XML 16 R7.htm IDEA: XBRL DOCUMENT v3.22.1
Condensed Consolidated Statements of Cash Flows (Unaudited) - USD ($)
$ in Thousands
3 Months Ended
Mar. 31, 2022
Mar. 31, 2021
OPERATING ACTIVITIES:    
Net loss $ (42,776) $ (82,553)
Adjustments to reconcile net loss to net cash used in operating activities:    
Depreciation and amortization 1,846 1,204
Provision for sales returns 109 (100)
Amortization of deferred financing costs and debt discounts 106 3,963
Change in fair value of warrants 1,879  
Stock-based compensation 2,865 6,899
Loss (Gain) from change in contingent liabilities fair value (2,775) 15,645
Loss in connection with warrant fair value   30,202
Loss on initial issuance of warrant   20,147
Gain in connection with settlement of note payable (2,012)  
Loss on initial issuance of equity 5,835  
Impairment loss on goodwill 29,020  
Changes in assets and liabilities:    
Accounts receivable 4,608 (1,445)
Inventory (12,380) (15,355)
Prepaid and other current assets 410 (4,675)
Accounts payable, accrued and other liabilities 95 17,573
Cash used in operating activities (13,170) (8,495)
INVESTING ACTIVITIES:    
Purchase of fixed assets (16) (20)
Cash used in investing activities (16) (15,300)
FINANCING ACTIVITIES:    
Proceeds from warrant exercise   8,939
Proceeds from cancellation of warrant   16,957
Proceeds from exercise of stock options   8,749
Proceeds from equity offering, net of issuance costs 27,007  
Borrowings from MidCap credit facility 30,357 14,531
Repayments for MidCap credit facility (33,845) (12,325)
Deferred financing costs from MidCap credit facility   (151)
Repayments for High Trail term loan   (5,400)
Borrowings from High Trail term loan note 2   14,025
Debt issuance costs from High Trail Term Loan   (1,136)
Insurance obligation payments (719) (951)
Cash provided by financing activities 21,716 38,501
EFFECT OF EXCHANGE RATE ON CASH (171) (99)
NET CHANGE IN CASH AND RESTRICTED CASH FOR PERIOD 8,359 14,607
CASH AND RESTRICTED CASH AT BEGINNING OF PERIOD 38,315 30,097
CASH AND RESTRICTED CASH AT END OF PERIOD 46,674 44,704
RECONCILIATION OF CASH AND RESTRICTED CASH    
CASH 44,281 34,995
RESTRICTED CASH—Prepaid and other assets 2,264 9,580
RESTRICTED CASH—Other non-current assets 129 129
CASH AND RESTRICTED CASH AT END OF PERIOD 46,674 44,704
SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION    
Cash paid for interest 357 252
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
Issuance of common stock for settlement of seller note 767  
Fair value of warrants issued in connection with equity offering 18,982  
Equity fundraising costs not paid 166  
Common stock issued for warrants   1,125
Healing Solutions LLC    
INVESTING ACTIVITIES:    
Purchase of Healing Solutions assets   (15,280)
Smash    
FINANCING ACTIVITIES:    
Repayments on note payable to Smash $ (1,084) $ (4,737)