
Stock Issuable on Conversion |
| |||||||||||||||||
|
Series Seed Preferred Stock
|
| | | | 13,296,372 | | | | | | 1,655,186 | | | | | $ | 3,628 | | | | | $ | 3,628 | | | | | | 1,655,186 | | |
|
Series A Preferred Stock
|
| | | | 8,276,928 | | | | | | 1,034,604 | | | | | | 9,458 | | | | | | 10,006 | | | | | | 1,034,604 | | |
|
Series B Preferred Stock
|
| | | | 13,381,711 | | | | | | 1,669,848 | | | | | | 17,472 | | | | | | 17,499 | | | | | | 1,669,848 | | |
|
Series B-1 Preferred Stock
|
| | | | 7,736,552 | | | | | | 858,825 | | | | | | 8,942 | | | | | | 13,501 | | | | | | 858,825 | | |
|
Series C Preferred Stock
|
| | | | 8,209,586 | | | | | | 1,026,198 | | | | | | 9,500 | | | | | | 15,000 | | | | | | 1,026,198 | | |
|
Series D Preferred Stock
|
| | | | 10,611,205 | | | | | | 156,830 | | | | | | 629 | | | | | | 1,773 | | | | | | 156,830 | | |
|
Total
|
| | | | 61,512,354 | | | | | | 6,401,491 | | | | | $ | 49,629 | | | | | $ | 61,407 | | | | | | 6,401,491 | | |
| | | |
DTC
|
| |
Wholesale
|
| |
Other
non- reportable |
| |
Corporate
non-segment |
| |
Total
|
| |||||||||||||||
|
Net revenue
|
| | | $ | 54,854 | | | | | $ | 8,237 | | | | | $ | 1,616 | | | | | $ | — | | | | | $ | 64,707 | | |
|
Cost of revenues
|
| | | | (31,799) | | | | | | (5,844) | | | | | | (709) | | | | | | — | | | | | | (38,352) | | |
|
Gross profit
|
| | |
|
23,055
|
| | | |
|
2,393
|
| | | |
|
907
|
| | | | | — | | | | |
|
26,355
|
| |
|
Operating expenses
|
| | | | (18,448) | | | | | | (2,748) | | | | | | (1,257) | | | | | | (10,314) | | | | | | (32,767) | | |
|
Interest expense
|
| | | | — | | | | | | — | | | | | | — | | | | | | (834) | | | | | | (834) | | |
|
Change in fair value of warrant liabilities
|
| | | | — | | | | | | — | | | | | | — | | | | | | (208) | | | | | | (208) | | |
|
Other income
|
| | | | — | | | | | | — | | | | | | — | | | | | | 523 | | | | | | 523 | | |
|
Income (loss) before income taxes
|
| | | $ | 4,607 | | | | | $ | (355) | | | | | $ | (350) | | | | | $ | (10,833) | | | | | $ | (6,931) | | |
| | | |
DTC
|
| |
Wholesale
|
| |
Other
non- reportable |
| |
Corporate
non-segment |
| |
Total
|
| |||||||||||||||
|
Net revenue
|
| | | $ | 29,628 | | | | | $ | 6,819 | | | | | $ | — | | | | | $ | — | | | | | $ | 36,447 | | |
|
Cost of revenues
|
| | | | (16,661) | | | | | | (4,377) | | | | | | — | | | | | | — | | | | | | (21,038) | | |
|
Gross profit
|
| | |
|
12,967
|
| | | |
|
2,442
|
| | | | | — | | | | | | | | | | |
|
15,409
|
| |
|
Operating expenses
|
| | | | (9,981) | | | | | | (1,121) | | | | | | — | | | | | | (11,399) | | | | | | (22,501) | | |
|
Interest expense
|
| | | | — | | | | | | — | | | | | | — | | | | | | (1,364) | | | | | | (1,364) | | |
|
Change in fair value of warrant liabilities
|
| | | | — | | | | | | — | | | | | | — | | | | | | (137) | | | | | | (137) | | |
|
Other income
|
| | | | — | | | | | | — | | | | | | — | | | | | | 559 | | | | | | 559 | | |
|
Income (loss) before income taxes
|
| | | $ | 2,986 | | | | | $ | 1,321 | | | | |
$
|
—
|
| | | | $ | (12,341) | | | | | $ | (8,034) | | |
| | | |
Year Ended December 31,
|
| |||||||||
| |
2020
|
| |
2019
|
| ||||||||
|
Stock options
|
| | | | 2,352,952 | | | | | | 2,199,124 | | |
|
Redeemable convertible preferred stock
|
| | | | 7,266,986 | | | | | | 6,401,491 | | |
|
Warrants to purchase redeemable convertible preferred stock
|
| | | | 117,994 | | | | | | 117,994 | | |
|
Total
|
| | | | 9,737,932 | | | | | | 8,718,609 | | |
| | | |
Year Ended December 31,
|
| |||||||||
| |
2020
|
| |
2019
|
| ||||||||
| Current: | | | | | | | | | | | | | |
|
Federal
|
| | | $ | — | | | | | $ | — | | |
|
State
|
| | | | 27 | | | | | | 15 | | |
|
Total current
|
| | | | 27 | | | | | | 15 | | |
|
Total provision for income taxes
|
| | | $ | 27 | | | | | $ | 15 | | |
| | | |
Year Ended December 31,
|
| |||||||||
| |
2020
|
| |
2019
|
| ||||||||
| Deferred tax assets: | | | | | | | | | | | | | |
|
Net operating loss carry forwards
|
| | | $ | 13,009 | | | | | $ | 11,943 | | |
|
Interest carryforwards
|
| | | | 736 | | | | | | 592 | | |
|
Other
|
| | | | 707 | | | | | | 708 | | |
|
Gross deferred income tax assets
|
| | | | 14,452 | | | | | | 13,243 | | |
|
Less: Valuation allowance
|
| | | | (14,452) | | | | | | (13,243) | | |
|
Net deferred tax assets
|
| | | $ | — | | | | | $ | — | | |
| | | |
Year Ended December 31,
|
| |||||||||
| |
2020
|
| |
2019
|
| ||||||||
|
Statutory income tax benefit
|
| | | $ | (1,456) | | | | | $ | (1,687) | | |
|
State and local taxes, net of federal tax benefit
|
| | | | (282) | | | | | | (597) | | |
|
Nondeductible expenses
|
| | | | 92 | | | | | | 84 | | |
|
Change in valuation allowance
|
| | | | 1,388 | | | | | | 2,153 | | |
|
Change in rate (state)
|
| | | | 106 | | | | | | 8 | | |
|
Other
|
| | | | 179 | | | | | | 54 | | |
|
Income tax provision
|
| | | $ | 27 | | | | | $ | 15 | | |
| | | |
June 30,
2021 (unaudited) |
| |
December 31,
2020 |
| ||||||
| Assets | | | | | | | | | | | | | |
| Current assets | | | | | | | | | | | | | |
|
Cash
|
| | | $ | 2,396 | | | | | $ | 7,008 | | |
|
Accounts receivable, net of allowance for doubtful accounts and sales returns of $0.5 million and $0.2 million as of June 30, 2021 and December 31, 2020, respectively
|
| | | | 3,790 | | | | | | 1,505 | | |
|
Employee advances
|
| | | | 35 | | | | | | 34 | | |
|
Inventory
|
| | | | 22,280 | | | | | | 11,880 | | |
|
Prepaid expenses and other current assets
|
| | | | 4,065 | | | | | | 3,012 | | |
|
Total current assets
|
| | | | 32,566 | | | | | | 23,439 | | |
|
Property and equipment, net
|
| | | | 694 | | | | | | 654 | | |
|
Intangible assets, net
|
| | | | 9,960 | | | | | | — | | |
|
Other assets
|
| | | | 617 | | | | | | 131 | | |
|
Total assets
|
| | | $ | 43,837 | | | | | $ | 24,224 | | |
| Liabilities, Redeemable Convertible Preferred Stock, and Stockholders’ Deficit | | | | | | | | | | | | | |
| Current liabilities | | | | | | | | | | | | | |
|
Accounts payable
|
| | | $ | 7,720 | | | | | $ | 3,673 | | |
|
Accrued liabilities
|
| | | | 6,258 | | | | | | 4,759 | | |
|
Contract liabilities
|
| | | | 10,627 | | | | | | 8,691 | | |
|
Current portion of long-term debt
|
| | | | 1,590 | | | | | | 1,526 | | |
|
Line of credit
|
| | | | 1,000 | | | | | | — | | |
|
Total current liabilities
|
| | | | 27,195 | | | | | | 18,649 | | |
|
Deferred rent
|
| | | | 170 | | | | | | 223 | | |
|
Warrant liabilities
|
| | | | 3,995 | | | | | | 1,067 | | |
|
Paycheck Protection Program note payable
|
| | | | — | | | | | | 1,364 | | |
|
Long-term debt, net
|
| | | | — | | | | | | 812 | | |
|
Early exercise stock option liability
|
| | | | 1,947 | | | | | | — | | |
|
Other liabilities
|
| | | | 1,468 | | | | | | 496 | | |
|
Total liabilities
|
| | | | 34,775 | | | | | | 22,611 | | |
| Commitments and contingencies (Note 11) | | | | | | | | | | | | | |
|
Redeemable convertible preferred stock, $0.0001 par value, 80,083,782 and 71,512,354
shares authorized, 8,384,906 and 7,266,986 shares issued and outstanding, aggregate liquidation preference of $87,405,921 and $71,746,475 as of June 30, 2021 and December 31, 2020, respectively |
| | | | 68,896 | | | | | | 56,462 | | |
| Stockholders’ deficit | | | | | | | | | | | | | |
|
Common stock, $0.0001 par value, 115,490,000 and 106,910,000 shares authorized as
of June 30, 2021 and December 31, 2020, respectively, 3,055,102 and 945,794, shares issued and outstanding as of June 30, 2021 and December 31, 2020, respectively |
| | | | 2 | | | | | | 1 | | |
|
Employee promissory notes
|
| | | | (3,453) | | | | | | — | | |
|
Treasury stock (168,750 shares outstanding as of June 30, 2021 and December 31, 2020)
|
| | | | (7) | | | | | | (7) | | |
|
Additional paid-in capital
|
| | | | 4,033 | | | | | | 2,229 | | |
|
Accumulated deficit
|
| | | | (60,409) | | | | | | (57,072) | | |
|
Total stockholders’ deficit
|
| | | | (59,834) | | | | | | (54,849) | | |
|
Total liabilities, redeemable convertible preferred stock, and stockholders’ deficit
|
| | | $ | 43,837 | | | | | $ | 24,224 | | |
| | | |
Six Months Ended
June 30, |
| |||||||||
| | | |
2021
|
| |
2020
|
| ||||||
|
Net revenues
|
| | | $ | 35,116 | | | | | $ | 29,166 | | |
|
Cost of revenues
|
| | | | 19,953 | | | | | | 18,224 | | |
|
Gross profit
|
| | | | 15,163 | | | | | | 10,942 | | |
| Operating expenses | | | | | | | | | | | | | |
|
Marketing
|
| | | | 7,979 | | | | | | 6,948 | | |
|
Personnel
|
| | | | 5,387 | | | | | | 3,466 | | |
|
General and administrative
|
| | | | 5,567 | | | | | | 3,373 | | |
|
Production and operations.
|
| | | | 54 | | | | | | 89 | | |
|
Creative development
|
| | | | 156 | | | | | | 54 | | |
|
Total operating expenses.
|
| | | | 19,143 | | | | | | 13,930 | | |
|
Loss from operations
|
| | | | (3,980) | | | | | | (2,988) | | |
| Other income (expense) | | | | | | | | | | | | | |
|
Interest expense
|
| | | | (421) | | | | | | (531) | | |
|
Change in fair value of warrant liabilities
|
| | | | (893) | | | | | | (229) | | |
|
Other income, net.
|
| | | | 1,972 | | | | | | 9 | | |
|
Total other income (expense), net
|
| | | | 658 | | | | | | (751) | | |
|
Loss before income taxes.
|
| | | | (3,322) | | | | | | (3,739) | | |
|
Income tax expense
|
| | | | 15 | | | | | | 7 | | |
|
Net loss
|
| | | $ | (3,337) | | | | | $ | (3,746) | | |
|
Net loss per common share−basic and diluted.
|
| | | $ | (1.90) | | | | | $ | (4.21) | | |
|
Weighted-average common shares outstanding−basic and diluted
|
| | | | 1,754,958 | | | | | | 889,559 | | |
| | | |
Redeemable Convertible
Preferred Stock |
| | |
Common Stock
|
| |
Treasury Stock
|
| |
Promissory
Notes for Common Stock Issued |
| |
Additional
Paid-in Capital |
| |
Accumulated
Deficit |
| |
Total
Stockholders’ Deficit |
| |||||||||||||||||||||||||||||||||||||||
| | | |
Number of
Outstanding Shares |
| |
Amount
|
| | |
Number of
Outstanding Shares |
| |
Amount
|
| |
Number of
Outstanding Shares |
| |
Amount
|
| ||||||||||||||||||||||||||||||||||||||||||
|
Balance as of December 31, 2020
|
| | | | 7,266,986 | | | | | $ | 56,462 | | | | | | | 945,794 | | | | | $ | 1 | | | | | | (168,750) | | | | | $ | (7) | | | | | $ | — | | | | | $ | 2,229 | | | | | $ | (57,072) | | | | | $ | (54,849) | | |
|
Stock-based compensation
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 172 | | | | | | — | | | | | | 172 | | |
|
Stock option exercises
|
| | | | — | | | | | | — | | | | | | | 2,109,308 | | | | | | 1 | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,627 | | | | | | — | | | | | | 1,628 | | |
|
Vesting of early exercised stock options
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5 | | | | | | | | | | | | 5 | | |
|
Employee promissory notes issued for the exercise of stock options
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (3,453) | | | | | | — | | | | | | — | | | | | | (3,453) | | |
|
Issuance of Series E Preferred Stock, net
of $499 of issuance costs |
| | | | 332,220 | | | | | | 4,162 | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Issuance of Series F Preferred Stock, net
of $694 of issuance costs |
| | | | 714,272 | | | | | | 7,272 | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Issuance of Series F Preferred Stock in connection with an acquisition
|
| | | | 71,428 | | | | | | 1,000 | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Net loss
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (3,337) | | | | | | (3,337) | | |
|
Balances as of June 30, 2021
|
| | | | 8,384,906 | | | | | $ | 68,896 | | | | | | | 3,055,102 | | | | | $ | 2 | | | | | | (168,750) | | | | | $ | (7) | | | | | $ | (3,453) | | | | | $ | 4,033 | | | | | $ | (60,409) | | | | | $ | (59,834) | | |
|
Balance as of December 31, 2019
|
| | | | 6,401,491 | | | | | $ | 49,629 | | | | | | | 889,544 | | | | | $ | 1 | | | | | | (168,750) | | | | | $ | (7) | | | | | | | | | | | $ | 1,936 | | | | | $ | (50,114) | | | | | $ | (48,184) | | |
|
Stock-based compensation
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | 110 | | | | | | — | | | | | | 110 | | |
|
Issuance of Series D Preferred Stock, net
of $1,831 of issuance costs |
| | | | 632,753 | | | | | | 5,333 | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | — | | |
|
Net loss
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (3,746) | | | | | | (3,746) | | |
|
Balances as of June 30, 2020
|
| | | | 7,034,244 | | | | | $ | 54,962 | | | | | | | 889,544 | | | | | $ | 1 | | | | | | (168,750) | | | | | $ | (7) | | | | | | | | | | | $ | 2,046 | | | | | $ | (53,860) | | | | | $ | (51,820) | | |
| | | |
Six Months Ended
June 30, |
| |||||||||
| | | |
2021
|
| |
2020
|
| ||||||
| Cash flows from operating activities | | | | | | | | | | | | | |
|
Net loss
|
| | | $ | (3,337) | | | | | $ | (3,746) | | |
|
Adjustments to reconcile net loss to net cash (used in) provided by operating
activities |
| | | | | | | | | | | | |
|
Depreciation and amortization expense
|
| | | | 294 | | | | | | 269 | | |
|
Amortization of debt issuance costs
|
| | | | 85 | | | | | | 137 | | |
|
Stock-based compensation
|
| | | | 172 | | | | | | 110 | | |
|
Change in fair value of warrant liabilities
|
| | | | 893 | | | | | | 229 | | |
|
Interest income from employee promissory notes
|
| | | | (17) | | | | | | — | | |
|
Gain on debt forgiveness−Paycheck Protection Program note payable
|
| | | | (1,364) | | | | | | — | | |
|
Change in operating assets and liabilities
|
| | | | | | | | | | | | |
|
Accounts receivable
|
| | | | (790) | | | | | | (1,966) | | |
|
Inventory
|
| | | | (8,271) | | | | | | (126) | | |
|
Prepaid expenses and other current assets
|
| | | | (1,053) | | | | | | (264) | | |
|
Other assets
|
| | | | (486) | | | | | | 1 | | |
|
Accounts payable
|
| | | | 2,296 | | | | | | 3,594 | | |
|
Accrued liabilities
|
| | | | 499 | | | | | | 125 | | |
|
Contract liabilities
|
| | | | 1,936 | | | | | | 3,032 | | |
|
Deferred rent
|
| | | | (53) | | | | | | (40) | | |
|
Other liabilities
|
| | | | 47 | | | | | | 154 | | |
|
Net cash (used in) provided by operating activities
|
| | | | (9,149) | | | | | | 1,509 | | |
| Cash flows from investing activities | | | | | | | | | | | | | |
|
Cash paid for asset acquisitions
|
| | | | (8,758) | | | | | | — | | |
|
Purchase of property and equipment
|
| | | | (251) | | | | | | (156) | | |
|
Cash paid for Employee Advances
|
| | | | — | | | | | | (19) | | |
|
Net cash used in investing activities
|
| | | | (9,009) | | | | | | (175) | | |
| Cash flows from financing activities | | | | | | | | | | | | | |
|
Proceeds from Paycheck Protection Program note payable
|
| | | | — | | | | | | 1,364 | | |
|
Borrowings (payments) on line of credit, net
|
| | | | 1,000 | | | | | | (6,000) | | |
|
Repayments of long-term debt
|
| | | | (833) | | | | | | (833) | | |
|
Proceeds from issuance of preferred stock and warrants to purchase preferred stock, net of issuance costs
|
| | | | 13,309 | | | | | | 5,333 | | |
|
Proceeds from exercise of employee stock options
|
| | | | 70 | | | | | | — | | |
|
Net cash provided by (used in) financing activities
|
| | | | 13,546 | | | | | | (136) | | |
|
Net (decrease) increase in cash
|
| | | | (4,612) | | | | | | 1,198 | | |
|
Cash-beginning of period
|
| | | | 7,008 | | | | | | 6,418 | | |
|
Cash-end of period
|
| | | $ | 2,396 | | | | | $ | 7,616 | | |
| Supplemental disclosures of cash flow information | | | | | | | | | | | | | |
|
Interest paid
|
| | | $ | 131 | | | | | $ | 431 | | |
|
Taxes paid
|
| | | $ | 37 | | | | | $ | 7 | | |
| Noncash investing and financing activities | | | | | | | | | | | | | |
|
Accrued preferred stock issuance costs
|
| | | $ | 83 | | | | | $ | — | | |
|
Employee promissory notes issued for stock option exercises
|
| | | $ | 3,453 | | | | | $ | — | | |
|
Vesting of early exercised stock options
|
| | | $ | 5 | | | | | $ | — | | |
|
Forgiveness of Paycheck Protection Program note payable
|
| | | $ | 1,364 | | | | | $ | — | | |
|
Issued shares of redeemable convertible preferred stock in connection with acquisitions
|
| | | $ | 1,000 | | | | | $ | — | | |
| | | |
June 30,
2021 |
| |
December 31,
2020 |
| ||||||
|
Beginning balance
|
| | | $ | 238 | | | | | $ | 272 | | |
|
Provision
|
| | | | 1,786 | | | | | | 2,667 | | |
|
Write-offs, net
|
| | | | (1,545) | | | | | | (2,701) | | |
|
Ending balance
|
| | | $ | 479 | | | | | $ | 238 | | |
| | | |
June 30,
2021 |
| |
December 31,
2020 |
| ||||||
|
Raw materials
|
| | | $ | 4,220 | | | | | $ | 4,753 | | |
|
Finished goods
|
| | | | 17,932 | | | | | | 6,980 | | |
|
Packaging
|
| | | | 128 | | | | | | 147 | | |
|
Total inventory
|
| | | $ | 22,280 | | | | | $ | 11,880 | | |
| | | |
June 30,
2021 |
| |
December 31,
2020 |
| ||||||
|
Prepaid wine crushing services
|
| | | $ | 1,539 | | | | | $ | 1,252 | | |
|
Prepaid freight
|
| | | | 1,049 | | | | | | 488 | | |
|
Prepaid software licenses
|
| | | | 242 | | | | | | 151 | | |
|
Prepaid marketing
|
| | | | 225 | | | | | | 151 | | |
|
Prepaid insurance and benefits
|
| | | | 186 | | | | | | 372 | | |
|
Deposits
|
| | | | 65 | | | | | | 19 | | |
|
Prepaid other
|
| | | | 759 | | | | | | 579 | | |
|
Total prepaid expenses and other current assets
|
| | | $ | 4,065 | | | | | $ | 3,012 | | |
| | | |
June 30,
2021 |
| |
December 31,
2020 |
| ||||||
|
Capitalized software
|
| | | $ | 2,117 | | | | | $ | 1,966 | | |
|
Furnitures and fixtures
|
| | | | 643 | | | | | | 643 | | |
|
Machinery and equipment
|
| | | | 318 | | | | | | 262 | | |
|
Leasehold improvements
|
| | | | 306 | | | | | | 304 | | |
|
Computers and server equipment
|
| | | | 194 | | | | | | 153 | | |
|
Website development
|
| | | | 168 | | | | | | 168 | | |
|
Purchased software and licenses
|
| | | | 132 | | | | | | 132 | | |
| | | | | | 3,878 | | | | | | 3,628 | | |
|
Less: accumulated depreciation and amortization
|
| | | | (3,184) | | | | | | (2,974) | | |
|
Total property and equipment, net
|
| | | $ | 694 | | | | | $ | 654 | | |
| | | |
June 30,
2021 |
| |
December 31,
2020 |
| ||||||
|
Inventory received not billed
|
| | | $ | 1,955 | | | | | $ | 1,944 | | |
|
Accrued acquisition consideration
|
| | | | 1,000 | | | | | | — | | |
|
Accrued payroll liabilities
|
| | | | 708 | | | | | | 659 | | |
|
Accrued marketing
|
| | | | 384 | | | | | | 634 | | |
|
Accrued professional fees
|
| | | | 366 | | | | | | 57 | | |
|
Accrued alcohol and tobacco tax
|
| | | | 312 | | | | | | 318 | | |
|
Accrued shipping
|
| | | | 278 | | | | | | 472 | | |
|
Other
|
| | | | 1,255 | | | | | | 675 | | |
|
Total accrued liabilities
|
| | | $ | 6,258 | | | | | $ | 4,759 | | |
|
Year ending December 31,(1)
|
| | | | | | |
|
2021 (six months)
|
| | | $ | 833 | | |
|
2022
|
| | | | 833 | | |
|
Total
|
| | | $ | 1,666 | | |
|
Date Issued
|
| |
Number of Shares
|
| |
Preferred Stock Series
|
| |
Price per Share
|
| |
Expiration Date
|
| ||||||
|
July 3, 2013
|
| | | | 6,843 | | | | Series Seed | | | | $ | 2.20 | | | | July 3, 2023 | |
|
April 15, 2016
|
| | | | 2,862 | | | | Series B | | | | $ | 10.48 | | | | April 15 2026 | |
|
December 7, 2017
|
| | | | 834 | | | | Series B-1 | | | | $ | 10.48 | | | |
December 7, 2024
|
|
|
December 29, 2017
|
| | | | 107,455 | | | | Series B-1 | | | | $ | 10.48 | | | |
December 29, 2027
|
|
|
April 6, 2021
|
| | | | 285,704 | | | | Series F | | | | $ | 14.00 | | | | April 6, 2026 | |
| | | |
Six Months Ended June 30,
|
| |||
| | | |
2021
|
| |
2020
|
|
|
Risk free interest rates
|
| |
0.87% – 1.45%
|
| |
0.25%
|
|
|
Expected term (in years)
|
| |
2.01 – 6.50
|
| |
3.01 – 7.50
|
|
|
Dividend yield
|
| |
—
|
| |
—
|
|
|
Expected volatility
|
| |
60%
|
| |
60%
|
|
|
Fair value of preferred stock
|
| |
$16.88
|
| |
$14.00
|
|
| | | |
Warrant Liabilities
|
| |||
|
Fair value at December 31, 2019
|
| | | $ | 859 | | |
|
Change in fair value of warrant liabilities
|
| | | | 229 | | |
|
Fair value at June 30, 2020
|
| | | | 1,088 | | |
|
Change in fair value of warrant liabilities
|
| | | | (21) | | |
|
Fair value at December 31, 2020
|
| | | | 1,067 | | |
|
Issuance of Series F warrants
|
| | | | 2,035 | | |
|
Change in fair value of warrant liabilities
|
| | | | 893 | | |
|
Fair value at June 30, 2021
|
| | | $ | 3,995 | | |
|
Years ending December 31,
|
| | | | | | |
|
2021 (six months)
|
| | | $ | 626 | | |
|
2022
|
| | | | 1,147 | | |
|
Total
|
| | | $ | 1,773 | | |
|
Years ending December 31,
|
| | | | | | |
|
2021 (six months)
|
| | | $ | 382 | | |
|
2022
|
| | | | 785 | | |
|
Total
|
| | | $ | 1,167 | | |
| | | |
Six Months Ended June 30,
|
| |||
| | | |
2021
|
| |
2020
|
|
|
Risk free interest rates
|
| |
0.98% – 1.11%
|
| |
0.40% – 0.44%
|
|
|
Expected term (in years)
|
| |
5.53 – 6.12
|
| |
5.46 – 5.99
|
|
|
Dividend yield
|
| |
—
|
| |
—
|
|
|
Expected volatility
|
| |
36.91% – 37.10%
|
| |
36.20% – 36.54%
|
|
|
Fair value of common stock
|
| |
$1.84 – $2.00
|
| |
$1.36 – $1.44
|
|
| | | |
Shares
Available for Grant |
| |
Weighted-
Average Exercise Price |
| |
Weighted-
Average Remaining Contractual Life (in Years) |
| |
Aggregate
Intrinsic Value (in thousands) |
| ||||||||||||
|
Outstanding as of December 31, 2020
|
| | | | 2,352,952 | | | | | $ | 1.68 | | | | | | 7.52 | | | | | | — | | |
|
Exercised
|
| | | | (2,109,308) | | | | | | 1.67 | | | | | | 7.07 | | | | | | 7,632 | | |
|
Granted
|
| | | | 430,750 | | | | | | 5.28 | | | | | | 7.90 | | | | | | — | | |
|
Forfeited
|
| | | | (110,034) | | | | | | 4.97 | | | | | | — | | | | | | 35 | | |
|
Expired
|
| | | | (3,281) | | | | | | 3.76 | | | | | | — | | | | | | 25 | | |
|
Outstanding as of June 30, 2021
|
| | | | 561,079 | | | | | | 3.84 | | | | | | 8.19 | | | | | | — | | |
|
Vested and exercisable as of June 30, 2021
|
| | | | 184,313 | | | | | $ | 2.12 | | | | | | 5.44 | | | | | $ | 584 | | |
| | | |
June 30, 2021
|
| |||||||||||||||||||||||||||
| | | |
Shares
Authorized |
| |
Shares
Issued and Outstanding |
| |
Net
Carrying Value |
| |
Aggregate
Liquidation Preference |
| |
Common
Stock Issuable on Conversion |
| |||||||||||||||
|
Series Seed Preferred Stock
|
| | | | 13,296,372 | | | | | | 1,655,186 | | | | | $ | 3,628 | | | | | $ | 3,628 | | | | | | 1,655,186 | | |
|
Series A Preferred Stock
|
| | | | 8,276,928 | | | | | | 1,034,604 | | | | | | 9,458 | | | | | | 10,006 | | | | | | 1,034,604 | | |
|
Series B Preferred Stock
|
| | | | 13,381,711 | | | | | | 1,669,848 | | | | | | 17,472 | | | | | | 17,499 | | | | | | 1,669,848 | | |
|
Series B-1 Preferred Stock
|
| | | | 7,736,552 | | | | | | 858,825 | | | | | | 8,942 | | | | | | 13,501 | | | | | | 858,825 | | |
|
Series C Preferred Stock
|
| | | | 8,209,586 | | | | | | 1,026,198 | | | | | | 9,500 | | | | | | 15,000 | | | | | | 1,026,198 | | |
|
Series D Preferred Stock
|
| | | | 10,611,205 | | | | | | 822,214 | | | | | | 5,877 | | | | | | 9,306 | | | | | | 822,214 | | |
|
Series E Preferred Stock
|
| | | | 10,000,000 | | | | | | 532,331 | | | | | | 5,747 | | | | | | 7,466 | | | | | | 532,331 | | |
|
Series F Preferred Stock
|
| | | | 8,571,428 | | | | | | 785,700 | | | | | | 8,272 | | | | | | 11,000 | | | | | | 785,700 | | |
|
Total
|
| | | | 80,083,782 | | | | | | 8,384,906 | | | | | $ | 68,896 | | | | | $ | 87,406 | | | | | | 8,384,906 | | |
| | | |
December 31, 2020
|
| |||||||||||||||||||||||||||
| | | |
Shares
Authorized |
| |
Shares
Issued and Outstanding |
| |
Net
Carrying Value |
| |
Aggregate
Liquidation Preference |
| |
Common
Stock Issuable on Conversion |
| |||||||||||||||
|
Series Seed Preferred Stock
|
| | | | 13,296,372 | | | | | | 1,655,186 | | | | | $ | 3,628 | | | | | $ | 3,628 | | | | | | 1,655,186 | | |
|
Series A Preferred Stock
|
| | | | 8,276,928 | | | | | | 1,034,604 | | | | | | 9,458 | | | | | | 10,006 | | | | | | 1,034,604 | | |
|
Series B Preferred Stock
|
| | | | 13,381,711 | | | | | | 1,669,848 | | | | | | 17,472 | | | | | | 17,499 | | | | | | 1,669,848 | | |
|
Series B-1 Preferred Stock
|
| | | | 7,736,552 | | | | | | 858,825 | | | | | | 8,942 | | | | | | 13,501 | | | | | | 858,825 | | |
|
Series C Preferred Stock
|
| | | | 8,209,586 | | | | | | 1,026,198 | | | | | | 9,500 | | | | | | 15,000 | | | | | | 1,026,198 | | |
|
Series D Preferred Stock
|
| | | | 10,611,205 | | | | | | 822,214 | | | | | | 5,877 | | | | | | 9,306 | | | | | | 822,214 | | |
|
Series E Preferred Stock
|
| | | | 10,000,000 | | | | | | 200,111 | | | | | | 1,585 | | | | | | 2,806 | | | | | | 200,111 | | |
|
Total
|
| | | | 71,512,354 | | | | | | 7,266,986 | | | | | $ | 56,462 | | | | | $ | 71,746 | | | | | | 7,266,986 | | |
| | | |
For the Six Months Ended
June 30, 2021 |
| |||||||||||||||||||||||||||
| | | |
DTC
|
| |
Wholesale
|
| |
Other
non-reportable |
| |
Corporate
non-segment |
| |
Total
|
| |||||||||||||||
|
Net revenues
|
| | | $ | 26,852 | | | | | $ | 7,624 | | | | | $ | 640 | | | | | $ | — | | | | | $ | 35,116 | | |
|
Cost of revenues
|
| | | | (15,356) | | | | | | (4,323) | | | | | | (274) | | | | | | — | | | | | | (19,953) | | |
|
Gross profit
|
| | |
|
11,496
|
| | | |
|
3,301
|
| | | |
|
366
|
| | | | | — | | | | |
|
15,163
|
| |
|
Operating expenses
|
| | | | (10,288) | | | | | | (2,205) | | | | | | (887) | | | | | | (5,763) | | | | | | (19,143) | | |
|
Interest expense
|
| | | | — | | | | | | — | | | | | | — | | | | | | (421) | | | | | | (421) | | |
|
Change in fair value of warrant liabilities
|
| | | | — | | | | | | — | | | | | | — | | | | | | (893) | | | | | | (893) | | |
|
Other income
|
| | | | — | | | | | | — | | | | | | — | | | | | | 1,972 | | | | | | 1,972 | | |
|
Income (loss) before income taxes
|
| | | $ | 1,208 | | | | | $ | 1,096 | | | | | $ | (521) | | | | | $ | (5,105) | | | | | $ | (3,322) | | |
| | | |
For the Six Months Ended
June 30, 2020 |
| |||||||||||||||||||||||||||
| | | |
DTC
|
| |
Wholesale
|
| |
Other
non-reportable |
| |
Corporate
non-segment |
| |
Total
|
| |||||||||||||||
|
Net revenues
|
| | | $ | 24,823 | | | | | $ | 4,023 | | | | | $ | 320 | | | | | $ | — | | | | | $ | 29,166 | | |
|
Cost of revenues
|
| | | | (15,402) | | | | | | (2,685) | | | | | | (137) | | | | | | — | | | | | | (18,224) | | |
|
Gross profit
|
| | |
|
9,421
|
| | | |
|
1,338
|
| | | |
|
183
|
| | | | | — | | | | |
|
10,942
|
| |
|
Operating expenses
|
| | | | (7,743) | | | | | | (1,571) | | | | | | (98) | | | | | | (4,518) | | | | | | (13,930) | | |
|
Interest expense
|
| | | | — | | | | | | — | | | | | | — | | | | | | (531) | | | | | | (531) | | |
|
Change in fair value of warrant liabilities
|
| | | | — | | | | | | — | | | | | | — | | | | | | (229) | | | | | | (229) | | |
|
Other income
|
| | | | — | | | | | | — | | | | | | — | | | | | | 9 | | | | | | 9 | | |
|
Income (loss) before income taxes
|
| | | $ | 1,678 | | | | | $ | (233) | | | | | $ | 85 | | | | | $ | (5,269) | | | | | $ | (3,739) | | |
| | | |
Six Months Ended
June 30, |
| |||||||||
| | | |
2021
|
| |
2020
|
| ||||||
|
Stock options outstanding
|
| | | | 561,079 | | | | | | 2,300,160 | | |
|
Unvested stock options early exercised
|
| | | | 817,974 | | | | | | — | | |
|
Redeemable convertible preferred stock
|
| | | | 8,384,906 | | | | | | 7,034,244 | | |
|
Warrants to purchase redeemable convertible preferred stock
|
| | | | 403,698 | | | | | | 117,994 | | |
|
Total
|
| | | | 10,167,657 | | | | | | 9,452,398 | | |
| | | |
Six Months Ended
June 30, |
| |||||||||
| | | |
2021
|
| |
2020
|
| ||||||
| Current: | | | | | | | | | | | | | |
|
Federal
|
| | | $ | — | | | | | $ | — | | |
|
State
|
| | | | 15 | | | | | | 7 | | |
|
Total current
|
| | | | 15 | | | | | | 7 | | |
|
Total provision for income taxes
|
| | | $ | 15 | | | | | $ | 7 | | |