| | | | | | 1 | | | |
| | | | | | 2 | | | |
| | | | | | 4 | | | |
| | | | | | 6 | | | |
| | | | | | 9 | | | |
| | | | | | 11 | | | |
| | | | | | 35 | | | |
| | | | | | 36 | | | |
| | | | | | 37 | | | |
| | | | | | 48 | | | |
| | | | | | 66 | | | |
| | | | | | 83 | | | |
| | | | | | 88 | | | |
| | | | | | 95 | | | |
| | | | | | 102 | | | |
| | | | | | 106 | | | |
| | | | | | 112 | | | |
| | | | | | 114 | | | |
| | | | | | 117 | | | |
| | | | | | 120 | | | |
| | | | | | 122 | | | |
| | | | | | 122 | | | |
| | | | | | 123 | | | |
| | | | | | F-1 | | |
|
Security
|
| |
Purchase price
|
| |
% of shares/warrants
outstanding(1) |
| |
Potential profit
per share(2) |
|
| Consideration Shares (31,290,514 shares) | | | Acquired by employees, investors and others through private placements, equity award grants and other sales of our equity securities at prices that equate to purchase prices of less than $10.00 per share of common stock | | | Approximately 72% | | | Up to $14.85 per share | |
| Option Shares (3,664,975 shares) | | | Prices ranging from $0.372 to $4.08 per share of common stock | | | Approximately 8.5% (after giving effect to the issuance of the Option Shares) | | | Up to $14.49 per share | |
| Founders Shares (3,162,500 shares) | | | Approximately $0.0079 per share of common stock | | | Approximately 7.3% | | | Up to $14.85 per share | |
| Public Warrant Shares (9,487,500 shares) | | | $11.50 per share of common stock | | | Approximately 22% | | | N/A | |
|
Security
|
| |
Purchase price
|
| |
% of shares/warrants
outstanding(1) |
| |
Potential profit
per share(2) |
|
| Private Warrant Shares (4,627,858 shares) | | | $11.50 per share of common stock | | | Approximately 10.7% | | | N/A | |
| Penny Warrant Shares (2,593,056 shares) | | | $0.01 per share of common stock | | | Approximately 6% | | | Up to $14.85 per share | |
| $10 Warrant Shares (457,142 shares) | | | $10.00 per share of common stock | | | Approximately 1% | | | N/A | |
| PIPE Investment Shares (15,000 shares) | | | $10.00 per share of common stock | | | Approximately 0.035% | | | N/A | |
| Public Warrants (9,487,500 warrants) | | | $0.50(3) per Public Warrant | | | Approximately 56.8% | | | N/A | |
| Private Warrants (4,627,858 warrants) | | | $0.93 per Private Warrant | | | Approximately 27.7% | | | N/A | |
| Penny Warrants (2,593,056 warrants) | | | $0.01 per Penny Warrant | | | Approximately 15.5% | | | N/A | |
| | | |
Number of
Shares |
| |
Percentage of
Outstanding Shares |
| ||||||
|
Dragonfly existing shareholders(1)
|
| | | | 38,576,648 | | | | | | 90.1% | | |
|
CNTQ existing public stockholders(2)(3)
|
| | | | 576,438 | | | | | | 1.3% | | |
|
Initial Stockholders(4)(5)
|
| | | | 3,662,500 | | | | | | 8.6% | | |
|
Pro forma Common Stock(6)
|
| | | | 42,815,586 | | | | | | 100.0% | | |
| | | |
CNTQ
(Historical) |
| |
Legacy
Dragonfly (Historical) |
| |
Transaction
Accounting Adjustments |
| | | | |
Pro Forma
Combined |
| ||||||||||||
| ASSETS | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current assets:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash and cash equivalents
|
| | | $ | 316 | | | | | $ | 10,517 | | | | | $ | 31,996 | | | |
A
|
| | | $ | 22,644 | | |
| | | | | | | | | | | | | | | | | | 73,486 | | | |
B
|
| | | | | | |
| | | | | | | | | | | | | | | | | | (29,342) | | | |
C
|
| | | | | | |
| | | | | | | | | | | | | | | | | | (39,312) | | | |
D
|
| | | | | | |
| | | | | | | | | | | | | | | | | | (4,000) | | | |
H
|
| | | | | | |
| | | | | | | | | | | | | | | | | | (21,017) | | | |
J
|
| | | | | | |
|
Restricted cash
|
| | | | — | | | | | | 3,044 | | | | | | (3,044) | | | |
D
|
| | | | — | | |
|
Accounts receivable
|
| | | | — | | | | | | 3,820 | | | | | | — | | | | | | | | | 3,820 | | |
|
Inventory
|
| | | | — | | | | | | 39,487 | | | | | | — | | | | | | | | | 39,487 | | |
|
Prepaid expenses and other current assets
|
| | | | 171 | | | | | | 5,749 | | | | | | (2,709) | | | |
C
|
| | | | 3,211 | | |
|
Prepaid inventory
|
| | | | — | | | | | | 3,729 | | | | | | — | | | | | | | | | 3,729 | | |
|
Total current assets
|
| | | | 487 | | | | | | 66,346 | | | | | | 6,058 | | | | | | | | | 72,891 | | |
|
Investments held in Trust Account
|
| | | | 31,996 | | | | | | — | | | | | | (31,996) | | | |
A
|
| | | | — | | |
|
Deferred issuance costs
|
| | | | — | | | | | | — | | | | | | 1,000 | | | |
I
|
| | | | 1,000 | | |
|
Property and equipment, net
|
| | | | — | | | | | | 9,816 | | | | | | — | | | | | | | | | 9,816 | | |
|
Deferred tax asset
|
| | | | — | | | | | | 1,254 | | | | | | — | | | | | | | | | 1,254 | | |
|
Operating lease right of use asset
|
| | | | — | | | | | | 4,878 | | | | | | — | | | | | | | | | 4,878 | | |
|
Total assets
|
| | | $ | 32,483 | | | | | $ | 82,294 | | | | | $ | (24,938) | | | | | | | | $ | 89,839 | | |
|
LIABILITIES, TEMPORARY EQUITY AND STOCKHOLDERS’ EQUITY (DEFICIT)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Current liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Accounts payable and accrued expenses
|
| | | $ | 1,174 | | | | | $ | 10,851 | | | | | $ | — | | | | | | | | $ | 12,025 | | |
|
Customer deposits
|
| | | | — | | | | | | 287 | | | | | | — | | | | | | | | | 287 | | |
|
Income tax payable
|
| | | | 39 | | | | | | — | | | | | | — | | | | | | | | | 39 | | |
|
Notes payable, current portion
|
| | | | — | | | | | | 16,529 | | | | | | (16,529) | | | |
D
|
| | | | — | | |
|
Operating lease liability, current portion
|
| | | | — | | | | | | 1,157 | | | | | | — | | | | | | | | | 1,157 | | |
|
Obligation to issue common stock
|
| | | | — | | | | | | — | | | | | | 1,000 | | | |
I
|
| | | | 1,000 | | |
|
Promissory note – related party
|
| | | | 400 | | | | | | — | | | | | | (400) | | | |
C
|
| | | | — | | |
|
Total current liabilities
|
| | | | 1,613 | | | | | | 28,824 | | | | | | (15,929) | | | | | | | | | 14,508 | | |
|
Operating lease liability, net of current portion
|
| | | | — | | | | | | 3,821 | | | | | | — | | | | | | | | | 3,821 | | |
|
Notes payable-non current, net of debt discount
|
| | | | — | | | | | | 24,182 | | | | | | 20,537 | | | |
B
|
| | | | 18,422 | | |
| | | | | | | | | | | | | | | | | | (2,115) | | | |
C
|
| | | | | | |
| | | | | | | | | | | | | | | | | | (24,182) | | | |
D
|
| | | | | | |
|
Warrant liabilities
|
| | | | 1,990 | | | | | | — | | | | | | 52,949 | | | |
B
|
| | | | 54,939 | | |
|
Total liabilities
|
| | | | 3,603 | | | | | | 56,827 | | | | | | 31,260 | | | | | | | | | 91,690 | | |
|
Common stock subject to possible redemption
|
| | | | 31,706 | | | | | | — | | | | | | (31,706) | | | |
E
|
| | | | — | | |
|
Convertible preferred stock
|
| | | | — | | | | | | 2,000 | | | | | | (2,000) | | | |
F
|
| | | | — | | |
| Stockholders’ equity (deficit) | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Common stock
|
| | | | — | | | | | | 5 | | | | | | 3 | | | |
E
|
| | | | 40 | | |
| | | | | | | | | | | | | | | | | | 34 | | | |
F
|
| | | | | | |
| | | | | | | | | | | | | | | | | | (2) | | | |
J
|
| | | | | | |
|
Additional paid-in capital
|
| | | | — | | | | | | 18,480 | | | | | | (28,001) | | | |
C
|
| | | | 307 | | |
| | | | | | | | | | | | | | | | | | 31,703 | | | |
E
|
| | | | | | |
| | | | | | | | | | | | | | | | | | 1,966 | | | |
F
|
| | | | | | |
| | | | | | | | | | | | | | | | | | (2,811) | | | |
G
|
| | | | | | |
| | | | | | | | | | | | | | | | | | (21,015) | | | |
J
|
| | | | | | |
|
Accumulated (deficit) earnings
|
| | | | (2,826) | | | | | | 4,982 | | | | | | (1,535) | | | |
C
|
| | | | (2,198) | | |
| | | | | | | | | | | | | | | | | | (1,645) | | | |
D
|
| | | | | | |
| | | | | | | | | | | | | | | | | | 2,826 | | | |
G
|
| | | | | | |
| | | | | | | | | | | | | | | | | | (4,000) | | | |
H
|
| | | | | | |
|
Total stockholders’ equity (deficit)
|
| | | | (2,826) | | | | | | 23,467 | | | | | | (22,492) | | | | | | | | | (1,851) | | |
|
Total liabilities, temporary equity and stockholders’ equity (deficit)
|
| | | $ | 32,483 | | | | | $ | 82,294 | | | | | $ | (24,938) | | | | | | | | $ | 89,839 | | |
| | | |
CNTQ
(Historical) |
| |
Legacy
Dragonfly (Historical) |
| |
Transaction
Accounting Adjustments |
| | | | |
Pro Forma
Combined |
| ||||||||||||
|
Net Sales
|
| | | $ | — | | | | | $ | 66,042 | | | | | $ | — | | | | | | | | $ | 66,042 | | |
|
Cost of goods sold
|
| | | | — | | | | | | 46,481 | | | | | | — | | | | | | | | | 46,481 | | |
| Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Formation and operating costs
|
| | | | 1,623 | | | | | | — | | | | | | — | | | | | | | | | 1,623 | | |
|
Franchise tax expense
|
| | | | 151 | | | | | | — | | | | | | — | | | | | | | | | 151 | | |
|
Research and development
|
| | | | — | | | | | | 1,951 | | | | | | — | | | | | | | | | 1,951 | | |
|
General and administrative
|
| | | | — | | | | | | 13,716 | | | | | | — | | | | | | | | | 13,716 | | |
|
Selling and marketing
|
| | | | — | | | | | | 9,331 | | | | | | — | | | | | | | | | 9,331 | | |
|
Loss from operations
|
| | | | (1,774) | | | | | | (5,437) | | | | | | — | | | | | | | | | (7,211) | | |
| Other income (expense): | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest expense
|
| | | | — | | | | | | (3,657) | | | | | | 3,657 | | | |
DD
|
| | | | (12,826) | | |
| | | | | | | | | | | | | | | | | | (12,826) | | | |
EE
|
| | | | | | |
|
Loss on disposition of assets
|
| | | | — | | | | | | (62) | | | | | | — | | | | | | | | | (62) | | |
|
Net gain on investments held in Trust Account
|
| | | | 469 | | | | | | — | | | | | | (469) | | | |
AA
|
| | | | — | | |
|
Change in fair value of warrant liability
|
| | | | 46 | | | | | | — | | | | | | — | | | | | | | | | 46 | | |
|
Total other income (expense)
|
| | | | 515 | | | | | | (3,719) | | | | | | (9,638) | | | | | | | | | (12,842) | | |
|
Income (loss) before income taxes
|
| | | | (1,259) | | | | | | (9,156) | | | | | | (9,638) | | | | | | | | | (20,053) | | |
|
Income tax benefit
|
| | | | 39 | | | | | | (1,700) | | | | | | — | | | | | | | | | (1,661) | | |
|
Net income (loss)
|
| | | $ | (1,298) | | | | | $ | (7,456) | | | | | $ | (9,638) | | | | | | | | $ | (18,392) | | |
| | | | | | | | | | | | | | | | | | — | | | | | | | | | — | | |
| Net income (loss) per share (Note 4): | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Weighted average shares outstanding – basic
|
| | | | 13,957,179 | | | | | | 21,131,993 | | | | | | | | | | | | | | | | | |
|
Net income per share – basic
|
| | | $ | (0.09) | | | | | $ | (0.35) | | | | | | | | | | | | | | | | | |
|
Weighted average shares outstanding – diluted
|
| | | | 13,957,179 | | | | | | 21,131,993 | | | | | | | | | | | | | | | | | |
|
Net income per share – diluted
|
| | | $ | (0.09) | | | | | $ | (0.35) | | | | | | | | | | | | | | | | | |
|
Weighted average shares outstanding – basic and diluted
|
| | | | | | | | | | | | | | | | | | | | | | | | | 42,815,586 | | |
|
Net loss per share – basic and diluted
|
| | | | | | | | | | | | | | | | | | | | | | | | $ | (0.43) | | |
| | | |
CNTQ
(Historical) |
| |
Dragonfly
(Historical) |
| |
Transaction
Accounting Adjustments |
| | | | |
Pro Forma
Combined |
| ||||||||||||
|
Net Sales
|
| | | $ | — | | | | | $ | 78,000 | | | | | $ | — | | | | | | | | $ | 78,000 | | |
|
Cost of goods sold
|
| | | | — | | | | | | 48,375 | | | | | | — | | | | | | | | | 48,375 | | |
| Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Formation and operating costs
|
| | | | 292 | | | | | | — | | | | | | — | | | | | | | | | 292 | | |
|
Franchise tax expense
|
| | | | 66 | | | | | | — | | | | | | — | | | | | | | | | 66 | | |
|
Research and development
|
| | | | — | | | | | | 2,689 | | | | | | — | | | | | | | | | 2,689 | | |
|
General and administrative
|
| | | | — | | | | | | 10,621 | | | | | | 19,626 | | | |
BB
|
| | | | 34,247 | | |
| | | | | | | | | | | | | | | | | | 4,000 | | | |
CC
|
| | | | | | |
|
Selling and marketing
|
| | | | — | | | | | | 9,848 | | | | | | — | | | | | | | | | 9,848 | | |
|
(Loss) income from operations
|
| | | | (358) | | | | | | 6,467 | | | | | | (23,626) | | | | | | | | | (17,517) | | |
| Other income (expense): | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other income
|
| | | | — | | | | | | 1 | | | | | | — | | | | | | | | | 1 | | |
|
Interest expense
|
| | | | — | | | | | | (519) | | | | | | 519 | | | |
DD
|
| | | | (14,002) | | |
| | | | | | | | | | | | | | | | | | (14,002) | | | |
EE
|
| | | | | | |
|
Loss on extinguishment of indebtedness
|
| | | | — | | | | | | — | | | | | | (1,645) | | | |
DD
|
| | | | (1,645) | | |
|
Warrant issuance costs
|
| | | | (19) | | | | | | — | | | | | | — | | | | | | | | | (19) | | |
|
Loss on sale of private warrants
|
| | | | (1,254) | | | | | | — | | | | | | — | | | | | | | | | (1,254) | | |
|
Net gain on investments held in Trust Account
|
| | | | 24 | | | | | | — | | | | | | (24) | | | |
AA
|
| | | | — | | |
|
Change in fair value of warrant liability
|
| | | | 3,517 | | | | | | — | | | | | | — | | | | | | | | | 3,517 | | |
|
Total other income (expense)
|
| | | | 2,268 | | | | | | (518) | | | | | | (15,152) | | | | | | | | | (13,402) | | |
|
Income (loss) before income taxes
|
| | | | 1,910 | | | | | | 5,949 | | | | | | (38,778) | | | | | | | | | (30,919) | | |
|
Income tax expense
|
| | | | — | | | | | | 1,611 | | | | | | — | | | | | | | | | 1,611 | | |
|
Net income (loss)
|
| | | $ | 1,910 | | | | | $ | 4,338 | | | | | $ | (38,778) | | | | | | | | $ | (32,530) | | |
| Net income (loss) per share (Note 4): | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Weighted average shares outstanding – basic
|
| | | | 7,732,021 | | | | | | 20,101,129 | | | | | | | | | | | | | | | | | |
|
Net income per share – basic
|
| | | $ | 0.25 | | | | | $ | 0.15 | | | | | | | | | | | | | | | | | |
|
Weighted average shares outstanding – diluted
|
| | | | 7,991,952 | | | | | | 21,931,108 | | | | | | | | | | | | | | | | | |
|
Net income per share – diluted
|
| | | $ | 0.24 | | | | | $ | 0.13 | | | | | | | | | | | | | | | | | |
|
Weighted average shares outstanding – basic and diluted
|
| | | | | | | | | | | | | | | | | | | | | | | | | 42,815,586 | | |
|
Net loss per share – basic and diluted
|
| | | | | | | | | | | | | | | | | | | | | | | | $ | (0.76) | | |
| | | |
Nine Months Ended
September 30, 2022(1) |
| |
Year Ended
December 31, 2021(1) |
| ||||||
|
Pro forma net loss
|
| | | $ | (18,392) | | | | | $ | (32,530) | | |
|
Weighted average shares outstanding – basic and diluted(2)
|
| | | | 42,815,586 | | | | | | 42,815,586 | | |
|
Pro forma net loss per share – basic and diluted
|
| | | $ | (0.43) | | | | | $ | (0.76) | | |
|
Excluded securities:(3)
|
| | | | | | | | | | | | |
|
Earnout Shares
|
| | | | 40,000,000 | | | | | | 40,000,000 | | |
|
Public Warrants
|
| | | | 9,487,500 | | | | | | 9,487,500 | | |
|
Private Warrants
|
| | | | 4,627,858 | | | | | | 4,627,858 | | |
|
Dragonfly Options
|
| | | | 3,664,975 | | | | | | 3,664,975 | | |
|
Penny Warrants
|
| | | | 2,593,056 | | | | | | 2,593,056 | | |
|
$10 Warrants
|
| | | | 1,600,000 | | | | | | 1,600,000 | | |
| | | |
Nine months ended September 30,
|
| |||||||||||||||||||||
| | | |
2022
|
| |
% Net
Sales |
| |
2021
|
| |
% Net
Sales |
| ||||||||||||
| | | |
(in thousands)
|
| |||||||||||||||||||||
|
Net Sales
|
| | | $ | 66,042 | | | | | | 100.0 | | | | | $ | 57,821 | | | | | | 100.0 | | |
|
Cost of Goods Sold
|
| | | | 46,481 | | | | | | 70.4 | | | | | | 34,314 | | | | | | 59.3 | | |
|
Gross profit
|
| | | | 19,561 | | | | | | 29.6 | | | | | | 23,507 | | | | | | 40.7 | | |
|
Operating expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | |
|
Research and development
|
| | | | 1,951 | | | | | | 3.0 | | | | | | 1,899 | | | | | | 3.3 | | |
|
Sales and marketing
|
| | | | 9,331 | | | | | | 14.1 | | | | | | 6,654 | | | | | | 11.5 | | |
|
General and administrative
|
| | | | 13,716 | | | | | | 20.8 | | | | | | 8,428 | | | | | | 14.6 | | |
|
Total Operating expenses
|
| | | | 24,998 | | | | | | 37.9 | | | | | | 16,981 | | | | | | 29.4 | | |
|
(Loss) Income From Operations
|
| | | | (5,437) | | | | | | (8.2) | | | | | | 6,526 | | | | | | 11.3 | | |
|
Other (Expense) Income
|
| | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest (Expense) Income
|
| | | | (3,657) | | | | | | (5.5) | | | | | | 0 | | | | | | 0.0 | | |
|
Loss on Disposition of Assets
|
| | | | (62) | | | | | | (0.1) | | | | | | (124) | | | | | | (0.2) | | |
|
Total Other (Expense) Income
|
| | | | (3,719) | | | | | | (5.6) | | | | | | (124) | | | | | | (0.2) | | |
|
(Loss) Income Before Taxes
|
| | | | (9,156) | | | | | | (13.9) | | | | | | 6,402 | | | | | | 11.1 | | |
|
(Benefit) Provision for Income Tax
|
| | | | (1,700) | | | | | | (2.6) | | | | | | 1,981 | | | | | | 3.4 | | |
|
Net (Loss) Income
|
| | | $ | (7,456) | | | | | | (11.3) | | | | | $ | 4,421 | | | | | | 7.6 | | |
| | | |
Nine months ended September 30,
|
| |||||||||
| | | |
2022
|
| |
2021
|
| ||||||
| | | |
(in thousands)
|
| |||||||||
|
Retailer
|
| | | | 35,211 | | | | | | 44,221 | | |
|
Distributor
|
| | | | 6,544 | | | | | | 6,910 | | |
|
DTC
|
| | | | 41,755 | | | | | | 51,131 | | |
|
% Net Sales
|
| | | | 63.2 | | | | | | 88.4 | | |
|
OEM
|
| | | | 24,287 | | | | | | 6,690 | | |
|
% Net Sales
|
| | | | 36.8 | | | | | | 11.6 | | |
|
Net Sales
|
| | | $ | 66,042 | | | | | $ | 57,821 | | |
| | | |
Years ended December 31,
|
| |||||||||||||||||||||
| | | |
2021
|
| |
% Net
Sales |
| |
2020
|
| |
% Net
Sales |
| ||||||||||||
| | | |
(in thousands)
|
| |||||||||||||||||||||
|
Net Sales
|
| | | $ | 78,000 | | | | | | 100.0 | | | | | $ | 47,187 | | | | | | 100.0 | | |
|
Cost of Goods Sold
|
| | | | 48,375 | | | | | | 62.0 | | | | | | 26,580 | | | | | | 56.3 | | |
|
Gross profit
|
| | | | 29,625 | | | | | | 38.0 | | | | | | 20,607 | | | | | | 43.7 | | |
|
Operating expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | |
|
Research and development
|
| | | | 2,689 | | | | | | 3.4 | | | | | | 1,239 | | | | | | 2.6 | | |
|
General and administrative
|
| | | | 10,621 | | | | | | 13.6 | | | | | | 4,662 | | | | | | 9.9 | | |
|
Sales and marketing
|
| | | | 9,848 | | | | | | 12.6 | | | | | | 5,960 | | | | | | 12.6 | | |
|
Total Operating expenses
|
| | | | 23,158 | | | | | | 29.7 | | | | | | 11,861 | | | | | | 25.1 | | |
|
Income From Operations
|
| | | | 6,467 | | | | | | 8.3 | | | | | | 8,746 | | | | | | 18.5 | | |
|
Other Income (Expense)
|
| | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Income
|
| | | | 1 | | | | | | 0.0 | | | | | | 15 | | | | | | 0.0 | | |
|
Interest Income (Expense)
|
| | | | (519) | | | | | | (0.7) | | | | | | 3 | | | | | | 0.0 | | |
|
Total Other Income (Expense)
|
| | | | (518) | | | | | | (0.7) | | | | | | 18 | | | | | | 0.0 | | |
|
Income Before Taxes
|
| | | | 5,949 | | | | | | 7.6 | | | | | | 8,764 | | | | | | 18.6 | | |
|
Income Tax Expense
|
| | | | 1,611 | | | | | | 2.1 | | | | | | 1,886 | | | | | | 4.0 | | |
|
Net Income
|
| | | $ | 4,338 | | | | | | 5.6 | | | | | $ | 6,878 | | | | | | 14.6 | | |
| | | |
Years ended December 31,
|
| |||||||||
| | | |
2021
|
| |
2020
|
| ||||||
| | | |
(in thousands)
|
| |||||||||
|
Retailer
|
| | | | 59,042 | | | | | | 33,314 | | |
|
Distributor
|
| | | | 10,733 | | | | | | 10,381 | | |
|
DTC
|
| | | | 69,775 | | | | | | 43,695 | | |
|
% Net Sales
|
| | | | 89.5 | | | | | | 92.6 | | |
|
OEM
|
| | | | 8,225 | | | | | | 3,492 | | |
|
% Net Sales
|
| | | | 10.5 | | | | | | 7.4 | | |
|
Net Sales
|
| | | $ | 78,000 | | | | | $ | 47,187 | | |
| | | |
Nine months ended
September 30, |
| |||||||||
| | | |
2022
|
| |
2021
|
| ||||||
| | | |
(in thousands)
|
| |||||||||
|
Net income
|
| | | $ | (7,456) | | | | | $ | 4,421 | | |
|
Interest Expense
|
| | | | 3,657 | | | | | | — | | |
|
Taxes
|
| | | | (1,700) | | | | | | 1,981 | | |
|
Depreciation and Amortization
|
| | | | 648 | | | | | | 432 | | |
|
EBITDA
|
| | | | (4,851) | | | | | | 6,834 | | |
| Adjusted for: | | | | | | | | | | | | | |
|
Stock-Based Compensation(1)
|
| | | | 1,155 | | | | | | 428 | | |
|
ERP Implementation(2)
|
| | | | 198 | | | | | | 190 | | |
|
Promissory Note Forgiveness(3)
|
| | | | 469 | | | | | | — | | |
|
Business Combination Expenses(4)
|
| | | | 1,886 | | | | | | — | | |
|
Adjusted EBITDA
|
| | | $ | (1,143) | | | | | $ | 7,452 | | |
| | | |
Years ended December 31,
|
| |||||||||
| | | |
2021
|
| |
2020
|
| ||||||
| | | |
(in thousands)
|
| |||||||||
|
Net income
|
| | | $ | 4,338 | | | | | $ | 6,878 | | |
|
Interest and Other Expense (Income)
|
| | | | 518 | | | | | | (18) | | |
|
Taxes
|
| | | | 1,611 | | | | | | 1,886 | | |
|
Depreciation and Amortization
|
| | | | 617 | | | | | | 198 | | |
|
EBITDA
|
| | | | 7,084 | | | | | | 8,944 | | |
| Adjusted for: | | | | | | | | | | | | | |
|
Stock-Based Compensation(1)
|
| | | | 734 | | | | | | 351 | | |
|
ERP Implementation(2)
|
| | | | 233 | | | | | | 26 | | |
|
Debt Transaction(3)
|
| | | | 258 | | | | | | — | | |
|
Loss on Disposal of Assets(4)
|
| | | | 124 | | | | | | — | | |
|
Business Combination Expenses(5)
|
| | | | 294 | | | | | | 49 | | |
|
Adjusted EBITDA
|
| | | $ | 8,727 | | | | | $ | 9,370 | | |
| | | |
Nine months ended
September 30, |
| |||||||||
| | | |
2022
|
| |
2021
|
| ||||||
| | | |
(in thousands)
|
| |||||||||
|
Net cash provided by/(used in) operating activities
|
| | | $ | (24,711) | | | | | $ | (2,733) | | |
|
Net cash provided by/(used in) investing activities
|
| | | $ | (6,065) | | | | | $ | (2,479) | | |
|
Net cash provided by/(used in) financing activities
|
| | | $ | 15,707 | | | | | $ | 26 | | |
| | | |
Years ended December 31,
|
| |||||||||
| | | |
2021
|
| |
2020
|
| ||||||
| | | |
(in thousands)
|
| |||||||||
|
Net cash provided by/(used in) operating activities
|
| | | $ | (13,573) | | | | | $ | 6,640 | | |
|
Net cash provided by/(used in) investing activities
|
| | | | (2,909) | | | | | | (1,410) | | |
|
Net cash provided by/(used in) financing activities
|
| | | | 38,906 | | | | | | 12 | | |
| | Office furniture and equipment | | | 3 to 7 years | |
| | Vehicles | | | 5 years | |
| | Machinery and equipment | | | 3 to 7 years | |
| | Leasehold improvements | | | Remaining Term of Lease | |
|
Name
|
| |
Age
|
| |
Position(s) Held
|
|
| Dr. Denis Phares | | |
50
|
| | Founder, Chief Executive Officer and Chairman of the Board | |
| John Marchetti | | |
52
|
| | Chief Financial Officer | |
| Nicole Harvey | | |
44
|
| | General Counsel, Compliance Officer and Corporate Secretary | |
| Luisa Ingargiola | | |
55
|
| | Independent Director | |
| Brian Nelson | | |
51
|
| | Independent Director | |
| Perry Boyle | | |
59
|
| | Director | |
| Jonathan Bellows | | |
46
|
| | Director | |
| Rick Parod | | |
69
|
| | Director | |
| Karina Edmonds | | |
51
|
| | Director | |
|
Name and Principal Position
|
| |
Year
|
| |
Salary ($)
|
| |
Bonus ($)(1)
|
| |
Stock
Awards ($) |
| |
Option
Awards ($)(2) |
| |
Non-Equity
Incentive Plan Compensation ($) |
| |
Non-
Qualified Deferred Compensation Earnings ($) |
| |
All Other
Compensation ($)(3) |
| |
Total ($)
|
| |||||||||||||||||||||||||||
|
Dr. Denis Phares
Chief Executive Officer |
| | | | 2021 | | | | | | 579,593 | | | | | | 362,137 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 22,234 | | | | | | 963,964 | | |
|
Sean Nichols(4)
Chief Operating Officer |
| | | | 2021 | | | | | | 579,593 | | | | | | 362,137 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 20,244 | | | | | | 961,974 | | |
|
John Marchetti(5)
Chief Financial Officer |
| | | | 2021 | | | | | | 91,154 | | | | | | 82,000 | | | | | | — | | | | | | 682,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | 855,154 | | |
| | | |
Option Awards
|
| |||||||||||||||||||||||||||
|
Name
|
| |
Number of
Securities Underlying Unexercised Options (#) Exercisable |
| |
Number of
Securities Underlying Unexercised Options (#) Unexercisable |
| |
Equity
Incentive Plan Awards Number of Securities Underlying Unexercised Unearned Options (#) |
| |
Option
Exercise Price ($) |
| |
Option
Expiration Date |
| |||||||||||||||
|
Dr. Denis Phares
|
| | | | — | | | | | | 250,000(1) | | | | | | — | | | | | | 0.41 | | | | | | 12/4/24 | | |
|
Sean Nichols
|
| | | | — | | | | | | 250,000(1) | | | | | | — | | | | | | 0.38 | | | | | | 12/4/29 | | |
|
John Marchetti
|
| | | | 200,000(2) | | | | | | — | | | | | | — | | | | | | 3.41 | | | | | | 9/12/31 | | |
|
Name
|
| |
or Paid in Cash
($) |
| |
Stock Awards
($) |
| |
Option Awards
($)(1)(2) |
| |
All Other
Compensation ($) |
| |
Total ($)
|
| |||||||||||||||
|
Luisa Ingargiola
|
| | | | — | | | | | | — | | | | | | 281,325 | | | | | | — | | | | | | 281,325 | | |
|
Name and Address of Beneficial Owners
|
| |
Number of
Shares of Common Stock Beneficially Owned |
| |
%
|
| ||||||
| 5% Holders: | | | | | | | | | | | | | |
|
Dynavolt Technology (HK) Ltd.
|
| | | | 11,820,900 | | | | | | 27.3% | | |
|
Jonas Grossman(1)(2)(3)
|
| | | | 3,030,500 | | | | | | 7.0% | | |
|
Chardan NexTech Investments 2 LLC(1)(2)(3)
|
| | | | 3,030,500 | | | | | | 7.0% | | |
|
David Gong
|
| | | | 2,364,180 | | | | | | 5.5% | | |
|
Sean Nichols(4)(6)
|
| | | | 3,558,683 | | | | | | 8.2% | | |
| Executive Officers and Directors: | | | | ||||||||||
|
Dr. Denis Phares(4)(5)
|
| | | | 15,899,110 | | | | | | 36.7% | | |
|
Nicole Harvey
|
| | | | 11,821 | | | | | | * | | |
|
John Marchetti
|
| | | | — | | | | | | — | | |
|
Luisa Ingargiola
|
| | | | — | | | | | | — | | |
|
Brian Nelson
|
| | | | — | | | | | | — | | |
|
Perry Boyle
|
| | | | 22,000 | | | | | | * | | |
|
Jonathan Bellows
|
| | | | — | | | | | | — | | |
|
Rick Parod
|
| | | | — | | | | | | — | | |
|
Karina Edmonds
|
| | | | — | | | | | | — | | |
| | | |
Securities Beneficially
Owned Prior to the Offering |
| |
Securities Being Offered
in the Offering |
| |
Securities Beneficially
Owned After the Offered Securities are Sold |
| |||||||||||||||||||||||||||||||||||||||
|
Name
|
| |
Shares of
Common Stock |
| |
Warrants
|
| |
Shares of
Common Stock |
| |
%
|
| |
Warrants
|
| |
%
|
| |
Shares of
Common Stock |
| |
Warrants
|
| ||||||||||||||||||||||||
|
Dr. Denis Phares(1)(2)
|
| | | | 15,899,110 | | | | | | — | | | | | | 15,899,110 | | | | | | 36.7% | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Dynavolt Technology (HK) Ltd.
|
| | | | 11,820,900 | | | | | | — | | | | | | 11,820,900 | | | | | | 27.3% | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Jonas Grossman(3)(4)(5)
|
| | | | 3,030,500 | | | | | | — | | | | | | 3,030,500 | | | | | | 7.0% | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Chardan NexTech Investments 2 LLC(5)
|
| | | | 3,030,500 | | | | | | — | | | | | | 3,030,500 | | | | | | 7.0% | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Chardan NexTech 2 Warrant
Holdings LLC(6) |
| | | | — | | | | | | 4,627,858 | | | | | | — | | | | | | — | | | | | | 4,627,858 | | | | | | — | | | | | | | | | | | | — | | |
|
Sean Nichols(1)(7)
|
| | | | 3,558,683 | | | | | | — | | | | | | 3,558,683 | | | | | | 8.2% | | | | | | — | | | | | | — | | | | | | | | | | | | — | | |
|
John Marchetti(8)
|
| | | | 236,417 | | | | | | — | | | | | | 236,417 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Nicole Harvey
|
| | | | 11,821 | | | | | | — | | | | | | 11,821 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Chardan Capital Markets LLC(9)
|
| | | | 15,000 | | | | | | — | | | | | | 15,000 | | | | | | * | | | | | | — | | | | | | — | | | | | | — | | | | | | | | |
|
Jonathan Biele
|
| | | | 22,000 | | | | | | — | | | | | | 22,000 | | | | | | * | | | | | | — | | | | | | — | | | | | | — | | | | | | | | |
|
Perry Boyle
|
| | | | 22,000 | | | | | | — | | | | | | 22,000 | | | | | | * | | | | | | — | | | | | | — | | | | | | — | | | | | | | | |
|
Roderick Hardamon
|
| | | | 22,000 | | | | | | — | | | | | | 22,000 | | | | | | * | | | | | | — | | | | | | — | | | | | | — | | | | | | | | |
|
Jory Des Jardins
|
| | | | 22,000 | | | | | | — | | | | | | 22,000 | | | | | | * | | | | | | — | | | | | | — | | | | | | — | | | | | | | | |
|
Hitesh Thakrar
|
| | | | 22,000 | | | | | | — | | | | | | 22,000 | | | | | | * | | | | | | — | | | | | | — | | | | | | — | | | | | | | | |
|
Todd Thomson
|
| | | | 22,000 | | | | | | — | | | | | | 22,000 | | | | | | * | | | | | | — | | | | | | — | | | | | | — | | | | | | | | |
|
BP Holdings XVII LP(10)
|
| | | | 274,285 | | | | | | 1,555,834 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | — | | |
|
Energy Impact Credit Fund II LP(11)
|
| | | | 121,920 | | | | | | 691,568 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | — | | |
|
Energy Impact Credit Fund I LP(12)
|
| | | | 60,937 | | | | | | 345,654 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | — | | |
| | FINANCIAL STATEMENTS | | | | | | | |
| | | | | | F-2 | | | |
| | | | | | F-3 | | | |
| | | | | | F-4 | | | |
| | | | | | F-5 | | | |
| | | | | | F-6 | | | |
| | | | | | F-7 | | | |
| | | | | | F-22 | | | |
| | | | | | F-23 | | | |
| | | | | | F-24 | | | |
| | | | | | F-25 | | | |
| | | | | | F-26 | | |
| | FINANCIAL STATEMENTS | | | | | | | |
| | | | | | F-50 | | | |
| | | | | | F-51 | | | |
| | | | | | F-52 | | | |
| | | | | | F-53 | | | |
| | | | | | F-54 | | | |
| | | | | | F-55 | | | |
| | | | | | F-74 | | | |
| | | | | | F-75 | | | |
| | | | | | F-76 | | | |
| | | | | | F-77 | | | |
| | | | | | F-78 | | |
| | | |
December 31,
2021 |
| |
December 31,
2020 |
| ||||||
| ASSETS | | | | | | | | | | | | | |
| Current assets: | | | | | | | | | | | | | |
|
Cash
|
| | | $ | 799,808 | | | | | $ | 25,000 | | |
|
Prepaid expenses
|
| | | | 302,590 | | | | | | — | | |
|
Total current assets
|
| | | | 1,102,398 | | | | | | 25,000 | | |
|
Investments held in Trust Account
|
| | | | 128,421,215 | | | | | | — | | |
|
Total Assets
|
| | | $ | 129,523,613 | | | | | $ | 25,000 | | |
|
LIABILITIES, COMMON STOCK SUBJECT TO POSSIBLE REDEMPTION AND STOCKHOLDERS’ EQUITY (DEFICIT)
|
| | | | | | | | | | | | |
| Current liabilities: | | | | | | | | | | | | | |
|
Accounts payable
|
| | | $ | 16,862 | | | | | $ | — | | |
|
Accrued expenses
|
| | | | 31,749 | | | | | | 1,000 | | |
|
Franchise tax payable
|
| | | | 65,600 | | | | | | — | | |
|
Total current liabilities
|
| | | | 114,211 | | | | | | 1,000 | | |
|
Warrant liabilities
|
| | | | 2,036,258 | | | | | | — | | |
|
Total Liabilities
|
| | | | 2,150,469 | | | | | | 1,000 | | |
| Commitments and Contingencies | | | | | | | | | | | | | |
|
Common stock, $0.0001 par value; 12,650,000 and 0 shares at redemption value
of $10.15 at December 31, 2021 and December 31, 2020, respectively |
| | | | 128,397,500 | | | | | | — | | |
| Stockholders’ Equity (Deficit) | | | | | | | | | | | | | |
|
Preferred stock, $0.0001 par value; 1,000,000 shares authorized; none issued or
outstanding at December 31, 2021 and December 31, 2020, respectively |
| | | | — | | | | | | — | | |
|
Common stock, $0.0001 par value; 50,000,000 shares authorized; 3,162,500 shares issued and outstanding (excluding 12,650,000 and 12,650,000 shares subject to possible redemption) at December 31, 2021 and December 31, 2020, respectively
|
| | | | 317 | | | | | | 317 | | |
|
Additional paid-in capital
|
| | | | — | | | | | | 24,683 | | |
|
Accumulated deficit
|
| | | | (1,024,673) | | | | | | (1,000) | | |
|
Total Stockholders’ Equity (Deficit)
|
| | | | (1,024,356) | | | | | | 24,000 | | |
|
Total Liabilities, Common Stock Subject to Possible Redemption and Stockholders’ (Deficit) Equity
|
| | | $ | 129,523,613 | | | | | $ | 25,000 | | |
| | | |
For the year ended
December 31, 2021 |
| |
For the period from
June 23, 2020 (inception) through December 31, 2020 |
| ||||||
|
Operating and formation costs
|
| | | $ | 292,074 | | | | | $ | 1,000 | | |
|
Franchise tax expense
|
| | | | 65,600 | | | | | | — | | |
|
Loss from operations
|
| | | | (357,674) | | | | | | (1,000) | | |
|
Warrant issuance costs
|
| | | | (18,797) | | | | | | — | | |
|
Loss on sale of private warrants
|
| | | | (1,253,928) | | | | | | — | | |
|
Net gain on investments held in Trust Account
|
| | | | 23,715 | | | | | | — | | |
|
Change in fair value of warrant liabilities
|
| | | | 3,517,171 | | | | | | — | | |
|
Net income (loss)
|
| | | $ | 1,910,487 | | | | | $ | (1,000) | | |
|
Basic weighted average shares outstanding
|
| | | | 7,732,021 | | | | | | 2,750,000 | | |
|
Basic net income (loss) per common share
|
| | | $ | 0.25 | | | | | $ | (0.00) | | |
|
Diluted weighted average shares outstanding
|
| | | | 7,991,952 | | | | | | 2,750,000 | | |
|
Diluted net income (loss) per common share
|
| | | $ | 0.24 | | | | | $ | (0.00) | | |
| | | |
Common Stock
|
| |
Additional
Paid-in Capital |
| |
Accumulated
Deficit |
| |
Total
Stockholders’ Equity (Deficit) |
| ||||||||||||||||||
| | | |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||
|
Balance at June 23, 2020 (inception)
|
| | | | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
|
Issuance of common stock to Sponsor(1)(2)
|
| | | | 3,162,500 | | | | | | 317 | | | | | | 24,683 | | | | | | — | | | | | | 25,000 | | |
|
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | (1,000) | | | | | | (1,000) | | |
|
Balance at December 31, 2020
|
| | | | 3,162,500 | | | | | | 317 | | | | | | 24,683 | | | | | | (1,000) | | | | | | 24,000 | | |
|
Proceeds from Initial Public Offering Costs allocated to Public Warrants (net of offering costs)
|
| | | | — | | | | | | — | | | | | | 15,052,646 | | | | | | — | | | | | | 15,052,646 | | |
|
Accretion of common stock to redemption amount
|
| | | | — | | | | | | — | | | | | | (15,077,329) | | | | | | (2,934,160) | | | | | | (18,011,489) | | |
|
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | 1,910,487 | | | | | | 1,910,487 | | |
|
Balance at December 31, 2021
|
| | | | 3,162,500 | | | | | $ | 317 | | | | | $ | — | | | | | $ | (1,024,673) | | | | | $ | (1,024,356) | | |
| | | |
For the year ended
December 31, 2021 |
| |
For the Period from
June 23, 2020 (inception) Through December 31, 2020 |
| ||||||
| Cash Flows from Operating Activities: | | | | | | | | | | | | | |
|
Net income (loss)
|
| | | $ | 1,910,487 | | | | | $ | (1,000) | | |
|
Adjustments to reconcile net income (loss) to net cash used in operating activities:
|
| | | | | | | | | | | | |
|
Warrant issuance costs
|
| | | | 18,797 | | | | | | — | | |
|
Net gain on investments held in Trust Account
|
| | | | (23,715) | | | | | | — | | |
|
Loss on sale of private warrants
|
| | | | 1,253,928 | | | | | | — | | |
|
Change in fair value of warrant liabilities
|
| | | | (3,517,171) | | | | | | — | | |
| Changes in operating assets and liabilities: | | | | | | | | | | | | | |
|
Accounts payable
|
| | | | 16,863 | | | | | | | | |
|
Accrued expenses
|
| | | | 30,749 | | | | | $ | 1,000 | | |
|
Prepaid expenses
|
| | | | (302,590) | | | | | | — | | |
|
Franchise tax payable
|
| | | | 65,600 | | | | | | — | | |
|
Net cash used in operating activities
|
| | | | (547,052) | | | | | | — | | |
| Cash Flows from Investing Activities: | | | | | | | | | | | | | |
|
Cash deposited in Trust Account
|
| | | | (128,397,500) | | | | | | — | | |
|
Net cash used in investing activities
|
| | | | (128,397,500) | | | | | | — | | |
| Cash Flows from Financing Activities: | | | | | | | | | | | | | |
|
Proceeds from initial public offering, net of underwriter’s discount paid
|
| | | | 126,000,000 | | | | | | — | | |
|
Proceeds from promissory note – related party
|
| | | | 155,000 | | | | | | — | | |
|
Repayment of promissory note – related party
|
| | | | (155,000) | | | | | | — | | |
|
Proceeds from issuance of Founder Shares to Sponsor
|
| | | | — | | | | | | 25,000 | | |
|
Proceeds from sale of private warrants
|
| | | | 4,299,500 | | | | | | — | | |
|
Payment of offering costs
|
| | | | (580,140) | | | | | | — | | |
|
Net cash provided by financing activities
|
| | | | 129,719,360 | | | | | | 25,000 | | |
|
Net Change in Cash
|
| | | | 774,808 | | | | | | 25,000 | | |
|
Cash – beginning of period
|
| | | | 25,000 | | | | | | — | | |
|
Cash – end of period
|
| | | $ | 799,808 | | | | | $ | 25,000 | | |
| |
Gross proceeds
|
| | | $ | 126,500,000 | | |
| | Less: | | | | | | | |
| |
Proceeds allocated to Public Warrants
|
| | | | (15,180,000) | | |
| |
Issuance costs allocated to common stock
|
| | | | (933,989) | | |
| | Plus: | | | | | | | |
| |
Accretion of carrying value to redemption value
|
| | | | 18,011,489 | | |
| |
Common stock subject to possible redemption
|
| | | $ | 128,397,500 | | |
| | | |
For the year ended
December 31, 2021 |
| |
For the period
from June 23, 2020 (inception) through December 31, 2020 |
| ||||||
| Basic and diluted net income (loss) per share: | | | | | | | | | | | | | |
| Numerator: | | | | | | | | | | | | | |
|
Net income (loss)
|
| | | $ | 1,910,487 | | | | | $ | (1,000) | | |
| Denominator: | | | | | | | | | | | | | |
|
Basic weighted average shares outstanding
|
| | | | 7,732,021 | | | | | | 2,750,000 | | |
|
Basic net income (loss) per common share
|
| | | $ | 0.25 | | | | | $ | (0.00) | | |
|
Diluted weighted average shares outstanding
|
| | | | 7,991,952 | | | | | | 2,750,000 | | |
|
Diluted net income (loss) per common share
|
| | | $ | 0.24 | | | | | $ | (0.00) | | |
| | Deferred tax assets: | | | | | | | |
| |
Start-up costs
|
| | | $ | 61,335 | | |
| |
Net operating loss carryforwards
|
| | | | 298,437 | | |
| |
Total deferred tax assets
|
| | | | 359,772 | | |
| |
Valuation allowance
|
| | | | (354,792) | | |
| | Deferred tax liabilities: | | | | | | | |
| |
Unrealized gain on investments
|
| | | | (4,980) | | |
| |
Total deferred tax liabilities
|
| | | | (4,980) | | |
| |
Deferred tax assets, net of allowance
|
| | | $ | — | | |
| | Federal | | | | | | | |
| |
Current
|
| | | $ | — | | |
| |
Deferred
|
| | | | (354,792) | | |
| | State | | | | | | | |
| |
Current
|
| | | | — | | |
| |
Deferred
|
| | | | — | | |
| |
Change in valuation allowance
|
| | | | 354,792 | | |
| |
Income tax provision
|
| | | $ | — | | |
| |
Statutory federal income tax rate
|
| | | | 21.0% | | |
| |
State taxes, net of federal tax benefit
|
| | | | 0.0% | | |
| |
Change in fair value of derivative warrant liabilities
|
| | | | (40.8)% | | |
| |
Non-deductible transaction costs
|
| | | | 0.2% | | |
| |
Change in valuation allowance
|
| | | | 19.6% | | |
| |
Income tax provision
|
| | | | 0.0% | | |
|
Description
|
| |
Amount at
Fair Value |
| |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| ||||||||||||
| December 31, 2021 | | | | | | | | | | | | | | | | | | | | | | | | | |
| Assets | | | | | | | | | | | | | | | | | | | | | | | | | |
| Investments held in Trust Account: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Money Market investments
|
| | | $ | 128,421,215 | | | | | $ | 128,421,215 | | | | | $ | — | | | | | $ | — | | |
| Liabilities | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Warrant liabilities – Private warrants
|
| | | $ | 2,036,258 | | | | | $ | — | | | | | $ | — | | | | | $ | 2,036,258 | | |
| | | |
Initial
Measurement |
| |
As of December 31,
2021 |
| ||||||
|
Stock price
|
| | | $ | 10.00 | | | | | $ | 9.97 | | |
|
Strike price
|
| | | $ | 11.50 | | | | | $ | 11.50 | | |
|
Dividend yield
|
| | | | —% | | | | | | —% | | |
|
Remaining term (in years)
|
| | | | 5.00 | | | | | | 4.61 | | |
|
Volatility
|
| | | | 19.0% | | | | | | 9.1% | | |
|
Risk-free rate
|
| | | | 0.81% | | | | | | 1.20% | | |
|
Fair value of warrants
|
| | | $ | 1.20 | | | | | $ | 0.44 | | |
| | | |
Warrant
Liabilities |
| |||
|
Fair value as of June 23, 2020 (inception)
|
| | | | — | | |
|
Initial measurement
|
| | | | 5,553,429 | | |
|
Change in valuation inputs or other assumptions
|
| | | | (3,517,171) | | |
|
Fair value as of December 31, 2021
|
| | | | 2,036,258 | | |
| | | |
September 30,
2022 |
| |
December 31,
2021 |
| ||||||
| | | |
(Unaudited)
|
| | | | | | | |||
| ASSETS | | | | | | | | | | | | | |
| Current assets: | | | | | | | | | | | | | |
|
Cash
|
| | | $ | 316,023 | | | | | $ | 799,808 | | |
|
Prepaid expenses
|
| | | | 171,026 | | | | | | 302,590 | | |
|
Total Current Assets
|
| | | | 487,049 | | | | | | 1,102,398 | | |
|
Assets held in Trust Account
|
| | | | 31,995,703 | | | | | | 128,421,215 | | |
|
Total Assets
|
| | | $ | 32,482,752 | | | | | $ | 129,523,613 | | |
|
LIABILITIES, COMMON STOCK SUBJECT TO POSSIBLE REDEMPTION AND STOCKHOLDERS’ DEFICIT
|
| | | | | | | | | | | | |
| Current liabilities: | | | | | | | | | | | | | |
|
Accounts payable
|
| | | $ | 990,587 | | | | | $ | 16,862 | | |
|
Accrued expenses
|
| | | | 32,759 | | | | | | 31,749 | | |
|
Franchise tax payable
|
| | | | 150,000 | | | | | | 65,600 | | |
|
Promissory note – related party
|
| | | | 400,000 | | | | | | — | | |
|
Income tax payable
|
| | | | 39,340 | | | | | | — | | |
|
Total Current Liabilities
|
| | | | 1,612,686 | | | | | | 114,211 | | |
|
Warrant liabilities
|
| | | | 1,989,979 | | | | | | 2,036,258 | | |
|
Total Liabilities
|
| | | | 3,602,665 | | | | | | 2,150,469 | | |
| Commitments and Contingencies | | | | | | | | | | | | | |
|
Common stock subject to possible redemption, $0.0001 par value; 3,093,348
and 12,650,000 shares at approximately $10.25 and $10.15 per share at September 30, 2022 and December 31, 2021, respectively |
| | | | 31,706,363 | | | | | | 128,397,500 | | |
| Stockholders’ Deficit | | | | | | | | | | | | | |
|
Preferred stock, $0.0001 par value; 1,000,000 shares authorized; none issued or outstanding at September 30, 2022 and December 31, 2021
|
| | | | — | | | | | | — | | |
|
Common stock, $0.0001 par value; 50,000,000 shares authorized;
3,162,500 shares issued and outstanding (excluding 3,093,348 and 12,650,000 shares subject to possible redemption) at September 30, 2022 and December 31, 2021, respectively |
| | | | 317 | | | | | | 317 | | |
|
Additional paid-in capital
|
| | | | — | | | | | | — | | |
|
Accumulated deficit
|
| | | | (2,826,593) | | | | | | (1,024,673) | | |
|
Total Stockholders’ Deficit
|
| | | | (2,826,276) | | | | | | (1,024,356) | | |
|
Total Liabilities, Common Stock Subject to Possible Redemption and Stockholders’ Deficit
|
| | | $ | 32,482,752 | | | | | $ | 129,523,613 | | |
| | | |
For the
Three Months Ended September 30, 2022 |
| |
For the
Three Months Ended September 30, 2021 |
| |
For the
Nine Months Ended September 30, 2022 |
| |
For the
Nine Months Ended September 30, 2021 |
| ||||||||||||
|
Operating and formation costs
|
| | | $ | 999,216 | | | | | $ | 92,234 | | | | | $ | 1,623,500 | | | | | $ | 93,068 | | |
|
Franchise tax expense
|
| | | | 50,000 | | | | | | 24,034 | | | | | | 150,656 | | | | | | 24,034 | | |
|
Loss from operations
|
| | | | (1,049,216) | | | | | | (116,268) | | | | | | (1,774,156) | | | | | | (117,102) | | |
|
Warrant issuance costs
|
| | | | — | | | | | | (18,797) | | | | | | — | | | | | | (18,797) | | |
|
Loss on sale of private warrants
|
| | | | — | | | | | | (1,253,929) | | | | | | — | | | | | | (1,253,929) | | |
|
Net gain on investments held in Trust Account
|
| | | | 279,627 | | | | | | 7,023 | | | | | | 469,109 | | | | | | 7,023 | | |
|
Change in fair value of warrant liability
|
| | | | (1,110,686) | | | | | | 4,072,514 | | | | | | 46,279 | | | | | | 4,072,514 | | |
|
Net income (loss) before income taxes
|
| | | $ | (1,880,275) | | | | | $ | 2,690,543 | | | | | $ | (1,258,768) | | | | | $ | 2,689,709 | | |
|
Income tax expense
|
| | | | (39,340) | | | | | | — | | | | | | (39,340) | | | | | | — | | |
|
Net income (loss)
|
| | | $ | (1,919,615) | | | | | $ | 2,690,543 | | | | | $ | (1,298,108) | | | | | $ | 2,689,709 | | |
|
Basic weighted average shares outstanding
|
| | | | 10,307,037 | | | | | | 9,453,125 | | | | | | 13,957,179 | | | | | | 5,008,929 | | |
|
Basic net income (loss) per common
share |
| | | $ | (0.19) | | | | | $ | 0.28 | | | | | $ | (0.09) | | | | | $ | 0.54 | | |
|
Diluted weighted average shares outstanding
|
| | | | 10,307,037 | | | | | | 9,672,826 | | | | | | 13,957,179 | | | | | | 5,356,456 | | |
|
Diluted net income (loss) per common share
|
| | | $ | (0.19) | | | | | $ | 0.28 | | | | | $ | (0.09) | | | | | $ | 0.50 | | |
| | | |
Common Stock
|
| |
Additional
Paid-in Capital |
| |
Retained
Earnings (Accumulated Deficit) |
| |
Total
Stockholders’ Equity (Deficit) |
| ||||||||||||||||||
| | | |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||
|
Balance at December 31, 2021
|
| | | | 3,162,500 | | | | | $ | 317 | | | | | $ | — | | | | | $ | (1,024,673) | | | | | $ | (1,024,356) | | |
|
Net income
|
| | |
|
—
|
| | | |
|
—
|
| | | | | — | | | | | | 1,191,840 | | | | | | 1,191,840 | | |
|
Balance at March 31, 2022 (unaudited)
|
| | | | 3,162,500 | | | | | | 317 | | | | | | — | | | | | | 167,167 | | | | | | 167,484 | | |
|
Net loss
|
| | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | | | (570,333) | | | | | | (570,333) | | |
|
Balance at June 30, 2022 (unaudited)
|
| | | | 3,162,500 | | | | | | 317 | | | | | | — | | | | | | (403,166) | | | | | | (402,849) | | |
|
Accretion of common stock to redemption
amount |
| | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | | | (503,812) | | | | | | (503,812) | | |
|
Net loss
|
| | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | | | (1,919,615) | | | | | | (1,919,615) | | |
|
Balance at September 30, 2022 (unaudited)
|
| | | | 3,162,500 | | | | | $ | 317 | | | | | $ | — | | | | | $ | (2,826,593) | | | | | $ | (2,826,276) | | |
| | | |
Common Stock
|
| |
Additional
Paid-in Capital |
| |
Accumulated
Deficit |
| |
Total
Stockholders’ Equity (Deficit) |
| ||||||||||||||||||
| | | |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||
|
Balance at December 31, 2020
|
| | | | 3,162,500 | | | | | $ | 317 | | | | | $ | 24,683 | | | | | $ | (1,000) | | | | | $ | 24,000 | | |
|
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Balance at March 31, 2021 (unaudited)
|
| | | | 3,162,500 | | | | | | 317 | | | | | | 24,683 | | | | | | (1,000) | | | | | | 24,000 | | |
|
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | (834) | | | | | | (834) | | |
|
Balance at June 30, 2021 (unaudited)
|
| | | | 3,162,500 | | | | | | 317 | | | | | | 24,683 | | | | | | (1,834) | | | | | | 23,166 | | |
|
Proceeds from Initial Public Offering Costs
allocated to Public Warrants (net of offering costs) |
| | |
|
—
|
| | | |
|
—
|
| | | | | 15,052,646 | | | | | | — | | | | | | 15,052,646 | | |
|
Accretion of common stock to redemption amount
|
| | |
|
—
|
| | | |
|
—
|
| | | | | (15,077,329) | | | | | | (2,934,160) | | | | | | (18,011,489) | | |
|
Net income
|
| | |
|
—
|
| | | |
|
—
|
| | | | | — | | | | | | 2,690,543 | | | | | | 2,690,543 | | |
|
Balance at September 30, 2021 (unaudited)
|
| | | | 3,162,500 | | | | | $ | 317 | | | | | $ | — | | | | | $ | (245,451) | | | | | $ | (245,134) | | |
| | | |
For the Nine Months Ended
September 30, |
| |||||||||
| | | |
2022
|
| |
2021
|
| ||||||
| Cash Flows from Operating Activities: | | | | | | | | | | | | | |
|
Net income (loss)
|
| | | $ | (1,298,108) | | | | | $ | 2,689,709 | | |
|
Adjustments to reconcile net income (loss) to net cash used in operating activities:
|
| | | | | | | | | | | | |
|
Warrant issuance costs
|
| | |
|
—
|
| | | | | 18,797 | | |
|
Net gain on investments held in Trust Account
|
| | | | (469,109) | | | | | | (7,023) | | |
|
Loss on sale of private warrants
|
| | | | — | | | | | | 1,253,928 | | |
|
Change in fair value of warrant liability
|
| | | | (46,279) | | | | | | (4,072,514) | | |
| Changes in operating assets and liabilities: | | | | | | | | | | | | | |
|
Accounts payable
|
| | | | 973,726 | | | | | | — | | |
|
Accrued expenses
|
| | | | 1,010 | | | | | | — | | |
|
Prepaid expenses
|
| | | | 131,564 | | | | | | (366,584) | | |
|
Income tax payable
|
| | | | 39,340 | | | | | | — | | |
|
Franchise tax payable
|
| | | | 84,400 | | | | | | 24,034 | | |
|
Net cash used in operating activities
|
| | | | (583,456) | | | | | | (459,653) | | |
| Cash Flows from Investing Activities: | | | | | | | | | | | | | |
|
Cash withdrawn from Trust Account for payment of taxes
|
| | | | 99,671 | | | | | | — | | |
|
Cash withdrawn from Trust Account for payment to redeeming stockholders
|
| | | | 97,194,950 | | | | | | — | | |
|
Cash deposited into Trust Account
|
| | | | (400,000) | | | | | | (128,397,500) | | |
|
Net cash provided by (used in) investing activities
|
| | | | 96,894,621 | | | | | | (128,397,500) | | |
| Cash Flows from Financing Activities: | | | | | | | | | | | | | |
|
Proceeds from initial public offering, net of underwriter’s discount paid
|
| | | | — | | | | | | 126,000,000 | | |
|
Proceeds from promissory note – related party
|
| | | | 400,000 | | | | | | 155,000 | | |
|
Payment to redeeming stockholders
|
| | | | (97,194,950) | | | | | | — | | |
|
Repayment of promissory note – related party
|
| | | | — | | | | | | (155,000) | | |
|
Proceeds from sale of private warrants
|
| | | | — | | | | | | 4,299,500 | | |
|
Offering costs paid
|
| | | | — | | | | | | (580,139) | | |
|
Net cash provided by (used in) financing activities
|
| | | | (96,794,950) | | | | | | 129,719,361 | | |
|
Net Change in Cash
|
| | | | (483,785) | | | | | | 862,208 | | |
|
Cash – Beginning of Period
|
| | | | 799,808 | | | | | | 25,000 | | |
|
Cash – End of Period
|
| | | $ | 316,023 | | | | | $ | 887,208 | | |
| |
Gross proceeds
|
| | | $ | 126,500,000 | | |
| | Less: | | | | | | | |
| |
Proceeds allocated to Public Warrants
|
| | | | (15,180,000) | | |
| |
Issuance costs allocated to common stock
|
| | | | (933,989) | | |
| | Plus: | | | | | | | |
| |
Accretion of common stock to redemption amount
|
| | | | 18,011,489 | | |
| |
Common stock subject to possible redemption at December 31, 2021
|
| | | | 128,397,500 | | |
| | Less: | | | | | | | |
| |
Redemption of common stock by stockholders
|
| | | | (97,194,950) | | |
| | Plus: | | | | | | | |
| |
Accretion of common stock to redemption amount
|
| | | | 503,812 | | |
| |
Common stock subject to possible redemption at September 30, 2022
|
| | | $ | 31,706,363 | | |
| | | |
For the
Three Months Ended September 30, 2022 |
| |
For the
Three Months Ended September 30, 2021 |
| |
For the
Nine Months Ended September 30, 2022 |
| |
For the
Nine Months Ended September 30, 2021 |
| ||||||||||||
| Basic and diluted net income (loss) per share: | | | | | | | | | | | | | | | | | | | | | | | | | |
| Numerator: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net income (loss)
|
| | | $ | (1,919,615) | | | | | $ | 2,690,543 | | | | | $ | (1,298,108) | | | | | $ | 2,689,709 | | |
|
Denominator:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
|
Basic weighted average shares outstanding
|
| | | | 10,307,037 | | | | | | 9,453,125 | | | | | | 13,957,179 | | | | | | 5,008,929 | | |
|
Basic net income (loss) per share
|
| | | $ | (0.19) | | | | | $ | 0.28 | | | | | $ | (0.09) | | | | | $ | 0.54 | | |
|
Diluted weighted average shares outstanding
|
| | | | 10,307,037 | | | | | | 9,672,826 | | | | | | 13,957,179 | | | | | | 5,356,456 | | |
|
Diluted net income (loss) per share
|
| | | $ | (0.19) | | | | | $ | 0.28 | | | | | $ | (0.09) | | | | | $ | 0.50 | | |
|
Description
|
| |
Amount at
Fair Value |
| |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| ||||||||||||
| September 30, 2022 | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | |
|
Warrant liabilities – Private Warrants
|
| | | $ | 1,989,979 | | | | | $ | — | | | | | $ | — | | | | | $ | 1,989,979 | | |
|
Description
|
| |
Amount at
Fair Value |
| |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| ||||||||||||
| December 31, 2021 | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Assets
|
| | | | | | | | | | | | | | | | | | | | | | | | |
|
Investments held in Trust Account:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
|
Money Market investments
|
| | | $ | 128,421,215 | | | | | $ | 128,421,215 | | | | | $ | — | | | | | $ | — | | |
|
Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | |
|
Warrant liabilities – Private Warrants
|
| | | $ | 2,036,258 | | | | | $ | — | | | | | $ | — | | | | | $ | 2,036,258 | | |
| | | |
As of
September 30, 2022 |
| |
As of
December 31, 2021 |
| ||||||
|
Common stock price
|
| | | $ | 10.29 | | | | | $ | 9.97 | | |
|
Exercise price
|
| | | $ | 11.50 | | | | | $ | 11.50 | | |
|
Dividend yield
|
| | | | —% | | | | | | —% | | |
|
Term to Business Combination (years)
|
| | | | 3.86 | | | | | | 4.61 | | |
|
Volatility
|
| | | | 3.3% | | | | | | 9.1% | | |
|
Risk-free rate
|
| | | | 4.17% | | | | | | 1.20% | | |
|
Fair value
|
| | | $ | 0.43 | | | | | $ | 0.44 | | |
| |
Fair value as of June 23, 2020 (inception)
|
| | | $ | — | | |
| |
Initial measurement
|
| | | | 5,553,429 | | |
| |
Change in valuation inputs or other assumptions
|
| | | | (3,517,171) | | |
| |
Fair value at December 31, 2021
|
| | | $ | 2,036,258 | | |
| |
Change in valuation inputs or other assumptions
|
| | | | (1,434,636) | | |
| |
Fair value at March 31, 2022
|
| | | $ | 601,622 | | |
| |
Change in valuation inputs or other assumptions
|
| | | | 277,671 | | |
| |
Fair value at June 30, 2022
|
| | | $ | 879,293 | | |
| |
Change in valuation inputs or other assumptions
|
| | | | 1,110,686 | | |
| |
Fair value at September 30, 2022
|
| | | $ | 1,989,979 | | |
| | | | | | F-50 | | | |
| | | | | | F-51 | | | |
| | | | | | F-52 | | | |
| | | | | | F-53 | | | |
| | | | | | F-54 | | | |
| | | | | | F-55 | | |
| | | |
2021
|
| |
2020
|
| ||||||
| Current Assets | | | | | | | | | | | | | |
|
Cash
|
| | | $ | 25,586 | | | | | $ | 6,206 | | |
|
Restricted cash
|
| | | | 3,044 | | | | | | — | | |
|
Accounts receivable, net of allowance for doubtful accounts
|
| | | | 783 | | | | | | 1,840 | | |
|
Inventory
|
| | | | 27,127 | | | | | | 5,948 | | |
|
Prepaid expenses
|
| | | | 293 | | | | | | 351 | | |
|
Prepaid inventory
|
| | | | 7,461 | | | | | | 1,108 | | |
|
Other current assets
|
| | | | 1,787 | | | | | | 324 | | |
|
Total Current Assets
|
| | | | 66,081 | | | | | | 15,777 | | |
| Property and Equipment | | | | | | | | | | | | | |
|
Machinery and equipment
|
| | | | 3,615 | | | | | | 1,535 | | |
|
Office furniture and equipment
|
| | | | 201 | | | | | | 157 | | |
|
Leasehold improvements
|
| | | | 1,307 | | | | | | 635 | | |
|
Vehicle
|
| | | | 195 | | | | | | 33 | | |
| | | | | | 5,318 | | | | | | 2,360 | | |
|
Less accumulated depreciation and amortization
|
| | | | (857) | | | | | | (323) | | |
|
Property and Equipment, Net
|
| | | | 4,461 | | | | | | 2,037 | | |
|
Operating lease right of use asset
|
| | | | 5,709 | | | | | | 993 | | |
|
Total Assets
|
| | | $ | 76,251 | | | | | $ | 18,807 | | |
| Current Liabilities | | | | | | | | | | | | | |
|
Accounts payable
|
| | | | 11,360 | | | | | | 3,091 | | |
|
Accrued payroll and other liabilities
|
| | | | 2,608 | | | | | | 767 | | |
|
Customer deposits
|
| | | | 434 | | | | | | 1,779 | | |
|
Uncertain tax position liability
|
| | | | — | | | | | | 19 | | |
|
Income tax payable
|
| | | | 631 | | | | | | 1,282 | | |
|
Notes payable, current portion
|
| | | | 1,875 | | | | | | — | | |
|
Operating lease liability, current portion
|
| | | | 1,082 | | | | | | 225 | | |
|
Total Current Liabilities
|
| | | | 17,990 | | | | | | 7,163 | | |
| Long-Term Liabilities | | | | | | | | | | | | | |
|
Notes payable-noncurrent, net of debt issuance costs
|
| | | | 37,053 | | | | | | — | | |
|
Deferred tax liabilities
|
| | | | 453 | | | | | | 331 | | |
|
Operating lease liability, net of current portion
|
| | | | 4,694 | | | | | | 758 | | |
|
Total Long-Term Liabilities
|
| | | | 42,200 | | | | | | 1,089 | | |
|
Total Liabilities
|
| | | | 60,190 | | | | | | 8,252 | | |
| Commitments and Contingencies (See Note 2) | | | | | | | | | | | | | |
| Redeemable Preferred Stock | | | | | | | | | | | | | |
|
Preferred stock, 10,000,000 shares at $0.0002 par value, authorized, 10,000,000 shares
issued and outstanding |
| | | | 2,000 | | | | | | 2,000 | | |
| Equity | | | | | | | | | | | | | |
|
Common stock, 40,000,000 shares at $0.0002 par value, authorized, 20,875,475 shares
issued and outstanding as of December 31, 2021, 20,040,470 shares issued and outstanding as of December 31, 2020 |
| | | | 4 | | | | | | 4 | | |
|
Additional paid in capital
|
| | | | 1,619 | | | | | | 451 | | |
|
Retained earnings
|
| | | | 12,438 | | | | | | 8,100 | | |
|
Total Equity
|
| | | | 14,061 | | | | | | 8,555 | | |
|
Total Liabilities, Redeemable Preferred Stock and Shareholders’ Equity
|
| | | $ | 76,251 | | | | | $ | 18,807 | | |
| | | |
2021
|
| |
2020
|
| ||||||
|
Net Sales
|
| | | $ | 78,000 | | | | | $ | 47,187 | | |
|
Cost of Goods Sold
|
| | | | 48,375 | | | | | | 26,580 | | |
|
Gross Profit
|
| | | | 29,625 | | | | | | 20,607 | | |
| Operating Expenses | | | | | | | | | | | | | |
|
Research and development
|
| | | | 2,689 | | | | | | 1,239 | | |
|
General and administrative
|
| | | | 10,621 | | | | | | 4,662 | | |
|
Selling and marketing
|
| | | | 9,848 | | | | | | 5,960 | | |
|
Total Operating Expenses
|
| | | | 23,158 | | | | | | 11,861 | | |
|
Income From Operations
|
| | | | 6,467 | | | | | | 8,746 | | |
| Other Income (Expense) | | | | | | | | | | | | | |
|
Other Income
|
| | | | 1 | | | | | | 15 | | |
|
Interest Income (expense)
|
| | | | (519) | | | | | | 3 | | |
|
Total Other Income (Expense)
|
| | | | (518) | | | | | | 18 | | |
|
Income Before Taxes
|
| | | | 5,949 | | | | | | 8,764 | | |
|
Income Tax Expense
|
| | | | 1,611 | | | | | | 1,886 | | |
|
Net Income
|
| | | $ | 4,338 | | | | | $ | 6,878 | | |
|
Earnings Per Share – Basic
|
| | | $ | 0.15 | | | | | $ | 0.23 | | |
|
Earnings Per Share – Diluted
|
| | | $ | 0.13 | | | | | $ | 0.21 | | |
|
Weighted Average Number of Shares – Basic
|
| | | | 20,101,129 | | | | | | 20,040,470 | | |
|
Weighted Average Number of Shares – Diluted
|
| | | | 21,931,108 | | | | | | 21,388,785 | | |
| | | |
Redeemable Preferred Stock
|
| | |
Common Stock
|
| |
Additional
Paid-In Capital |
| |
Retained
Earnings |
| |
Total
|
| |||||||||||||||||||||||||||
| |
Shares
|
| |
Amount
|
| | |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||||
|
Balance – December 31, 2019
|
| | | | 10,000,000 | | | | | $ | 2,000 | | | | | | | 20,000,000 | | | | | $ | 4 | | | | | $ | 88 | | | | | $ | 1,222 | | | | | $ | 1,314 | | |
|
Net income
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | 6,878 | | | | | | 6,878 | | |
|
Stock compensation expense
|
| | | | — | | | | | | — | | | | | | | 8,200 | | | | | | — | | | | | | 351 | | | | | | — | | | | | | 351 | | |
|
Exercise of stock options
|
| | | | — | | | | | | — | | | | | | | 32,270 | | | | | | — | | | | | | 12 | | | | | | — | | | | | | 12 | | |
|
Balance – December 31, 2020
|
| | | | 10,000,000 | | | | | $ | 2,000 | | | | | | | 20,040,470 | | | | | | 4 | | | | | | 451 | | | | | | 8,100 | | | | | | 8,555 | | |
|
Net income
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | 4,338 | | | | | | 4,338 | | |
|
Stock compensation expense
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 734 | | | | | | — | | | | | | 734 | | |
|
Exercise of stock options
|
| | | | — | | | | | | — | | | | | | | 835,005 | | | | | | — | | | | | | 434 | | | | | | — | | | | | | 434 | | |
|
Balance – December 31, 2021
|
| | | | 10,000,000 | | | | | $ | 2,000 | | | | | | | 20,875,475 | | | | | $ | 4 | | | | | $ | 1,619 | | | | | $ | 12,438 | | | | | $ | 14,061 | | |
| | | |
2021
|
| |
2020
|
| ||||||
| Cash flows from Operating Activities | | | | | | | | | | | | | |
|
Net Income
|
| | | $ | 4,338 | | | | | $ | 6,878 | | |
| Adjustments to Reconcile Net Income to Net Cash | | | | | | | | | | | | | |
| (Used in) Provided by Operating Activities | | | | | | | | | | | | | |
|
Stock based compensation
|
| | | | 734 | | | | | | 351 | | |
|
Amortization of debt discount
|
| | | | 206 | | | | | | — | | |
|
Deferred tax liability
|
| | | | 122 | | | | | | 210 | | |
|
Depreciation and amortization
|
| | | | 617 | | | | | | 198 | | |
|
Provision for doubtful accounts
|
| | | | 50 | | | | | | — | | |
|
Loss on disposal of property and equipment
|
| | | | 124 | | | | | | — | | |
| Changes in Assets and Liabilities | | | | | | | | | | | | | |
|
Accounts receivable
|
| | | | 1,007 | | | | | | (1,640) | | |
|
Inventories
|
| | | | (21,179) | | | | | | (3,406) | | |
|
Prepaid expenses
|
| | | | 58 | | | | | | (309) | | |
|
Prepaid inventory
|
| | | | (6,353) | | | | | | (630) | | |
|
Other current assets
|
| | | | (1,214) | | | | | | (253) | | |
|
Other assets
|
| | | | 1,029 | | | | | | 144 | | |
|
Income taxes payable
|
| | | | (651) | | | | | | 1,279 | | |
|
Accounts payable and other liabilities
|
| | | | 8,903 | | | | | | 2,159 | | |
|
Uncertain tax position liability
|
| | | | (19) | | | | | | 19 | | |
|
Customer deposits
|
| | | | (1,345) | | | | | | 1,640 | | |
|
Total Adjustments
|
| | | | (19,764) | | | | | | (997) | | |
|
Net Cash (Used in) Provided by Operating Activities
|
| | | | (13,573) | | | | | | 6,640 | | |
| Cash Flows From Investing Activities | | | | | | | | | | | | | |
|
Purchase of property and equipment
|
| | | | (2,970) | | | | | | (1,410) | | |
|
Proceeds from disposal of property and equipment
|
| | | | 61 | | | | | | — | | |
|
Net Cash Used in Investing Activities
|
| | | | (2,909) | | | | | | (1,410) | | |
| Cash Flows From Financing Activities | | | | | | | | | | | | | |
|
Proceeds from note payable
|
| | | | 45,000 | | | | | | — | | |
|
Payments of debt issuance costs
|
| | | | (6,278) | | | | | | — | | |
|
Proceeds from exercise of options
|
| | | | 184 | | | | | | 12 | | |
|
Proceeds from revolving note agreement
|
| | | | 5,000 | | | | | | — | | |
|
Repayments of revolving note agreement
|
| | | | (5,000) | | | | | | — | | |
|
Net Cash Provided by Financing Activities
|
| | | | 38,906 | | | | | | 12 | | |
|
Net Increase in Cash and Restricted Cash
|
| | | | 22,424 | | | | | | 5,242 | | |
|
Beginning cash and restricted cash
|
| | | | 6,206 | | | | | | 964 | | |
|
Ending cash and restricted cash
|
| | | $ | 28,630 | | | | | $ | 6,206 | | |
| Supplemental Disclosures of Cash Flow Information: | | | | | | | | | | | | | |
|
Cash paid for income taxes
|
| | | $ | 2,390 | | | | | $ | 292 | | |
|
Cash paid for interest
|
| | | $ | 313 | | | | | $ | — | | |
| Supplemental Non-Cash Items | | | | | | | | | | | | | |
|
Receivable of options exercised
|
| | | $ | 250 | | | | | $ | — | | |
|
Purchases of property and equipment, not yet paid
|
| | | $ | 255 | | | | | $ | — | | |
|
Recognition of right of use asset obtained in exchange for operating lease liability
|
| | | $ | 5,745 | | | | | $ | 661 | | |
| | Office furniture and equipment | | | 3 to 7 years | |
| | Machinery and equipment | | | 3 to 7 years Leasehold improvements Remaining Term of Lease | |
|
Sales
|
| |
2021
|
| |
2020
|
| ||||||
| Retail | | | | $ | 59,042 | | | | | $ | 33,314 | | |
| Distributor | | | | | 10,733 | | | | | | 10,381 | | |
|
Original equipment manufacture
|
| | | | 8,225 | | | | | | 3,492 | | |
| Total | | | | $ | 78,000 | | | | | $ | 47,187 | | |
| | | |
December 31,
2021 |
| |
December 31,
2020 |
| ||||||
| Basic Earnings per common share | | | | | | | | | | | | | |
|
Net Income
|
| | | $ | 4,338 | | | | | $ | 6,878 | | |
|
Income available for distribution
|
| | | | 4,338 | | | | | | 6,878 | | |
|
Income allocated to participating securities, Net
|
| | | | (1,405) | | | | | | (2,290) | | |
|
Income available to common shareholders
|
| | | $ | 2,933 | | | | | $ | 4,588 | | |
| | | |
December 31,
2021 |
| |
December 31,
2020 |
| ||||||
| Basic earnings per common share: | | | | | | | | | | | | | |
|
Net Income available to common shareholders
|
| | | $ | 2,933 | | | | | $ | 4,588 | | |
|
Weighted average number of common shares-basic
|
| | | | 20,101,129 | | | | | | 20,040,470 | | |
|
Earnings per share, basic
|
| | | $ | 0.15 | | | | | $ | 0.23 | | |
| Diluted earnings per common share: | | | | | | | | | | | | | |
|
Net Income available to common shareholders
|
| | | $ | 2,933 | | | | | $ | 4,588 | | |
|
Weighted average number of common shares-basic
|
| | | | 20,101,129 | | | | | | 20,040,470 | | |
|
Dilutive effect related to stock options
|
| | | | 1,829,979 | | | | | | 1,348,315 | | |
|
Weighted average diluted shares outstanding
|
| | | | 21,931,108 | | | | | | 21,388,785 | | |
|
Earnings per share, diluted
|
| | | $ | 0.13 | | | | | $ | 0.21 | | |
| | | |
December 31,
2021 |
| |
December 31,
2020 |
| ||||||
|
Raw material
|
| | | $ | 22,885 | | | | | $ | 4,419 | | |
|
Work in process
|
| | | | — | | | | | | 172 | | |
|
Finished goods
|
| | | | 4,242 | | | | | | 1,357 | | |
|
Total inventory
|
| | | $ | 27,127 | | | | | $ | 5,948 | | |
| | | |
December 31,
2021 |
| |
December 31,
2020 |
| ||||||
|
Operating lease right-of-use assets
|
| | | $ | 5,709 | | | | | $ | 993 | | |
|
Short-term operating lease liabilities
|
| | | | 1,082 | | | | | | 225 | | |
|
Long-term operating lease liabilities
|
| | | | 4,694 | | | | | | 758 | | |
|
Total operating lease liabilities
|
| | | $ | 5,776 | | | | | $ | 983 | | |
|
Weighted average remaining lease term
|
| | 4.6 years | | | 3.9 years | | ||||||
|
Weighted average discount rate
|
| | | | 5.2% | | | | | | 6.0% | | |
| | 2022 | | | | $ | 1,357 | | |
| | 2023 | | | | | 1,399 | | |
| | 2024 | | | | | 1,435 | | |
| | 2025 | | | | | 1,440 | | |
| | 2026 | | | | | 893 | | |
| |
Total lease payments
|
| | | | 6,524 | | |
| |
Less imputed interest
|
| | | | 748 | | |
| |
Total operating lease liabilities
|
| | | | 5,776 | | |
|
Lease cost
|
| |
Classification
|
| |
December 31,
2021 |
| |
December 31,
2020 |
| ||||||
|
Operating lease cost
|
| | Cost of goods sold | | | | $ | 633 | | | | | $ | 179 | | |
|
Operating lease cost
|
| |
Research and development
|
| | | | 103 | | | | | | — | | |
|
Operating lease cost
|
| |
General and administration
|
| | | | 42 | | | | | | 144 | | |
|
Operating lease cost
|
| | Selling and marketing | | | | | 42 | | | | | | — | | |
|
Total lease cost
|
| | | | | | $ | 820 | | | | | $ | 323 | | |
| |
Payment Reserve Fund
|
| | | $ | 3,044 | | |
| |
Capitalized Interest Fund
|
| | | | 144 | | |
| | Total | | | | $ | 3,188 | | |
| | 2022 | | | | $ | 1,875 | | |
| | 2023 | | | | | 22,500 | | |
| | 2024 | | | | | 20,625 | | |
| | Total | | | | | 45,000 | | |
| |
Less: Unamortized debt issuance costs
|
| | | | (6,072) | | |
| |
Total debt
|
| | | | 38,928 | | |
| |
Less: current portion of debt
|
| | | | (1,875) | | |
| |
Total long-term debt
|
| | | $ | 37,053 | | |
| | | |
2021
|
| |
2020
|
| ||||||
| Current | | | | $ | 1,489 | | | | | $ | 1,676 | | |
| Deferred | | | | | 122 | | | | | | 210 | | |
|
Total tax expense
|
| | | $ | 1,611 | | | | | $ | 1,886 | | |
| | | |
2021
|
| |
2020
|
| ||||||
| Leases | | | | $ | 14 | | | | | $ | (15) | | |
|
Stock based compensation
|
| | | | 35 | | | | | | 19 | | |
|
Allowance for bad debt
|
| | | | 59 | | | | | | — | | |
|
Fixed assets and intangibles
|
| | | | (606) | | | | | | (345) | | |
|
Inventory (Sec. 263A)
|
| | | | 45 | | | | | | 10 | | |
|
Net deferred tax liability
|
| | | $ | (453) | | | | | $ | (331) | | |
| | | |
Tax
|
| |
Percentage
|
| ||||||
|
Federal income tax provision at statutory rates
|
| | | $ | 1,249 | | | | | | 21.00% | | |
|
Permanent differences (other than tax)
|
| | | | 188 | | | | | | 3.16% | | |
|
State taxes, net
|
| | | | 128 | | | | | | 2.15% | | |
|
Deferred true-up
|
| | | | 56 | | | | | | 0.94% | | |
|
Research and development credits
|
| | | | — | | | | | | —% | | |
|
Uncertain tax positions
|
| | | | (19) | | | | | | (0.32)% | | |
| Other | | | | | 9 | | | | | | 0.15% | | |
| Total | | | | $ | 1,611 | | | | | | | | |
|
Effective tax rate
|
| | | | | | | | | | 27.08% | | |
| | | |
Tax
|
| |
Percentage
|
| ||||||
|
Federal income tax provision at statutory rates
|
| | | $ | 1,840 | | | | | | 21.00% | | |
|
Permanent differences (other than tax)
|
| | | | 87 | | | | | | 0.99% | | |
|
State taxes, net
|
| | | | 9 | | | | | | 0.10% | | |
|
Deferred true-up
|
| | | | (2) | | | | | | (0.02)% | | |
|
Research and development credits
|
| | | | (75) | | | | | | (0.86)% | | |
|
Uncertain tax positions
|
| | | | 19 | | | | | | 0.22% | | |
| Other | | | | | 8 | | | | | | 0.11% | | |
| Total | | | | $ | 1,886 | | | | | | | | |
|
Effective tax rate
|
| | | | | | | | | | 21.52% | | |
| | | |
Number of
Options |
| |
Weighted-
Average Exercise Price |
| |
Weighted-
Average Grant Date Fair Value |
| |
Weighted
Average Remaining Contractual Life (in years) |
| |
Aggregate
intrinsic value (in thousands) |
| |||||||||||||||
|
Balances, January 1, 2020
|
| | | | 2,157,950 | | | | | $ | 0.39 | | | | | | 0.39 | | | | | | 8.54 | | | | | | 651 | | |
|
Options granted
|
| | | | 620,950 | | | | | | 0.69 | | | | | | 1.92 | | | | | | | | | | | | — | | |
|
Options forfeited
|
| | | | (183,550) | | | | | | 0.52 | | | | | | 0.93 | | | | | | | | | | | | — | | |
|
Options exercised
|
| | | | (32,270) | | | | | | 0.46 | | | | | | 0.64 | | | | | | | | | | | | — | | |
|
Balances, December 31, 2020
|
| | | | 2,563,080 | | | | | $ | 0.45 | | | | | | 0.72 | | | | | | 7.92 | | | | | | 651 | | |
|
Options granted
|
| | | | 1,750,551 | | | | | | 3.41 | | | | | | 2.03 | | | | | | | | | | | | 3,551 | | |
|
Options forfeited
|
| | | | (356,228) | | | | | | 1.44 | | | | | | 1.82 | | | | | | | | | | | | — | | |
|
Options exercised
|
| | | | (835,005) | | | | | | 0.51 | | | | | | 0.53 | | | | | | | | | | | | 442 | | |
|
Balances, December 31, 2021
|
| | | | 3,122,398 | | | | | $ | 1.98 | | | | | | 1.38 | | | | | | 8.52 | | | | | | 6,550 | | |
| At December 31, 2021 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Vested and Exercisable
|
| | | | 550,601 | | | | | $ | 0.88 | | | | | | | | | | | | 7.42 | | | | | | 1,762 | | |
|
Vested and expected to vest
|
| | | | 3,122,398 | | | | | $ | 1.98 | | | | | | | | | | | | 7.92 | | | | | | 6,550 | | |
| | | |
2021
|
| |
2020
|
|
|
Weighted average fair value of options granted
|
| |
$1.73 – 2.18
|
| |
$1.30 – 2.39
|
|
|
Risk-free interest rate
|
| |
1.08%
|
| |
0.46%
|
|
| Volatility | | |
52.6%
|
| |
52.5%
|
|
|
Expected life (years)
|
| |
6.02
|
| |
5.95
|
|
|
Dividend yield
|
| |
0.00%
|
| |
0.00%
|
|
| | | |
2021
|
| |
2020
|
| ||||||
|
Convertible preferred stock outstanding
|
| | | | 10,000,000 | | | | | | 10,000,000 | | |
|
Options issued and outstanding
|
| | | | 3,122,398 | | | | | | 2,563,080 | | |
|
Common stock outstanding
|
| | | | 20,875,475 | | | | | | 20,040,470 | | |
|
Shares available for future issuance
|
| | | | 10,327 | | | | | | 404,650 | | |
| Total | | | | | 34,008,200 | | | | | | 33,008,200 | | |
| | | | | | F-74 | | | |
| | | | | | F-75 | | | |
| | | | | | F-76 | | | |
| | | | | | F-77 | | | |
| | | | | | F-78 – F-89 | | |
| | | |
September 30,
2022 |
| |
December 31,
2021 |
| ||||||
| Current Assets | | | | | | | | | | | | | |
|
Cash
|
| | | $ | 10,517 | | | | | $ | 25,586 | | |
|
Restricted cash
|
| | | | 3,044 | | | | | | 3,044 | | |
|
Accounts receivable, net of allowance for doubtful accounts
|
| | | | 3,820 | | | | | | 783 | | |
|
Inventory
|
| | | | 39,487 | | | | | | 27,127 | | |
|
Prepaid expenses
|
| | | | 1,552 | | | | | | 293 | | |
|
Prepaid inventory
|
| | | | 3,729 | | | | | | 7,461 | | |
|
Prepaid income tax
|
| | | | 296 | | | | | | — | | |
|
Other current assets
|
| | | | 3,901 | | | | | | 1,787 | | |
|
Total Current Assets
|
| | | | 66,346 | | | | | | 66,081 | | |
| Property and Equipment | | | | | | | | | | | | | |
|
Machinery and equipment
|
| | | | 9,004 | | | | | | 3,615 | | |
|
Office furniture and equipment
|
| | | | 275 | | | | | | 201 | | |
|
Leasehold improvements
|
| | | | 1,709 | | | | | | 1,307 | | |
|
Vehicle
|
| | | | 234 | | | | | | 195 | | |
| | | | | | 11,222 | | | | | | 5,318 | | |
|
Less accumulated depreciation and amortization
|
| | | | (1,406) | | | | | | (857) | | |
|
Property and Equipment, Net
|
| | | | 9,816 | | | | | | 4,461 | | |
|
Operating lease right of use asset
|
| | | | 4,878 | | | | | | 5,709 | | |
|
Deferred tax asset
|
| | | | 1,254 | | | | | | — | | |
|
Total Assets
|
| | | $ | 82,294 | | | | | $ | 76,251 | | |
| Current Liabilities | | | | | | | | | | | | | |
|
Accounts payable
|
| | | | 6,477 | | | | | | 11,360 | | |
|
Accrued payroll and other liabilities
|
| | | | 4,374 | | | | | | 2,608 | | |
|
Customer deposits
|
| | | | 287 | | | | | | 434 | | |
|
Income tax payable
|
| | | | — | | | | | | 631 | | |
|
Notes payable- current portion net of debt issuance costs
|
| | | | 16,529 | | | | | | 1,875 | | |
|
Operating lease liability, current portion
|
| | | | 1,157 | | | | | | 1,082 | | |
|
Total Current Liabilities
|
| | | | 28,824 | | | | | | 17,990 | | |
| Long-Term Liabilities | | | | | | | | | | | | | |
|
Notes payable-noncurrent, net of debt issuance costs
|
| | | | 24,182 | | | | | | 37,053 | | |
|
Deferred tax liabilities
|
| | | | — | | | | | | 453 | | |
|
Operating lease liability, net of current portion
|
| | | | 3,821 | | | | | | 4,694 | | |
|
Total Long-Term Liabilities
|
| | | | 28,003 | | | | | | 42,200 | | |
|
Total Liabilities
|
| | | | 56,827 | | | | | | 60,190 | | |
| Commitments and Contingencies (See Note 2) | | | | | | | | | | | | | |
| Redeemable Preferred Stock | | | | | | | | | | | | | |
|
Preferred stock, 10,000,000 shares at $0.0002 par value, authorized, 10,000,000 shares issued and outstanding
|
| | | | 2,000 | | | | | | 2,000 | | |
| Equity | | | | | | | | | | | | | |
|
Common stock, 40,000,000 shares at $0.0002 par value, authorized, 22,634,276 shares issued and outstanding as of September 30, 2022, 20,875,475 shares issued and outstanding as of December 31, 2021
|
| | | | 5 | | | | | | 4 | | |
|
Additional paid in capital
|
| | | | 18,480 | | | | | | 1,619 | | |
|
Retained earnings
|
| | | | 4,982 | | | | | | 12,438 | | |
|
Total Equity
|
| | | | 23,467 | | | | | | 14,061 | | |
|
Total Liabilities, Redeemable Preferred Stock and Shareholders’ Equity
|
| | | $ | 82,294 | | | | | $ | 76,251 | | |
| | | |
Nine Months Ended
September 30, |
| |||||||||
| | | |
2022
|
| |
2021
|
| ||||||
|
Net Sales
|
| | | $ | 66,042 | | | | | $ | 57,821 | | |
|
Cost of Goods Sold
|
| | | | 46,481 | | | | | | 34,314 | | |
|
Gross Profit
|
| | | | 19,561 | | | | | | 23,507 | | |
| Operating Expenses | | | | | | | | | | | | | |
|
Research and development
|
| | | | 1,951 | | | | | | 1,899 | | |
|
General and administrative
|
| | | | 13,716 | | | | | | 8,428 | | |
|
Selling and marketing
|
| | | | 9,331 | | | | | | 6,654 | | |
|
Total Operating Expenses
|
| | | | 24,998 | | | | | | 16,981 | | |
|
(Loss) Income From Operations
|
| | | | (5,437) | | | | | | 6,526 | | |
| Other Expense | | | | | | | | | | | | | |
|
Interest expense
|
| | | | (3,657) | | | | | | — | | |
|
Loss on disposition of assets
|
| | | | (62) | | | | | | (124) | | |
|
Total Other Expense
|
| | | | (3,719) | | | | | | (124) | | |
|
(Loss) Income Before Taxes
|
| | | | (9,156) | | | | | | 6,402 | | |
|
(Benefit) Provision for Income Taxes
|
| | | | (1,700) | | | | | | 1,981 | | |
|
Net (Loss) Income
|
| | | $ | (7,456) | | | | | $ | 4,421 | | |
|
(Loss) Earnings Per Share- Basic
|
| | | $ | (0.35) | | | | | $ | 0.15 | | |
|
(Loss) Earnings Per Share- Diluted
|
| | | $ | (0.35) | | | | | $ | 0.13 | | |
|
Weighted Average Number of Shares-Basic
|
| | | | 21,131,993 | | | | | | 20,063,211 | | |
|
Weighted Average Number of Shares-Diluted
|
| | | | 21,131,993 | | | | | | 21,926,105 | | |
| | | |
Redeemable
Preferred Stock |
| | |
Common Stock
|
| |
Additional
Paid-In Capital |
| |
Retained
Earnings (Deficit) |
| | | | | | | ||||||||||||||||||||||||
| | | |
Shares
|
| |
Amount
|
| | |
Shares
|
| |
Amount
|
| |
Total
|
| |||||||||||||||||||||||||||
|
Balance – January 1, 2021
|
| | | | 10,000,000 | | | | | $ | 2,000 | | | | | | | 20,040,470 | | | | | $ | 4 | | | | | $ | 451 | | | | | $ | 8,100 | | | | | $ | 8,555 | | |
|
Net income
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | 4,421 | | | | | | 4,421 | | |
|
Stock compensation expense
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 428 | | | | | | — | | | | | | 428 | | |
|
Exercise of stock options
|
| | | | — | | | | | | — | | | | | | | 49,727 | | | | | | — | | | | | | 26 | | | | | | — | | | | | | 26 | | |
|
Balance – September 30, 2021
|
| | | | 10,000,000 | | | | | $ | 2,000 | | | | | | | 20,090,197 | | | | | $ | 4 | | | | | $ | 905 | | | | | $ | 12,521 | | | | | $ | 13,430 | | |
|
Balance – January 1, 2022
|
| | | | 10,000,000 | | | | | $ | 2,000 | | | | | | | 20,875,475 | | | | | $ | 4 | | | | | $ | 1,619 | | | | | $ | 12,438 | | | | | $ | 14,061 | | |
|
Net loss
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | (7,456) | | | | | | (7,456) | | |
|
Stock compensation expense
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 1,155 | | | | | | — | | | | | | 1,155 | | |
|
Stock purchase agreement
|
| | | | — | | | | | | — | | | | | | | 1,267,502 | | | | | | 1 | | | | | | 14,999 | | | | | | — | | | | | | 15,000 | | |
|
Exercise of stock options
|
| | | | — | | | | | | — | | | | | | | 491,299 | | | | | | — | | | | | | 707 | | | | | | — | | | | | | 707 | | |
|
Balance – September 30, 2022
|
| | | | 10,000,000 | | | | | $ | 2,000 | | | | | | | 22,634,276 | | | | | $ | 5 | | | | | $ | 18,480 | | | | | $ | 4,982 | | | | | $ | 23,467 | | |
| | | |
For the Nine Months Ended
September, 30 |
| |||||||||
| | | |
2022
|
| |
2021
|
| ||||||
|
Cash flows from Operating Activities
|
| | | | | | | | | | | | |
|
Net (Loss) Income
|
| | | $ | (7,456) | | | | | $ | 4,421 | | |
| Adjustments to Reconcile Net (Loss) Income to Net Cash | | | | | | | | | | | | | |
|
(Used in) Provided by Operating Activities
|
| | | | | | | | | | | | |
|
Stock based compensation
|
| | | | 1,155 | | | | | | 428 | | |
|
Amortization of debt discount
|
| | | | 1,783 | | | | | | — | | |
|
Deferred tax liability
|
| | | | (1,707) | | | | | | (148) | | |
|
Depreciation and amortization
|
| | | | 648 | | | | | | 432 | | |
|
Loss on disposal of property and equipment
|
| | | | 62 | | | | | | 124 | | |
| Changes in Assets and Liabilities | | | | | | | | | | | | | |
|
Accounts receivable
|
| | | | (3,037) | | | | | | 402 | | |
|
Inventories
|
| | | | (12,360) | | | | | | (11,183) | | |
|
Prepaid expenses
|
| | | | (1,259) | | | | | | 206 | | |
|
Prepaid inventory
|
| | | | 3,732 | | | | | | (5,254) | | |
|
Other current assets
|
| | | | (2,114) | | | | | | 170 | | |
|
Other assets
|
| | | | 831 | | | | | | 880 | | |
|
Income taxes payable
|
| | | | (927) | | | | | | (57) | | |
|
Accounts payable and accrued expenses
|
| | | | (3,915) | | | | | | 7,602 | | |
|
Uncertain tax position liability
|
| | | | — | | | | | | (19) | | |
|
Customer deposits
|
| | | | (147) | | | | | | (737) | | |
|
Total Adjustments
|
| | | | (17,255) | | | | | | (7,154) | | |
|
Net Cash Used in Operating Activities
|
| | | | (24,711) | | | | | | (2,733) | | |
| Cash Flows From Investing Activities | | | | | | | | | | | | | |
|
Purchase of property and equipment
|
| | | | (6,065) | | | | | | (2,540) | | |
|
Proceeds from disposal of property and equipment
|
| | | | — | | | | | | 61 | | |
|
Net Cash Used in Investing Activities
|
| | | | (6,065) | | | | | | (2,479) | | |
| Cash Flows From Financing Activities | | | | | | | | | | | | | |
|
Proceeds from exercise of options
|
| | | | 707 | | | | | | 26 | | |
|
Proceeds from stock purchase agreement
|
| | | | 15,000 | | | | | | — | | |
|
Net Cash Provided by Financing Activities
|
| | | | 15,707 | | | | | | 26 | | |
|
Net Decrease in Cash and Restricted Cash
|
| | | | (15,069) | | | | | | (5,186) | | |
|
Beginning cash and restricted cash
|
| | | | 28,630 | | | | | | 6,206 | | |
|
Ending cash and restricted cash
|
| | | $ | 13,561 | | | | | $ | 1,020 | | |
| Supplemental Disclosures of Cash Flow Information: | | | | | | | | | | | | | |
|
Cash paid for income taxes
|
| | | $ | 981 | | | | | $ | 2,077 | | |
|
Cash paid for interest
|
| | | $ | 1,873 | | | | | $ | — | | |
| Supplemental Non-Cash Items | | | | | | | | | | | | | |
|
Recognition of right of use asset obtained in exchange for operating lease liability
|
| | | $ | — | | | | | $ | 3,120 | | |
| | Office furniture and equipment | | |
3 to 7 years
|
|
| | Vehicles | | |
5 years
|
|
| | Machinery and equipment | | |
3 to 7 years
|
|
| | Leasehold improvements | | |
Remaining Term of Lease
|
|
| | | |
For the Nine Months Ended
September 30, |
| |||||||||
|
Sales
|
| |
2022
|
| |
2021
|
| ||||||
|
Retail
|
| | | $ | 35,211 | | | | | $ | 44,221 | | |
|
Distributor
|
| | | | 6,544 | | | | | | 6,910 | | |
|
Original equipment manufacture
|
| | | | 24,287 | | | | | | 6,690 | | |
|
Total
|
| | | | 66,042 | | | | | | 57,821 | | |
| | | |
September 30,
2022 |
| |
September 30,
2021 |
| ||||||
|
Basic (Loss) Earnings per common share
|
| | | | | | | | | | | | |
|
Net (Loss) Income
|
| | | $ | (7,456) | | | | | $ | 4,421 | | |
|
(Loss) Income available for distribution
|
| | | | (7,456) | | | | | | 4,421 | | |
|
Income allocated to participating securities
|
| | | | — | | | | | | (1,469) | | |
|
Net (Loss) Income available to common shareholders
|
| | | $ | (7,456) | | | | | $ | 2,952 | | |
| | | |
September 30,
2022 |
| |
September 30,
2021 |
| ||||||
| Basic (loss) Earnings per common share: | | | | | | | | | | | | | |
|
Net (Loss) Income available to common shareholders
|
| | | $ | (7,456) | | | | | $ | 2,952 | | |
|
Weighted average number of common shares-basic
|
| | | | 21,384,734 | | | | | | 20,063,211 | | |
|
(Loss) Earnings per share, basic
|
| | | $ | (0.35) | | | | | $ | 0.15 | | |
| Diluted (loss) earnings per common share: | | | | | | | | | | | | | |
|
Net (Loss) Income available to common shareholders
|
| | | $ | (7,456) | | | | | $ | 2,952 | | |
|
Weighted average number of common shares-basic
|
| | | | 21,384,734 | | | | | | 20,063,211 | | |
|
Dilutive effect related to stock options
|
| | | | — | | | | | | 1,862,894 | | |
|
Weighted average diluted shares outstanding
|
| | | | 21,384,734 | | | | | | 21,926,105 | | |
|
(Loss) Earnings per share, diluted
|
| | | $ | (0.35) | | | | | $ | 0.13 | | |
| | | |
September 30,
2022 |
| |
September 30,
2021 |
| ||||||
|
Options
|
| | | | 3,100,524 | | | | | | — | | |
|
Weighted average number of common shares-basic
|
| | | | 3,100,524 | | | | | | — | | |
| | | |
September 30,
2022 |
| |
December 31,
2021 |
| ||||||
|
Raw material
|
| | | $ | 29,631 | | | | | $ | 22,885 | | |
|
Finished goods
|
| | | | 9,856 | | | | | | 4,242 | | |
|
Total inventory
|
| | | $ | 39,487 | | | | | $ | 27,127 | | |
| | | |
September 30,
2022 |
| |
December 31,
2021 |
| ||||||
|
Operating lease right-of-use assets
|
| | | $ | 4,878 | | | | | $ | 5,709 | | |
|
Short-term operating lease liabilities
|
| | | | 1,157 | | | | | | 1,082 | | |
|
Long-term operating lease liabilities
|
| | | | 3,821 | | | | | | 4,694 | | |
|
Total operating lease liabilities
|
| | | $ | 4,978 | | | | | $ | 5,776 | | |
|
Weighted average remaining lease term
|
| |
3.8 years
|
| |
4.6 years
|
| ||||||
|
Weighted average discount rate
|
| |
5.2%
|
| |
5.2%
|
| ||||||
| |
2022
|
| | | $ | 342 | | |
| |
2023
|
| | | | 1,399 | | |
| |
2024
|
| | | | 1,435 | | |
| |
2025
|
| | | | 1,440 | | |
| |
2026
|
| | | | 893 | | |
| |
Total lease payments
|
| | | | 5,509 | | |
| |
Less imputed interest
|
| | | | 531 | | |
| |
Total operating lease liabilities
|
| | | $ | 4,978 | | |
| |
Payment Reserve Fund
|
| | | $ | 3,044 | | |
| |
Capitalized Interest Fund
|
| | | | 144 | | |
| |
Total
|
| | | $ | 3,188 | | |
| | For Years Ended December 31, | | | | | | | |
| |
2022 (3 months)
|
| | | $ | 1,875 | | |
| |
2023
|
| | | | 22,500 | | |
| |
2024
|
| | | | 20,625 | | |
| |
Total
|
| | | | 45,000 | | |
| |
Less: Unamortized debt issuance costs, noncurrent
|
| | | | (4,289) | | |
| |
Total debt
|
| | | | 40,711 | | |
| |
Less: current portion of debt, net of debt discount
|
| | | | (16,529) | | |
| |
Total long-term debt
|
| | | $ | 24,182 | | |
| | | |
September 30,
2022 |
| |
December 31,
2021 |
| ||||||
|
Convertible preferred stock outstanding
|
| | | | 10,000,000 | | | | | | 10,000,000 | | |
|
Options issued and outstanding
|
| | | | 3,100,524 | | | | | | 3,122,398 | | |
|
Common stock outstanding
|
| | | | 22,634,276 | | | | | | 20,875,475 | | |
|
Shares available for future issuance(1)
|
| | | | 540,902 | | | | | | 10,327 | | |
|
Total
|
| | | | 36,275,702 | | | | | | 34,008,200 | | |
| | | |
Number of
Options |
| |
Weighted-
Average Exercise Price |
| |
Weighted-
Average Grant Date Fair Value |
| |
Weighted-
Average Remaining Contractual Life (in years) |
| |
Aggregate
intrinsic value |
| |||||||||||||||
|
Balances, January 1, 2021
|
| | | | 2,563,080 | | | | | $ | 0.45 | | | | | $ | — | | | | | | 7.92 | | | | | $ | 650,965 | | |
|
Options granted
|
| | | | 1,000,538 | | | | | | 3.41 | | | | | | 1.94 | | | | | | | | | | | | — | | |
|
Options forfeited
|
| | | | (299,939) | | | | | | 1.21 | | | | | | 1.83 | | | | | | | | | | | | — | | |
|
Options exercised
|
| | | | (49,727) | | | | | | 0.53 | | | | | | — | | | | | | | | | | | | — | | |
|
Balances, September 30, 2021
|
| | | | 3,213,952 | | | | | $ | 1.30 | | | | | $ | — | | | | | | 7.80 | | | | | $ | 7,616,691 | | |
|
Balances, January 1, 2022
|
| | | | 3,122,398 | | | | | $ | 1.98 | | | | | $ | — | | | | | | 8.52 | | | | | $ | 6,549,591 | | |
|
Options granted
|
| | | | 509,500 | | | | | | 4.08 | | | | | | 1.81 | | | | | | | | | | | | — | | |
|
Options forfeited
|
| | | | (40,075) | | | | | | 3.29 | | | | | | 2.07 | | | | | | | | | | | | — | | |
|
Options exercised
|
| | | | (491,299) | | | | | | 1.44 | | | | | | — | | | | | | | | | | | | — | | |
|
Balances, September 30, 2022
|
| | | | 3,100,524 | | | | | $ | 2.40 | | | | | $ | — | | | | | | 8.22 | | | | | $ | 5,220,204 | | |
| At September 30, 2022 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Vested and Exercisable
|
| | | | 864,984 | | | | | $ | 1.53 | | | | | | | | | | | | 7.83 | | | | | $ | 2,201,553 | | |
|
Vested and expected to vest
|
| | | | 2,235,540 | | | | | $ | 2.73 | | | | | | | | | | | | 8.37 | | | | | $ | 3,018,651 | | |
Exhibit 23.1
CONSENT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
We hereby consent to the use in the Prospectus constituting a part of this Registration Statement on Amendment No. 1 to Form S-1, of our report dated March 28, 2022, relating to the financial statements of Chardan NexTech Acquisition 2 Corp. which is contained in that Registration Statement. We also consent to the reference to us under the caption “Experts” in the Prospectus.
/s/ WithumSmith+Brown, PC
New York, New York
December 9, 2022
Exhibit 23.2
Consent of Independent Registered Public Accounting Firm
Dragonfly Energy Holdings Corp.
Reno, Nevada
We hereby consent to the use in the Prospectus constituting a part of this Registration Statement of our report dated April 20, 2022, relating to the financial statements of Dragonfly Energy Corp., which is contained in that Prospectus.
We also consent to the reference to us under the caption “Experts” in the Prospectus.
/s/ BDO USA,LLP
Spokane, Washington
December 9, 2022
Exhibit 23.4
CONSENT OF INDEPENDENT INDUSTRY RESEARCH FIRM
We hereby consent to the references to our firm in this Registration Statement on Form S-1 of Dragonfly Energy Holdings Corp. (the “Registration Statement”) and to the use of information from our reports dated August 2021. We also consent to all references to us contained in such Registration Statement.
| FROST & SULLIVAN | ||
| /s/ Krishna Srinivasan | ||
| Name: | Krishna Srinivasan | |
| December 9, 2022 | ||