| | |
Per Share and
Class B and C Warrants |
| |
Per Pre-Funded
Warrant and Class B and C Warrants |
| |
Total
|
| |||||||||
Public offering price
|
| | | $ | 5.50 | | | | | $ | 5.4999 | | | | | $ | 9,999,996 | | |
Placement agent fees(1)
|
| | | $ | 0.4125 | | | | | $ | 0.4125 | | | | | $ | 750,000 | | |
Proceeds to us, before expenses(2)
|
| | | $ | 5.0875 | | | | | $ | 5.0875 | | | | | $ | 9,249,996 | | |
| | |
Page
|
| |||
| | | | 1 | | | |
| | | | 6 | | | |
| | | | 11 | | | |
| | | | 17 | | | |
| | | | 18 | | | |
| | | | 19 | | | |
| | | | 20 | | | |
| | | | 34 | | | |
| | | | 36 | | | |
| | | | 44 | | | |
| | | | 47 | | | |
| | | | 47 | | | |
| | | | 47 | | | |
| | | | 48 | | |
|
Combined public offering price per share of common stock and accompanying Class B and C Warrants
|
| | | $ | 5.50 | | |
|
Net tangible book value per share as of September 30, 2022
|
| | | $ | (80.05) | | |
|
Increase per share attributable to new investors in this offering
|
| | | $ | 65.66 | | |
|
As adjusted net tangible book value per share as of September 30, 2022 after giving effect to this
offering |
| | | $ | (14.39) | | |
|
Dilution per share to investors participating in this offering
|
| | | $ | 19.89 | | |
Location
|
| |
Type
|
| |
Square
Footage (approximate) |
| |
Lease
Expiration |
| ||||||
Vernon, California
|
| |
Corporate Warehouse and Distribution Center
|
| | | | 42,206 | | | | | | 2023 | | |
Los Angeles, California
|
| | Showroom | | | | | 2,000 | | | | | | 2020(1) | | |
Austin, Texas
|
| | Interim Corporate Headquarters | | | | | 500 | | | | | | 2021(2) | | |
Dallas, Texas
|
| | Office Space and Showroom | | | | | 2,860 | | | | | | 2022 | | |
Houston, Texas
|
| | Showroom | | | | | 1,117 | | | | | | 2024 | | |
New Orleans, Louisiana
|
| | Showroom | | | | | 1,015 | | | | | | 2024 | | |
Name of Beneficial Owner
|
| |
Number of
Shares Beneficially Owned Before Offering |
| |
Percentage of
Shares Outstanding Before Offering |
| |
Number of
Shares Beneficially Owned After Offering |
| |
Percentage of
Shares Outstanding After Offering |
| ||||||||||||
Executive Officers and Directors | | | | | | | | | | | | | | | | | | | | | | | | | |
John “Hil” Davis(1)
|
| | | | 17,136 | | | | | | 1.1% | | | | | | 17,136 | | | | | | * | | |
Laura Dowling(2)
|
| | | | 3,347 | | | | | | * | | | | | | 3,347 | | | | | | * | | |
Reid Yeoman(3)
|
| | | | 1,140 | | | | | | * | | | | | | 1,140 | | | | | | * | | |
Mark Lynn(4)
|
| | | | 5,074 | | | | | | * | | | | | | 5,074 | | | | | | * | | |
Trevor Pettennude(5)
|
| | | | 3,286 | | | | | | * | | | | | | 3,286 | | | | | | * | | |
Name of Beneficial Owner
|
| |
Number of
Shares Beneficially Owned Before Offering |
| |
Percentage of
Shares Outstanding Before Offering |
| |
Number of
Shares Beneficially Owned After Offering |
| |
Percentage of
Shares Outstanding After Offering |
| ||||||||||||
Jameeka Aaron(6)
|
| | | | 150 | | | | | | * | | | | | | 150 | | | | | | * | | |
Huong “Lucy” Doan(7)
|
| | | | 200 | | | | | | * | | | | | | 200 | | | | | | * | | |
All executive officers, directors and director nominees as
a group (7 persons)(8) |
| | | | 30,133 | | | | | | 2.0% | | | | | | 30,133 | | | | | | * | | |
| | |
Per Share and Class B
and C Warrants |
| |
Per Pre-Funded
Warrant and Class B and C Warrants |
| ||||||
Placement Agent Fees
|
| | | $ | 0.4125 | | | | | $ | 0.4125 | | |
Total
|
| | | $ | 0.4125 | | | | | $ | 0.4125 | | |