XML 18 R8.htm IDEA: XBRL DOCUMENT v3.21.1
Condensed Consolidated Statements of Cash Flows (Unaudited) - USD ($)
$ in Thousands
3 Months Ended 12 Months Ended
Mar. 31, 2021
Mar. 31, 2020
Dec. 31, 2020
OPERATING ACTIVITIES:      
Net loss $ (82,553) $ (15,030)  
Adjustments to reconcile net loss to net cash used in operating activities:      
Depreciation and amortization 1,204 41  
Provision for sales returns (100) 84  
Amortization of deferred financing costs and debt discounts 3,963 304  
Stock-based compensation 6,899 7,439  
Loss from increase of contingent liabilities fair value 15,645    
Loss in connection with warrant fair value 30,202    
Loss on initial issuance of warrant 20,147    
Other   33  
Changes in assets and liabilities:      
Accounts receivable (1,445) (3,140)  
Inventory (15,355) (8,044)  
Prepaid and other current assets (4,675) 540  
Accounts payable, accrued and other liabilities 17,573 682  
Cash used in operating activities (8,495) (17,091)  
INVESTING ACTIVITIES:      
Purchase of fixed assets (20) (18)  
Cash used in investing activities (15,300) (18)  
FINANCING ACTIVITIES:      
Proceeds from warrant exercise 8,939    
Proceeds from cancellation of warrant 16,957    
Proceeds from exercise of stock options 8,749 (112)  
Repayments on note payable to Smash (4,737)    
Proceeds from initial public offering, net of issuance costs   17,435  
Borrowings from MidCap credit facility 14,531    
Deferred financing costs from MidCap credit facility (151)    
Deferred offering costs   (139)  
Insurance obligation payments (951) (965)  
Capital lease obligation payments   (2)  
Cash provided by financing activities 38,501 803  
EFFECT OF EXCHANGE RATE ON CASH (99) 3  
NET CHANGE IN CASH AND RESTRICTED CASH FOR PERIOD 14,607 (16,303)  
CASH AND RESTRICTED CASH AT BEGINNING OF PERIOD 30,097 30,789 $ 30,789
CASH AND RESTRICTED CASH AT END OF PERIOD 44,704 14,486 30,097
RECONCILIATION OF CASH AND RESTRICTED CASH      
CASH 34,995 14,050  
RESTRICTED CASH—Prepaid and other assets 9,580 307  
RESTRICTED CASH—Other non-current assets 129 129  
CASH AND RESTRICTED CASH AT END OF PERIOD 44,704 14,486 $ 30,097
SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION      
Cash paid for interest 252 759  
Non-cash consideration paid to contractors 3,427    
NON-CASH INVESTING AND FINANCING ACTIVITIES:      
Debt issuance costs not paid 246    
Original issue discount 2,475    
Fair value of contingent consideration liability 16,557    
Discount of debt relating to warrants issuance 7,740    
Issuance of common stock in connection with acquisition 39,454    
Common stock issued for warrants 1,125    
High Trails Term Loan      
FINANCING ACTIVITIES:      
Repayments of debt (5,400)    
Borrowings from term loan 14,025    
Debt issuance costs (1,136)    
MidCap Credit Facility      
FINANCING ACTIVITIES:      
Repayments of debt (12,325) $ (15,414)  
Healing Solutions LLC      
Adjustments to reconcile net loss to net cash used in operating activities:      
Loss from increase of contingent liabilities fair value 625    
INVESTING ACTIVITIES:      
Purchase of fixed assets $ (15,280)