XML 23 R8.htm IDEA: XBRL DOCUMENT v3.21.2
Condensed Consolidated Statements of Cash Flows (Unaudited) - USD ($)
3 Months Ended 6 Months Ended 12 Months Ended
Jun. 30, 2021
Jun. 30, 2021
Jun. 30, 2020
Dec. 31, 2020
OPERATING ACTIVITIES:        
Net loss   $ (118,859,000) $ (17,967,000)  
Adjustments to reconcile net loss to net cash used in operating activities:        
Depreciation and amortization   2,885,000 79,000  
Provision for sales returns   607,000 25,000  
Amortization of deferred financing costs and debt discounts   6,378,000 610,000  
Stock-based compensation   11,760,000 12,610,000  
Gain from increase of contingent earn-out liability fair value $ (23,349,000) (7,704,000)    
Loss in connection with the change in warrant fair value 4,387,000 34,589,000    
Loss on extinguishment 29,772,000 29,772,000    
Loss from embedded derivative related to term loan   1,894,000    
Loss on initial issuance of warrant   20,147,000    
Allowance for doubtful accounts and other   4,597,000 27,000  
Changes in assets and liabilities:        
Accounts receivable   (10,736,000) (7,622,000)  
Inventory   (31,772,000) 8,866,000  
Prepaid and other current assets   (6,545,000) (1,269,000)  
Accounts payable, accrued and other liabilities   30,151,000 (4,282,000)  
Cash used in operating activities   (32,836,000) (8,923,000)  
INVESTING ACTIVITIES:        
Purchase of fixed assets   (44,000) (19,000)  
Cash used in investing activities   (44,947,000) (19,000)  
FINANCING ACTIVITIES:        
Proceeds from warrant exercise   9,051,000    
Proceeds from cancellation of warrant   16,957,000    
Proceeds from equity offering, net of issuance costs   36,735,000    
Proceeds from exercise of stock options   8,749,000    
Taxes paid related to net settlement upon vesting of restricted common stock     (112,000)  
Borrowings from MidCap credit facility   14,630,000 56,181,000  
Deferred financing costs from MidCap credit facility   (151,000)    
Repayments for High Trail December 2020 Note and February 2021 Note   (59,500,000)    
Deferred offering costs     (139,000)  
Insurance obligation payments   (1,557,000) (1,491,000)  
Insurance financing proceeds   2,424,000 1,577,000  
Capital lease obligation payments     (4,000)  
Cash provided by financing activities   111,924,000 (4,218,000)  
EFFECT OF EXCHANGE RATE ON CASH   (175,000) 1,000  
NET CHANGE IN CASH AND RESTRICTED CASH FOR PERIOD   33,966,000 (13,159,000)  
CASH AND RESTRICTED CASH AT BEGINNING OF PERIOD   30,097,000 30,789,000 $ 30,789,000
CASH AND RESTRICTED CASH AT END OF PERIOD 64,063,000 64,063,000 17,630,000 30,097,000
RECONCILIATION OF CASH AND RESTRICTED CASH        
CASH 61,934,000 61,934,000 17,189,000  
RESTRICTED CASH—Prepaid and other assets 2,000,000 2,000,000 312,000  
RESTRICTED CASH—Other non-current assets 129,000 129,000 129,000  
CASH AND RESTRICTED CASH AT END OF PERIOD 64,063,000 64,063,000 17,630,000 $ 30,097,000
SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION        
Cash paid for interest   1,727,000 1,618,000  
Cash paid for taxes   41,000 46,000  
NON-CASH INVESTING AND FINANCING ACTIVITIES:        
Equity fundraising costs not paid   125,000    
Original issue discount   2,475,000    
Fair value of contingent consideration   20,971,000    
Discount of debt relating to warrants issuance   46,756,000    
Common stock issued to High Trail   4,056,000    
Reclassification of warrants to equity   80,022,000    
Restricted Stock Awards        
Adjustments to reconcile net loss to net cash used in operating activities:        
Loss on extinguishment (4,100,000) (4,100,000)    
NON-CASH INVESTING AND FINANCING ACTIVITIES:        
Issuance of restricted stock awards   3,427,000    
High Trail December 2020 Note and February 2021 Term Loan        
Adjustments to reconcile net loss to net cash used in operating activities:        
Loss on extinguishment   28,240,000    
High Trail February 2021 Note        
FINANCING ACTIVITIES:        
Borrowings   14,025,000    
Debt issuance costs   (1,462,000)    
High Trail April 2021 Note        
Adjustments to reconcile net loss to net cash used in operating activities:        
Loss on extinguishment (29,700,000) (29,700,000)    
FINANCING ACTIVITIES:        
Borrowings   110,000,000    
Debt issuance costs   (2,200,000)    
Revolving Credit Facility        
Adjustments to reconcile net loss to net cash used in operating activities:        
Loss on extinguishment   1,532,000    
MidCap Credit Facility        
Adjustments to reconcile net loss to net cash used in operating activities:        
Loss on extinguishment 1,500,000 1,500,000    
FINANCING ACTIVITIES:        
Repayments of debt   (28,274,000) (60,023,000)  
Healing Solutions LLC        
Adjustments to reconcile net loss to net cash used in operating activities:        
Gain from increase of contingent earn-out liability fair value 6,700,000 6,700,000    
INVESTING ACTIVITIES:        
Purchase of fixed assets   (15,280,000)    
Smash        
FINANCING ACTIVITIES:        
Repayment of note payable   (7,503,000)    
Photo Paper Direct Ltd.        
Adjustments to reconcile net loss to net cash used in operating activities:        
Gain from increase of contingent earn-out liability fair value 0 0    
INVESTING ACTIVITIES:        
Purchase of Photo Paper Direct, net of cash acquired   (10,583,000)    
Squatty Potty, LLC        
Adjustments to reconcile net loss to net cash used in operating activities:        
Gain from increase of contingent earn-out liability fair value $ 0 0    
INVESTING ACTIVITIES:        
Purchase of fixed assets   (19,040,000)    
Aussie Health        
FINANCING ACTIVITIES:        
Repayment of note payable     $ (207,000)  
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   $ 50,529,000