XML 21 R7.htm IDEA: XBRL DOCUMENT v3.22.4
Consolidated Statements of Cash Flows - USD ($)
$ in Thousands
12 Months Ended
Dec. 31, 2022
Dec. 31, 2021
OPERATING ACTIVITIES:    
Net loss $ (196,292) $ (236,024)
Adjustments to reconcile net loss to net cash (used in) provided by operating activities:    
Depreciation and amortization 7,521 7,326
Provision for sales returns 56 43
Amortization of deferred financing cost and debt discounts 429 7,742
Stock-based compensation 14,594 28,987
Gain from decrease of contingent earn-out liability fair value (5,240) (30,529)
Loss in connection with settlement of earn-out   4,164
Loss (gain) in connection with the change in warrant fair value (470) 26,455
Gain in connection with settlement of note payable (2,012)  
Loss on initial issuance of warrants   20,147
Issuance of common stock 43  
Loss on initial issuance of equity 18,669  
Loss on extinguishment   138,859
Provision for barter credits 1,643 1,000
Loss from derivative liability discount related to term loan   3,254
Impairment loss on goodwill 120,409  
Impairment loss on intangibles 3,118  
Allowance for doubtful accounts and other 367 4,200
Changes in assets and liabilities:    
Accounts receivable 5,596 (4,554)
Inventory 19,438 (19,303)
Prepaid and other current assets 5,564 (7,856)
Accounts payable, accrued and other liabilities (10,910) 14,120
Cash used in operating activities (17,477) (41,969)
INVESTING ACTIVITIES:    
Purchase of fixed assets (82) (32)
Purchase of assets (595)  
Cash used in investing activities (677) (44,905)
FINANCING ACTIVITIES:    
Proceeds from warrant exercise   9,085
Proceeds from cancellation of warrant   16,957
Proceeds from issuance of common stock from follow-on public offering, net of issuance costs   36,735
Proceeds from equity offering, net of issuance costs 46,834  
Proceeds from exercise of stock options   9,033
Repayment of note payable to Smash (3,423) (10,495)
Payment of earnout to Squatty Potty (3,983) (7,971)
Borrowings from MidCap credit facilities 136,687 48,750
Repayments for MidCap credit facilities (148,907) (28,274)
Insurance financing proceeds 2,099 2,424
Insurance obligation payments (2,311) (3,048)
Cash provided by financing activities 26,996 95,569
EFFECT OF EXCHANGE RATE ON CASH (528) (477)
NET CHANGE IN CASH AND RESTRICTED CASH FOR THE YEAR 8,314 8,218
CASH AND RESTRICTED CASH AT BEGINNING OF YEAR 38,315 30,097
CASH AND RESTRICTED CASH AT END OF YEAR 46,629 38,315
RECONCILIATION OF CASH AND RESTRICTED CASH    
CASH 43,574 30,317
RESTRICTED CASH—Prepaid and other current assets 2,926 7,849
RESTRICTED CASH—Other non-current assets 129 149
TOTAL CASH AND RESTRICTED CASH 46,629 38,315
SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION    
Cash paid for interest 1,875 5,611
Cash paid for taxes 100 41
Modification of warrants between equity and liability   75,828
Non-cash consideration paid to contractors 1,137 7,289
NON-CASH INVESTING AND FINANCING ACTIVITIES:    
Original issue discount   2,475
Discount of debt relating to warrants issuance   51,284
Notes payable of acquisition   16,550
Fair value of contingent consideration   20,971
Issuance of common stock - debt repayment   125,562
Issuance of common stock - Healing Solutions earn-out settlement   7,914
Issuance of common stock related to exercise of warrants 767  
Initial issuance of equity 18,669  
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 December 2020 Note and February 2021 Term Loan    
Adjustments to reconcile net loss to net cash (used in) provided by operating activities:    
Loss on extinguishment   28,240
High Trail April 2021 Term Loan    
Adjustments to reconcile net loss to net cash (used in) provided by operating activities:    
Loss on extinguishment   106,991
High Trails Term Loan    
Adjustments to reconcile net loss to net cash (used in) provided by operating activities:    
Loss on extinguishment   2,096
High Trail December 2020 and February 2021 Note    
FINANCING ACTIVITIES:    
Repayments of debt   (59,500)
High Trail February 2021 Note    
FINANCING ACTIVITIES:    
Debt issuance costs   (1,462)
Borrowings from term loan   14,025
High Trail April 2021 Note    
FINANCING ACTIVITIES:    
Debt issuance costs   (2,202)
Repayments of debt   (10,139)
Borrowings from term loan   110,000
High Trail December 2021 Note    
FINANCING ACTIVITIES:    
Repayments of debt   (27,500)
Revolving Credit Facility    
Adjustments to reconcile net loss to net cash (used in) provided by operating activities:    
Loss on extinguishment   1,532
MidCap Credit Facility    
Adjustments to reconcile net loss to net cash (used in) provided by operating activities:    
Loss on extinguishment   1,500
FINANCING ACTIVITIES:    
Debt issuance costs   (849)
Healing Solutions LLC    
Adjustments to reconcile net loss to net cash (used in) provided by operating activities:    
Gain from decrease of contingent earn-out liability fair value $ 0  
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