| | |
Page
|
| |||
| | | | 1 | | | |
| | | | 8 | | | |
| | | | 24 | | | |
| | | | 26 | | | |
| | | | 27 | | | |
| | | | 28 | | | |
| | | | 29 | | | |
| | | | 31 | | | |
| | | | 39 | | | |
| | | | 69 | | | |
| | | | 79 | | | |
| | | | 80 | | | |
| | | | 81 | | | |
| | | | 85 | | | |
| | | | 89 | | | |
| | | | 91 | | | |
| | | | 93 | | | |
| | | | 98 | | | |
| | | | 99 | | | |
| | | | 101 | | | |
| | | | 103 | | | |
| | | | 104 | | | |
Incorporation of Certain Documents By Reference
|
| | | | | | |
| | | | 105 | | | |
| | | | F-1 | | |
Common Stock
Quarter Ended |
| |
High
|
| |
Low
|
| ||||||
June 30, 2021
|
| | | $ | 7.50 | | | | | $ | 2.80 | | |
September 30, 2021
|
| | | $ | 8.80 | | | | | $ | 2.32 | | |
December 31, 2021 (through December 15, 2021)
|
| | | $ | 6.64 | | | | | $ | 2.09 | | |
Warrants
Quarter Ended |
| |
High
|
| |
Low
|
| ||||||
June 30, 2021
|
| | | $ | 2.84 | | | | | $ | 0.30 | | |
September 30, 2021
|
| | | $ | 3.71 | | | | | $ | 0.56 | | |
December 31, 2021 (through December 15, 2021)
|
| | | $ | 2.07 | | | | | $ | 0.75 | | |
| | |
Nine Months Ended
September 30, |
| |||||||||||||||
|
2021
Pro Forma |
| |
2021
Actual |
| |
2020
Actual |
| |||||||||||
|
(unaudited)
|
| |
(unaudited)
|
| |
(unaudited)
|
| |||||||||||
Net revenues
|
| | | $ | 7,824,956 | | | | | $ | 3,575,214 | | | | | $ | 4,475,507 | | |
Cost of net revenues
|
| | | | 3,723,720 | | | | | | 2,179,023 | | | | | | 3,884,864 | | |
Gross profit
|
| | | | 4,101,236 | | | | | | 1,396,191 | | | | | | 590,643 | | |
Operating expenses
|
| | | | 26,060,482 | | | | | | 22,500,331 | | | | | | 7,458,722 | | |
Operating loss
|
| | | | (21,959,246) | | | | | | (21,104,140) | | | | | | (6,868,079) | | |
Other expenses
|
| | | | (3,496,221) | | | | | | (2,655,460) | | | | | | (1,207,244) | | |
Loss before provision for income taxes
|
| | | | (25,455,467) | | | | | | (23,759,600) | | | | | | (8,075,323) | | |
Benefit (provision) for income taxes
|
| | | | 1,100,120 | | | | | | 1,100,120 | | | | | | (13,657) | | |
Net loss
|
| | | $ | (24,355,347) | | | | | $ | (22,659,480) | | | | | | (8,088,980) | | |
| | |
Year Ended
December 31, |
| |||||||||||||||
|
2020
Pro Forma |
| |
2020
Actual |
| |
2019
Actual |
| |||||||||||
|
(unaudited)
|
| | | | | | | | | | | | | |||||
Net revenues
|
| | | $ | 12,989,493 | | | | | $ | 5,239,437 | | | | | $ | 3,034,216 | | |
Cost of net revenues
|
| | | | 8,089,592 | | | | | | 4,685,755 | | | | | | 1,626,505 | | |
Gross profit
|
| | | | 4,899,902 | | | | | | 553,682 | | | | | | 1,407,711 | | |
Operating expenses
|
| | | | 18,372,629 | | | | | | 9,701,572 | | | | | | 6,255,180 | | |
Operating loss
|
| | | | (13,472,727) | | | | | | (9,147,890) | | | | | | (4,847,469) | | |
| | |
Year Ended
December 31, |
| |||||||||||||||
|
2020
Pro Forma |
| |
2020
Actual |
| |
2019
Actual |
| |||||||||||
|
(unaudited)
|
| | | | | | | | | | | | | |||||
Other expenses
|
| | | | (3,308,887) | | | | | | (1,566,764) | | | | | | (805,704) | | |
Loss before provision for income taxes
|
| | | | (16,781,614) | | | | | | (10,714,654) | | | | | | (5,653,173) | | |
Benefit (provision) for income taxes
|
| | | | (14,441) | | | | | | (13,641) | | | | | | (800) | | |
Net loss
|
| | | $ | (16,796,055) | | | | | $ | (10,728,295) | | | | | $ | (5,653,973) | | |
| | |
As of
September 30, 2021 |
| |||||||||
|
Actual
|
| |
Pro Forma
|
| ||||||||
|
(unaudited)
|
| |||||||||||
Total cash
|
| | | $ | 254,527 | | | | | $ | 3,929,527 | | |
Total current assets
|
| | | | 5,474,460 | | | | | | 9,149,460 | | |
Total assets
|
| | | | 40,664,284 | | | | | | 44,339,284 | | |
Total current liabilities including current portion of long-term debt
|
| | | | 23,669,092 | | | | | | 24,068,692 | | |
Total long-term obligations
|
| | | | 15,532,391 | | | | | | 19,207,391 | | |
Total liabilities
|
| | | | 39,201,483 | | | | | | 43,276,083 | | |
Total stockholders’ equity
|
| | | | 1,462,801 | | | | | | 1,063,201 | | |
Total liabilities and stockholders’ equity
|
| | | $ | 40,664,284 | | | | | $ | 44,339,284 | | |
| | |
DBG
|
| |
H&J
|
| |
Stateside
|
| |
Total
|
| |
Pro Forma
Adjustments |
| |
Pro Forma
Combined |
| ||||||||||||||||||
Net revenues
|
| | | $ | 3,575,214 | | | | | $ | 980,261 | | | | | $ | 3,269,481 | | | | | $ | 7,824,956 | | | | | $ | — | | | | | $ | 7,824,956 | | |
Cost of net revenues
|
| | | | 2,179,023 | | | | | | 350,004 | | | | | | 1,194,693 | | | | | | 3,723,720 | | | | | | — | | | | | | 3,723,720 | | |
Gross profit
|
| | | | 1,396,191 | | | | | | 630,257 | | | | | | 2,074,788 | | | | | | 4,101,236 | | | | | | — | | | | | | 4,101,236 | | |
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
General and administrative
|
| | | | 12,820,841 | | | | | | 410,891 | | | | | | 1,147,168 | | | | | | 14,378,900 | | | | | | 1,022,727(a) | | | | | | 15,401,626 | | |
Sales and marketing
|
| | | | 2,401,322 | | | | | | 349,338 | | | | | | 514,742 | | | | | | 3,265,402 | | | | | | — | | | | | | 3,265,402 | | |
Distribution
|
| | | | 238,774 | | | | | | — | | | | | | 115,286 | | | | | | 354,060 | | | | | | — | | | | | | 354,060 | | |
Change in fair value of contingent
consideration |
| | | | 7,039,394 | | | | | | — | | | | | | — | | | | | | 7,039,394 | | | | | | — | | | | | | 7,039,394 | | |
Total operating expenses
|
| | | | 22,500,331 | | | | | | 760,229 | | | | | | 1,777,195 | | | | | | 25,037,756 | | | | | | 1,022,727 | | | | | | 26,060,482 | | |
Loss from operations
|
| | | | (21,104,140) | | | | | | (129,972) | | | | | | 297,593 | | | | | | (20,936,519) | | | | | | (1,022,727) | | | | | | (21,959,246) | | |
Other income (expense): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest expense
|
| | | | (2,020,806) | | | | | | (33,668) | | | | | | — | | | | | | (2,054,474) | | | | | | (794,600)(b) | | | | | | (2,849,074) | | |
Other non-operating income (expenses)
|
| | | | (634,654) | | | | | | — | | | | | | (12,494) | | | | | | (647,148) | | | | | | — | | | | | | (647,148) | | |
Total other income (expense), net
|
| | | | (2,655,460) | | | | | | (33,668) | | | | | | (12,494) | | | | | | (2,701,621) | | | | | | (794,600) | | | | | | (3,496,221) | | |
Income tax benefit (provision)
|
| | | | 1,100,120 | | | | | | — | | | | | | — | | | | | | 1,100,120 | | | | | | — | | | | | | 1,100,120 | | |
Net income (loss)
|
| | | $ | (22,659,480) | | | | | $ | (163,640) | | | | | $ | 285,099 | | | | | $ | (22,538,021) | | | | | $ | (1,817,327) | | | | | $ | (24,355,347) | | |
| | |
DBG
|
| |
Bailey
|
| |
H&J
|
| |
Stateside
|
| |
Total
|
| |
Pro Forma
Adjustments |
| |
Pro Forma
Combined |
| |||||||||||||||||||||
Net revenues
|
| | | $ | 5,239,437 | | | | | $ | 2,019,823 | | | | | $ | 2,542,721 | | | | | $ | 3,187,512 | | | | | $ | 12,989,493 | | | | | $ | — | | | | | $ | 12,989,493 | | |
Cost of net revenues
|
| | | | 4,685,755 | | | | | | 1,020,237 | | | | | | 897,873 | | | | | | 1,485,726 | | | | | | 8,089,592 | | | | | | — | | | | | | 8,089,592 | | |
Gross profit
|
| | | | 553,682 | | | | | | 999,586 | | | | | | 1,644,848 | | | | | | 1,701,786 | | | | | | 4,899,902 | | | | | | — | | | | | | 4,899,902 | | |
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
General and administrative
|
| | | | 7,149,210 | | | | | | 1,439,879 | | | | | | 1,044,397 | | | | | | 1,192,241 | | | | | | 10,825,728 | | | | | | 2,353,637(a) | | | | | | 13,179,365 | | |
Sales and marketing
|
| | | | 576,469 | | | | | | 483,657 | | | | | | 1,163,124 | | | | | | 838,638 | | | | | | 3,061,889 | | | | | | — | | | | | | 3,061,889 | | |
Distribution
|
| | | | 342,466 | | | | | | — | | | | | | — | | | | | | 155,483 | | | | | | 497,949 | | | | | | — | | | | | | 497,949 | | |
Loss on disposal of property and
equipment |
| | | | 848,927 | | | | | | — | | | | | | — | | | | | | — | | | | | | 848,927 | | | | | | — | | | | | | 848,927 | | |
Impairment of intangible assets
|
| | | | 784,500 | | | | | | — | | | | | | — | | | | | | — | | | | | | 784,500 | | | | | | — | | | | | | 784,500 | | |
Total operating expenses
|
| | | | 9,701,572 | | | | | | 1,923,536 | | | | | | 2,207,521 | | | | | | 2,186,362 | | | | | | 16,018,992 | | | | | | 2,353,637 | | | | | | 18,372,629 | | |
Loss from operations
|
| | | | (9,147,890) | | | | | | (923,950) | | | | | | (562,673) | | | | | | (484,577) | | | | | | (11,119,090) | | | | | | (2,353,637) | | | | | | (13,472,727) | | |
Other income (expense): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest expense
|
| | | | (1,599,518) | | | | | | (25,396) | | | | | | (92,270) | | | | | | — | | | | | | (1,717,184) | | | | | | (1,634,567)(b) | | | | | | (3,351,751) | | |
Gain on forgiveness of debt
|
| | | | — | | | | | | — | | | | | | 225,388 | | | | | | 261,035 | | | | | | 486,423 | | | | | | (486,423)(d) | | | | | | — | | |
Other non-operating income
(expenses) |
| | | | 32,754 | | | | | | — | | | | | | 10,110 | | | | | | — | | | | | | 42,864 | | | | | | — | | | | | | 42,864 | | |
Total other income (expense), net
|
| | | | (1,566,764) | | | | | | (25,396) | | | | | | 143,228 | | | | | | 261,035 | | | | | | (1,187,897) | | | | | | (2,120,990) | | | | | | (3,308,887) | | |
Provision for income taxes
|
| | | | 13,641 | | | | | | — | | | | | | — | | | | | | 800 | | | | | | 14,441 | | | | | | — | | | | | | 14,441 | | |
Net loss
|
| | | $ | (10,728,295) | | | | | $ | (949,346) | | | | | $ | (419,446) | | | | | $ | (224,341) | | | | | $ | (12,321,428) | | | | | $ | (4,474,627) | | | | | $ | (16,796,055) | | |
| | |
DBG
|
| |
Total
|
| |
Pro Forma
Adjustments |
| |
Pro Forma
Combined |
| ||||||||||||
ASSETS | | | | | | | | | | | | | | | | | | | | | | | | | |
Current assets:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 254,527 | | | | | $ | 254,527 | | | | | $ | 3,675,000 | | | | | $ | 3,929,527 | | |
Accounts receivable, net
|
| | | | 272,264 | | | | | | 272,264 | | | | | | — | | | | | | 272,264 | | |
Due from factor, net
|
| | | | 1,094,309 | | | | | | 1,094,309 | | | | | | — | | | | | | 1,094,309 | | |
Inventory
|
| | | | 2,327,542 | | | | | | 2,327,542 | | | | | | — | | | | | | 2,327,542 | | |
Prepaid expenses and other current assets
|
| | | | 1,525,818 | | | | | | 1,525,818 | | | | | | — | | | | | | 1,525,818 | | |
Total current assets
|
| | | | 5,474,460 | | | | | | 5,474,460 | | | | | | 3,675,000 | | | | | | 9,149,460 | | |
Deferred offering costs
|
| | | | 367,696 | | | | | | 367,696 | | | | | | — | | | | | | 367,696 | | |
Property, equipment and software, net
|
| | | | 97,862 | | | | | | 97,862 | | | | | | — | | | | | | 97,862 | | |
Goodwill
|
| | | | 17,771,031 | | | | | | 17,771,031 | | | | | | — | | | | | | 17,771,031 | | |
Intangible assets, net
|
| | | | 16,779,126 | | | | | | 16,779,126 | | | | | | — | | | | | | 16,779,126 | | |
Deposits
|
| | | | 174,109 | | | | | | 174,109 | | | | | | — | | | | | | 174,109 | | |
Total assets
|
| | | $ | 40,664,284 | | | | | $ | 40,664,284 | | | | | $ | 3,675,000 | | | | | $ | 44,339,284 | | |
LIABILITIES AND STOCKHOLDERS’ EQUITY
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Current liabilities:
|
| | | $ | 6,855,352 | | | | | $ | 6,855,352 | | | | | $ | — | | | | | $ | 6,855,352 | | |
Accrued expenses and other
liabilities |
| | | | 1,853,954 | | | | | | 1,853,954 | | | | | | — | | | | | | 1,853,954 | | |
Deferred revenue
|
| | | | 193,023 | | | | | | 193,023 | | | | | | — | | | | | | 193,023 | | |
Due to related parties
|
| | | | 232,635 | | | | | | 232,635 | | | | | | — | | | | | | 232,635 | | |
Contingent consideration liability
|
| | | | 10,527,910 | | | | | | 10,527,910 | | | | | | — | | | | | | 10,527,910 | | |
Convertible notes, current
|
| | | | 100,000 | | | | | | 100,000 | | | | | | — | | | | | | 100,000 | | |
Accrued interest payable
|
| | | | 855,729 | | | | | | 855,729 | | | | | | 399,600(b) | | | | | | 1,255,329 | | |
Note payable – related party
|
| | | | 299,489 | | | | | | 299,489 | | | | | | — | | | | | | 299,489 | | |
Venture debt, current
|
| | | | 300,000 | | | | | | 300,000 | | | | | | — | | | | | | 300,000 | | |
Loan payable, current
|
| | | | 1,796,000 | | | | | | 1,796,000 | | | | | | — | | | | | | 1,796,000 | | |
Promissory note payable, current
|
| | | | 655,000 | | | | | | 655,000 | | | | | | — | | | | | | 655,000 | | |
Total current liabilities
|
| | | | 23,669,092 | | | | | | 23,669,092 | | | | | | 399,600 | | | | | | 24,068,692 | | |
Convertible notes
|
| | | | 2,793,385 | | | | | | 2,793,385 | | | | | | 3,675,000(c) | | | | | | 6,468,385 | | |
Loan payable
|
| | | | 1,677,213 | | | | | | 1,677,213 | | | | | | — | | | | | | 1,677,213 | | |
Promissory note payable
|
| | | | 2,845,000 | | | | | | 2,845,000 | | | | | | — | | | | | | 2,845,000 | | |
Venture debt, net of discount
|
| | | | 5,701,755 | | | | | | 5,701,755 | | | | | | — | | | | | | 5,701,755 | | |
Derivative liability
|
| | | | 2,486,843 | | | | | | 2,486,843 | | | | | | — | | | | | | 2,486,843 | | |
Warrant liability
|
| | | | 28,195 | | | | | | 28,195 | | | | | | — | | | | | | 28,195 | | |
Total liabilities
|
| | | | 39,201,483 | | | | | | 39,201,483 | | | | | | 4,074,600 | | | | | | 43,276,083 | | |
Stockholders’ equity: | | | | | | | | | | | | | | | | | | | | | | | | | |
Common stock
|
| | | | 1,263 | | | | | | 1,263 | | | | | | — | | | | | | 1,263 | | |
Additional paid-in capital
|
| | | | 57,467,015 | | | | | | 57,467,015 | | | | | | — | | | | | | 57,467,015 | | |
Accumulated deficit
|
| | | | (56,005,477) | | | | | | (56,005,477) | | | | | | (399,600) | | | | | | (56,405,077) | | |
Total stockholders’ equity
|
| | | | 1,462,801 | | | | | | 1,462,801 | | | | | | (399,600) | | | | | | 1,063,201 | | |
Total liabilities and stockholders’ equity
|
| | | $ | 40,664,284 | | | | | $ | 40,664,284 | | | | | $ | 3,675,000 | | | | | $ | 44,339,284 | | |
|
Series B preferred stock
|
| | | $ | 11,000,000 | | |
|
Promissory note payable
|
| | | | 4,500,000 | | |
|
Purchase price consideration
|
| | | $ | 15,500,000 | | |
| | |
Purchase Price
Allocation |
| |||
Assets acquired
|
| | | $ | 4,705,086 | | |
Goodwill
|
| | | | 6,479,218 | | |
Intangible assets
|
| | | | 8,600,000 | | |
Liabilities assumed
|
| | | | (4,284,304) | | |
Purchase price consideration
|
| | | $ | 15,500,000 | | |
|
Cash
|
| | | $ | 500,000 | | |
|
Common stock
|
| | | | 8,025,542 | | |
|
Contingent consideration
|
| | | | 3,421,516 | | |
|
Purchase price consideration
|
| | | $ | 11,947,058 | | |
| | |
Purchase Price
Allocation |
| |||
Assets acquired
|
| | | $ | 309,083 | | |
Goodwill
|
| | | | 9,681,548 | | |
Intangible assets
|
| | | | 3,936,030 | | |
Liabilities assumed
|
| | | | (1,1979,603) | | |
Purchase price consideration
|
| | | $ | 11,947,058 | | |
|
Cash
|
| | | $ | 5,000,000 | | |
|
Common stock
|
| | | | 3,403,196 | | |
|
Purchase price consideration
|
| | | $ | 8,403,196 | | |
|
Assets acquired
|
| | | $ | 1,277,286 | | |
|
Goodwill
|
| | | | 1,610,265 | | |
|
Intangible assets
|
| | | | 5,939,140 | | |
|
Liabilities assumed
|
| | | | (423,495) | | |
|
Purchase price consideration
|
| | | $ | 8,403,196 | | |
| | |
Nine Months Ended
September 30, |
| |||||||||
|
2021
|
| |
2020
|
| ||||||||
Net revenues
|
| | | $ | 3,575,214 | | | | | $ | 4,475,507 | | |
Cost of net revenues
|
| | | | 2,179,023 | | | | | | 3,884,864 | | |
Gross profit
|
| | | | 1,396,191 | | | | | | 590,643 | | |
Operating expenses
|
| | | | 22,500,331 | | | | | | 7,458,722 | | |
Operating loss
|
| | | | (21,104,140) | | | | | | (6,868,079) | | |
Other expenses
|
| | | | (2,655,460) | | | | | | (1,207,244) | | |
Loss before provision for income taxes
|
| | | | (23,759,600) | | | | | | (8,075,323) | | |
Provision for income taxes
|
| | | | 1,100,120 | | | | | | (13,657) | | |
Net loss
|
| | | $ | (22,659,480) | | | | | $ | (8,088,980) | | |
| | |
Nine Months Ended
September 30, |
| |||||||||
|
2021
|
| |
2020
|
| ||||||||
Net cash provided by operating activities: | | | | | | | | | | | | | |
Net loss
|
| | | $ | (22,659,480) | | | | | $ | (8,088,980) | | |
Non-cash adjustments
|
| | | $ | 12,279,846 | | | | | $ | 2,160,584 | | |
Change in operating assets and liabilities
|
| | | $ | (1,096,380) | | | | | $ | 4,778,788 | | |
Net cash used in operating activities
|
| | | $ | (11,476,014) | | | | | $ | (1,149,609) | | |
Net cash used in investing activities
|
| | | $ | (5,523,982) | | | | | $ | (70,642) | | |
Net cash provided by financing activities
|
| | | $ | 16,678,537 | | | | | $ | 1,461,841 | | |
Net change in cash
|
| | | $ | (321,459) | | | | | $ | 241,590 | | |
| | |
Year Ended
December 31, |
| |||||||||
|
2020
|
| |
2019
|
| ||||||||
Net revenues
|
| | | $ | 5,239,437 | | | | | $ | 3,034,216 | | |
Cost of net revenues
|
| | | | 4,685,755 | | | | | | 1,626,505 | | |
Gross profit
|
| | | | 553,682 | | | | | | 1,407,711 | | |
Operating expenses
|
| | | | 9,701,572 | | | | | | 6,255,180 | | |
Operating loss
|
| | | | (9,147,890) | | | | | | (4,847,469) | | |
Other expenses
|
| | | | (1,566,764) | | | | | | (805,704) | | |
Loss before provision for income taxes
|
| | | | (10,714,654) | | | | | | (5,653,173) | | |
Provision for income taxes
|
| | | | 13,641 | | | | | | 800 | | |
Net loss
|
| | | $ | (10,728,295) | | | | | $ | (5,653,973) | | |
| | |
Year Ended
December 31, |
| |||||||||
|
2020
|
| |
2019
|
| ||||||||
Net cash provided by operating activities: | | | | | | | | | | | | | |
Net loss
|
| | | $ | (10,728,295) | | | | | $ | (5,653,973) | | |
Non-cash adjustments
|
| | | $ | 2,413,918 | | | | | $ | 371,324 | | |
Change in operating assets and liabilities
|
| | | $ | 6,252,790 | | | | | $ | 1,413,284 | | |
Net cash used in operating activities
|
| | | $ | (2,061,587) | | | | | $ | (3,869,365) | | |
Net cash used in investing activities
|
| | | $ | 204,884 | | | | | $ | 6,642 | | |
Net cash provided by financing activities
|
| | | $ | 2,392,220 | | | | | $ | 3,318,711 | | |
Net change in cash
|
| | | $ | 535,517 | | | | | $ | (544,012) | | |
| | |
December 31,
|
| |||||||||
|
2019
|
| |
2018
|
| ||||||||
Statement of Operations | | | | | | | | | | | | | |
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
|
| | | $ | 636,401 | | | | | $ | 469,318 | | |
Change in operating assets and liabilities
|
| | | $ | 2,269,173 | | | | | $ | 1,622,885 | | |
Net cash used in operating activities
|
| | | $ | (1,886,298) | | | | | $ | (623,750) | | |
Net cash used in investing activities
|
| | | $ | (557,328) | | | | | $ | (185,970) | | |
Net cash provided by financing activities
|
| | | $ | 1,840,039 | | | | | $ | 349,514 | | |
Net change in cash
|
| | | $ | (603,587) | | | | | $ | (460,206) | | |
| | |
Nine Months Ended
September 30, |
| |||||||||
|
2021
|
| |
2020
|
| ||||||||
Net revenues
|
| | | $ | 2,033,387 | | | | | $ | 1,936,967 | | |
Cost of net revenues
|
| | | | 798,942 | | | | | | 659,566 | | |
Gross profit
|
| | | | 1,234,445 | | | | | | 1,277,401 | | |
Operating expenses
|
| | | | 1,640,849 | | | | | | 1,420,297 | | |
Operating loss
|
| | | | (406,404) | | | | | | (142,896) | | |
Other income (expense)
|
| | | | 189,903 | | | | | | (64,565) | | |
Loss before provision for income taxes
|
| | | | (216,501) | | | | | | (207,461) | | |
Provision for income taxes
|
| | | | — | | | | | | — | | |
Net loss
|
| | | $ | (216,501) | | | | | $ | (207,461) | | |
| | |
Nine Months Ended
September 30, |
| |||||||||
|
2021
|
| |
2020
|
| ||||||||
Net cash provided by operating activities: | | | | | | | | | | | | | |
Net loss
|
| | | $ | (216,501) | | | | | $ | (207,461) | | |
Non-cash adjustments
|
| | | $ | 112,047 | | | | | $ | 30,917 | | |
Change in operating assets and liabilities
|
| | | $ | (221,332) | | | | | $ | (204,156) | | |
Net cash used in operating activities
|
| | | $ | (325,786) | | | | | $ | (380,700) | | |
Net cash used in investing activities
|
| | | $ | — | | | | | $ | (60,671) | | |
Net cash provided by financing activities
|
| | | $ | 290,593 | | | | | $ | 401,946 | | |
Net change in cash
|
| | | $ | (35,193) | | | | | $ | (39,425) | | |
| | |
Year Ended
December 31, |
| |||||||||
|
2020
|
| |
2019
|
| ||||||||
Net revenues
|
| | | $ | 2,542,721 | | | | | $ | 3,325,761 | | |
Cost of net revenues
|
| | | | 897,873 | | | | | | 1,202,819 | | |
Gross profit
|
| | | | 1,644,848 | | | | | | 2,122,943 | | |
Operating expenses
|
| | | | 2,207,521 | | | | | | 2,295,379 | | |
Operating loss
|
| | | | (562,673) | | | | | | (172,437) | | |
Other expenses
|
| | | | 143,228 | | | | | | (3,955) | | |
Loss before provision for income taxes
|
| | | | (419,446) | | | | | | (176,391) | | |
Provision for income taxes
|
| | | | — | | | | | | — | | |
Net loss
|
| | | $ | (419,446) | | | | | $ | (176,391) | | |
| | |
Year Ended
December 31, |
| |||||||||
|
2020
|
| |
2019
|
| ||||||||
Net cash provided by operating activities: | | | | | | | | | | | | | |
Net Loss
|
| | | $ | (419,446) | | | | | $ | (176,391) | | |
Non-cash adjustments
|
| | | $ | (33,742) | | | | | $ | 82,422 | | |
Change in operating assets and liabilities
|
| | | $ | 61,146 | | | | | $ | 115,377 | | |
Net cash used in operating activities
|
| | | $ | (392,042) | | | | | $ | 21,407 | | |
Net cash used in investing activities
|
| | | $ | (65,750) | | | | | $ | (254,437) | | |
Net cash provided by financing activities
|
| | | $ | 490,598 | | | | | $ | 237,002 | | |
Net change in cash
|
| | | $ | 32,806 | | | | | $ | 3,972 | | |
| | |
Nine Months Ended
September 30, |
| |||||||||
|
2021
|
| |
2020
|
| ||||||||
Net revenues
|
| | | $ | 3,797,529 | | | | | $ | 2,525,845 | | |
Cost of net revenues
|
| | | | 1,278,388 | | | | | | 1,326,287 | | |
Gross profit
|
| | | | 2,519,141 | | | | | | 1,199,558 | | |
Operating expenses
|
| | | | 2,147,674 | | | | | | 1,552,490 | | |
Operating income (loss)
|
| | | | 371,467 | | | | | | (352,932) | | |
Other income (expense)
|
| | | | (12,494) | | | | | | 261,035 | | |
Income (loss) before provision for income taxes
|
| | | | 358,973 | | | | | | (91,897) | | |
Net income (loss)
|
| | | $ | 358,973 | | | | | $ | (91,897) | | |
| | |
Nine Months Ended
September 30, |
| |||||||||
|
2021
|
| |
2020
|
| ||||||||
Net cash provided by operating activities: | | | | | | | | | | | | | |
Net income (loss)
|
| | | $ | 358,973 | | | | | $ | (91,896) | | |
Non-cash adjustments
|
| | | $ | 17,839 | | | | | $ | 41,406 | | |
Change in operating assets and liabilities
|
| | | $ | (232,929) | | | | | $ | (471,933) | | |
Net cash provided by (used in) operating activities
|
| | | $ | 143,883 | | | | | $ | (522,423) | | |
Net cash used in investing activities
|
| | | $ | — | | | | | $ | (6,200) | | |
Net cash used in financing activities
|
| | | $ | (327,905) | | | | | $ | 919,128 | | |
Net change in cash
|
| | | $ | (184,022) | | | | | $ | 390,505 | | |
| | |
Year Ended
December 31, |
| |||||||||
|
2020
|
| |
2019
|
| ||||||||
Net revenues
|
| | | $ | 3,187,512 | | | | | $ | 5,913,987 | | |
Cost of net revenues
|