| | | | | iii | | | |
| | | | | 1 | | | |
| | | | | 6 | | | |
| | | | | 8 | | | |
| | | | | 31 | | | |
| | | | | 32 | | | |
| | | | | 33 | | | |
| | | | | 34 | | | |
| | | | | 41 | | | |
| | | | | 59 | | | |
| | | | | 69 | | | |
| | | | | 73 | | | |
| | | | | 78 | | | |
| | | | | 81 | | | |
| | | | | 86 | | | |
| | | | | 89 | | | |
| | | | | 104 | | | |
| | | | | 106 | | | |
| | | | | 106 | | | |
| | | | | 106 | | | |
| | | | | 107 | | | |
| | | | | 108 | | | |
| | | | | F-1 | | |
Common Stock Quarter Ended
|
| |
High
|
| |
Low
|
| ||||||
December 31, 2022
|
| | | $ | 295.25 | | | | | $ | 80.25 | | |
March 31, 2023
|
| | | $ | 106.75 | | | | | $ | 27.75 | | |
June 30, 2023
|
| | | $ | 39.00 | | | | | $ | 17.03 | | |
Warrants Quarter Ended
|
| |
High
|
| |
Low
|
| ||||||
December 31, 2022
|
| | | $ | 17.00 | | | | | $ | 0.71 | | |
March 31, 2023
|
| | | $ | 2.23 | | | | | $ | 1.54 | | |
June 30, 2023
|
| | | $ | 5.96 | | | | | $ | 1.00 | | |
| | |
DBGI
As Reported |
| |
Sundry
Conversion and Norwest Waiver |
| |
Notes
|
| |
Pro Forma as
Adjusted |
| |||||||||
Net revenues
|
| | | $ | 8,869,803 | | | | | $ | — | | | | | | | | $ | 8,869,803 | | |
Cost of net revenues
|
| | | | 4,540,488 | | | | | | — | | | | | | | | | 4,540,488 | | |
Gross profit
|
| | | | 4,329,315 | | | | | | — | | | | | | | | | 4,329,315 | | |
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | |
General and administrative
|
| | | | 8,380,063 | | | | | | — | | | | | | | | | 8,380,063 | | |
Sales and marketing
|
| | | | 2,036,677 | | | | | | — | | | | | | | | | 2,036,677 | | |
Distribution
|
| | | | 512,399 | | | | | | — | | | | | | | | | 512,399 | | |
Change in fair value of contingent consideration
|
| | | | (10,698,475) | | | | | | 10,698,475 | | | |
(a)
|
| | | | — | | |
Total operating expenses
|
| | | | 230,664 | | | | | | — | | | | | | | | | 10,929,139 | | |
Loss from operations
|
| | | | 4,098,651 | | | | | | — | | | | | | | | | (6,599,824) | | |
Other income (expense): | | | | | | | | | | | | | | | | | | | | | | |
Interest expense
|
| | | | (2,951,487) | | | | | | 259,178 | | | |
(a)
|
| | | | (2,692,309) | | |
Other non-operating income (expenses)
|
| | | | (676,749) | | | | | | — | | | | | | | | | (676,749) | | |
Total other income (expense), net
|
| | | | (3,628,236) | | | | | | 259,178 | | | | | | | | | (3,369,058) | | |
Income tax benefit (provision)
|
| | | | — | | | | | | — | | | | | | | | | — | | |
Net income (loss) from continuing operations
|
| | | | 470,415 | | | | | | 259,178 | | | | | | | | | (9,968,882) | | |
Income (loss) from discontinued operations, net of
tax |
| | | | (1,562,503) | | | | | | — | | | | | | | | | (1,562,503) | | |
Net income (loss)
|
| | | $ | (1,092,088) | | | | | $ | 259,178 | | | | | | | | $ | (11,531,385) | | |
Weighted average common shares outstanding – basic
and diluted |
| | | | 236,824 | | | | | | | | | | | | | | | 314,927 | | |
Net income (loss) from continuing per common share – basic
|
| | | $ | 1.99 | | | | | | | | | | | | | | $ | (31.65) | | |
| | |
DBGI
As Reported |
| |
Sundry(1)
|
| |
Sundry
Conversion and Norwest Waiver |
| |
Notes
|
| |
Pro Forma
Adjustments |
| ||||||||||||
Net revenues
|
| | | $ | 10,333,558 | | | | | $ | 14,548,083 | | | | | $ | — | | | | | | | | $ | 24,881,640 | | |
Cost of net revenues
|
| | | | 6,789,314 | | | | | | 9,694,857 | | | | | | — | | | | | | | | | 16,484,171 | | |
Gross profit
|
| | | | 3,544,244 | | | | | | 4,853,226 | | | | | | — | | | | | | | | | 8,397,469 | | |
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
General and administrative
|
| | | | 14,067,681 | | | | | | 3,433,633 | | | | | | — | | | | | | | | | 17,501,314 | | |
Sales and marketing
|
| | | | 4,018,985 | | | | | | 913,052 | | | | | | — | | | | | | | | | 4,932,036 | | |
Distribution
|
| | | | 611,569 | | | | | | 2,736,181 | | | | | | — | | | | | | | | | 3,347,750 | | |
Impairment
|
| | | | 5,503,095 | | | | | | — | | | | | | — | | | | | | | | | 5,503,095 | | |
Change in fair value of contingent consideration
|
| | | | 564,303 | | | | | | — | | | | | | (564,303) | | | |
(a)
|
| | | | — | | |
Total operating expenses
|
| | | | 24,765,633 | | | | | | 7,082,866 | | | | | | (564,303) | | | | | | | | | 31,284,196 | | |
Loss from operations
|
| | | | (21,221,389) | | | | | | (2,229,640) | | | | | | 564,303 | | | | | | | | | (22,886,726) | | |
Other income (expense): | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest expense
|
| | | | (8,961,410) | | | | | | (9,099) | | | | | | — | | | | | | | | | (8,970,509) | | |
Other non-operating income
(expenses) |
| | | | 3,068,080 | | | | | | (52,354) | | | | | | — | | | | | | | | | 3,015,726 | | |
Total other income (expense), net
|
| | | | (5,893,330) | | | | | | (61,453) | | | | | | — | | | | | | | | | (5,954,783) | | |
Income tax benefit (provision)
|
| | | | — | | | | | | (800) | | | | | | — | | | | | | | | | — | | |
Net income (loss) from continuing
operations |
| | | | (27,114,719) | | | | | | (2,291,093) | | | | | | 564,303 | | | | | | | | | (28,841,508) | | |
Income (loss) from discontinued operations, net of tax
|
| | | | (10,928,643) | | | | | | — | | | | | | — | | | | | | | | | (10,928,643) | | |
Net loss
|
| | | $ | (38,043,362) | | | | | $ | (2,291,893) | | | | | $ | 564,303 | | | | | | | | $ | (39,770,151) | | |
Weighted average common shares outstanding – basic and diluted
|
| | | | 30,852 | | | | | | | | | | | | | | | | | | | | | 108,955 | | |
Net loss from continuing operations per common share – basic and diluted
|
| | | $ | (878.87) | | | | | | | | | | | | | | | | | | | | $ | (264.71) | | |
| | | | | | | | |
Pro Forma
Adjustments |
| | | | | | | | | | |||||||||
| | |
DBGI
As Reported |
| |
H&J
|
| |
Sundry
Conversion and Norwest Waiver |
| |
Notes
|
| |
Pro Forma as
Adjusted |
| ||||||||||||
ASSETS | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Current assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 335,470 | | | | | $ | (262,405) | | | | | $ | — | | | |
(a)
|
| | | $ | 1,706,845 | | |
Accounts receivable, net
|
| | | | 196,919 | | | | | | (55,782) | | | | | | — | | | |
(a)
|
| | | | 289,657 | | |
Due from factor, net
|
| | | | 438,142 | | | | | | — | | | | | | — | | | | | | | | | 590,253 | | |
Inventory
|
| | | | 4,771,271 | | | | | | — | | | | | | — | | | | | | | | | 4,926,094 | | |
Prepaid expenses and other current
assets |
| | | | 872,142 | | | | | | (186,928) | | | | | | — | | | |
(a)
|
| | | | 884,402 | | |
Total current assets
|
| | | | 6,613,944 | | | | | | (505,115) | | | | | | — | | | | | | | | | 8,397,251 | | |
Property, equipment and software,
net |
| | | | 98,170 | | | | | | — | | | | | | — | | | | | | | | | 71,803 | | |
Goodwill
|
| | | | 8,973,501 | | | | | | (1,130,310) | | | | | | — | | | |
(a)
|
| | | | 8,973,502 | | |
Intangible assets, net
|
| | | | 11,421,311 | | | | | | (1,378,126) | | | | | | — | | | |
(a)
|
| | | | 12,095,025 | | |
Deposits
|
| | | | 106,547 | | | | | | (4,416) | | | | | | — | | | |
(a)
|
| | | | 106,546 | | |
Right of use asset
|
| | | | 339,085 | | | | | | — | | | | | | — | | | | | | | | | 467,738 | | |
Total assets
|
| | | $ | 27,552,558 | | | | | $ | (3,017,967) | | | | | $ | — | | | | | | | | $ | 30,111,865 | | |
LIABILITIES AND STOCKHOLDERS’ EQUITY (DEFICIT)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
Current liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Accounts payable
|
| | | $ | 8,143,991 | | | | | $ | (45,969) | | | | | $ | — | | | |
(a)
|
| | | $ | 7,625,081 | | |
Accrued expenses and other
liabilities |
| | | | 5,038,937 | | | | | | (610,114) | | | | | | — | | | |
(a)
|
| | | | 4,311,856 | | |
Deferred revenue
|
| | | | — | | | | | | (317,421) | | | | | | — | | | |
(a)
|
| | | | — | | |
Due to related parties
|
| | | | 472,790 | | | | | | (1,008) | | | | | | — | | | |
(a)
|
| | | | 451,047 | | |
Contingent consideration
liability |
| | | | — | | | | | | (1,400,000) | | | | | | (10,698,475) | | | |
(a), (b)
|
| | | | — | | |
Convertible note payable, net
|
| | | | 100,000 | | | | | | — | | | | | | — | | | | | | | | | 100,000 | | |
Accrued interest payable
|
| | | | 1,779,274 | | | | | | — | | | | | | (4,400) | | | |
(b)
|
| | | | 1,670,535 | | |
Note payable – related party
|
| | | | — | | | | | | (129,489) | | | | | | — | | | |
(a)
|
| | | | — | | |
Loan payable, current
|
| | | | 1,190,405 | | | | | | — | | | | | | — | | | | | | | | | 1,329,507 | | |
Promissory note payable, net
|
| | | | 5,613,839 | | | | | | — | | | | | | (5,500,000) | | | |
(b)
|
| | | | 5,414,831 | | |
Right of use liability, current
portion |
| | | | 312,226 | | | | | | — | | | | | | — | | | | | | | | | 425,654 | | |
Total current liabilities
|
| | | | 22,651,462 | | | | | | (2,504,000) | | | | | | (16,308,475) | | | | | | | | | 21,8,200,512 | | |
Loan payable
|
| | | | 443,635 | | | | | | (219,894) | | | | | | — | | | |
(a)
|
| | | | 578,865 | | |
Right of use liability
|
| | | | 33,501 | | | | | | — | | | | | | — | | | | | | | | | 53,107 | | |
Total liabilities
|
| | | | 23,128,598 | | | | | | (2,723,895) | | | | | | (16,308,475) | | | | | | | | | 21,38,484 | | |
| | | | | | | | |
Pro Forma
Adjustments |
| | | | | | | | | | |||||||||
| | |
DBGI
As Reported |
| |
H&J
|
| |
Sundry
Conversion and Norwest Waiver |
| |
Notes
|
| |
Pro Forma as
Adjusted |
| ||||||||||||
Commitments and contingencies | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Stockholders’ equity (deficit): | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Preferred stock
|
| | | | 2 | | | | | | — | | | | | | 6 | | | |
(b)
|
| | | | 7 | | |
Common stock
|
| | | | 461 | | | | | | — | | | | | | 195 | | | |
(b)
|
| | | | 793 | | |
Additional paid-in capital
|
| | | | 109,262,902 | | | | | | 1,400,000 | | | | | | 5,609,799 | | | |
(a), (b)
|
| | | | 109,029,844 | | |
Accumulated deficit
|
| | | | (104,839,404) | | | | | | (1,694,073) | | | | | | 10,698,475 | | | |
(a), (b)
|
| | | | (100,879,263) | | |
Total stockholders’ equity
(deficit) |
| | | | 4,423,38 | | | | | | (294,073) | | | | | | 16,308,475 | | | | | | | | | 8,151,381 | | |
Total liabilities and stockholders’ equity (deficit)
|
| | | $ | 27,552,558 | | | | | $ | (3,017,967) | | | | | $ | — | | | | | | | | $ | 30,111,865 | | |
|
| | |
Six Months Ended June 30,
|
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
Net revenues
|
| | | $ | 8,869,803 | | | | | $ | 5,278,562 | | |
Cost of net revenues
|
| | | | 4,540,488 | | | | | | 3,552,396 | | |
Gross profit
|
| | | | 4,329,315 | | | | | | 1,726,166 | | |
General and administrative
|
| | | | 8,380,063 | | | | | | 8,073,621 | | |
Sales and marketing
|
| | | | 2,036,677 | | | | | | 2,230,087 | | |
Other operating expenses (income)
|
| | | | (10,186,076) | | | | | | 7,546,013 | | |
Operating loss
|
| | | | 4,098,651 | | | | | | (16,123,555) | | |
Other income (expenses)
|
| | | | (3,628,236) | | | | | | (1,077,237) | | |
Loss before provision for income taxes
|
| | | | 470,415 | | | | | | (17,200,792) | | |
Provision for income taxes
|
| | | | — | | | | | | — | | |
Net income (loss) from continuing operations
|
| | | $ | 470,415 | | | | | $ | (17,200,792) | | |
| | |
Six Months Ended June 30,
|
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
Net cash provided by operating activities: | | | | | | | | | | | | | |
Net loss
|
| | | $ | (1,092,088) | | | | | $ | (17,366,866) | | |
Non-cash adjustments
|
| | | $ | (4,050,146) | | | | | $ | 8,647,035 | | |
Change in operating assets and liabilities
|
| | | $ | 2,160,788 | | | | | $ | 2,110,361 | | |
Net cash used in operating activities
|
| | | $ | (2,981,446) | | | | | $ | (6,609,470) | | |
Net cash provided by (used in) investing activities
|
| | | $ | 41,331 | | | | | $ | — | | |
Net cash provided by financing activities
|
| | | $ | 1,999,969 | | | | | $ | 6,883,800 | | |
Net change in cash
|
| | | $ | (940,146) | | | | | $ | 274,330 | | |
| | |
Year Ended December 31,
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
Net revenues
|
| | | $ | 10,333,558 | | | | | $ | 5,764,963 | | |
Cost of net revenues
|
| | | | 6,789,314 | | | | | | 3,828,496 | | |
Gross profit
|
| | | | 3,544,244 | | | | | | 1,936,467 | | |
General and administrative
|
| | | | 14,067,681 | | | | | | 16,149,510 | | |
Sales and marketing
|
| | | | 4,018,985 | | | | | | 3,269,710 | | |
Other operating expenses
|
| | | | 6,678,966 | | | | | | 12,653,831 | | |
Operating loss
|
| | | | (21,221,389) | | | | | | (30,136,583) | | |
Other expenses
|
| | | | (5,893,330) | | | | | | (2,297,621) | | |
Loss before provision for income taxes
|
| | | | (27,114,719) | | | | | | (32,434,204) | | |
Provision for income taxes
|
| | | | — | | | | | | 1,100,120 | | |
Net loss from continuing operations
|
| | | $ | (27,114,719) | | | | | $ | (31,334,084) | | |
| | |
Year Ended December 31,
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
Net cash provided by operating activities: | | | | | | | | | | | | | |
Net loss
|
| | | $ | (38,043,362) | | | | | $ | (32,357,957) | | |
Non-cash adjustments
|
| | | $ | 23,441,875 | | | | | $ | 18,424,622 | | |
Change in operating assets and liabilities
|
| | | $ | 3,833,781 | | | | | $ | (297,622) | | |
Net cash used in operating activities
|
| | | $ | (10,767,706) | | | | | $ | (14,230,957) | | |
Net cash used in investing activities
|
| | | $ | (7,369,137) | | | | | $ | (6,011,053) | | |
Net cash provided by financing activities
|
| | | $ | 18,896,664 | | | | | $ | 20,181,820 | | |
Net change in cash
|
| | | $ | 759,821 | | | | | $ | (60,190) | | |
| | |
Six Months Ended June 30,
|
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
Net revenues
|
| | | $ | 8,869,803 | | | | | $ | 14,728,296 | | |
Cost of net revenues
|
| | | | 4,540,488 | | | | | | 8,500,686 | | |
Gross profit
|
| | | | 4,329,315 | | | | | | 6,227,610 | | |
Operating expenses
|
| | | | 10,929,139 | | | | | | 14,899,418 | | |
Operating income (loss)
|
| | | | (6,599,824) | | | | | | (8,671,808) | | |
Other income (loss)
|
| | | | (3,369,058) | | | | | | (1,114,104) | | |
Income (loss) before provision for income taxes
|
| | | | (9,968,882) | | | | | | (9,785,912) | | |
Provision for income taxes
|
| | | | — | | | | | | — | | |
Net income (loss) from continuing operations
|
| | | $ | (9,968,882) | | | | | $ | (9,785,912) | | |
| | |
Six Months Ended June 30,
|
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
Net cash provided by operating activities: | | | | | | | | | | | | | |
Net loss
|
| | | $ | (9,968,882) | | | | | $ | (9,785,912) | | |
Non-cash adjustments
|
| | | $ | 6,648,329 | | | | | $ | 1,525,795 | | |
Change in operating assets and liabilities
|
| | | $ | 339,107 | | | | | $ | 1,967,371 | | |
Net cash used in operating activities
|
| | | $ | (2,981,446) | | | | | $ | (6,292,746) | | |
Net cash provided by (used in) investing activities
|
| | | $ | 41,331 | | | | | $ | 18,982 | | |
Net cash provided by financing activities
|
| | | $ | 1,999,969 | | | | | $ | 7,156,500 | | |
Net change in cash
|
| | | $ | (940,146) | | | | | $ | 882,736 | | |
Location
|
| |
Type
|
| |
Square
Footage (approximate) |
| |
Lease
Expiration |
| ||||||
Vernon, California
|
| |
Corporate Warehouse and Distribution Center
|
| | | | 42,206 | | | | | | 2023 | | |
Los Angeles, California
|
| |
Showroom
|
| | | | 2,000 | | | | | | 2025 | | |
Name
|
| |
Age
|
| |
Position
|
|
Executive Officers and Directors | | | | | | | |
John Hilburn Davis IV
|
| | 50 | | |
President and Chief Executive Officer, Director
|
|
Laura Dowling
|
| | 44 | | | Chief Marketing Officer | |
Reid Yeoman
|
| | 40 | | | Chief Financial Officer | |
Mark T. Lynn
|
| | 39 | | | Director | |
Trevor Pettennude
|
| | 55 | | | Director | |
Jameeka Green Aaron
|
| | 42 | | | Director | |
Huong “Lucy” Doan
|
| | 53 | | | Director | |
Name and Principal Position
|
| |
Fiscal
Year |
| |
Salary
|
| |
Bonus
|
| |
Option
Awards |
| |
Stock
Awards(1) |
| |
Total
|
| ||||||||||||||||||
John “Hil” Davis
President and Chief Executive Officer |
| | | | 2022 | | | | | $ | 350,000 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
| | | 2021 | | | | | $ | 350,000 | | | | | $ | — | | | | | $ | 3,704,483 | | | | | $ | 233,184 | | | | | $ | 4,287,667 | | | ||
Laura Dowling
Chief Marketing Officer |
| | | | 2022 | | | | | $ | 300,000 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
| | | 2021 | | | | | $ | 300,000 | | | | | $ | — | | | | | $ | 691,135 | | | | | $ | — | | | | | $ | 991,135 | | | ||
Reid Yeoman
Chief Financial Officer |
| | | | 2022 | | | | | $ | 250,000 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
| | | 2021 | | | | | $ | 250,000 | | | | | $ | — | | | | | $ | 221,163 | | | | | $ | — | | | | | $ | 471,163 | | |
Option Awards
|
| | | | | |