XML 16 R7.htm IDEA: XBRL DOCUMENT v3.22.2.2
Condensed Consolidated Statements of Cash Flows (Unaudited) - USD ($)
$ in Thousands
3 Months Ended 9 Months Ended 12 Months Ended
Sep. 30, 2022
Mar. 31, 2022
Sep. 30, 2021
Sep. 30, 2022
Sep. 30, 2021
Dec. 31, 2021
OPERATING ACTIVITIES:            
Net loss       $ (175,987) $ (229,415)  
Adjustments to reconcile net loss to net cash used in operating activities:            
Depreciation and amortization       5,763 4,757  
Provision for sales returns       134 398  
Amortization of deferred financing costs and debt discounts       321 7,730  
Issuance of common stock       43    
Stock-based compensation       11,854 21,330  
Gain from increase of contingent earn-out liability fair value $ (774)   $ (4,245) (5,240) (11,949)  
Loss in connection with the change in warrant fair value (5,528)   (8,134) 2,365 26,455  
Loss from extinguishment   $ (2,000) 106,991   136,763 $ 138,900
Loss from embedded derivative related to term loan         3,254  
Loss on initial issuance of warrant         20,147  
Gain in connection with settlement of note payable       (2,012)    
Loss on initial issuance of equity 12,834     18,669    
Impairment loss on goodwill 90,921 29,000   119,941    
Impairment loss on intangibles 3,118     3,118    
Allowance for doubtful accounts and other       219 4,597  
Changes in assets and liabilities:            
Accounts receivable       5,326 (3,765)  
Inventory       2,588 (27,531)  
Prepaid and other current assets       3,351 (7,219)  
Accounts payable, accrued and other liabilities       (9,994) 13,999  
Cash used in operating activities       (19,541) (40,449)  
INVESTING ACTIVITIES:            
Purchase of fixed assets       (29) (14)  
Cash used in investing activities       (29) (44,887)  
FINANCING ACTIVITIES:            
Proceeds from warrant exercise         9,051  
Proceeds from cancellation of warrant         16,957  
Proceeds from equity offering, net of issuance costs         36,735  
Proceeds from equity offering       27,007 8,749  
Repayments on note payable to Smash       (2,868) (9,254)  
Borrowings from MidCap credit facility       107,678 14,630  
Repayments for MidCap credit facility       (116,924) (28,274)  
Deferred financing costs from MidCap credit facility         (151)  
Repayments for High Trail December 2020 Note and February 2021 Note         (59,500)  
Payment for squatty earn-out       (3,983) (3,988)  
Insurance obligation payments       (1,778) (2,329)  
Insurance financing proceeds       2,099 2,424  
Cash provided by financing activities       11,231 95,272  
EFFECT OF EXCHANGE RATE ON CASH       (936) (434)  
NET CHANGE IN CASH AND RESTRICTED CASH FOR PERIOD       (9,275) 9,502  
CASH AND RESTRICTED CASH AT BEGINNING OF PERIOD   $ 38,315   38,315 30,097 30,097
CASH AND RESTRICTED CASH AT END OF PERIOD 29,040   39,599 29,040 39,599 38,315
RECONCILIATION OF CASH AND RESTRICTED CASH            
CASH 25,997   37,470 25,997 37,470  
RESTRICTED CASH—Prepaid and other assets 2,914   2,000 2,914 2,000  
RESTRICTED CASH—Other non-current assets 129   129 129 129  
CASH AND RESTRICTED CASH AT END OF PERIOD $ 29,040   $ 39,599 29,040 39,599 $ 38,315
SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION            
Cash paid for interest       1,409 4,989  
Cash paid for taxes       58 41  
Non-cash consideration paid to contractors       1,137 4,032  
Modification of warrants between equity and liability         75,826  
NON-CASH INVESTING AND FINANCING ACTIVITIES:            
Original issue discount         2,475  
Fair value of contingent consideration         20,971  
Discount of debt relating to warrants issuance         50,695  
Notes payable related to acquisitions         16,550  
Issuance of common stock - debt repayment         125,562  
Issuance of common stock related to exercise of warrants       767    
Fair value of warrants issued in connection with equity offering       18,982    
Issuance of Common Stock       43    
Exercise of prefunded warrants       $ 15,039    
High Trail December2020 Note And February2021 Term Loan            
Adjustments to reconcile net loss to net cash used in operating activities:            
Loss from extinguishment         28,240  
High Trail February 2021 Note and Warrants            
FINANCING ACTIVITIES:            
Borrowings         14,025  
High Trail February 2021 Note            
FINANCING ACTIVITIES:            
Debt issuance costs         (1,462)  
High Trail April 2021 Note            
FINANCING ACTIVITIES:            
Borrowings         10,139  
Debt issuance costs         (2,202)  
High Trail April 2021 Note and Warrants            
FINANCING ACTIVITIES:            
Borrowings         110,000  
High Trail April 2021 Term Loan            
Adjustments to reconcile net loss to net cash used in operating activities:            
Loss from extinguishment         106,991  
Revolving Credit Facility            
Adjustments to reconcile net loss to net cash used in operating activities:            
Loss from extinguishment         1,532  
Healing Solutions LLC            
INVESTING ACTIVITIES:            
Purchase of assets         (15,250)  
Photo Paper Direct Ltd.            
INVESTING ACTIVITIES:            
Purchase of Photo Paper Direct, net of cash acquired         (10,583)  
Squatty Potty, LLC            
INVESTING ACTIVITIES:            
Purchase of assets         (19,040)  
Healing Solutions and Photo Paper Direct            
NON-CASH INVESTING AND FINANCING ACTIVITIES:            
Issuance of common stock in connection with Healing Solutions and Photo Paper Direct acquisitions         $ 50,529