|
Delaware
|
| |
5699
|
| |
46-1942864
|
|
|
(State or other jurisdiction of
incorporation or organization) |
| |
(Primary Standard Industrial
Classification Code Number) |
| |
(I.R.S. Employer
Identification Number) |
|
|
Thomas J. Poletti
Veronica Lah Manatt, Phelps & Phillips, LLP 695 Town Center Drive, 14th Floor Costa Mesa, CA 92646 (714) 312-7500 |
| |
Andrew M. Tucker
Michael Bradshaw Nelson Mullins Riley & Scarborough LLP 101 Constitution Avenue, NW Suite 900 Washington, D.C. 20001 (202) 689-2000 |
|
| Large accelerated filer ☐ | | | Accelerated filer ☐ | | | Non-accelerated filer ☐ | | |
Smaller reporting company ☒
Emerging growth company ☒ |
|
| | |||||||||||||||||||||||||
Title of Each Class of Securities
to be Registered |
| | |
Amount to be
Registered |
| | |
Proposed Maximum
Offering Price Per Share |
| | |
Proposed Maximum
Aggregate Offering Price(1) |
| | |
Amount of
Registration Fee(2) |
| |||||||||
Common Stock $0.0001 par value
|
| | |
2,300,000 shares
|
| | | | $ | 5.00 | | | | | | $ | 11,500,000 | | | | | | $ | 1,254.65 | | |
Underwriters’ Warrants to purchase Common Stock(3)
|
| | |
160,000 warrants
|
| | | | | — | | | | | | | — | | | | | | | — | | |
Common Stock underlying Underwriters’ Warrants(4)
|
| | |
160,000 shares
|
| | | | $ | 5.50 | | | | | | $ | 880,000 | | | | | | $ | 96.01 | | |
Total Registration Fee
|
| | | | | | | | | | | | | | | | | | | | | | $ | 1,350.66 | | |
| | | | | 6 | | | |
| | | | | 17 | | | |
| | | | | 18 | | | |
| | | | | 37 | | | |
| | | | | 39 | | | |
| | | | | 40 | | | |
| | | | | 41 | | | |
| | | | | 42 | | | |
| | | | | 44 | | | |
| | | | | 48 | | | |
| | | | | 76 | | | |
| | | | | 89 | | | |
| | | | | 93 | | | |
| | | | | 97 | | | |
| | | | | 101 | | | |
| | | | | 103 | | | |
| | | | | 105 | | | |
| | | | | 109 | | | |
| | | | | 111 | | | |
| | | | | 115 | | | |
| | | | | 122 | | | |
| | | | | 123 | | | |
| | | | | 123 | | | |
|
FINANCIAL STATEMENTS |
| |
| | |
Nine Months Ended
September 30, |
| |
Year Ended
December 31, |
| ||||||||||||||||||||||||||||||
Statement of Operations
|
| |
2020
Pro Forma |
| |
2020
Actual |
| |
2019
Actual |
| |
2019
Pro Forma |
| |
2019
Actual |
| |
2018
Actual |
| ||||||||||||||||||
| | |
(unaudited)
|
| | | | | | | | | | | | | |
(unaudited)
|
| | | | | | | | | | | | | ||||||
Net revenues
|
| | | $ | 8,432,642 | | | | | $ | 4,475,507 | | | | | $ | 2,319,205 | | | | | $ | 33,459,696 | | | | | $ | 3,034,216 | | | | | $ | 3,777,493 | | |
Cost of net revenues
|
| | | $ | 5,175,069 | | | | | $ | 3,884,864 | | | | | $ | 1,046,116 | | | | | $ | 15,492,838 | | | | | $ | 1,626,505 | | | | | $ | 1,656,332 | | |
Gross profit
|
| | | $ | 3,257,573 | | | | | $ | 590,643 | | | | | $ | 1,273,089 | | | | | $ | 17,966,859 | | | | | $ | 1,407,711 | | | | | $ | 2,121,161 | | |
Operating expenses
|
| | | $ | 11,981,473 | | | | | $ | 7,458,722 | | | | | $ | 5,040,258 | | | | | $ | 27,610,667 | | | | | $ | 6,255,180 | | | | | $ | 6,140,232 | | |
| | | | | | | | | | | | | | | | | | ||||||||||||||||||||
Operating loss
|
| | | $ | (8,723,900) | | | | | $ | (6,868,079) | | | | | $ | (3,767,169) | | | | | $ | (9,643,809) | | | | | $ | (4,847,469) | | | | | $ | (4,019,071) | | |
Other expenses
|
| | | $ | (1,692,305) | | | | | $ | (1,207,244) | | | | | $ | (579,167) | | | | | $ | (962,737) | | | | | $ | (805,704) | | | | | $ | (705,662) | | |
(Loss) before provision for income
taxes |
| | | $ | (10,416,205) | | | | | $ | (8,075,323) | | | | | $ | (4,346,336) | | | | | $ | (10,606,545) | | | | | $ | (5,653,973) | | | | | $ | (4,724,733) | | |
Provision for income taxes
|
| | | $ | 13,657 | | | | | $ | 13,657 | | | | | $ | — | | | | | $ | (15,690) | | | | | $ | (800) | | | | | $ | (800) | | |
Net loss
|
| | | $ | (10,429,862) | | | | | $ | (8,088,980) | | | | | $ | (4,346,336) | | | | | $ | (10,622,236) | | | | | $ | (5,653,973) | | | | | $ | (4,725,533) | | |
Pro forma earnings per share – basic and diluted(1):
|
| | | | | | | | | | | | | | | | | ||||||||||||||||||||
Basic
|
| | | $ | (1.28) | | | | | | | | | | | | | | | | | $ | (1.30) | | | | | | | | | | | | | | |
Diluted
|
| | | $ | (1.28) | | | | | | | | | | | | | | | | | $ | (1.30) | | | | | | | | | | | | | | |
Pro forma number of common
shares outstanding – basic and diluted(1): |
| | | | | | | ||||||||||||||||||||||||||||||
Basic
|
| | | | 7,396,957 | | | | | | | | | | | | | | | | | | 7,396,957 | | | | | | | | | | | | | | |
Diluted
|
| | | | 7,396,957 | | | | | | | | | | | | | | | | | | 7,396,957 | | | | | | | | | | | | | | |
| | |
As of
September 30, 2020 |
| |||||||||||||||
Balance Sheet
|
| |
Actual
|
| |
Pro Forma
|
| |
Pro Forma as
Adjusted(2) |
| |||||||||
| | | | | | | | |
(uaudited)
|
| |
(uaudited)
|
| ||||||
Total cash
|
| | | $ | 282,059 | | | | | $ | 304,428 | | | | | $ | 7,041,428 | | |
Total current assets
|
| | | $ | 2,860,231 | | | | | $ | 3,018,537 | | | | | $ | 9,918,537 | | |
Total assets
|
| | | $ | 17,531,830 | | | | | $ | 24,610,937 | | | | | $ | 31,510,937 | | |
Total current liabilities including current portion of long-term debt
|
| | | $ | 20,346,697 | | | | | $ | 22,093,605 | | | | | $ | 20,593,605 | | |
Total long-term obligations
|
| | | $ | 514,876 | | | | | $ | 606,919 | | | | | $ | 606,919 | | |
Total liabilities
|
| | | $ | 20,861,573 | | | | | $ | 22,700,524 | | | | | $ | 22,700,524 | | |
Total stockholders’ equity (deficit)
|
| | | $ | (3,329,743) | | | | | $ | 1,910,413 | | | | | $ | 10,310,413 | | |
Total liabilities and stockholders’ equity
|
| | | $ | 17,531,830 | | | | | $ | 24,610,937 | | | | | $ | 31,510,937 | | |
| | |
as of September 30, 2020
|
| | | | | | | | | | | | | |||||||||||||||||||||||||||
| | |
DBG
|
| |
H&J
|
| |
Total
|
| |
Pro Forma
|
| |
Pro Forma
as Adjusted |
| | | | | |||||||||||||||||||||||
ASSETS | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||
Current assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||
Cash and cash equivalents
|
| | | $ | 282,059 | | | | | $ | 22,369 | | | | | $ | 304,428 | | | | | $ | 6,737,000 | | | | | $ | 7,041,428 | | | | | | | ||||||||
Indebtedness, including current portion
|
| | | $ | 20,861,573 | | | | | $ | 1,393,951 | | | | | $ | 22,255,524 | | | | | | | | | | | $ | 22,255,524 | | | | | | | ||||||||
Debt
|
| | | $ | 12,597,722 | | | | | $ | 1,104,141 | | | | | | 13,701,863 | | | | | $ | (2,299,280) | | | | | | 11,402,583 | | | | | | | ||||||||
DBG preferred stock,
$0.0001 par value, 125,000,000 shares authorized (actual), 10,000,000 shares authorized (pro forma and pro forma as adjusted), 62,924,710 shares issued and outstanding (actual), no shares issued and outstanding (pro forma) |
| | | | 6,291 | | | | | | — | | | | | | 6,291 | | | | | | (6,291) | | | | | | — | | | | | | | ||||||||
DBG common stock,
$0.0001 par value: 200,000,000 shares authorized (actual), 100,000,000 shares authorized (pro forma and pro forma as adjusted), 10,377,615 shares issued and outstanding (actual); 5,396,957 issued and outstanding (pro forma); 7,396,957 (pro forma as adjusted) |
| | | | 1,038 | | | | | | — | | | | | | 1,038 | | | | | | (298) | | | | | | 740 | | | | | | | ||||||||
H&J Membership Interests
|
| | | | — | | | | | | 9,100,000 | | | | | | 9,100,000 | | | | | | (9,100,000) | | | | | | — | | | | | | | ||||||||
Additional paid-in capital
|
| | | | 27,383,064 | | | | | | | | | | | | 27,383,064 | | | | | | 18,292,789 | | | | | | 45,675,852 | | | | | | | ||||||||
Subscription receivable
|
| | | | (13,454) | | | | | | | | | | | | (13,454) | | | | | | | | | | | | (13,454) | | | | | | | ||||||||
Accumulated deficit
|
| | | | (30,706,682) | | | | | | (1,139,602) | | | | | | (31,846,284) | | | | | | | | | | | | (31,846,284) | | | | | | | | | ||||||
Total stockholders’ equity (deficit)
|
| | | $ | (3,329,743) | | | | | $ | 7,960,398 | | | | | $ | 4,630,655 | | | | | $ | 9,186,297 | | | | | $ | 13,816,952 | | | | | | | ||||||||
Total capitalization
|
| | | $ | 9,267,979 | | | | | $ | 9,064,539 | | | | | $ | 18,332,518 | | | | | $ | 6,887,017 | | | | | $ | 25,219,535 | | | | | | |
|
Assumed public offering price per share
|
| | | | | | | | | $ | 5.00 | | |
|
Pro forma net tangible book value per share as of September 30, 2020
|
| | | $ | (3.17) | | | | | | | | |
|
Increase in pro forma net tangible book value per share attributable to new investors
|
| | | $ | 1.81 | | | | | | | | |
|
Pro forma net tangible book value per share after this offering
|
| | | | | | | | | $ | (1.37) | | |
|
Dilution in pro forma net tangible book value per share to new investors
|
| | | | | | | | | $ | 3.63 | | |
| | |
Shares Purchased
|
| |
Total Consideration
|
| |
Average
Price Per Share |
| |||||||||||||||||||||
| | |
Number
|
| |
Percentage
|
| |
Amount
|
| |
Percentage
|
| ||||||||||||||||||
Existing Stockholders
|
| | | | 5,396,957 | | | | | | 73.0% | | | | | $ | 14,193,996 | | | | | | 58.7% | | | | | $ | 2.63 | | |
New Investors in this offering
|
| | | | 2,000,000 | | | | | | 27.0 | | | | | $ | 10,000,000 | | | | | | 41.3% | | | | | $ | 5.00 | | |
Total
|
| | | | 7,396,957 | | | | | | 100.0% | | | | | $ | 24,193,996 | | | | | | 100.0% | | | | | | | | |
| | |
Nine Months Ended
September 30, |
| |
Year Ended
December 31, |
| ||||||||||||||||||||||||||||||
Statement of Operations
|
| |
2020
Pro Forma |
| |
2020
Actual |
| |
2019
Actual |
| |
2019
Pro Forma |
| |
2019
Actual |
| |
2018
Actual |
| ||||||||||||||||||
| | |
(unaudited)
|
| | | | | | | | | | | | | |
(unaudited)
|
| | | | | | | | | | | | | ||||||
Net revenues
|
| | | $ | 8,432,642 | | | | | $ | 4,475,507 | | | | | $ | 2,319,205 | | | | | $ | 33,459,696 | | | | | $ | 3,034,216 | | | | | $ | 3,777,493 | | |
Cost of net revenues
|
| | | $ | 5,175,069 | | | | | $ | 3,884,864 | | | | | $ | 1,046,116 | | | | | $ | 15,492,838 | | | | | $ | 1,626,505 | | | | | $ | 1,656,332 | | |
Gross profit
|
| | | $ | 3,257,573 | | | | | $ | 590,643 | | | | | $ | 1,273,089 | | | | | $ | 17,966,859 | | | | | $ | 1,407,711 | | | | | $ | 2,121,161 | | |
Operating expenses
|
| | | $ | 11,981,473 | | | | | $ | 7,458,722 | | | | | $ | 5,040,258 | | | | | $ | 27,610,667 | | | | | $ | 6,255,180 | | | | | $ | 6,140,232 | | |
Operating loss
|
| | | $ | (8,723,900) | | | | | $ | (6,868,079) | | | | | $ | (3,767,169) | | | | | $ | (9,643,809) | | | | | $ | (4,847,469) | | | | | $ | (4,019,071) | | |
Other expenses
|
| | | $ | (1,692,305) | | | | | $ | (1,207,244) | | | | | $ | (579,167) | | | | | $ | (962,737) | | | | | $ | (805,704) | | | | | $ | (705,662) | | |
(Loss) before provision for income taxes
|
| | | $ | (10,416,205) | | | | | $ | (8,075,323) | | | | | $ | (4,346,336) | | | | | $ | (10,606,545) | | | | | $ | (5,653,973) | | | | | $ | (4,724,733) | | |
Provision for income taxes
|
| | | | 13,657 | | | | | $ | 13,657 | | | | | $ | — | | | | | | (15,690) | | | | | $ | (800) | | | | | $ | (800) | | |
Net loss
|
| | | $ | (10,429,862) | | | | | $ | (8,088,980) | | | | | $ | (4,346,336) | | | | | $ | (10,622,236) | | | | | $ | (5,653,973) | | | | | $ | (4,725,533) | | |
| | |
As of
September 30, 2020 |
| |
As of
December 31, 2019 |
| ||||||||||||
Balance Sheet
|
| |
Actual
|
| |
Pro Forma
|
| ||||||||||||
| | | | | | | | |
(unaudited)
|
| | ||||||||
Total cash
|
| | | $ | 282,059 | | | | | $ | 304,428 | | | | | $ | 40,469 | | |
Total current assets
|
| | | $ | 2,860,231 | | | | | $ | 3,018,537 | | | | | $ | 1,165,954 | | |
Total assets
|
| | | $ | 17,531,830 | | | | | $ | 24,610,937 | | | | | $ | 1,282,057 | | |
Total current liabilities including current portion of long-term debt
|
| | | $ | 20,346,697 | | | | | $ | 22,093,605 | | | | | $ | 8,424,556 | | |
Total long-term obligations
|
| | | $ | 514,876 | | | | | $ | 606,919 | | | | | $ | 7,700 | | |
Total liabilities
|
| | | $ | 20,861,573 | | | | | $ | 22,700,524 | | | | | $ | 8,432,256 | | |
Total stockholders’ equity (deficit)
|
| | | $ | (3,329,743) | | | | | $ | 1,910,413 | | | | | $ | (7,150,199) | | |
Total liabilities and stockholders’ deficit
|
| | | $ | 17,531,830 | | | | | $ | 24,610,937 | | | | | $ | 1,282,057 | | |
| | |
Nine Months Ended
September 30, |
| |||||||||
Pro Forma Combined
|
| |
2020
|
| |
2019
|
| ||||||
| | |
(unaudited)
|
| |
(unaudited)
|
| ||||||
Statement of Operations | | | | | | | | | | | | | |
Net revenues
|
| | | $ | 8,432,642 | | | | | $ | 25,222,938 | | |
Cost of net revenues
|
| | | $ | 5,175,069 | | | | | $ | 11,014,077 | | |
Gross profit
|
| | | $ | 3,257,573 | | | | | $ | 14,208,861 | | |
Operating expenses
|
| | | $ | 11,981,473 | | | | | $ | 22,501,694 | | |
Operating loss
|
| | | $ | (8,723,900) | | | | | $ | (8,292,832) | | |
Other expenses
|
| | | $ | (1,692,305) | | | | | $ | (1,028,781) | | |
Loss before provision for income taxes
|
| | | $ | (10,416,205) | | | | | $ | (9,321,613) | | |
Provision for income taxes
|
| | | $ | 13,657 | | | | | $ | 14,090 | | |
Net loss
|
| | | $ | (10,429,862) | | | | | $ | (9,335,703) | | |
| | |
For the nine months ended
September 30, |
| |||||||||
Pro Forma Combined
|
| |
2020
Pro Forma |
| |
2019
Actual |
| ||||||
Cash Flow Activities | | | | | | | | | | | | | |
Net cash provided by operating activities: | | | | ||||||||||
Net Loss
|
| | | $ | (10,429,862) | | | | | $ | (9,335,703) | | |
Non-cash adjustments
|
| | | $ | 3,528,206 | | | | | $ | 1,865,921 | | |
Change in operating assets and liabilities
|
| | | $ | 1,474,007 | | | | | $ | 3,842,813 | | |
Net cash used in operating activities
|
| | | $ | (5,427,649) | | | | | $ | (3,626,969) | | |
Net cash used in investing activities
|
| | | $ | (278,758) | | | | | $ | (600,383) | | |
Net cash (used in) provided by financing activities
|
| | | $ | 5,593,678 | | | | | $ | 3,105,948 | | |
Net change in cash
|
| | | $ | (112,729) | | | | | $ | (1,121,404) | | |
| | |
Year Ended December 31,
|
| |||||||||
Statement of Operations
|
| |
2019
|
| |
2018
|
| ||||||
| | |
(unaudited)
|
| |
(unaudited)
|
| ||||||
Net revenue
|
| | | $ | 33,459,696 | | | | | $ | 35,034,608 | | |
Cost of net revenue
|
| | | $ | 15,492,838 | | | | | $ | 15,996,245 | | |
Gross profit
|
| | | $ | 17,966,859 | | | | | $ | 19,038,363 | | |
Operating expenses
|
| | | $ | 27,610,667 | | | | | $ | 25,496,408 | | |
Operating income
|
| | | $ | (9,643,809) | | | | | $ | (6,458,045) | | |
Other expense
|
| | | $ | (962,737) | | | | | $ | (214,461) | | |
Loss before provision for income taxes
|
| | | $ | (10,606,545) | | | | | $ | (6,672,506) | | |
Provision for income taxes
|
| | | $ | (15,690) | | | | | $ | 12,590 | | |
Net loss
|
| | | $ | (10,622,236) | | | | | $ | (6,659,916) | | |
| | |
For the Year Ended
December 31, |
| |||||||||
| | |
2019
|
| |
2018
|
| ||||||
Net cash provided by operating activities: | | | | | | | | | | | | | |
Net loss
|
| | | $ | (10,622,236) | | | | | $ | (7,749,894) | | |
Non-cash adjustments
|
| | | $ | 886,014 | | | | | $ | 924,700 | | |
Change in operating assets and liabilities
|
| | | $ | 3,100,656 | | | | | $ | 1,899,398 | | |
Net cash used in operating activities
|
| | | $ | (6,635,567) | | | | | $ | (4,925,796) | | |
Net cash used in investing activities
|
| | | $ | (805,123) | | | | | $ | (216,827) | | |
Net cash (used in) provided by financing activities
|
| | | $ | 6,297,063 | | | | | $ | 4,902,907 | | |
Net change in cash
|
| | | $ | (1,143,627) | | | | | $ | (239,716) | | |
| | |
Nine Months Ended
September 30, |
| |||||||||
Statement of Operations
|
| |
2020
|
| |
2019
|
| ||||||
| | |
(unaudited)
|
| |||||||||
Net revenues
|
| | | $ | 4,475,507 | | | | | $ | 2,319,205 | | |
Cost of net revenues
|
| | | $ | 3,884,864 | | | | | $ | 1,046,116 | | |
Gross profit
|
| | | $ | 590,643 | | | | | $ | 1,273,089 | | |
Operating expenses
|
| | | $ | 7,458,722 | | | | | $ | 5,040,258 | | |
Operating loss
|
| | | $ | (6,868,079) | | | | | $ | (3,767,169) | | |
Other expenses
|
| | | $ | (1,207,244) | | | | | $ | (579,167) | | |
Loss before provision for income taxes
|
| | | $ | (8,075,323) | | | | | $ | (4,346,336) | | |
Provision for income taxes
|
| | | $ | 13,657 | | | | | $ | — | | |
Net loss
|
| | | $ | (8,088,980) | | | | | $ | (4,346,336) | | |
| | |
For the Year Ended
December 31, |
| |||||||||
Statement of Operations
|
| |
2019
|
| |
2018
|
| ||||||
Net revenue
|
| | | $ | 3,034,216 | | | | | $ | 3,777,493 | | |
Cost of net revenue
|
| | | $ | 1,626,505 | | | | | $ | 1,656,332 | | |
Gross profit
|
| | | $ | 1,407,711 | | | | | $ | 2,121,161 | | |
Operating expenses
|
| | | $ | 6,255,180 | | | | | $ | 6,140,232 | | |
Operating loss
|
| | | $ | (4,847,469) | | | | | $ | (4,019,071) | | |
Other expense
|
| | | $ | (805,704) | | | | | $ | (705,662) | | |
Loss before provision for income taxes
|
| | | $ | (5,563,173) | | | | | $ | (4,724,733) | | |
Provision for income taxes
|
| | | $ | (800) | | | | | $ | (800) | | |
Net loss
|
| | | $ | (5,563,973) | | | | | $ | (4,725,533) | | |
| | |
For the nine month period ended
September 30, |
| |||||||||
DBG
|
| |
2020
|
| |
2019
|
| ||||||
Cashflow Activities | | | | | | | | | | | | | |
Net cash provided by operating activities: | | | | | | | | | | | | | |
Net Loss
|
| | | $ | (8,088,980) | | | | | $ | (4,346,336) | | |
Non-cash adjustments
|
| | | $ | 1,486,280 | | | | | $ | 244,600 | | |
Change in operating assets and liabilities
|
| | | $ | 1,443,892 | | | | | $ | 969,936 | | |
Net cash used in operating activities
|
| | | $ | (5,158,808) | | | | | $ | (3,131,799) | | |
Net cash used in investing activities
|
| | | $ | (70,642) | | | | | $ | (4,901) | | |
Net cash (used in) provided by financing activities
|
| | | $ | 4,686,540 | | | | | $ | 2,642,105 | | |
Net change in cash
|
| | | $ | (502,441) | | | | | $ | 89,886 | | |
| | |
December 31,
|
| |||||||||
| | |
2019
|
| |
2018
|
| ||||||
Net cash used in operating activities: | | | | | | | | | | | | | |
Net loss
|
| | | $ | (5,563,173) | | | | | $ | (4,725,533) | | |
Non-cash adjustments
|
| | | $ | 371,324 | | | | | $ | 416,703 | | |
Change in operating assets and liabilities
|
| | | $ | 1,413,284 | | | | | $ | 140,127 | | |
Net cash used in operating activities
|
| | | $ | (3,869,365) | | | | | $ | (4,168,703) | | |
Net cash used in investing activities
|
| | | $ | 6,642 | | | | | $ | 37,891 | | |
Net cash provided by financing activities
|
| | | $ | 3,318,711 | | | | | $ | 4,368,393 | | |
Net change in cash
|
| | | $ | (544,012) | | | | | $ | 237,581 | | |
| | |
December 31,
|
| |||||||||
Statement of Operations
|
| |
2019
|
| |
2018
|
| ||||||
Net revenue
|
| | | $ | 27,099,718 | | | | | $ | 29,037,497 | | |
Cost of net revenue
|
| | | $ | 12,663,514 | | | | | $ | 13,451,654 | | |
Gross profit
|
| | | $ | 14,436,204 | | | | | $ | 15,585,843 | | |
Operating expenses
|
| | | $ | 19,060,108 | | | | | $ | 17,756,807 | | |
Operating income
|
| | | $ | (4,623,904) | | | | | $ | (2,170,964) | | |
Other expense
|
| | | $ | (153,078) | | | | | $ | (531,599) | | |
Loss before provision for income taxes
|
| | | $ | (4,776,982) | | | | | $ | (2,702,563) | | |
Provision for income taxes
|
| | | $ | (14,890) | | | | | $ | (13,390) | | |
Net loss
|
| | | $ | (4,791,872) | | | | | $ | (2,715,953) | | |
| | |
December 31,
|
| |||||||||
| | |
2019
|
| |
2018
|
| ||||||
Net cash used in operating activities: | | | | | | | | | | | | | |
Net loss
|
| | | $ | (4,791,872) | | | | | $ | (2,715,953) | | |
Non-cash adjustments
|
| | | $ | 432,268 | | | | | $ | 469,318 | | |
Change in operating assets and liabilities
|
| | | $ | 1,571,996 | | | | | $ | 1,622,885 | | |
Net cash used in operating activities
|
| | | $ | (2,787,609) | | | | | $ | (623,750) | | |
Net cash used in investing activities
|
| | | $ | (557,328) | | | | | $ | (185,970) | | |
Net cash provided by financing activities
|
| | | $ | 2,741,350 | | | | | $ | 349,514 | | |
Net change in cash
|
| | | $ | (603,587) | | | | | $ | (460,206) | | |
| | |
September 30,
|
| |||||||||
Harper & Jones
|
| |
2020
|
| |
2019
|
| ||||||
Statement of Operations | | | | | | | | | | | | | |
Net revenues
|
| | | $ | 1,937,312 | | | | | $ | 2,496,237 | | |
Cost of net revenues
|
| | | $ | 675,515 | | | | | $ | 871,231 | | |
Gross profit
|
| | | $ | 1,261,797 | | | | | $ | 1,625,006 | | |
Operating expenses
|
| | | $ | 1,482,152 | | | | | $ | 1,676,398 | | |
Operating loss
|
| | | $ | (220,355) | | | | | $ | (51,392) | | |
Other expenses
|
| | | $ | (54,665) | | | | | $ | 12,526 | | |
Loss before provision for income taxes
|
| | | $ | (275,020) | | | | | $ | (38,866) | | |
Provision for income taxes
|
| | | $ | — | | | | | $ | — | | |
Net loss
|
| | | $ | (275,020) | | | | | $ | (38,866) | | |
| | |
For the Year Ended
December 31, |
| |||||||||
Statement of Operations
|
| |
2019
|
| |
2018
|
| ||||||
Net revenue
|
| | | $ | 3,325,762 | | | | | $ | 2,219,618 | | |
Cost of net revenue
|
| | | $ | 1,202,819 | | | | | $ | 888,259 | | |
Gross profit
|
| | | $ | 2,122,943 | | | | | $ | 1,331,359 | | |
Operating expenses
|
| | | $ | 2,295,379 | | | | | $ | 1,599,369 | |