| |
Delaware
(State or Other Jurisdiction of
Incorporation or Organization) |
| |
2080
(Primary Standard Industrial
Classification Code Number) |
| |
87-3277812
(I.R.S. Employer
Identification Number) |
|
| |
Steven V. Napolitano, P.C.
John Kaercher, P.C. Kirkland & Ellis LLP 300 North LaSalle Drive Chicago, IL 60654 (312) 862-2000 |
| |
Joshua N. Korff, P.C.
Peter S. Seligson Kirkland & Ellis LLP 601 Lexington Avenue New York, NY 10022 (212) 446-4800 |
|
| |
Large accelerated filer
☐
|
| |
Accelerated filer
☐
|
|
| |
Non-accelerated filer
☒
|
| |
Smaller reporting company
☐
|
|
| | | | |
Emerging growth company
☒
|
|
| | | |
Page
|
| |||
| | | | | ii | | | |
| | | | | iv | | | |
| | | | | viii | | | |
| | | | | ix | | | |
| | | | | 1 | | | |
| | | | | 8 | | | |
| | | | | 11 | | | |
| | | | | 12 | | | |
| | | | | 50 | | | |
| | | | | 51 | | | |
| | | | | 64 | | | |
| | | | | 76 | | | |
| | | | | 81 | | | |
| | | | | 88 | | | |
| | | | | 93 | | | |
| | | | | 95 | | | |
| | | | | 97 | | | |
| | | | | 109 | | | |
| | | | | 122 | | | |
| | | | | 124 | | | |
| | | | | 128 | | | |
| | | | | 132 | | | |
| | | | | 132 | | | |
| | | | | 132 | | | |
| | | | | F-1 | | | |
| | | |
Outstanding
|
| |||||||||
| | | |
Shares
|
| |
%
|
| ||||||
|
Rollover Equity – Company Shareholders(a)(b)
|
| | |
|
140,926,990
|
| | | |
|
76.63%
|
| |
|
BRCC Fund Shares
|
| | | | 532,750 | | | | | | 0.29% | | |
|
SilverBox Public (Common) Shares
|
| | | | 7,629,317 | | | | | | 4.15% | | |
|
Forward Purchase Shares
|
| | | | 10,000,000 | | | | | | 5.44% | | |
|
Third Party Private Placement (PIPE)
|
| | | | 10,000,000 | | | | | | 5.44% | | |
|
Sponsor Shares(c)
|
| | | | 4,812,243 | | | | | | 2.61% | | |
|
Backstop Shares
|
| | | | 10,000,000 | | | | | | 5.44% | | |
|
Closing Merger Shares
|
| | | | 183,901,300 | | | | | | 100.00% | | |
| | | |
Historical
|
| |
Pro Forma
|
| ||||||||||||||||||||||||
| | | |
Authentic
Brands (As of December 31, 2021) |
| |
SilverBox
(As of December 31, 2021) |
| |
Pro Forma
Adjustments |
| | | | | | | |
Pro Forma
Combined (As of December 31, 2021) |
| ||||||||||||
| ASSETS | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Assets
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash and cash equivalents
|
| | | $ | 18,334 | | | | | $ | 414 | | | | | $ | 345,072 | | | | |
|
A
|
| | | | $ | 149,998 | | |
| | | | | | | | | | | | | | | | | | (12,075) | | | | |
|
B
|
| | | | | | | |
| | | | | | | | | | | | | | | | | | 200,000 | | | | |
|
C
|
| | | | | | | |
| | | | | | | | | | | | | | | | | | (162,546) | | | | |
|
D
|
| | | | | | | |
| | | | | | | | | | | | | | | | | | (13,900) | | | | |
|
E
|
| | | | | | | |
| | | | | | | | | | | | | | | | | | (24,599) | | | | |
|
F
|
| | | | | | | |
| | | | | | | | | | | | | | | | | | (23,996) | | | | |
|
H
|
| | | | | | | |
| | | | | | | | | | | | | | | | | | (8,000) | | | | |
|
J
|
| | | | | | | |
| | | | | | | | | | | | | | | | | | 100,000 | | | | |
|
L
|
| | | | | | | |
| | | | | | | | | | | | | | | | | | (268,706) | | | | |
|
G
|
| | | | | | | |
|
Accounts receivable, net
|
| | | | 7,442 | | | | | | — | | | | | | — | | | | | | | | | | | | 7,442 | | |
|
Inventories, net
|
| | | | 20,872 | | | | | | — | | | | | | — | | | | | | | | | | | | 20,872 | | |
|
Due from sponsor
|
| | | | — | | | | | | 2 | | | | | | — | | | | | | | | | | | | 2 | | |
|
Prepaid expenses
|
| | | | 6,377 | | | | | | 377 | | | | | | — | | | | | | | | | | | | 6,754 | | |
|
Other receivable
|
| | | | — | | | | | | 16 | | | | | | — | | | | | | | | | | | | 16 | | |
|
Total current assets
|
| | | | 53,025 | | | | | | 809 | | | | | | 131,250 | | | | | | | | | | | | 185,084 | | |
|
Property, plant and equipment, net
|
| | | | 31,114 | | | | | | — | | | | | | — | | | | | | | | | | | | 31,114 | | |
|
Intangible assets
|
| | | | 167 | | | | | | — | | | | | | — | | | | | | | | | | | | 167 | | |
|
Cash and marketable securities held in Trust Account
|
| | | | — | | | | | | 345,072 | | | | | | (345,072) | | | | |
|
A
|
| | | | | — | | |
|
Other assets
|
| | | | 2,776 | | | | | | — | | | | | | — | | | | | | | | | | | | 2,776 | | |
|
Total assets
|
| | | $ | 87,082 | | | | | $ | 345,881 | | | | | $ | (213,822) | | | | | | | | | | | $ | 219,141 | | |
|
Liabilities, convertible preferred stock, and stockholders’ equity (deficit)
|
| | | | | | |||||||||||||||||||||||||
|
Current Liabilities
|
| | | | | | |||||||||||||||||||||||||
|
Accounts payable
|
| | | $ | 17,387 | | | | | $ | 2,839 | | | | | | — | | | | | | | | | | | $ | 20,226 | | |
|
Accrued liabilities/expenses
|
| | | | 22,233 | | | | | | — | | | | | | — | | | | | | | | | | | | 22,233 | | |
|
Deferred revenue
|
| | | | 7,334 | | | | | | — | | | | | | — | | | | | | | | | | | | 7,334 | | |
|
Current maturities of long-term debt, net
|
| | | | 11,979 | | | | | | — | | | | | | — | | | | | | | | | | | | 11,979 | | |
|
Current maturities of capital lease obligations
|
| | | | 85 | | | | | | — | | | | | | — | | | | | | | | | | | | 85 | | |
|
Taxes payable
|
| | | | — | | | | | | 200 | | | | | | — | | | | | | | | | | | | 200 | | |
|
Total current liabilities
|
| | | | 59,018 | | | | | | 3,039 | | | | | | — | | | | | | | | | | | | 62,057 | | |
|
Long-term debt, net
|
| | | | 22,712 | | | | | | — | | | | | | (8,000) | | | | |
|
J
|
| | | | | 14,712 | | |
|
Capital lease obligations, net of current
maturities |
| | | | 228 | | | | | | — | | | | | | — | | | | | | | | | | | | 228 | | |
|
Other non-current liabilities
|
| | | | 334 | | | | | | — | | | | | | — | | | | | | | | | | | | 334 | | |
|
Earn-Out Liability
|
| | | | — | | | | | | — | | | | | | 181,772 | | | | |
|
O
|
| | | | | 181,772 | | |
|
Deferred Sponsor Share Liability
|
| | | | — | | | | | | — | | | | | | 10,272 | | | | |
|
P
|
| | | | | 10,272 | | |
| | | |
Historical
|
| |
Pro Forma
|
| ||||||||||||||||||||||||
| | | |
Authentic
Brands (As of December 31, 2021) |
| |
SilverBox
(As of December 31, 2021) |
| |
Pro Forma
Adjustments |
| | | | | | | |
Pro Forma
Combined (As of December 31, 2021) |
| ||||||||||||
|
Warrant Liability
|
| | | | — | | | | | | 24,915 | | | | | | — | | | | | | | | | | | | 24,915 | | |
|
Deferred underwriters’ discount
|
| | | | — | | | | | | 12,075 | | | | | | (12,075) | | | | |
|
B
|
| | | | | — | | |
|
Total liabilities
|
| | | $ | 82,292 | | | | | $ | 40,029 | | | | | $ | 171,969 | | | | | | | | | | | $ | 294,290 | | |
| Commitments and contingencies | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Series A preferred equity, less issuance costs
|
| | | | 154,281 | | | | | | — | | | | | | (154,281) | | | | |
|
D
|
| | | | | — | | |
|
Class A Common Stock subject to possible redemption, 34,500,000 and 0 shares at redemption value, respectively
|
| | | | — | | | | | | 345,000 | | | | | | (268,707) | | | | |
|
G
|
| | | | | — | | |
| | | | | | | | | | | | | | | | | | (76,293) | | | | |
|
G
|
| | | | | | | |
| Stockholders’ Equity | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Members’ deficit
|
| | | | (149,491) | | | | | | — | | | | | | 149,491 | | | | |
|
M
|
| | | | | — | | |
|
BRC Inc. Class A Common Stock, $0.0001 par value
|
| | | | — | | | | | | — | | | | | | 8 | | | | |
|
G
|
| | | | | 43 | | |
| | | | | | | | | | | | | | | | | | 20 | | | | |
|
N
|
| | | | | | | |
| | | | | | | | | | | | | | | | | | 10 | | | | |
|
L
|
| | | | | | | |
| | | | | | | | | | | | | | | | | | 5 | | | | |
|
Q
|
| | | | | | | |
|
SilverBox Class B common stock, $0.0001 par value;
|
| | | | — | | | | | | 1 | | | | | | (1) | | | | |
|
Q
|
| | | | | — | | |
|
BRC Inc. Class B common stock, voting and non-economic, $0.0001 par value
|
| | | | — | | | | | | — | | | | | | 14 | | | | |
|
R
|
| | | | | 14 | | |
|
SilverBox – Class C common stock, $0.0001 par value; 30,000,000 shares authorized;
|
| | | | — | | | | | | — | | | | | | 20 | | | | |
|
C
|
| | | | | — | | |
| | | | | | | | | | | | | | | | | | (20) | | | | |
|
N
|
| | | | | | | |
|
Additional paid-in capital
|
| | | | — | | | | | | — | | | | | | 199,980 | | | | |
|
C
|
| | | | | 140,527 | | |
| | | | | | | | | | | | | | | | | | (13,900) | | | | |
|
E
|
| | | | | | | |
| | | | | | | | | | | | | | | | | | (24,209) | | | | |
|
F
|
| | | | | | | |
| | | | | | | | | | | | | | | | | | 76,286 | | | | |
|
G
|
| | | | | | | |
| | | | | | | | | | | | | | | | | | (23,996) | | | | |
|
H
|
| | | | | | | |
| | | | | | | | | | | | | | | | | | (39,149) | | | | |
|
I
|
| | | | | | | |
| | | | | | | | | | | | | | | | | | 57,587 | | | | |
|
K
|
| | | | | | | |
| | | | | | | | | | | | | | | | | | 99,990 | | | | |
|
L
|
| | | | | | | |
| | | | | | | | | | | | | | | | | | (181,772) | | | | |
|
O
|
| | | | | | | |
| | | | | | | | | | | | | | | | | | (10,272) | | | | |
|
P
|
| | | | | | | |
| | | | | | | | | | | | | | | | | | (4) | | | | |
|
Q
|
| | | | | | | |
| | | | | | | | | | | | | | | | | | (14) | | | | |
|
R
|
| | | | | | | |
|
Accumulated deficit
|
| | | | — | | | | | | (39,149) | | | | | | (8,265) | | | | |
|
D
|
| | | | | (158,146) | | |
| | | | | | | | | | | | | | | | | | (390) | | | | |
|
F
|
| | | | | | | |
| | | | | | | | | | | | | | | | | | 39,149 | | | | |
|
I
|
| | | | | | | |
| | | | | | | | | | | | | | | | | | (149,491) | | | | |
|
M
|
| | | | | | | |
|
Non-Controlling Interest
|
| | | | — | | | | | | — | | | | | | (57,587) | | | | |
|
K
|
| | | | | (57,587) | | |
|
Total stockholders’ equity (deficit)
|
| | | | (149,491) | | | | | | (39,148) | | | | | | 113,490 | | | | | | | | | | | | (75,149) | | |
|
Total liabilities, convertible preferred stock, warrants and stockholders’ equity
|
| | | $ | 87,082 | | | | | $ | 345,881 | | | | | $ | (213,822) | | | | | | | | | | | $ | 219,141 | | |
| | |||||||||||||||||||||||||||||||
| | | |
Historical
|
| |
Pro Forma
|
| ||||||||||||||||||||||||
| | | |
Authentic
Brands (For the year ended December 31, 2021) |
| |
SilverBox
(For the year ended December 31, 2021) |
| |
Pro Forma
Adjustments |
| | | | | | | |
Pro Forma
Combined (For the year ended December 31, 2021) |
| ||||||||||||
| Revenue | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Revenue, net
|
| | | $ | 233,101 | | | | | $ | — | | | | | $ | — | | | | | | | | | | | $ | 233,101 | | |
|
Cost of goods sold
|
| | | | 143,414 | | | | | | — | | | | | | — | | | | | | | | | | | | 143,414 | | |
|
Gross Profit
|
| | | | 89,687 | | | | | | — | | | | | | — | | | | | | | | | | | | 89,687 | | |
| Operating costs and expenses | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Marketing and advertising
|
| | | | 36,358 | | | | | | — | | | | | | — | | | | | | | | | | | | 36,358 | | |
|
Salaries, wages and benefits
|
| | | | 38,746 | | | | | | — | | | | | | — | | | | | | | | | | | | 38,746 | | |
|
General and administrative
|
| | | | 26,162 | | | | | | — | | | | | | — | | | | | | | | | | | | 26,162 | | |
|
Formation and other expenses
|
| | | | — | | | | | | 4,252 | | | | | | — | | | | | | | | | | | | 4,252 | | |
|
Total operating cost and expenses
|
| | | | 101,266 | | | | | | 4,252 | | | | | | — | | | | | | | | | | | | 105,518 | | |
|
Operating loss
|
| | | | (11,579) | | | | | | (4,252) | | | | | | — | | | | | | | | | | | | (15,831) | | |
| Non-operating income (expense): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest expense
|
| | | | (2,033) | | | | | | — | | | | | | 154 | | | | |
|
CC
|
| | | | | (1,879) | | |
|
Unrealized gain on change in fair value of warrants
|
| | | | — | | | | | | (2,732) | | | | | | — | | | | | | | | | | | | (2,732) | | |
|
Transaction costs allocated to warrant liabilities
|
| | | | — | | | | | | (821) | | | | | | — | | | | | | | | | | | | (821) | | |
|
Other expense
|
| | | | (55) | | | | | | — | | | | | | — | | | | | | | | | | | | (55) | | |
|
Interest income
|
| | | | — | | | | | | 72 | | | | | | (72) | | | | |
|
AA
|
| | | | | — | | |
|
Income/(loss) before taxes
|
| | | | (13,667) | | | | | | (7,733) | | | | | | 82 | | | | | | | | | | | | (21,318) | | |
|
Income tax expense
|
| | | | (178) | | | | | | — | | | | | | — | | | | | | | | | | | | (178) | | |
|
Net income / (loss)
|
| | | | (13,845) | | | | | | (7,733) | | | | | | 82 | | | | | | | | | | | | (21,496) | | |
|
Net loss attributable to non-controlling interests
|
| | | | — | | | | | | — | | | | | | (16,472) | | | | |
|
DD
|
| | | | | (16,472) | | |
|
Net income (loss) to common stockholders
|
| | | $ | (13,845) | | | | | $ | (7,733) | | | | | $ | 16,554 | | | | | | | | | | | $ | (5,024) | | |
|
Weighted averages shares outstanding – basic and diluted
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 41,815,810 | | |
|
Net income per share – basic and diluted
|
| | | | | | | | | | | | | | | | | | | | | | | | | | |
$
|
(0.12)
|
| |
| | | |
Historical
|
| |
Pro Forma
|
| ||||||||||||||||||||||||
| | | |
Authentic
Brands (For the year ended December 31, 2020) |
| |
SilverBox
(For the year ended December 31, 2020) |
| |
Pro Forma
Adjustments |
| | | | | | | |
Pro Forma
Combined (For the year ended December 31, 2020) |
| ||||||||||||
|
Revenue, net
|
| | | $ | 163,909 | | | | | | — | | | | | | — | | | | | | | | | | | $ | 163,909 | | |
|
Cost of goods sold
|
| | | | 94,500 | | | | | | — | | | | | | — | | | | | | | | | | | | 94,500 | | |
|
Gross Profit
|
| | | | 69,409 | | | | | | — | | | | | | — | | | | | | | | | | | | 69,409 | | |
| Operating costs and expenses | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Marketing and advertising
|
| | | | 25,513 | | | | | | — | | | | | | — | | | | | | | | | | | | 25,513 | | |
|
Salaries, wages and benefits
|
| | | | 24,194 | | | | | | — | | | | | | — | | | | | | | | | | | | 24,194 | | |
|
General and administrative
|
| | | | 13,922 | | | | | | — | | | | | | 2,543 | | | | |
|
BB
|
| | | | | 16,855 | | |
| | | | | | | | | | | | | | | | | | 390 | | | | |
|
EE
|
| | | | | | | |
|
Formation and operating costs
|
| | | | — | | | | | | 4 | | | | | | — | | | | | | | | | | | | 4 | | |
|
Total operating cost and expenses
|
| | | | 63,629 | | | | | | 4 | | | | | | 2,933 | | | | | | | | | | | | 66,566 | | |
|
Operating Income (loss)
|
| | | | 5,780 | | | | | | (4) | | | | | | (2,933) | | | | | | | | | | | | 2,843 | | |
| Non-operating income (expense): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest and finance charges (expense)/income, net
|
| | | | (1,047) | | | | | | — | | | | |
|
—
|
| | | | | | | | | | | (1,047) | | |
|
Other
|
| | | | (227) | | | | | | — | | | | | | — | | | | | | | | | | | | (227) | | |
|
Income/(loss) before taxes
|
| | | | 4,506 | | | | | | (4) | | | | | | (2,933) | | | | | | | | | | | | 1,569 | | |
|
Income tax expense benefit
|
| | | | (185) | | | | | | — | | | | | | — | | | | | | | | | | | | (185) | | |
|
Net income / (loss)
|
| | | | 4,321 | | | | | | (4) | | | | | | (2,933) | | | | | | | | | | | | 1,384 | | |
|
Net income attributable to non-controlling interests
|
| | | | — | | | | | | — | | | | | | 1,061 | | | | |
|
DD
|
| | | | | 1,061 | | |
|
Net income (loss) to common shareholders
|
| | | $ | 4,321 | | | | | $ | (4) | | | | | $ | (3,994) | | | | | | | | | | | $ | 323 | | |
|
Weighted averages shares outstanding – basic and diluted
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 41,815,810 | | |
|
Net income per share – basic and diluted
|
| | | | | | | | | | | | | | | | | | | | | | | | | | |
$
|
0.01
|
| |
| |
Sources
|
| |
Uses
|
| ||||||||||||
| |
Cash in Trust
|
| | | $ | 76.3 | | | |
Cash to Balance Sheet
|
| | | $ | 150.0 | | |
| |
Forward Purchase Investment
|
| | | | 100.0 | | | |
Repay debt and preferred equity
redemption |
| | | | 161.3 | | |
| |
PIPE Investment
|
| | | | 100.0 | | | |
Cash to Authentic Brands equityholders
|
| | | | 24.0 | | |
| |
Backstop
|
| | | | 100.0 | | | |
Rollover equity
|
| | | | 1,409.3 | | |
| |
Rollover Equity
|
| | | | 1,409.3 | | | |
Deferred underwriting commissions and transactions expenses
|
| | | | 51.0 | | |
| |
Sponsor Shares
|
| | | | 48.1 | | | |
Sponsor Shares
|
| | | | 48.1 | | |
| |
BRCC Fund Shares
|
| | | | 5.3 | | | |
BRCC Fund Shares
|
| | | | 5.3 | | |
| |
Cash available from balance sheet
|
| | | | 10.0 | | | | | | | | | | | |
| |
Total Sources
|
| | | $ | 1,849.0 | | | |
Total Uses
|
| | | $ | 1,849.0 | | |
| |
Shares issued in PIPE Investment and Forward Purchase Investment
|
| | | | 20,000,000 | | |
| |
Price per share at issuance
|
| | | $ | 10.00 | | |
| |
Total value of PIPE Shares and Forward Purchase Shares issued
|
| | | $ | 200,000,000 | | |
| |
Common Stock Par Value
|
| | | | 0.0001 | | |
| |
Common Stock Par Value
|
| | | | 20,000 | | |
| |
APIC
|
| | | | 199,980,000 | | |
| |
Total
|
| | | $ | 200,000,000 | | |
| |
Total shares redeemed
|
| | | | 26,870,683 | | |
| |
Redemption value of $10.00/share
|
| | | $ | 10.00 | | |
| |
Total value of shares redeemed
|
| | | $ | 268,706,830 | | |
| |
Total shares value available for redemption
|
| | | | 345,000,000 | | |
| |
Total value of shares unredeemed
|
| | | | 76,293,170 | | |
| |
Common Stock Par Value
|
| | | | 0.0001 | | |
| |
Common Stock
|
| | | | 7,629 | | |
| |
APIC
|
| | | | 76,285,541 | | |
| |
Total
|
| | | $ | 76,293,170 | | |
|
(in millions)
|
| | |||||
|
Aggregate cash raised
|
| | | $ | 386.3 | | |
|
SilverBox and Authentic Brands transaction expenses
|
| | | | (51.0) | | |
|
Repay debt and preferred equity redemption
|
| | | | (161.3) | | |
|
Minimum Authentic Brands retained cash amount
|
| | | | (150.0) | | |
|
Cash available to redeem existing equity units
|
| | | $ | 24.0 | | |
| | | |
Shareholder Redemptions
|
| |||||||||
| | | |
Outstanding
Shares |
| |
Outstanding
Shares (%) |
| ||||||
|
Common units held by BRC Inc. (Controlling Interest)
|
| | | | 42,974,310 | | | | | | 23.37% | | |
|
Common units held by existing equityholders (Non-Controlling Interests)
|
| | | | 140,926,990 | | | | | | 76.63% | | |
|
Total
|
| | | | 183,901,300 | | | | | | 100.00% | | |
| |
Total Equity
|
| | | $ | (75,149) | | |
| |
Total Non-Controlling Interest – (76.63%)
|
| | | | (57,587) | | |
| |
Total Controlling Interest – Equity
|
| | | | (17,562) | | |
| |
Issuance of Backstop Shares
|
| | | | 10,000,000 | | |
| |
Price per share at issuance
|
| | | $ | 10.00 | | |
| |
Total value of shares issued
|
| | | | 100,000,000 | | |
| |
Common Stock Par Value
|
| | | | 0.0001 | | |
| |
Common Stock
|
| | | | 10,000 | | |
| |
APIC
|
| | | | 99,990,000 | | |
| |
Total
|
| | | $ | 100,000,000 | | |
| |
Rollover Equity Stockholders Shares
|
| | | | 140,926,990 | | |
| |
Par Value
|
| | | $ | 0.0001 | | |
| |
Total value of Rollover Equity Shares
|
| | | $ | 14,093 | | |
| |
Common Stock
|
| | | | 14,093 | | |
| |
APIC
|
| | | $ | (14,093) | | |
| | | |
Redemption Scenario
|
| |||||||||
| | | |
Outstanding
Shares |
| |
Outstanding
Shares (%) |
| ||||||
|
Common units held by BRC Inc. (Controlling Interest)
|
| | | | 42,974,310 | | | | | | 23.37% | | |
|
Common units held by existing equityholders (noncontrolling interests)
|
| | | | 140,926,990 | | | | | | 76.63% | | |
|
Total
|
| | | | 183,901,300 | | | | | | 100.00% | | |
| |
Pro Forma Net Loss
|
| | | $ | (21,496) | | |
| |
Total Non-Controlling Interest (76.63%)
|
| | | | (16,472) | | |
| |
Total Controlling Interest
|
| | | $ | (5,024) | | |
| |
Pro Forma Net Loss
|
| | | $ | 1,384 | | |
| |
Total Non-Controlling Interest (76.63%)
|
| | | | 1,061 | | |
| |
Total Controlling Interest
|
| | | $ | 323 | | |
|
(dollars in thousands, except per share amounts)
|
| |
Year Ended
Ended December 31, 2021 |
| |
Year Ended
December 31, 2020 |
| ||||||
|
Pro forma net income (loss) from continuing operations attributable to common stockholders – Basic & Diluted(1)
|
| | | $ | (5,024) | | | | | $ | 323 | | |
|
Basic & diluted weighted average shares outstanding – Class A stockholders(2)(3)
|
| | | | 41,815,810 | | | | | | 41,815,810 | | |
|
Net loss from continuing operations per share – Class A – Basic & Diluted
|
| | | $ | (0.12) | | | | | $ | 0.01 | | |
| | | |
Fiscal Year December 31,
($ in thousands) |
| |||||||||||||||
| | | |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
|
Revenue, net
|
| | | $ | 233,101 | | | | | $ | 163,909 | | | | | $ | 82,128 | | |
|
Cost of goods sold
|
| | | | 143,414 | | | | | | 94,500 | | | | | | 46,423 | | |
|
Gross profit
|
| | | | 89,687 | | | | | | 69,409 | | | | | | 35,705 | | |
| Operating expenses | | | | | | | | | | | | | | | | | | | |
|
Marketing and advertising
|
| | | | 36,358 | | | | | | 25,513 | | | | | | 13,349 | | |
|
Salaries, wages and benefits
|
| | | | 38,746 | | | | | | 24,194 | | | | | | 13,129 | | |
|
General and administrative
|
| | | | 26,162 | | | | | | 13,922 | | | | | | 9,343 | | |
| | | |
Fiscal Year December 31,
($ in thousands) |
| |||||||||||||||
| | | |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
|
Total operating expenses
|
| | | | 101,266 | | | | | | 63,629 | | | | | | 35,821 | | |
|
Income (loss) from operations
|
| | | | (11,579) | | | | | | 5,780 | | | | | | (116) | | |
| Other income (expense) | | | | | | | | | | | | | | | | | | | |
|
Interest expense
|
| | | | (2,033) | | | | | | (1,047) | | | | | | (733) | | |
|
Other income (expense), net
|
| | | | (55) | | | | | | (227) | | | | | | 91 | | |
|
Total other expense, net
|
| | | | (2,088) | | | | | | (1,274) | | | | | | (642) | | |
|
Earnings (loss) before income taxes
|
| | | | (13,667) | | | | | | 4,506 | | | | | | (758) | | |
|
State income tax expense
|
| | | | 178 | | | | | | 185 | | | | | | 14 | | |
|
Net income (loss)
|
| | | $ | (13,845) | | | | | $ | 4,321 | | | | | $ | (772) | | |
| | |||||||||||||||||||
| | | |
Fiscal Year December 31,
($ in thousands) |
| | | | | | | |||||||||||||||
| | | |
2021
|
| |
2020
|
| |
Change
|
| |
%
|
| ||||||||||||
|
Revenue, net
|
| | | $ | 233,101 | | | | | $ | 163,909 | | | | | $ | 69,192 | | | | | | 42% | | |
|
Cost of goods sold
|
| | | | 143,414 | | | | | | 94,500 | | | | | | 48,914 | | | | | | 52% | | |
|
Gross profit
|
| | | | 89,687 | | | | | | 69,409 | | | | | | 20,278 | | | | | | 29% | | |
|
Gross margin (gross profit as % of revenue, net)
|
| | | | 38.5% | | | | | | 42.3% | | | | | | | | | | | | | | |
|
Total operating expenses
|
| | | | 101,266 | | | | | | 63,629 | | | | | | 37,637 | | | | | | 59% | | |
|
Interest expense
|
| | | | (2,033) | | | | | | (1,047) | | | | | | 986 | | | | | | 94% | | |
| | | |
Fiscal Year December 31,
($ in thousands) |
| | | | | | | |||||||||||||||
| | | |
2020
|
| |
2019
|
| |
Change
|
| |
%
|
| ||||||||||||
|
Revenue, net
|
| | | $ | 163,909 | | | | | $ | 82,128 | | | | | $ | 81,781 | | | | | | 100% | | |
|
Cost of goods sold
|
| | | | 94,500 | | | | | | 46,423 | | | | | | 48,077 | | | | | | 104% | | |
|
Gross profit
|
| | | | 69,409 | | | | | | 35,705 | | | | | | 33,704 | | | | | | 94% | | |
|
Gross margin (gross profit as % of revenue, net)
|
| | | | 42.3% | | | | | | 43.5% | | | | | | | | | | | | | | |
|
Total operating expenses
|
| | | | 63,629 | | | | | | 35,821 | | | | | | 27,808 | | | | | | 78% | | |
|
Interest expense
|
| | | | (1,047) | | | | | | (733) | | | | | | 314 | | | | | | 43% | | |
| | | |
Fiscal Year December 31,
|
| |||||||||||||||
| | | |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
| Cash flows provided by (used in): | | | | | | | | | | | | | | | | | | | |
|
Operating activities
|
| | | $ | (7,691) | | | | | $ | 11,546 | | | | | $ | 4,144 | | |
|
Investing activities
|
| | | $ | (19,287) | | | | | $ | (9,760) | | | | | $ | (1,106) | | |
|
Financing activities
|
| | | $ | 9,680 | | | | | $ | 28,811 | | | | | $ | (2,166) | | |
|
#
|
| |
Property Location
|
| |
Approximate Size
|
| |
Function
|
| |
Owned/Leased
|
| |||
|
1
|
| |
Salt Lake City, UT
|
| | | | 30,295 | | | |
HQ, Corporate and Manufacturing
|
| |
Owned
|
|
|
2
|
| |
San Antonio, TX
|
| | | | 33,980 | | | | Corporate | | |
Owned
|
|
|
3
|
| |
Manchester, TN
|
| | | | 65,000 | | | | Corporate and Manufacturing | | |
Owned
|
|
|
Name
|
| |
Age
|
| |
Position(s) Held
|
|
|
Evan Hafer
|
| |
44
|
| | Chief Executive Officer, Chairman | |
|
Mat Best
|
| |
35
|
| | Chief Branding Officer | |
|
Tom Davin
|
| |
64
|
| | Co-Chief Executive Officer, Director | |
|
Greg Iverson
|
| |
46
|
| | Chief Financial Officer | |
|
Toby Johnson
|
| |
45
|
| | Chief Operations Officer | |
|
Andrew McCormick
|
| |
36
|
| | General Counsel and Corporate Secretary | |
|
Katy Dickson
|
| |
56
|
| | Director | |
|
George Muñoz
|
| |
70
|
| | Director | |
|
Roland Smith
|
| |
67
|
| | Director | |
|
Steven Taslitz
|
| |
62
|
| | Director | |
|
Glenn Welling
|
| |
51
|
| | Director | |
|
Name
|
| |
Principal Position
|
|
|
Evan Hafer
|
| | Chief Executive Officer | |
|
Tom Davin
|
| | Co-Chief Executive Officer | |
|
Toby Johnson
|
| | Chief Operating Officer | |
|
Andrew McCormick
|
| | General Counsel and Secretary | |
|
Name and Principal Position
|
| |
Year
|
| |
Salary
($) |
| |
Bonus(1)
($) |
| |
Option
Awards(2) ($) |
| |
All Other
Compensation(3) ($) |
| |
Total
($) |
| ||||||||||||||||||
|
Evan Hafer,
Chief Executive Officer |
| | | | 2021 | | | | | $ | 340,000 | | | | | | — | | | | | | — | | | | | $ | 28,382 | | | | | $ | 368,382 | | |
| | | | 2020 | | | | | $ | 340,000 | | | | | $ | 566,352 | | | | | | — | | | | | $ | 28,382 | | | | | $ | 934,734 | | | ||
|
Tom Davin,
Co-Chief Executive Officer |
| | | | 2021 | | | | | $ | 315,000 | | | | | | — | | | | | | — | | | | | $ | 31,342 | | | | | $ | 346,342 | | |
| | | | 2020 | | | | | $ | 315,000 | | | | | $ | 472,500 | | | | | | — | | | | | $ | 31,342 | | | | | $ | 818,842 | | | ||
|
Toby Johnson,
Chief Operating Officer(4) |
| | | | 2021 | | | | | $ | 140,000 | | | | | $ | 212,000 | | | | | $ | 2,153,100 | | | | | $ | 107,579 | | | | | $ | 2,612,679 | | |
|
Andrew McCormick,
General Counsel and Secretary(5) |
| | | | 2021 | | | | | $ | 75,000 | | | | | | — | | | | | $ | 430,620 | | | | | $ | 3,197 | | | | | $ | 508,817 | | |
| | | |
401(k) Match
|
| |
Benefits(a)
|
| |
Relocation
Benefit(b) |
| |||||||||
|
Evan Hafer
|
| | | $ | 11,600 | | | | | $ | 16,782 | | | | | | — | | |
|
Tom Davin
|
| | | $ | 11,600 | | | | | $ | 19,742 | | | | | | — | | |
|
Toby Johnson
|
| | | | — | | | | | $ | 21,470 | | | | | $ | 86,019 | | |
|
Andrew McCormick
|
| | | $ | 1,868 | | | | | $ | 1,329 | | | | | | — | | |
| | | |
Option Awards(1)
|
| |||||||||||||||||||||
|
Name
|
| |
Number of
Securities Underlying Unexercised Options (#) Exercisable(1) |
| |
Number of
Securities Underlying Unexercised Options (#) Unexercisable |
| |
Option
Exercise Price(7) () |
| |
Option
Expiration Date(7) |
| ||||||||||||
|
Evan Hafer
|
| | | | 40,000 | | | | | | — | | | | | | N/A | | | | | | N/A | | |
|
Tom Davin
|
| | | | 1,972 | | | | | | 157(2) | | | | | | N/A | | | | | | N/A | | |
| | | | | | 32,772 | | | | | | 12,500(3) | | | | | | N/A | | | | | | N/A | | |
|
Toby Johnson
|
| | | | 75(4) | | | | | | — | | | | | | N/A | | | | | | N/A | | |
| | | | | | — | | | | | | 10,000(5) | | | | | | N/A | | | | | | N/A | | |
|
Andrew McCormick
|
| | | | — | | | | | | 2,000(6) | | | | | | N/A | | | | | | N/A | | |
|
Name
|
| |
Fees Earned or
Paid in Cash |
| |
Options(1)
|
| |
Total
|
| |||||||||
|
Katy Dickson
|
| | | $ | 52,000 | | | | | $ | 64,593 | | | | | $ | 116,593 | | |
|
George Muñoz
|
| | | $ | 49,000 | | | | | $ | 64,593 | | | | | $ | 113,593 | | |
|
Steven Taslitz
|
| | | $ | 16,500 | | | | | $ | 64,593 | | | | | $ | 81,093 | | |
|
Toby Johnson(2)
|
| | | $ | 30,000 | | | | | | — | | | | | $ | 30,000 | | |
| | | |
Beneficial Ownership Table
|
| |||||||||||||||
|
Name and Address of Beneficial Owners
|
| |
Class A Common
Stock |
| |
Class B Common
Stock |
| |
% of Total
Voting Power |
| |||||||||
|
Evan Hafer(1)
|
| | | | 17,053,493 | | | | | | 117,093,074 | | | | | | 65.64% | | |
|
Tom Davin(2)
|
| | | | — | | | | | | 8,662,072 | | | | | | 4.24% | | |
|
Toby Johnson(3)
|
| | | | — | | | | | | 134,116 | | | | | | 0.07% | | |
|
Andrew McCormick(3)
|
| | | | — | | | | | | 24,724 | | | | | | 0.01% | | |
|
Katy Dickson(3)
|
| | | | — | | | | | | 116,649 | | | | | | 0.06% | | |
|
George Munoz(3)
|
| | | | — | | | | | | 200,339 | | | | | | 0.10% | | |
|
Roland Smith
|
| | | | — | | | | | | — | | | | | | — | | |
|
Steven Taslitz(4)
|
| | | | — | | | | | | 1,681,126 | | | | | | 0.82% | | |
|
Glenn Welling(5)
|
| | | | 16,025,000 | | | | | | — | | | | | | 7.84% | | |
|
EKNRH Holdings LLC(6)
|
| | | | — | | | | | | 34,238,297 | | | | | | 16.75% | | |
|
Mathew Best
|
| | | | — | | | | | | 29,024,889 | | | | | | 14.20% | | |
|
John Miller(7)
|
| | | | — | | | | | | 14,169,374 | | | | | | 6.93% | | |
|
Marianne Hellauer(8)
|
| | | | — | | | | | | 26,509,989 | | | | | | 12.97% | | |
|
Funds and accounts managed by Engaged Capital(5)
|
| | | | 16,025,000 | | | | | | — | | | | | | 7.84% | | |
|
All directors and officers after the Business Combination as a group (11 persons)
|
| | | | 22,078,493 | | | | | | 126,389,672 | | | | | | 72.65% | | |
| | | |
Securities Beneficially
Owned Prior to This Offering |
| |
Securities to be Sold in
This Offering |
| |
Securities Beneficially Owned After
This Offering |
| |||||||||||||||||||||||||||||||||||||||
|
Name of Selling Holders
|
| |
Shares of
Class A Common Stock(1) |
| |
Warrants(2)
|
| |
Shares of
Class A Common Stock(1) |
| |
Warrants(2)
|
| |
Shares of
Class A Common Stock(1) |
| |
%
|
| |
Warrants(2)
|
| |
%
|
| ||||||||||||||||||||||||
|
Augusta Trust U/A/D 3/30/2013(3)
|
| | | | 10,294,304 | | | | | | — | | | | | | 10,294,304 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Coffee Cup LLC(3)
|
| | | | 956,883 | | | | | | — | | | | | | 956,883 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Rellim Investment Company LLC(3)
|
| | | | 3,492,407 | | | | | | — | | | | | | 3,492,407 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Steven Taslitz(4)
|
| | | | 3,724 | | | | | | — | | | | | | 3,724 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Noelle E. Taslitz Gift Trust U/A/D 5/19/2020(4)
|
| | | | 1,686,203 | | | | | | — | | | | | | 1,686,203 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Kiley T. Anderson(5)
|
| | | | 407,275 | | | | | | — | | | | | | 407,275 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Casey Taslitz(6)
|
| | | | 401,891 | | | | | | — | | | | | | 401,891 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Chandler Taslitz(7)
|
| | | | 424,509 | | | | | | — | | | | | | 424,509 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
GI Decaf Trust UAD 2/3/2016(8)
|
| | | | 13,324,424 | | | | | | — | | | | | | 13,324,424 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Southern 798 Trust UAD 2/3/2016(8)
|
| | | | 6,662,211 | | | | | | — | | | | | | 6,662,211 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Tavaura Holdings Trust UAD 2/3/2016(8)
|
| | | | 6,662,211 | | | | | | — | | | | | | 6,662,211 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Merrick M. Elfman(9)
|
| | | | 3,251,573 | | | | | | — | | | | | | 3,251,573 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Daniel Elfman(10)
|
| | | | 143,532 | | | | | | — | | | | | | 143,532 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Thomas E. Davin(11)
|
| | | | 7,394,756 | | | | | | — | | | | | | 7,394,756 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Tower 5 Capital LLC(11)
|
| | | | 1,311,950 | | | | | | — | | | | | | 1,311,950 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
MDP Children Trust(12)
|
| | | | 360,426 | | | | | | — | | | | | | 360,426 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Concessions Development Group, LLC(13)
|
| | | | 603,828 | | | | | | — | | | | | | 603,828 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Michael Gershenzon(14)
|
| | | | 819,600 | | | | | | — | | | | | | 819,600 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Michael Brown(15)
|
| | | | 119,610 | | | | | | — | | | | | | 119,610 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Michael Drai(16)
|
| | | | 286,755 | | | | | | — | | | | | | 286,755 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
James L. Chiapetta(17)
|
| | | | 76,134 | | | | | | — | | | | | | 76,134 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
EPPY Family Holdings, LLC(18)
|
| | | | 946,914 | | | | | | — | | | | | | 946,914 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
EF Investco Holdings, LLC(19)
|
| | | | 757,531 | | | | | | — | | | | | | 757,531 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Bruce Goldman(20)
|
| | | | 757,531 | | | | | | — | | | | | | 757,531 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Robert Polston(21)
|
| | | | 120,142 | | | | | | — | | | | | | 120,142 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Stefan Weitz(22)
|
| | | | 669,910 | | | | | | — | | | | | | 669,910 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
EKNRH Holdings LLC(23)
|
| | | | 34,417,374 | | | | | | — | | | | | | 34,417,374 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Mathew Best(24)
|
| | | | 29,176,726 | | | | | | — | | | | | | 29,176,726 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Jarred Taylor(25)
|
| | | | 3,679,336 | | | | | | — | | | | | | 3,679,336 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Richard Ryan(26)
|
| | | | 7,228,520 | | | | | | — | | | | | | 7,228,520 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Sage Enterprises, LLC(27)
|
| | | | 6,612,821 | | | | | | — | | | | | | 6,612,821 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Bass Pro, LLC(28)
|
| | | | 8,013,710 | | | | | | — | | | | | | 8,013,710 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Fayez Sarofim(29)
|
| | | | 1,696,030 | | | | | | — | | | | | | 1,696,030 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Fayez Sarofim & Co.(29)
|
| | | | 1,696,029 | | | | | | — | | | | | | 1,696,029 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Charles E. Sheedy(30)
|
| | | | 332,544 | | | | | | — | | | | | | 332,544 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
M. Cohn Investments Ltd.(31)
|
| | | | 419,423 | | | | | | — | | | | | | 394,423 | | | | | | — | | | | | | 25,000 | | | | | | * | | | | | | — | | | | | | — | | |
|
Christopher B. Sarofim(32)
|
| | | | 66,509 | | | | | | — | | | | | | 66,509 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Nicholas J. Zdeblick(33)
|
| | | | 53,207 | | | | | | — | | | | | | 53,207 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Raye G. White(34)
|
| | | | 39,906 | | | | | | — | | | | | | 39,906 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
M2G2 Investments LLC(35)
|
| | | | 825,442 | | | | | | — | | | | | | 825,442 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
TPO-Java LLC(36)
|
| | | | 945,266 | | | | | | — | | | | | | 945,266 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
DNS-Iced Coffee, LLC(37)
|
| | | | 495,266 | | | | | | — | | | | | | 495,266 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | | |
Securities Beneficially
Owned Prior to This Offering |
| |
Securities to be Sold in
This Offering |
| |
Securities Beneficially Owned After
This Offering |
| |||||||||||||||||||||||||||||||||||||||
|
Name of Selling Holders
|
| |
Shares of
Class A Common Stock(1) |
| |
Warrants(2)
|
| |
Shares of
Class A Common Stock(1) |
| |
Warrants(2)
|
| |
Shares of
Class A Common Stock(1) |
| |
%
|
| |
Warrants(2)
|
| |
%
|
| ||||||||||||||||||||||||
|
H/A Private Equity Management(38)
|
| | | | 330,176 | | | | | | — | | | | | | 330,176 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Louise Cortezi Family Resource Trust(39)
|
| | | | 697,158 | | | | | | — | | | | | | 697,158 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
ACP PE, LLC(40)
|
| | | | 78,418 | | | | | | — | | | | | | 78,418 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
ACP Legacy PE, LLC(40)
|
| | | | 78,418 | | | | | | — | | | | | | 78,418 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
AGP BRC LLC(41)
|
| | | | 365,325 | | | | | | — | | | | | | 365,325 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Scott Harvey(42)
|
| | | | 198,054 | | | | | | — | | | | | | 198,054 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Gregory J. Iverson(43)
|
| | | | 1,467,535 | | | | | | — | | | | | | 1,467,535 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Toby Johnson(44)
|
| | | | 134,662 | | | | | | — | | | | | | 134,662 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Kathryn Dickson(45)
|
| | | | 117,235 | | | | | | — | | | | | | 117,235 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
George Munoz(46)
|
| | | | 201,348 | | | | | | — | | | | | | 201,348 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Charles Waldron(47)
|
| | | | 168,385 | | | | | | — | | | | | | 167,383 | | | | | | — | | | | | | 1,002 | | | | | | * | | | | | | — | | | | | | — | | |
|
Logan Stark(48)
|
| | | | 739,157 | | | | | | — | | | | | | 739,157 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Scott Bollinger(49)
|
| | | | 285,394 | | | | | | — | | | | | | 285,394 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Robert Modarelli(50)
|
| | | | 204,798 | | | | | | — | | | | | | 204,798 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Robert Baker(51)
|
| | | | 507,493 | | | | | | — | | | | | | 507,493 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Sandy Garner(52)
|
| | | | 487,942 | | | | | | — | | | | | | 487,942 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Molly Schweickert(53)
|
| | | | 506,086 | | | | | | — | | | | | | 506,086 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Kim Ellis(54)
|
| | | | 24,823 | | | | | | — | | | | | | 24,823 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Andrew McCormick(55)
|
| | | | 24,823 | | | | | | — | | | | | | 24,823 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Daniel Kaepernik(56)
|
| | | | 266,756 | | | | | | — | | | | | | 266,756 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Torreal Sociedad de Capital Riesgo, S.A.(57)
|
| | | | 1,160,022 | | | | | | — | | | | | | 1,160,022 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
SilverBox Engaged Sponsor LLC(58)
|
| | | | 12,320,160 | | | | | | 6,266,667 | | | | | | 12,320,160 | | | | | | 6,266,667 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
The BRCC Fund(59)
|
| | | | 532,750 | | | | | | — | | | | | | 532,750 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Baylor University(60)
|
| | | | 1,000,000 | | | | | | — | | | | | | 1,000,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
CAFCO BRC, LLC(61)
|
| | | | 2,000,000 | | | | | | — | | | | | | 2,000,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Funds and account managed by Engaged Capital,
LLC(62) |
| | | | 16,025,000 | | | | | | — | | | | | | 16,025,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Spring Creek Capital, LLC(63)
|
| | | | 3,050,000 | | | | | | 50,000 | | | | | | 3,000,000 | | | | | | — | | | | | | 50,000 | | | | | | * | | | | | | 50,000 | | | | | | * | | |
|
LBIC Ventures, LLC(64)
|
| | | | 500,000 | | | | | | — | | | | | | 500,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Austral Capital SIL, S.A.(65)
|
| | | | 1,900,000 | | | | | | — | | | | | | 1,900,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Levit Family Revocable Trust(66)
|
| | | | 250,000 | | | | | | — | | | | | | 250,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
SPECTRA Resources Corporation(67)
|
| | | | 50,000 | | | | | | — | | | | | | 50,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Wellscroft Investments, LLC(68)
|
| | | | 50,000 | | | | | | — | | | | | | 50,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Rajneesh Vig(69)
|
| | | | 50,000 | | | | | | — | | | | | | 50,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Gadbois Family Trust(70)
|
| | | | 50,000 | | | | | | — | | | | | | 50,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Additional Selling Holders(71) (28 selling
holders) |
| | | | 441,044 | | | | | | — | | | | | | 441,044 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Redemption Date
(period to expiration of warrants) |
| |
Fair Market Value of Class A Common Stock
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
| |
<10.00
|
| |
11.00
|
| |
12.00
|
| |
13.00
|
| |
14.00
|
| |
15.00
|
| |
16.00
|
| |
17.00
|
| |
>18.00
|
| |||||||||||||||||||||||||||||
|
60 months
|
| | | | 0.261 | | | | | | 0.281 | | | | | | 0.297 | | | | | | 0.311 | | | | | | 0.324 | | | | | | 0.337 | | | | | | 0.348 | | | | | | 0.358 | | | | | | 0.361 | | |
|
57 months
|
| | | | 0.257 | | | | | | 0.277 | | | | | | 0.294 | | | | | | 0.310 | | | | | | 0.324 | | | | | | 0.337 | | | | | | 0.348 | | | | | | 0.358 | | | | | | 0.361 | | |
|
54 months
|
| | | | 0.252 | | | | | | 0.272 | | | | | | 0.291 | | | | | | 0.307 | | | | | | 0.322 | | | | | | 0.335 | | | | | | 0.347 | | | | | | 0.357 | | | | | | 0.361 | | |
|
51 months
|
| | | | 0.246 | | | | | | 0.268 | | | | | | 0.287 | | | | | | 0.304 | | | | | | 0.320 | | | | | | 0.333 | | | | | | 0.346 | | | | | | 0.357 | | | | | | 0.361 | | |
|
48 months
|
| | | | 0.241 | | | | | | 0.263 | | | | | | 0.283 | | | | | | 0.301 | | | | | | 0.317 | | | | | | 0.332 | | | | | | 0.344 | | | | | | 0.356 | | | | | | 0.361 | | |
|
45 months
|
| | | | 0.235 | | | | | | 0.258 | | | | | | 0.279 | | | | | | 0.298 | | | | | | 0.315 | | | | | | 0.330 | | | | | | 0.343 | | | | | | 0.356 | | | | | | 0.361 | | |
|
42 months
|
| | | | 0.228 | | | | | | 0.252 | | | | | | 0.274 | | | | | | 0.294 | | | | | | 0.312 | | | | | | 0.328 | | | | | | 0.342 | | | | | | 0.355 | | | | | | 0.361 | | |
|
39 months
|
| | | | 0.221 | | | | | | 0.246 | | | | | | 0.269 | | | | | | 0.290 | | | | | | 0.309 | | | | | | 0.325 | | | | | | 0.340 | | | | | | 0.354 | | | | | | 0.361 | | |
|
36 months
|
| | | | 0.213 | | | | | | 0.239 | | | | | | 0.263 | | | | | | 0.285 | | | | | | 0.305 | | | | | | 0.323 | | | | | | 0.339 | | | | | | 0.353 | | | | | | 0.361 | | |
|
33 months
|
| | | | 0.205 | | | | | | 0.232 | | | | | | 0.257 | | | | | | 0.280 | | | | | | 0.301 | | | | | | 0.320 | | | | | | 0.337 | | | | | | 0.352 | | | | | | 0.361 | | |
|
30 months
|
| | | | 0.196 | | | | | | 0.224 | | | | | | 0.250 | | | | | | 0.274 | | | | | | 0.297 | | | | | | 0.316 | | | | | | 0.335 | | | | | | 0.351 | | | | | | 0.361 | | |
|
27 months
|
| | | | 0.185 | | | | | | 0.214 | | | | | | 0.242 | | | | | | 0.268 | | | | | | 0.291 | | | | | | 0.313 | | | | | | 0.332 | | | | | | 0.350 | | | | | | 0.361 | | |
|
24 months
|
| | | | 0.173 | | | | | | 0.204 | | | | | | 0.233 | | | | | | 0.260 | | | | | | 0.285 | | | | | | 0.308 | | | | | | 0.329 | | | | | | 0.348 | | | | | | 0.361 | | |
|
21 months
|
| | | | 0.161 | | | | | | 0.193 | | | | | | 0.223 | | | | | | 0.252 | | | | | | 0.279 | | | | | | 0.304 | | | | | | 0.326 | | | | | | 0.347 | | | | | | 0.361 | | |
|
18 months
|
| | | | 0.146 | | | | | | 0.179 | | | | | | 0.211 | | | | | | 0.242 | | | | | | 0.271 | | | | | | 0.298 | | | | | | 0.322 | | | | | | 0.345 | | | | | | 0.361 | | |
|
15 months
|
| | | | 0.130 | | | | | | 0.164 | | | | | | 0.197 | | | | | | 0.230 | | | | | | 0.262 | | | | | | 0.291 | | | | | | 0.317 | | | | | | 0.342 | | | | | | 0.361 | | |
|
12 months
|
| | | | 0.111 | | | | | | 0.146 | | | | | | 0.181 | | | | | | 0.216 | | | | | | 0.250 | | | | | | 0.282 | | | | | | 0.312 | | | | | | 0.339 | | | | | | 0.361 | | |
|
9 months
|
| | | | 0.090 | | | | | | 0.125 | | | | | | 0.162 | | | | | | 0.199 | | | | | | 0.237 | | | | | | 0.272 | | | | | | 0.305 | | | | | | 0.336 | | | | | | 0.361 | | |
|
6 months
|
| | | | 0.065 | | | | | | 0.099 | | | | | | 0.137 | | | | | | 0.178 | | | | | | 0.219 | | | | | | 0.259 | | | | | | 0.296 | | | | | | 0.331 | | | | | | 0.361 | | |
|
3 months
|
| | | | 0.034 | | | | | | 0.065 | | | | | | 0.104 | | | | | | 0.150 | | | | | | 0.197 | | | | | | 0.243 | | | | | | 0.286 | | | | | | 0.326 | | | | | | 0.361 | | |
|
0 months
|
| | | | — | | | | | | — | | | | | | 0.042 | | | | | | 0.115 | | | | | | 0.179 | | | | | | 0.233 | | | | | | 0.281 | | | | | | 0.323 | | | | | | 0.361 | | |
| | | |
Page No.
|
| |||
| SilverBox Engaged Merger Corp I | | | | | | | |
|
Audited Financial Statements of SilverBox Engaged Merger Corp I as of December 31, 2021 and
2020 and for the year ended December 31, 2021 and the period from December 3, 2020 (inception) through December 31, 2020 |
| | | | | | |
| | | | | F-2 | | | |
| | | | | F-3 | | | |
| | | | | F-4 | | | |
| | | | | F-5 | | | |
| | | | | F-6 | | | |
| | | | | F-7 | | | |
| Authentic Brands LLC | | | | | | | |
|
Audited Consolidated Financial Statements of Authentic Brands LLC as of December 31, 2021 and
2020 and for the three years ended December 31, 2021 |
| | | | | | |
| | | | | F-22 | | | |
| | | | | F-24 | | | |
| | | | | F-25 | | | |
| | | | | F-26 | | | |
| | | | | F-27 | | | |
| | | | | F-28 | | | |
| | | |
December 31,
2021 |
| |
December 31,
2020 |
| ||||||
| Assets | | | | | | | | | | | | | |
| Current Assets: | | | | | | | | | | | | | |
|
Cash
|
| | | $ | 413,805 | | | | | $ | 200,000 | | |
|
Prepaid expenses
|
| | | | 377,488 | | | | | | — | | |
|
Other receivable
|
| | | | 15,750 | | | | | | — | | |
|
Due from sponsor
|
| | | | 2,125 | | | | | | — | | |
|
Total current assets
|
| | | | 809,168 | | | | | | 200,000 | | |
|
Deferred offering costs
|
| | | | — | | | | | | 45,000 | | |
|
Investments held in Trust Account
|
| | | | 345,072,450 | | | | | | — | | |
|
Total Assets
|
| | | $ | 345,881,618 | | | | | $ | 245,000 | | |
| Liability and Stockholders’ (Deficit)/Equity | | | | | | | | | | | | | |
| Current liabilities: | | | | | | | | | | | | | |
|
Accounts payable and accrued expenses
|
| | | $ | 2,839,570 | | | | | $ | — | | |
|
Accrued offering costs and expenses
|
| | | | — | | | | | | 48,543 | | |
|
Promissory note – related party
|
| | | | — | | | | | | 175,000 | | |
|
Taxes payable
|
| | | | 200,000 | | | | | | — | | |
|
Total current liabilities
|
| | | | 3,039,570 | | | | | | 223,543 | | |
|
Warrant liability
|
| | | | 24,915,490 | | | | | | — | | |
|
Deferred underwriters’ discount
|
| | | | 12,075,000 | | | | | | — | | |
|
Total liabilities
|
| | | | 40,030,060 | | | | | | 223,543 | | |
| Commitments and Contingencies(Note 6) | | | | | | | | | | | | | |
|
Class A Common Stock subject to possible redemption, 34,500,000 and 0 shares at redemption value, respectively
|
| | | | 345,000,000 | | | | | | — | | |
| Stockholders’ (Deficit)/Equity: | | | | | | | | | | | | | |
|
Preferred stock, $0.0001 par value; 1,000,000 shares authorized; none issued and outstanding
|
| | | | — | | | | | | — | | |
|
Class A common stock, $0.0001 par value; 100,000,000 shares authorized; 0 shares and 0 shares issued and outstanding (excluding 34,500,000 shares and 0 shares subject to possible redemption) at December 31, 2021 and December 31, 2020
|
| | | | — | | | | | | — | | |
|
Class B common stock, $0.0001 par value; 10,000,000 shares authorized; 8,625,000 shares issued and outstanding
|
| | | | 863 | | | | | | 863 | | |
|
Additional paid-in capital
|
| | | | — | | | | | | 24,137 | | |
|
Accumulated deficit
|
| | | | (39,149,305) | | | | | | (3,543) | | |
|
Total stockholders’ (deficit)/equity
|
| | | | (39,148,442) | | | | | | 21,457 | | |
|
Total Liabilities and Stockholders’ (Deficit)/Equity
|
| | | $ | 345,881,618 | | | | | $ | 245,000 | | |
| | | |
For the year
ended December 31, 2021 |
| |
For the period from
December 3,2020 (inception) through December 31, 2020 |
| ||||||
|
Formation and operating costs
|
| | | $ | 4,252,208 | | | | | $ | 3,543 | | |
|
Loss from operations
|
| | | | (4,252,208) | | | | | | (3,543) | | |
| Other income/(expense) | | | | | | | | | | | | | |
|
Unrealized loss on change in fair value of warrants
|
| | | | (2,732,584) | | | | | | — | | |
|
Transaction costs allocated to warrant liabilities
|
| | | | (820,691) | | | | | | — | | |
|
Interest income
|
| | | | 72,450 | | | | | | — | | |
|
Total other income/(expense)
|
| | | | (3,480,825) | | | | | | — | | |
|
Net loss
|
| | | $ | (7,733,033) | | | | | $ | (3,543) | | |
|
Basic and diluted weighted average shares outstanding, Class A common stock subject to possible redemption
|
| | | | 28,828,767 | | | | | | — | | |
|
Basic and diluted net loss per share, Class A common stock subject to possible redemption
|
| | | $ | (0.21) | | | | | $ | — | | |
|
Basic and diluted, weighted average shares outstanding – Class B non-redeemable common stock
|
| | |
|
8,440,068
|
| | | |
|
7,500,000
|
| |
|
Basic and diluted net loss per share, Class B common stock
|
| | | $ | (0.21) | | | | | $ | — | | |
| | | |
Class A Common Stock
|
| |
Class B Common Stock
|
| |
Additional
Paid-in Capital |
| |
Accumulated
Deficit |
| |
Total
Stockholders’ (Deficit)/Equity |
| |||||||||||||||||||||||||||
| | | |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||
|
Balance as of December 3, 2020 (inception)
|
| | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
|
Class B common stock issued to Sponsor
|
| | | | — | | | | | | — | | | | | | 8,625,000 | | | | | | 863 | | | | | | 24,137 | | | | | | — | | | | | | 25,000 | | |
|
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (3,543) | | | | | | (3,543) | | |
|
Balance as of December 31, 2020
|
| | | | — | | | | | $ | — | | | | | | 8,625,000 | | | | | $ | 863 | | | | | $ | 24,137 | | | | | $ | (3,543) | | | | | $ | 21,457 | | |
|
Excess of cash received over fair value
of Private Placement Warrants |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,570,109 | | | | | | — | | | | | | 1,570,109 | | |
|
Accretion of Class A shares to redemption amount of Class A common stock
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,594,246) | | | | | | (31,412,729) | | | | | | (33,006,975) | | |
|
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (7,733,033) | | | | | | (7,733,033) | | |
|
Balance as of December 31, 2021
|
| | | | — | | | | | $ | — | | | | | | 8,625,000 | | | | | $ | 863 | | | | | $ | — | | | | | $ | (39,149,305) | | | | | $ | (39,148,442) | | |
| | | |
For the year
ended December 31, 2021 |
| |
For the period from
December 3, 2020 (inception) through December 31, 2020 |
| ||||||
| Cash Flows from Operating Activities: | | | | | | | | | | | | | |
|
Net loss
|
| | | $ | (7,733,033) | | | | | $ | (3,543) | | |
|
Adjustments to reconcile net loss to net cash used in operating activities:
|
| | | | | | | | | | | | |
|
Interest earned on investments held in Trust Account
|
| | | | (72,450) | | | | | | — | | |
|
Unrealized loss on change in fair value of warrants
|
| | | | 2,732,584 | | | | | | — | | |
|
Transaction costs allocated to warrant liabilities
|
| | | | 820,691 | | | | | | — | | |
| Changes in operating assets and liabilities: | | | | | | | | | | | | | |
|
Prepaid assets
|
| | | | (377,488) | | | | | | — | | |
|
Taxes payable
|
| | | | 200,000 | | | | | | — | | |
|
Other receivable
|
| | | | (15,750) | | | | | | — | | |
|
Due from Sponsor
|
| | | | (2,125) | | | | | | — | | |
|
Accounts payable and accrued expenses
|
| | | | 2,836,027 | | | | | | 3,543 | | |
|
Net cash used in operating activities
|
| | | | (1,611,544) | | | | | | — | | |
| Cash Flows from Investing Activities: | | | | | | | | | | | | | |
|
Investments held in Trust Account
|
| | | | (345,000,000) | | | | | | — | | |
|
Net cash used in investing activities
|
| | | | (345,000,000) | | | | | | — | | |
| Cash Flows from Financing Activities: | | | | | | | | | | | | | |
|
Proceeds from sale of Class B common stock to Sponsor
|
| | | | — | | | | | | 25,000 | | |
|
Proceeds from issuance of promissory note to related party
|
| | | | — | | | | | | 175,000 | | |
|
Proceeds from sale of Units, net of offering costs
|
| | | | 344,500,349 | | | | | | — | | |
|
Proceeds from issuance of Private Placement Warrants
|
| | | | 9,400,000 | | | | | | — | | |
|
Payment of promissory note to related party
|
| | | | (175,000) | | | | | | — | | |
|
Payment of underwriter discount
|
| | | | (6,900,000) | | | | | | — | | |
|
Net cash provided by financing activities
|
| | | | 346,825,349 | | | | | | 200,000 | | |
|
Net change in cash
|
| | | | 213,805 | | | | | | 200,000 | | |
|
Cash, beginning of the period
|
| | | | 200,000 | | | | | | — | | |
|
Cash, end of the period
|
| | | $ | 413,805 | | | | | $ | 200,000 | | |
| Supplemental Disclosure of Non-cash Financing Activities: | | | | | | | | | | | | | |
|
Initial classification of Class A common stock subject to possible redemption
|
| | | $ | 345,000,000 | | | | | $ | — | | |
|
Deferred underwriters’ discount payable charged to additional paid in capital
|
| | | $ | 12,075,000 | | | | | $ | — | | |
|
Accrued deferred offering costs
|
| | | $ | — | | | | | $ | 45,000 | | |
| | | |
For the year ended
December 31, 2021 |
| |
For the period from
December 3,2020 (inception) through December 31, 2020 |
| ||||||
| | | |
Class A
|
| |
Class B
|
| |
Class A
|
| |
Class B
|
|
| Basic and diluted net loss per share | | | | | | | | | | | | | |
| Numerator: | | | | | | | | | | | | | |
|
Allocation of net loss
|
| |
$(5,954,435)
|
| |
$(1,778,598)
|
| |
$—
|
| |
$(3,543)
|
|
| Denominator | | | | | | | | | | | | | |
|
Weighted-average shares outstanding
|
| |
28,828,767
|
| |
8,440,068
|
| |
—
|
| |
7,500,000
|
|
|
Basic and diluted net loss per share
|
| |
$(0.21)
|
| |
$(0.21)
|
| |
$—
|
| |
$—
|
|
| | | |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |||||||||
| Assets: | | | | | | | | | | | | | | | | | | | |
|
Investments held in Trust Account – U.S. Treasury Bills
|
| | | $ | 345,072,450 | | | | | $ | — | | | | | $ | — | | |
| Liabilities: | | | | | | | | | | | | | | | | | | | |
|
Private Placement Warrants
|
| | | | — | | | | | | — | | | | | | 8,813,190 | | |
|
Public Warrants
|
| | | | 16,102,300 | | | | | | — | | | | | | — | | |
|
Input
|
| |
March 2, 2021
(Initial Measurement) |
| |
December 31,
2021 |
| ||||||
|
Risk-free interest rate
|
| | | | 1.01% | | | | | | 1.37% | | |
|
Expected term (years)
|
| | | | 6.46 | | | | | | 6.25 | | |
|
Stock price
|
| | | $ | 9.584 | | | | | $ | 10.150 | | |
|
Probability of completing business combination
|
| | | | 80% | | | | | | 95% | | |
|
Expected volatility
|
| | | | 24.2% | | | | | | 16.2% | | |
|
Exercise price
|
| | | $ | 11.50 | | | | | $ | 11.50 | | |
| |
Fair Value at December 31, 2020
|
| | | $ | — | | |
| |
Fair value at issuance March 2 2021
|
| | | | 22,182,906 | | |
| |
Public Warrants reclassified to level 1(1)
|
| | | | (8,855,000) | | |
| |
Change in fair value
|
| | | | (4,514,716) | | |
| |
Fair Value at December 31, 2021
|
| | | $ | 8,813,190 | | |
| | | |
December 31,2021
|
| |||
| Deferred tax asset | | | | | | | |
|
Organizational costs/Startup expenses
|
| | | $ | 259,120 | | |
|
Capitalized costs related to merger
|
| | |
|
—
|
| |
|
Federal net operating loss
|
| | | | 26,786 | | |
|
Total deferred tax asset
|
| | | | 285,906 | | |
|
Valuation allowance
|
| | | | (285,906) | | |
|
Deferred tax asset, net of allowance
|
| | | $ | — | | |
| | | |
December 31,2021
|
| |||
| Federal | | | | | | | |
|
Current
|
| | | $ | — | | |
|
Deferred
|
| | | | 285,906 | | |
| State | | | | | | | |
|
Current
|
| | | | — | | |
|
Deferred
|
| | | | — | | |
|
Change in valuation allowance
|
| | | | (285,906) | | |
|
Income tax provision
|
| | | $ | — | | |
| |
Statutory federal income tax rate
|
| | | | 21.0% | | |
| |
State taxes, net of federal tax benefit
|
| | | | —% | | |
| |
Change in fair value of warrant liability
|
| | | | (7.4)% | | |
| |
Warrant transaction costs
|
| | | | (2.2)% | | |
| |
Business combination expenses
|
| | | | (7.7)% | | |
| |
Change in valuation allowance
|
| | | | (3.7)% | | |
| |
Income tax provision
|
| | | | —% | | |
| | | |
December 31
|
| |||||||||
| | | |
2021
|
| |
2020
|
| ||||||
| Assets | | | | | | | | | | | | | |
| Current assets: | | | | | | | | | | | | | |
|
Cash and cash equivalents
|
| | | $ | 18,334 | | | | | $ | 35,232 | | |
|
Accounts receivable, net
|
| | | | 7,442 | | | | | | 3,629 | | |
|
Inventories
|
| | | | 20,872 | | | | | | 16,041 | | |
|
Prepaid expenses and other current assets
|
| | | | 6,377 | | | | | | 2,186 | | |
|
Total current assets
|
| | | | 53,025 | | | | | | 57,088 | | |
|
Property and equipment, net
|
| | | | 31,114 | | | | | | 14,714 | | |
|
Identifiable intangibles, net
|
| | | | 167 | | | | | | 191 | | |
|
Restricted cash
|
| | | | — | | | | | | 400 | | |
|
Other
|
| | | | 2,776 | | | | | | 149 | | |
|
Total assets
|
| | | $ | 87,082 | | | | | $ | 72,542 | | |
| Liabilities and members’ deficit | | | | | | | | | | | | | |
| Current liabilities: | | | | | | | | | | | | | |
|
Accounts payable
|
| | | $ | 17,387 | | | | | $ | 11,527 | | |
|
Accrued liabilities
|
| | | | 22,233 | | | | | | 16,063 | | |
|
Deferred revenue and gift card liability
|
| | | | 7,334 | | | | | | 4,615 | | |
|
Current maturities of long-term debt, net
|
| | | | 11,979 | | | | | | 866 | | |
|
Current maturities of capital lease obligations
|
| | | | 85 | | | | | | 469 | | |
|
Total current liabilities
|
| | | | 59,018 | | | | | | 33,540 | | |
| Non-current liabilities: | | | | | | | | | | | | | |
|
Long-term debt, net
|
| | | | 22,712 | | | | | | 12,170 | | |
|
Capital lease obligations, net of current maturities
|
| | | | 228 | | | | | | 727 | | |
|
Other non-current liabilities
|
| | | | 334 | | | | | | — | | |
|
Total non-current liabilities
|
| | | | 23,274 | | | | | | 12,897 | | |
|
Total liabilities
|
| | | | 82,292 | | | | | | 46,437 | | |
| Commitments and Contingencies (Note 8) | | | | | | | | | | | | | |
|
Series A preferred equity, less issuance costs (151,406 and 150,000 units authorized, issued and outstanding as of December 31, 2021 and 2020, respectively)
|
| | | | 154,281 | | | | | | 128,983 | | |
|
Members’ deficit (18,769 Class A units and 73,890 Class B units authorized, issued
and outstanding as of December 31, 2021 and 2020) |
| | | | (149,491) | | | | | | (102,878) | | |
|
Total liabilities, Series A preferred units and members’ deficit
|
| | | $ | 87,082 | | | | | $ | 72,542 | | |
| | | |
Year Ended December 31
|
| |||||||||||||||
| | | |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
|
Revenue, net
|
| | | $ | 233,101 | | | | | $ | 163,909 | | | | | $ | 82,128 | | |
|
Cost of goods sold
|
| | | | 143,414 | | | | | | 94,500 | | | | | | 46,423 | | |
|
Gross profit
|
| | | | 89,687 | | | | | | 69,409 | | | | | | 35,705 | | |
| Operating expenses | | | | | | | | | | | | | | | | | | | |
|
Marketing and advertising
|
| | | | 36,358 | | | | | | 25,513 | | | | | | 13,349 | | |
|
Salaries, wages and benefits
|
| | | | 38,746 | | | | | | 24,194 | | | | | | 13,129 | | |
|
General and administrative
|
| | | | 26,162 | | | | | | 13,922 | | | | | | 9,343 | | |
|
Total operating expenses
|
| | | | 101,266 | | | | | | 63,629 | | | | | | 35,821 | | |
|
Income (loss) from operations
|
| | | | (11,579) | | | | | | 5,780 | | | | | | (116) | | |
| Other income (expense): | | | | | | | | | | | | | | | | | | | |
|
Interest expense
|
| | | | (2,033) | | | | | | (1,047) | | | | | | (733) | | |
|
Other income (expense), net
|
| | | | (55) | | | | | | (227) | | | | | | 91 | | |
|
Total other expense, net
|
| | | | (2,088) | | | | | | (1,274) | | | | | | (642) | | |
|
Earnings (loss) before income taxes
|
| | | | (13,667) | | | | | | 4,506 | | | | | | (758) | | |
|
State income tax expense
|
| | | | 178 | | | | | | 185 | | | | | | 14 | | |
|
Net income (loss)
|
| | | $ | (13,845) | | | | | $ | 4,321 | | | | | $ | (772) | | |
| | | |
Members’
Interest |
| |
Accumulated
Deficit |
| |
Total
|
| |||||||||
|
Balance at January 1, 2019
|
| | | $ | 10,881 | | | | | $ | (9,700) | | | | | $ | 1,181 | | |
|
Equity-based compensation
|
| | | | 143 | | | | | | — | | | | | | 143 | | |
|
Repayment of notes receivable from members
|
| | | | 199 | | | | | | — | | | | | | 199 | | |
|
Repurchase member units
|
| | | | (2,000) | | | | | | — | | | | | | (2,000) | | |
|
Net loss
|
| | | | — | | | | | | (772) | | | | | | (772) | | |
|
Balance at December 31, 2019
|
| | | $ | 9,223 | | | | | $ | (10,472) | | | | | $ | (1,249) | | |
|
Equity-based compensation
|
| | | | 1,929 | | | | | | — | | | | | | 1,929 | | |
|
Non-employee equity-based compensation
|
| | | | 1,384 | | | | | | — | | | | | | 1,384 | | |
|
Issuance of members units, net of issuance costs of $559
|
| | | | 16,551 | | | | | | — | | | | | | 16,551 | | |
|
Series A preferred discount amortization
|
| | | | (870) | | | | | | — | | | | | | (870) | | |
|
Repayment of notes receivable from members
|
| | | | 56 | | | | | | — | | | | | | 56 | | |
|
Repurchase member units
|
| | | | (125,000) | | | | | | — | | | | | | (125,000) | | |
|
Net income
|
| | | | — | | | | | | 4,321 | | | | | | 4,321 | | |
|
Balance at December 31, 2020
|
| | | $ | (96,727) | | | | | $ | (6,151) | | | | | $ | (102,878) | | |
|
Equity-based compensation
|
| | | | 3,204 | | | | | | — | | | | | | 3,204 | | |
|
Non-employee equity-based compensation
|
| | | | 1,492 | | | | | | — | | | | | | 1,492 | | |
|
Series A preferred discount amortization and equity distribution
|
| | | | (34,511) | | | | | | — | | | | | | (34,511) | | |
|
Repurchase of member units
|
| | | | (2,953) | | | | | | — | | | | | | (2,953) | | |
|
Net loss
|
| | | | — | | | | | | (13,845) | | | | | | (13,845) | | |
|
Balance at December 31, 2021
|
| | | $ | (129,495) | | | | | $ | (19,996) | | | | | $ | (149,491) | | |
| | | |
Year Ended December 31
|
| |||||||||||||||
| | | |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
| Operating activities | | | | | | | | | | | | | | | | | | | |
|
Net income (loss)
|
| | | $ | (13,845) | | | | | $ | 4,321 | | | | | $ | (772) | | |
| Adjustments to reconcile net income (loss) to net cash used in operating activities: | | | | | | | | | | | | | | | | | | | |
|
Depreciation and amortization
|
| | | | 2,895 | | | | | | 1,375 | | | | | | 933 | | |
|
Equity-based compensation
|
| | | | 3,204 | | | | | | 1,929 | | | | | | 143 | | |
|
Non-employee equity-based compensation
|
| | | | 1,492 | | | | | | 1,384 | | | | | | — | | |
|
Amortization of debt issuance costs
|
| | | | 358 | | | | | | 133 | | | | | | 314 | | |
|
Loss on extinguishment of debt
|
| | | | 726 | | | | | | — | | | | | | — | | |
|
Bad debt expense (recovery)
|
| | | | (51) | | | | | | 195 | | | | | | (37) | | |
|
Loss from equity method investment
|
| | | | — | | | | | | 52 | | | | | | 80 | | |
|
Loss on disposal/sale of property and equipment
|
| | | | 70 | | | | | | — | | | | | | 4 | | |
|
Changes in operating assets and liabilities:
|
| | | | | | | | | | | | | | | | | | |
|
Accounts receivable, net
|
| | | | (3,761) | | | | | | (2,956) | | | | | | (243) | | |
|
Inventories
|
| | | | (4,831) | | | | | | (10,897) | | | | | | 289 | | |
|
Prepaid expenses and other assets
|
| | | | (5,283) | | | | | | (1,054) | | | | | | (692) | | |
|
Accounts payable
|
| | | | 4,646 | | | | | | 7,032 | | | | | | 986 | | |
|
Accrued liabilities
|
| | | | 3,659 | | | | | | 6,425 | | | | | | 3,082 | | |
|
Accrued sales tax
|
| | | | (23) | | | | | | 292 | | | | | | 120 | | |
|
Deferred revenue and gift card liability
|
| | | | 2,719 | | | | | | 3,315 | | | | | | 593 | | |
|
Other liabilities
|
| | | | 334 | | | | | | — | | | | | | (656) | | |
|
Net cash provided by (used in) operating activities
|
| | | | (7,691) | | | | | | 11,546 | | | | | | 4,144 | | |
| Investing activities | | | | | | | | | | | | | | | | | | | |
|
Purchases of property and equipment
|
| | | $ | (19,287) | | | | | $ | (9,760) | | | | | $ | (1,043) | | |
|
Cash paid for asset purchases
|
| | | | — | | | | | | — | | | | | | (63) | | |
|
Net cash used in investing activities
|
| | | | (19,287) | | | | | | (9,760) | | | | | | (1,106) | | |
| Financing activities | | | | | | | | | | | | | | | | | | | |
|
Proceeds from issuance of long-term debt, net of cash paid for debt issuance costs of $338, $591 and
$59 in 2021, 2020 and 2019, respectively |
| | | $ | 38,402 | | | | | $ | 16,436 | | | | | $ | 2,699 | | |
|
Repayment of long-term debt
|
| | | | (20,058) | | | | | | (7,333) | | | | | | (4,670) | | |
|
Repayment of and restricted cash for capital lease obligations
|
| | | | (1,663) | | | | | | (451) | | | | | | (396) | | |
|
Issuance of Series A preferred equity, net of cash paid for issuance costs of $4,897
|
| | | | — | | | | | | 145,103 | | | | | | — | | |
|
Payment of Series A preferred dividends
|
| | | | (7,001) | | | | | | — | | | | | | — | | |
|
Repurchase of member units
|
| | | | — | | | | | | (125,000) | | | | | | — | | |
|
Repayment of notes receivable from members
|
| | | | — | | | | | | 56 | | | | | | 201 | | |
|
Net cash provided by (used in) provided by financing activities
|
| | | | 9,680 | | | | | | 28,811 | | | | | | (2,166) | | |
|
Net increase (decrease) in cash, cash equivalents, and restricted cash
|
| | | | (17,298) | | | | | | 30,597 | | | | | | 872 | | |
|
Beginning cash, cash equivalents, and restricted cash
|
| | | | 35,632 | | | | | | 5,035 | | | | | | 4,163 | | |
|
Ending cash, cash equivalents, and restricted cash
|
| | | $ | 18,334 | | | | | $ | 35,632 | | | | | $ | 5,035 | | |
| Non-cash operating activities | | | | | | | | | | | | | | | | | | | |
|
Accrued other assets
|
| | | $ | 750 | | | | | $ | — | | | | | $ | — | | |
|
Deferred transaction costs
|
| | | | 1,214 | | | | | | — | | | | | | — | | |
| Non-cash investing and financing activities | | | | | | | | | | | | | | | | | | | |
|
Issuance of Series A preferred unit dividend
|
| | | $ | 1,406 | | | | | $ | — | | | | | $ | — | | |
|
Equity investment of property and equipment
|
| | | | — | | | | | | — | | | | | | 107 | | |
|
Accrued Series A preferred equity distribution and related discount amortization
|
| | | | 27,510 | | | | | | 870 | | | | | | — | | |
|
Issuance of note and other payables for repurchase of member units
|
| | | | — | | | | | | — | | | | | | 2,000 | | |
|
Capital expenditures financed through credit facilities and capital leases
|
| | | | — | | | | | | 6,430 | | | | | | 77 | | |
|
Accrued capital expenditures
|
| | | | 803 | | | | | | 140 | | | | | | 183 | | |
| Supplemental cash flow information | | | | | | | | | | | | | | | | | | | |
|
Cash paid for state income taxes
|
| | | $ | 147 | | | | | $ | 114 | | | | | $ | 14 | | |
|
Cash paid for interest
|
| | | $ | 719 | | | | | $ | 1,007 | | | | | $ | 332 | | |
| |
January 1, 2020
|
| | | $ | 1,300 | | |
| |
Sales of gift cards
|
| | | | 512 | | |
| |
Redemption of gift cards
|
| | | | (319) | | |
| |
Increase from deferral of revenue
|
| | | | 3,383 | | |
| |
Decrease from revenue recognition
|
| | | | (1,107) | | |
| |
Loyalty Program points earned
|
| | | | 891 | | |
| |
Loyalty Program points redeemed
|
| | | | (45) | | |
| |
December 31, 2020
|
| | | $ | 4,615 | | |
| |
Sales of gift cards
|
| | | | 838 | | |
| |
Redemption of gift cards
|
| | | | (458) | | |
| |
Increase from deferral of revenue
|
| | | | 3,750 | | |
| |
Decrease from revenue recognition
|
| | | | (3,507) | | |
| |
Loyalty Program points earned
|
| | | | 3,194 | | |
| |
Loyalty Program points redeemed/expired and breakage
|
| | | | (1,098) | | |
| |
December 31, 2021
|
| | | $ | 7,334 | | |
| | | |
December 31
|
| |||||||||||||||
| | | |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
|
Direct to Consumer
|
| | | $ | 165,299 | | | | | $ | 137,724 | | | | | $ | 73,590 | | |
|
Wholesale
|
| | | | 55,761 | | | | | | 23,351 | | | | | | 7,717 | | |
|
Outpost
|
| | | | 12,041 | | | | | | 2,834 | | | | | | 821 | | |
|
Total net sales
|
| | | $ | 233,101 | | | | | $ | 163,909 | | | | | $ | 82,128 | | |
| | | |
December 31,
2021 |
| |
December 31,
2020 |
| ||||||
|
Cash
|
| | | $ | 17,329 | | | | | $ | 34,207 | | |
|
Proceeds from credit card transactions in transit-holding cash
accounts |
| | | | 1,005 | | | | | | 1,025 | | |
|
Restricted cash
|
| | | | — | | | | | | 400 | | |
|
Total cash and cash equivalents and restricted cash
|
| | | $ | 18,334 | | | | | $ | 35,632 | | |
| | | |
Estimated
Useful Lives |
|
|
Land
|
| |
—
|
|
|
Building and Leasehold improvements
|
| |
5 – 39 years
|
|
|
Computer equipment and software
|
| |
3 years
|
|
|
Machinery and equipment
|
| |
5 – 15 years
|
|
|
Vehicles
|
| |
5 years
|
|
| |
2022
|
| | | $ | 1,000 | | |
| |
2023
|
| | | $ | 1,000 | | |
| |
2024
|
| | | $ | 1,000 | | |
| |
2025
|
| | | $ | 500 | | |
| |
Total
|
| | | $ | 3,500 | | |
| | | |
December 31
|
| |||||||||
| | | |
2021
|
| |
2020
|
| ||||||
| Coffee: | | | | | | | | | | | | | |
|
Unroasted
|
| | | $ | 2,578 | | | | | $ | 2,054 | | |
|
Finished Goods
|
| | | | 6,681 | | | | | | 6,091 | | |
|
Ready-to-Drink
|
| | | | 3,727 | | | | | | 2,672 | | |
|
Apparel and other merchandise
|
| | | | 7,886 | | | | | | 5,224 | | |
|
Inventories
|
| | | $ | 20,872 | | | | | $ | 16,041 | | |
| | | |
December 31
|
| |||||||||
| | | |
2021
|
| |
2020
|
| ||||||
|
Land
|
| | | $ | 2,196 | | | | | $ | 2,086 | | |
|
Building and leasehold improvements
|
| | | | 11,273 | | | | | | 5,291 | | |
|
Computer equipment and software
|
| | | | 3,474 | | | | | | 1,944 | | |
|
Machinery and equipment
|
| | | | 8,323 | | | | | | 4,808 | | |
|
Vehicles
|
| | | | 1,057 | | | | | | 721 | | |
|
Furniture and Fixtures
|
| | | | 961 | | | | | | 714 | | |
|
Construction in progress
|
| | | | 9,236 | | | | | | 1,953 | | |
| | | | | | 36,520 | | | | | | 17,517 | | |
|
Less: accumulated depreciation and amortization
|
| | | | (5,406) | | | | | | (2,803) | | |
|
Property and Equipment, net
|
| | | $ | 31,114 | | | | | $ | 14,714 | | |
| | | |
December 31
|
| |||||||||||||||
| | | |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
|
Cost of goods sold
|
| | | $ | 773 | | | | | $ | 586 | | | | | $ | 417 | | |
|
General and administrative
|
| | | | 2,073 | | | | | | 764 | | | | | | 494 | | |
|
Total depreciation expense
|
| | | $ | 2,846 | | | | | $ | 1,350 | | | | | $ | 911 | | |
| | | |
December 31
|
| |||||||||
| | | |
2021
|
| |
2020
|
| ||||||
|
Accrued compensation and benefits
|
| | | $ | 2,799 | | | | | $ | 5,159 | | |
|
Accrued marketing
|
| | | | 3,323 | | | | | | 4,304 | | |
|
Accrued Series A preferred equity distribution
|
| | | | 2,650 | | | | | | 438 | | |
|
Accrued freight
|
| | | | 1,912 | | | | | | 1,394 | | |
|
Accrued sales taxes
|
| | | | 1,364 | | | | | | 1,387 | | |
|
Credit card liabilities
|
| | | | 4,759 | | | | | | 1,340 | | |
|
Other accrued expenses
|
| | | | 5,426 | | | | | | 2,041 | | |
|
Total
|
| | | $ | 22,233 | | | | | $ | 16,063 | | |
| | | |
December 31
|
| |||||||||
| | | |
2021
|
| |
2020
|
| ||||||
|
Mortgages
|
| | | $ | 7,380 | | | | | $ | 5,423 | | |
|
Equipment financing loan
|
| | | | 5,067 | | | | | | 1,007 | | |
|
Retail facility
|
| | | | 1,904 | | | | | | — | | |
|
Loan and security agreement
|
| | | | — | | | | | | 6,500 | | |
|
Credit facility
|
| | | | 8,000 | | | | | | — | | |
|
Promissory note
|
| | | | 10,000 | | | | | | — | | |
|
Notes payable
|
| | | | 2,779 | | | | | | 565 | | |
|
Total principal
|
| | | | 35,130 | | | | | | 13,495 | | |
|
Less debt issuance costs
|
| | | | (439) | | | | | | (459) | | |
|
Long-term debt, net
|
| | | $ | 34,691 | | | | | $ | 13,036 | | |
| Current maturities: | | | | | | | | | | | | | |
|
Current maturities of principal
|
| | | | 12,273 | | | | | | 1,030 | | |
|
Less current portion of debt issuance costs
|
| | | | (294) | | | | | | (164) | | |
|
Current maturities of long-term debt, net
|
| | | | 11,979 | | | | | | 866 | | |
| Long-term debt: | | | | | | | | | | | | | |
|
Non-current principal
|
| | | | 22,857 | | | | | | 12,465 | | |
|
Non-current portion of debt issuance costs
|
| | | | (145) | | | | | | (295) | | |
|
Long-term debt, net
|
| | | $ | 22,712 | | | | | $ | 12,170 | | |
|
Year ending December 31:
|
| | | | | | |
|
2022
|
| | | $ | 12,273 | | |
|
2023
|
| | | | 10,309 | | |
|
2024
|
| | | | 2,065 | | |
|
2025
|
| | | | 6,320 | | |
|
2026
|
| | | | 2,577 | | |
|
Thereafter
|
| | | | 1,586 | | |
| | | | | $ | 35,130 | | |
| | | |
Operating
|
| |||
| Year ending December 31: | | | | | | | |
|
2022
|
| | | $ | 2,966 | | |
|
2023
|
| | | | 3,233 | | |
|
2024
|
| | | | 3,381 | | |
|
2025
|
| | | | 3,323 | | |
|
2026
|
| | | | 3,358 | | |
|
Total minimum lease payments
|
| | | $ | 16,261 | | |
| | | |
Capital
|
| |||
| Year ending December 31: | | | | | | | |
|
2022
|
| | | $ | 106 | | |
|
2023
|
| | | | 95 | | |
|
2024
|
| | | | 102 | | |
|
2025
|
| | | | 50 | | |
|
2026
|
| | | | 4 | | |
|
Total minimum lease payments
|
| | | $ | 357 | | |
|
Less: amount representing interest
|
| | | | 44 | | |
|
Present value of net minimum lease payments
|
| | | | 313 | | |
|
Less: current portion
|
| | | | 85 | | |
|
Capital lease obligations, net of current maturities
|
| | | $ | 228 | | |
| | | |
December 31
|
| |||||||||
| | | |
2021
|
| |
2020
|
| ||||||
|
Vehicles
|
| | | $ | 433 | | | | | $ | 481 | | |
|
Machinery and equipment
|
| | | | — | | | | | | 1,732 | | |
| | | | | | 433 | | | | | | 2,213 | | |
|
Less: accumulated amortization
|
| | | | 186 | | | | | | 801 | | |
|
Total
|
| | | $ | 247 | | | | | $ | 1,412 | | |
| | | |
Class A
Common Units |
| |
Class B
Common Units |
| |
Total
|
| |||||||||
|
Outstanding, January 1, 2019
|
| | | | 20,000 | | | | | | 94,286 | | | | | | 114,286 | | |
|
Repurchased
|
| | | | — | | | | | | (5,714) | | | | | | (5,714) | | |
|
Outstanding, December 31, 2019
|
| | | | 20,000 | | | | | | 88,572 | | | | | | 108,572 | | |
|
Issued
|
| | |
|
—
|
| | | |
|
8,855
|
| | | |
|
8,855
|
| |
|
Repurchased
|
| | |
|
(1,231)
|
| | | |
|
(23,537)
|
| | | |
|
(24,768)
|
| |
|
Outstanding, December 31, 2020 and 2021
|
| | |
|
18,769
|
| | | |
|
73,890
|
| | | |
|
92,659
|
| |
| |
Expected dividend
|
| |
—
|
|
| |
Expected volatility
|
| |
60% to 85%
|
|
| |
Risk-free interest rate
|
| |
0.13% to 2.53%
|
|
| |
Expected life of incentive awards (in years)
|
| |
1 to 5 years
|
|
| |
Grant date performance and market threshold
|
| |
$35,000 to $1,000,000
|
|
| | | |
Incentive
Units |
| |
Weighted
Average Grant Date Fair Value |
| |
Total
Value |
| |||||||||
|
Granted and Outstanding at January 1, 2019
|
| | | | 108,500 | | | | | $ | 49.89 | | | | | $ | 5,413 | | |
|
Granted
|
| | | | 50,000 | | | | | | 5.13 | | | | | | 257 | | |
|
Forfeited
|
| | | | (16,000) | | | | | | 15.04 | | | | | | (241) | | |
|
Granted and Outstanding at December 31, 2019
|
| | | | 142,500 | | | | | $ | 38.10 | | | | | $ | 5,429 | | |
|
Granted
|
| | | | 49,119 | | | | | | 95.27 | | | | | | 4,680 | | |
|
Forfeited
|
| | | | (10,000) | | | | | | 15.40 | | | | | | (154) | | |
|
Repurchased
|
| | | | (7,116) | | | | | | 447.15 | | | | | | (3,182) | | |
|
Granted and Outstanding at December 31, 2020
|
| | | | 174,503 | | | | | $ | 38.82 | | | | | $ | 6,773 | | |
|
Granted
|
| | | | 18,400 | | | | | $ | 215.31 | | | | | $ | 3,962 | | |
|
Forfeited
|
| | | | (10,709) | | | | | $ | 100.66 | | | | | $ | (1,078) | | |
|
Repurchased
|
| | | | (6,202) | | | | | $ | 476.06 | | | | | $ | (2,953) | | |
|
Granted and Outstanding at December 31, 2021
|
| | | | 175,992 | | | | | $ | 38.09 | | | | | $ | 6,704 | | |
|
Vested at December 31, 2021
|
| | | | 129,972 | | | | | $ | 56.41 | | | | | $ | 7,332 | | |
| |
SEC registration fee
|
| | | $ | 335,607.51 | | |
| |
Printing and engraving expenses
|
| | | | * | | |
| |
Legal fees and expenses
|
| | | | * | | |
| |
Accounting fees and expenses
|
| | | | * | | |
| |
Miscellaneous
|
| | | | * | | |
| |
Total
|
| | | $ | * | | |
| |
Exhibit
|
| |
Description
|
|
| | 10.8# | | | | |
| | 10.9# | | | | |
| | 10.10# | | | Form of Stock Option Award Agreement under the Company’s 2022 Omnibus Incentive Plan (incorporated by reference to Exhibit 10.10 to the Company’s Form 8-K filed on February 10, 2022 with the SEC). | |
| | 10.11#** | | | | |
| | 10.12#** | | | | |
| | 10.13#** | | | | |
| | 10.14#** | | | | |
| | 10.15#** | | | | |
| | 10.16#** | | | | |
| | 21.1 | | | | |
| | 23.1* | | | | |
| | 23.2* | | | | |
| | 23.3* | | | | |
| | 23.4** | | | | |
| | 101.INS | | | XBRL Instance Document | |
| | 101.SCH | | | XBRL Taxonomy Extension Schema Document | |
| | 101.CAL XBRL | | | Taxonomy Extension Calculation Linkbase Document | |
| | 101.DEF XBRL | | | Taxonomy Extension Definition Linkbase Document | |
| | 101.LAB XBRL | | | Taxonomy Extension Label Linkbase Document | |
| | 104 | | | Cover Page Interactive Data File (formatted in Inline XBRL and contained in Exhibit 101). | |
| | 107* | | | |
| | | | | BRC Inc. | | |||
| | | | | By: | | |
/s/ Evan Hafer
Name: Evan Hafer
Title: Chairman and Chief Executive Officer |
|
| |
Signature
|
| |
Title
|
| |
Date
|
|
| |
/s/ Evan Hafer
Evan Hafer
|
| |
Chief Executive Officer
(Co-Principal Executive Officer) |
| |
April 18, 2022
|
|
| |
/s/ Tom Davin
Tom Davin
|
| |
Co-Chief Executive Officer
(Co-Principal Executive Officer) |
| |
April 18, 2022
|
|
| |
/s/ Gregory J. Iverson
Gregory J. Iverson
|
| |
Chief Financial Officer
(Principal Financial Officer and Principal Accounting Officer) |
| |
April 18, 2022
|
|
| |
/s/ Katy Dickson
Katy Dickson
|
| | Director | | |
April 18, 2022
|
|
| |
/s/ George Munoz
George Munoz
|
| | Director | | |
April 18, 2022
|
|
| |
/s/ Roland Smith
Roland Smith
|
| | Director | | |
April 18, 2022
|
|
| |
/s/ Steven Taslitz
Steven Taslitz
|
| | Director | | |
April 18, 2022
|
|
| |
/s/ Glenn Welling
Glenn Welling
|
| | Director | | |
April 18, 2022
|
|
Exhibit 23.1
Consent of Independent Registered Public Accounting Firm
We consent to the reference to our firm under the caption “Experts” and to the use of our report dated March 16, 2022, with respect to the consolidated financial statements of Authentic Brands LLC included in Amendment No. 1 to the Registration Statement (Form S-1) of BRC Inc. for the registration of shares of its common stock and warrants.
/s/ Ernst & Young LLP
San Antonio, Texas
April 18, 2022
Exhibit 23.2
Consent of Independent Registered Public Accounting Firm
BRC Inc.
Salt Lake City, Utah
We hereby consent to the use in the Prospectus constituting a part of this Registration Statement of our report dated April 10, 2020, except for the segment information described in Note 2, as to which the date is November 10, 2021, relating to the consolidated financial statements of Authentic Brands, LLC, 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
Houston, Texas
April 18, 2022
Exhibit 23.3
INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM’S CONSENT
We consent to the inclusion in this Registration Statement of BRC Inc. on Amendment No. 1 to Form S-1 (File No. 333-263627) of our report dated March 16, 2022, with respect to our audits of the financial statements of Silverbox Engaged Merger Corp I as of December 31, 2021 and December 31, 2020 and for the year ended December 31, 2021 and for the period from December 3, 2020 (inception) through December 31, 2020, which report appears in the Prospectus, which is part of this Registration Statement. We have not performed any audit or review procedures with respect to any financial statements appearing in such Prospectus for the periods after March 16, 2022. We also consent to the reference to our Firm under the heading “Experts” in such Prospectus.
/s/ Marcum LLP
Marcum LLP
New York, NY
April 18, 2022