XML 17 R8.htm IDEA: XBRL DOCUMENT v3.22.2
Condensed Consolidated Statements of Cash Flows (Unaudited) - USD ($)
3 Months Ended 6 Months Ended 12 Months Ended
Jun. 30, 2022
Mar. 31, 2022
Jun. 30, 2021
Jun. 30, 2022
Jun. 30, 2021
Dec. 31, 2021
OPERATING ACTIVITIES:            
Net loss       $ (59,085,000) $ (118,859,000)  
Adjustments to reconcile net loss to net cash used in operating activities:            
Depreciation and amortization       3,894,000 2,885,000  
Provision for sales returns       226,000 607,000  
Amortization of deferred financing costs and debt discounts       213,000 6,378,000  
Stock-based compensation       8,913,000 11,760,000  
Gain from increase of contingent earn-out liability fair value $ (1,691,000)   $ (23,349,000) (4,466,000) (7,704,000)  
Loss in connection with the change in warrant fair value 6,014,000   4,387,000 7,893,000 34,589,000  
Loss from extinguishment     29,772,000   29,772,000 $ 138,900,000
Loss from embedded derivative related to term loan         1,894,000  
Loss on initial issuance of warrant         20,147,000  
Gain in connection with settlement of note payable       (2,012,000)    
Loss on initial issuance of equity       5,835,000    
Impairment loss on goodwill 0 $ 29,000,000.0   29,020,000    
Allowance for doubtful accounts and other       127,000 4,597,000  
Changes in assets and liabilities:            
Accounts receivable       3,304,000 (10,736,000)  
Inventory       (13,071,000) (31,772,000)  
Prepaid and other current assets       2,108,000 (6,545,000)  
Accounts payable, accrued and other liabilities       (5,010,000) 30,151,000  
Cash used in operating activities       (22,111,000) (32,836,000)  
INVESTING ACTIVITIES:            
Purchase of fixed assets       (16,000) (44,000)  
Cash used in investing activities       (16,000) (44,947,000)  
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       27,007,000 36,735,000  
Proceeds from exercise of stock options         8,749,000  
Repayments on note payable to Smash       (1,778,000) (7,503,000)  
Payment of Squatty Potty earn-out       (3,983,000)    
Borrowings from MidCap credit facility       71,914,000 14,630,000  
Repayments for MidCap credit facility       (70,972,000) (28,274,000)  
Deferred financing costs from MidCap credit facility         (151,000)  
Repayments for High Trail December 2020 Note and February 2021 Note         (59,500,000)  
Insurance obligation payments       (719,000) (1,557,000)  
Insurance financing proceeds         2,424,000  
Cash provided by financing activities       21,469,000 111,924,000  
EFFECT OF EXCHANGE RATE ON CASH       (602,000) (175,000)  
NET CHANGE IN CASH AND RESTRICTED CASH FOR PERIOD       (1,260,000) 33,966,000  
CASH AND RESTRICTED CASH AT BEGINNING OF PERIOD   $ 38,315,000   38,315,000 30,097,000 30,097,000
CASH AND RESTRICTED CASH AT END OF PERIOD 37,055,000   64,063,000 37,055,000 64,063,000 38,315,000
RECONCILIATION OF CASH AND RESTRICTED CASH            
CASH 34,781,000   61,934,000 34,781,000 61,934,000  
RESTRICTED CASH—Prepaid and other assets 2,145,000   2,000,000 2,145,000 2,000,000  
RESTRICTED CASH—Other non-current assets 129,000   129,000 129,000 129,000  
CASH AND RESTRICTED CASH AT END OF PERIOD $ 37,055,000   $ 64,063,000 37,055,000 64,063,000 $ 38,315,000
SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION            
Cash paid for interest       828,000 1,727,000  
Cash paid for taxes       58,000 41,000  
Non-cash consideration paid to contractors       1,137,000    
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  
Issuance of common stock related to exercise of warrants       767,000    
Fair value of warrants issued in connection with equity offering       18,982,000    
Exercise of Prefunded Warrants       $ 15,039,000    
Reclassification of warrants to equity         80,022,000  
Restricted Stock Awards            
NON-CASH INVESTING AND FINANCING ACTIVITIES:            
Issuance of restricted stock awards         3,427,000  
High Trail December2020 Note And February2021 Term Loan            
Adjustments to reconcile net loss to net cash used in operating activities:            
Loss from extinguishment         28,240,000  
High Trail February 2021 Note            
FINANCING ACTIVITIES:            
Borrowings         14,025,000  
Debt issuance costs         (1,462,000)  
High Trail April 2021 Note            
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 from extinguishment         1,532,000  
Healing Solutions LLC            
INVESTING ACTIVITIES:            
Purchase of assets         (15,280,000)  
Photo Paper Direct Ltd.            
INVESTING ACTIVITIES:            
Purchase of Photo Paper Direct, net of cash acquired         (10,583,000)  
Squatty Potty, LLC            
INVESTING ACTIVITIES:            
Purchase of assets         (19,040,000)  
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