• | trends in the cannabis industry and SpringBig’s market size, including with respect to the potential total addressable market in the industry; |
• | SpringBig’s growth prospects; |
• | new product and service offerings SpringBig may introduce in the future; |
• | the price of SpringBig’s securities, including volatility resulting from changes in the competitive and highly regulated industry in which SpringBig operates and plans to operate, variations in performance across competitors, changes in laws and regulations affecting SpringBig’s business and changes in the combined capital structure; |
• | the ability to implement business plans, forecasts, and other expectations as well as identify and realize additional opportunities; and |
• | other risks and uncertainties indicated from time to time in filings made with the SEC. |
• | SpringBig’s platform offers retailers text message marketing, which allows clients to send promotions to existing customers. This text messaging platform offers a variety of features, including multiple customer segmentations, which automatically groups customers into segments based on their preferences and purchase behavior. Retailers also have access to the “autoconnects” feature, which allows them to easily leverage customer data and send messages directly to consumers based on certain actions and also includes functionality to help clients identify opportunities to send text messages. SpringBig also provides an e-signature app, designed to accommodate proper ‘double opt-in’ procedure, through both implied and expressed consent to facilitate compliance with the TCPA, FCC, and Canadian CRTC. |
• | The consumer application (or wallet) offered by SpringBig allows customers to access and check their points, redeem rewards, and view upcoming offers. The wallet fully integrates with cannabis e-commerce providers, allowing customers to place orders directly from their wallet. Retailers can customize this application with a distinct icon, name, layout, and color scheme, thus allowing for brand consistency and a higher-quality and frictionless customer experience. |
• | Retailers can use the SpringBig platform to compile marketing campaigns based on consumer profiles and preferences. Once a campaign launches, retailers are able to analyze in-depth data in order to measure campaign success. Enterprise Resource Planning (or ERP)-level customer data management and analysis also allow retailers to organize their sales funnel and provide a personalized, targeted approach to marketing campaigns. |
• | SpringBig’s platform integrates with many point of sale (“POS”) systems used in the cannabis industry, allowing retailers to automatically collect additional data on consumers. |
• | SpringBig has a brand marketing platform that offers a direct-to-consumer marketing automation platform specifically for cannabis brands. This direct-to-consumer marketing engine allows brands to target and measure the complete transaction cycle from initial engagement through point of sale. |
• | SpringBig provides brands with the opportunity to provide content that, in turn, SpringBig’s retail clients can utilize in their targeted consumer marketing campaigns. This provides the brand with access to the consumer and that can be leveraged through the brand and retailer cooperating in a promotional campaign on the SpringBig platform. The SpringBig platform can be used by brands to increase their brand awareness, expand retail partnerships, and acquire and retain new customers. The SpringBig brands platform also provides brand clients with access to detailed reports regarding campaign attribution metrics. |
• | Our obligations to L1 Capital are secured by a security interest in substantially all of our assets, so if we default on those obligations, the noteholders could foreclose on, liquidate and/or take possession of our assets. If that were to happen, we could be forced to curtail, or even to cease, our operations. |
• | The Notes and related agreements restrict our ability to obtain additional debt and equity financing which may restrict our ability to grow and finance our operations and, further, no assurances can be made that we will receive cash proceeds from the Warrants. |
• | The issuance of our common shares in connection with the Notes and Warrants Purchase Agreement could cause substantial dilution, which could materially affect the trading price of our Common Shares |
• | Sales of our Common Shares, or the perception of such sales, including by the Selling Stockholder pursuant to this prospectus in the public market or otherwise could cause the market price for our Common Shares to decline and the Selling Stockholder may still receive significant proceeds. |
• | We have a relatively short operating history in a rapidly evolving industry, which makes it difficult to evaluate our future prospects and may increase the risk that we will not be successful. As our costs increase, we may not be able to generate sufficient revenue to maintain profitability in the future. We also have a history of losses and may not achieve profitability in the future. |
• | If we do not successfully develop and deploy new software, platform features or services to address the needs of our clients, our business, financial condition, and results of operations could suffer. |
• | If we fail to retain our existing clients and consumers or to acquire new clients and consumers in a cost-effective manner, our revenue may decrease and our business may be harmed. |
• | If we fail to expand effectively into new markets, our revenue and business will be adversely affected. |
• | Federal law enforcement may deem our clients to be in violation of U.S. federal law, and, in particular the CSA. A change in U.S. federal policy on cannabis enforcement and strict enforcement of federal cannabis laws against our clients would undermine our business model and materially affect our business and operations. |
• | Some of our clients currently and in the future may not be in compliance with licensing and related requirements under applicable laws and regulations and we do not, and cannot, ensure that our client will conduct their business activities in a manner in compliance in all respects with regulations and requirements. |
• | Our business is dependent on U.S. state laws and regulations and Canadian federal and provincial laws and regulations pertaining to the cannabis industry, as well as continued market acceptance of cannabis by consumers. |
• | Our business is highly dependent upon our brand recognition and reputation, and any erosion or degradation of our brand recognition or reputation would likely adversely affect our business and operating results. |
• | We currently face intense competition in marketing and advertising services available to our clients, and we expect competition to further intensify as the cannabis industry continues to evolve. |
• | If we fail to manage our growth effectively, our brand, business and operating results could be harmed. The growth of our business depends on our ability to accurately predict consumer trends, successfully offer new services, improve existing services and expand into new markets. |
• | If we are unable to recruit, train, retain and motivate key personnel, we may not achieve our business objectives. |
• | If our current marketing model is not effective in attracting new clients, we may need to employ higher-cost sales and marketing methods to attract and retain clients, which could adversely affect our profitability. |
• | We may be unable to scale and adapt our existing technology and network infrastructure in a timely or effective manner to ensure that our platform is accessible, which would harm our reputation, business and operating results. |
• | Interruptions to, or perceived errors, failures, or bugs in our platform and other cyber-events affecting our platform or our systems could adversely affect our operating results and growth prospects. |
• | The impact of global, regional or local economic and market conditions or catastrophic events, including health crises, may adversely affect our business, operating results and financial condition. |
• | Fluctuations in our quarterly and annual operating results may adversely affect our business and prospects. |
• | We may improve our products and solutions in ways that forego short-term gains. |
• | We are subject to a variety of standards, governmental laws, regulations and other legal obligations and any actual or perceived failure to comply with such obligations could harm our business. Changes to such standards, laws, regulations and other obligations may have material adverse effect on our business, cash flow, financial condition or operating results. |
• | Future investments in our growth strategy, including acquisitions, could disrupt our business and adversely affect our operating results, financial condition and cash flows. |
• | The terms of the agreements governing our funding may restrict our operations. |
• | We may need to raise additional capital, which may not be available on favorable terms, if at all, causing dilution to our stockholders, restricting our operations or adversely affecting our ability to operate our business. We may be unable to obtain additional financing to fund our operations or growth. |
• | Our obligations to the Investor in our Notes and Warrants are secured by a security interest in substantially all of our assets, so if we default on those obligations, the noteholders could foreclose on, liquidate and/or take possession of our assets. If that were to happen, we could be forced to curtail, or even to cease, our operations. |
• | The Notes and related agreements restrict our ability to obtain additional debt and equity financing which may restrict our ability to grow and finance our operations. |
• | We may be subject to potential adverse tax consequences both domestically and in foreign jurisdictions and we may not be able to utilize our net operating loss and tax credit carryforwards. |
• | Changes in accounting standards or other factors could negatively impact our future effective tax rate. |
• | Certain taxing authorities may successfully assert that SpringBig should have collected or that in the future SpringBig should collect sales and use or similar taxes for certain services which could adversely affect our results of operations. |
• | Our business and our clients are subject to a variety of U.S. and foreign laws regarding financial transactions related to cannabis. Cannabis remains illegal under federal law, and therefore, strict enforcement of federal laws regarding cannabis would likely result in our inability to execute our business plan. |
• | We are dependent on our banking relations, and we may have difficulty accessing or consistently maintaining banking or other financial services due to our connection with the cannabis industry. We also may have a difficult time obtaining the various insurances that are desired to operate our business, which may expose us to additional risk and financial liability. |
• | We may have difficulty using bankruptcy courts or enforcing our commercial agreements due to our involvement in the regulated cannabis industry. |
• | The conduct of third parties may jeopardize our business. |
• | A failure to comply with laws and regulations regarding our use of telemarketing, including the TCPA, could increase our operating costs and materially and adversely impact our business, financial condition, results of operations, and prospects. |
• | We may continue to be subject to constraints on marketing our products. |
• | Cannabis businesses may be subject to civil asset forfeiture. |
• | Due to our involvement in the cannabis industry, we may have a difficult time obtaining the various insurances that are desired to operate our business, which may expose us to additional risk and financial liability. |
• | We may in the future be, subject to disputes and assertions by third parties with respect to alleged violations of intellectual property rights. These disputes could be costly to defend and could harm our business and operating results. |
• | Some of our solutions contain open source software, which may pose particular risks to our proprietary software and solutions. |
• | The success of our business heavily depends on our ability to protect and enforce our intellectual property rights. |
• | The price of our securities may be volatile. |
• | We do not intend to pay cash dividends for the foreseeable future. |
• | We may be subject to securities litigation, which is expensive and could divert management attention. |
• | A significant portion of our total outstanding shares may be sold into the market in the near future including the shares being registered for resale pursuant to this prospectus. This could cause the market price of our Common Shares to drop significantly, even if our business is doing well. |
• | If securities or industry analysts do not publish or cease publishing research or reports about us, our business, or our market, or if they change their recommendations regarding our common stock adversely, the price and trading volume of our common stock could decline. |
• | We may amend the terms of our public and private warrants in a manner that may be adverse to holders with the approval by the holders of at least 65% of then outstanding public warrants. As a result, the exercise price of your warrants could be increased, the exercise period could be shortened and the number of Common Stock purchasable upon exercise of a warrant could be decreased, all without your approval. |
• | We are an emerging growth company within the meaning of the Securities Act, and if we take advantage of certain exemptions from disclosure requirements available to emerging growth companies, this could make our securities less attractive to investors and may make it more difficult to compare our performance with other public companies. |
• | We have and will continue to incur increased costs as a result of operating as a public company and our management has and will continue to devote a substantial amount of time to new compliance initiatives. |
• | Our failure to timely and effectively implement controls and procedures required by Section 404(a) of the Sarbanes-Oxley Act could have a material adverse effect on our business. |
• | Anti-takeover provisions in our certificate of incorporation and bylaws and under Delaware law could delay or prevent a change in control, limit the price investors may be willing to pay in the future for our Common Shares and could entrench management. |
• | Our largest shareholders and certain members of our management own a significant percentage of our Common Shares and are able to exert significant control over matters subject to shareholder approval. |
• | Future sales and issuances of our Common Shares, including pursuant to our equity incentive and other compensatory plans, will result in additional dilution of the percentage ownership of our shareholders and could cause our share price to fall. |
• | Because there are no current plans to pay cash dividends on our Common Shares for the foreseeable future, you may not receive any return on investment unless you sell our Common Shares for a price greater than that which you paid for it; furthermore, there is no guarantee that the value of the Common Shares will increase to a price greater than that which you paid for it. |
• | sales and marketing, including continued investment in our current marketing efforts and future marketing initiatives; |
• | successfully compete with existing and future providers of other forms of marketing and customer engagement; |
• | managing complex, disparate and rapidly evolving regulatory regimes imposed by U.S. and Canadian federal, state and provincial, local and other non-U.S. governments around the world applicable to cannabis and cannabis-related businesses; |
• | executing our growth strategy; |
• | hire, integrate and retain talented sales and other personnel; |
• | expansion domestically and internationally in an effort to increase our client usage, client base, retail locations we serve, and our sales to our clients; |
• | development of new products and services, and increased investment in the ongoing development of our existing products and services; |
• | continuing to invest in scaling our business, particularly around client success and engineering; |
• | avoiding interruptions or disruptions in our platform or services; and |
• | general administration, including a significant increase in legal and accounting expenses related to public company compliance, continued compliance with various regulations applicable to cannabis industry businesses and other work arising from the growth and maturity of our company. |
• | managing complex, disparate and rapidly evolving regulatory regimes imposed by U.S. and Canadian federal, state and provincial, local and other non-U.S. governments around the world applicable to cannabis and cannabis-related businesses; |
• | adapting to rapidly evolving trends in the cannabis industry and the way consumers and cannabis industry businesses interact with technology; |
• | maintaining and increasing our base of clients; |
• | continuing to preserve and build our brand while upgrading our existing offerings; |
• | successfully competing with existing and future participants in the cannabis marketing and advertisement market and related services; |
• | successfully attracting, hiring, and retaining qualified personnel to manage operations; |
• | adapting to changes in the cannabis industry if the sale of cannabis expands significantly beyond a regulated model, and commodification of the cannabis industry; |
• | successfully implementing and executing our business and marketing strategies; |
• | successfully expanding our business into new and existing cannabis markets; and |
• | successfully executing on our growth strategies. |
• | the efficacy of our marketing efforts; |
• | our ability to maintain a high-quality, innovative, and error- and bug-free platform and similarly high quality client service; |
• | our ability to maintain high satisfaction among clients (and our clients’ consumers); |
• | the quality and perceived value of our platforms and services; |
• | successfully implementing and developing new features and revenue streams; |
• | our ability to obtain, maintain and enforce trademarks and other indicia of origin that are valuable to our brand; |
• | our ability to successfully differentiate our platforms and services from competitors’ offerings; |
• | our ability to integrate with POS systems; |
• | our ability to provide our clients with accurate and actionable insights from the consumer data and feedback collected through our platform; |
• | our compliance with laws and regulations; |
• | our ability to address any environmental, social, and governance expectations of our various stakeholders; |
• | our ability to provide client support; and |
• | any actual or perceived data breach or data loss, or misuse or perceived misuse of our platforms. |
• | actions of competitors or other third parties; |
• | consumers’ experiences with retailers or brands using our platform; |
• | public perception of cannabis and cannabis-related businesses; |
• | positive or negative publicity, including with respect to events or activities attributed to us, our employees, partners or others associated with any of these parties; |
• | interruptions, delays or attacks on our platforms; and |
• | litigation or regulatory developments. |
• | our ability to attract new clients and retain existing clients; |
• | our ability to accurately forecast revenue and appropriately plan our expenses; |
• | the effects of increased competition on our business; |
• | our ability to successfully expand in existing markets and successfully enter new markets; |
• | the impact of global, regional or economic conditions; |
• | the ability of licensed cannabis markets to successfully grow and outcompete illegal cannabis markets; |
• | our ability to protect our intellectual property; |
• | our ability to maintain and effectively manage an adequate rate of growth; |
• | our ability to maintain and increase traffic to our platform; |
• | costs associated with defending claims, including intellectual property infringement claims and related judgments or settlements; |
• | changes in governmental or other regulation affecting our business; |
• | interruptions in platform availability and any related impact on our business, reputation or brand; |
• | the attraction and retention of qualified personnel; |
• | the effects of natural or man-made catastrophic events and/or health crises (including COVID-19); and |
• | the effectiveness of our internal controls. |
• | political, social, and economic instability; |
• | risks related to the legal and regulatory environment in foreign jurisdictions, including with respect to privacy and data protection, and unexpected changes in laws, regulatory requirements, and enforcement; |
• | fluctuations in currency exchange rates; |
• | higher levels of credit risk and payment fraud; |
• | complying with tax requirements of multiple jurisdictions; |
• | enhanced difficulties of integrating any foreign acquisitions; |
• | the ability to present our content effectively in foreign languages; |
• | complying with a variety of foreign laws, including certain employment laws requiring national collective bargaining agreements that set minimum salaries, benefits, working conditions, and termination requirements; |
• | reduced protection for intellectual property rights in some countries; |
• | difficulties in staffing and managing global operations and the increased travel, infrastructure, and compliance costs associated with multiple foreign locations; |
• | regulations that might add difficulties in repatriating cash earned outside the United States and otherwise preventing us from freely moving cash; |
• | import and export restrictions and changes in trade regulation; |
• | complying with statutory equity requirements; and |
• | complying with the U.S. Foreign Corrupt Practices Act of 1977, as amended and the Corruption of Public Officials Act (Canada), and similar laws in other jurisdictions. |
• | an acquisition may negatively affect our operating results, financial condition or cash flows because it may require us to incur charges or assume substantial debt or other liabilities, may cause adverse tax consequences or unfavorable accounting treatment, may expose us to claims and disputes by third parties, including intellectual property claims and disputes, or may not generate sufficient financial return to offset additional costs and expenses related to the acquisition; |
• | we may encounter difficulties or unforeseen expenditures in integrating the business, technologies, products, personnel or operations of any company that we acquire, particularly if key personnel of the acquired company decide not to work for us, and potentially across different cultures and languages in the event of a foreign acquisition; |
• | the acquired business may not perform at levels and on the timelines anticipated by our management and/or we may not be able to achieve expected synergies; |
• | an acquisition may disrupt our ongoing business, divert resources, increase our expenses and distract our management; |
• | an acquisition may result in a delay or reduction of sales for both us and the company we acquire due to uncertainty about continuity and effectiveness of products or support from either company; |
• | we may encounter difficulties in, or may be unable to, successfully sell any acquired products or services; |
• | an acquisition may involve the entry into geographic or business markets in which we have little or no prior experience or where competitors have stronger market positions; |
• | potential strain on our financial and managerial controls and reporting systems and procedures; |
• | potential known and unknown liabilities associated with an acquired company; |
• | if we incur debt to fund such acquisitions, such debt may subject us to material restrictions on our ability to conduct our business as well as financial maintenance covenants; |
• | the risk of impairment charges related to potential write-downs of acquired assets or goodwill in future acquisitions; |
• | to the extent that we issue a significant amount of equity or convertible debt securities in connection with future acquisitions, existing equity holders may be diluted and earnings per share may decrease; and |
• | managing the varying intellectual property protection strategies and other activities of an acquired company. |
• | actual or anticipated fluctuations in our quarterly and annual financial results or the quarterly and annual financial results of companies perceived to be similar to it; |
• | changes in the market’s expectations about operating results; |
• | our operating results failing to meet market expectations in a particular period; |
• | operating results failing to meet market expectations in a particular period, which could impact the market price our Common Shares; |
• | operating and stock price performance of other companies that investors deem comparable to us; |
• | changes in laws and regulations affecting our businesses; |
• | commencement of, or involvement in, litigation involving the Company; |
• | changes in our capital structure, such as future issuances of securities or the incurrence of debt; |
• | any significant change in our Board of Directors or management; |
• | sales of substantial amounts of our Common Shares directors, executive officers or significant shareholders or the perception that such sales could occur; and |
• | general economic and political conditions such as recessions, interest rates, fuel prices, international currency fluctuations and acts of war or terrorism. |
• | a classified Board of Directors with staggered three-year terms; |
• | the ability of our Board of Directors to determine the powers, preferences and rights of preference shares and to cause us to issue the preference shares without shareholder approval; and |
• | requiring advance notice for shareholder proposals and nominations and placing limitations on convening shareholder meetings. |
| | Three Months ended March 31, | | | Year ended December 31, | |||||||
| | 2021 | | | 2022 | | | 2020 | | | 2021 | |
| | (dollars in thousands) | ||||||||||
Revenue | | | $5,209 | | | $6,364 | | | $15,183 | | | $24,024 |
Net Loss | | | (1,118) | | | (2,866) | | | (1,598) | | | (5,750) |
Adjusted EBITDA | | | (1,113) | | | (2,718) | | | (1,582) | | | (6,361) |
| | | | | | | | |||||
Number of retail clients | | | 890 | | | 1,475 | | | 759 | | | 1,240 |
Net revenue retention | | | 112% | | | 107% | | | 128% | | | 110% |
Number of messages (million) | | | 394 | | | 436 | | | 1,191 | | | 1,861 |
• | First, we specify a measurement period consisting of the trailing twelve months from the current period end. We measure our net revenue retention rate on an ongoing, rolling basis over the prior twelve months rather than as a “point in time” metric. |
• | Next, we calculate the numerator as the average monthly recurring revenue (“Base Revenue”), plus any changes in monthly recurring revenue attributable to upgrades (“Upgrades”), less any lost monthly recurring revenue (“Losses”) and less any changes in monthly recurring revenue attributable downgrades (“Downgrades”). |
• | We calculate the denominator as the average monthly recurring revenue for such trailing twelve month period (the “Base Revenue” defined above). |
• | Our net revenue retention rate is calculated as the quotient obtained by dividing the adjusted monthly recurring revenue amount by the average monthly recurring revenue for such trailing twelve month period. The calculation can be summarized as follows: |
• | although depreciation is a non-cash charge, the assets being depreciated may have to be replaced in the future, and neither EBITDA nor Adjusted EBITDA reflect cash capital expenditure requirements for such replacements or for new capital expenditure requirements; |
• | EBITDA and Adjusted EBITDA do not reflect changes in, or cash requirements for, our working capital needs; and |
• | EBITDA and Adjusted EBITDA do not reflect tax payments that may represent a reduction in cash available. |
| | Quarter ended March 31, | ||||
| | 2021 | | | 2022 | |
| | (dollars in thousands) | ||||
Revenue | | | $5,209 | | | $6,364 |
Net Loss | | | (1,118) | | | (2,866) |
EBITDA | | | (1,113) | | | (2,718) |
| | Year ended December 31, | ||||
| | 2020 | | | 2021 | |
| | (dollars in thousands) | ||||
Net Loss | | | $(1,598) | | | $(5,750) |
Interest income | | | (3) | | | (3) |
Depreciation expense | | | 19 | | | 173 |
EBITDA | | | (1,582) | | | (5,580) |
Forgiveness of PPP loan | | | — | | | (781) |
Adjusted EBITDA | | | (1,582) | | | (6,361) |
| | Quarter Ended March 31, | | | Change | |||||||
| | 2021 | | | 2022 | | | ($) | | | (%) | |
| | (dollars in thousands) | ||||||||||
Revenue | | | $5,209 | | | $6,364 | | | $1,115 | | | 22% |
Cost of revenue | | | 1,594 | | | 1,843 | | | 249 | | | 16% |
Gross profit | | | 3,615 | | | 4,521 | | | 906 | | | 25% |
Operating expenses: | | | | | | | | | ||||
Selling, servicing and marketing | | | 2,071 | | | 2,943 | | | 872 | | | 42% |
Technology and software development | | | 1,551 | | | 2,637 | | | 1,086 | | | 70% |
General and administrative | | | 1,106 | | | 1,659 | | | 553 | | | 50% |
Depreciation expense | | | 6 | | | 59 | | | 53 | | | 883% |
Total operating expenses | | | 4,734 | | | 7,298 | | | 2,564 | | | 54% |
Loss from operations | | | (1,119) | | | (2,777) | | | (1,658) | | | 148% |
Interest income | | | 1 | | | — | | | | | ||
Interest expense | | | — | | | (89) | | | | | ||
Net Income before taxes | | | (1,118) | | | (2,866) | | | (1,748) | | | 156% |
Provision for income taxes | | | — | | | — | | | | | ||
Net Loss | | | (1,118) | | | (2,866) | | | (1,748) | | | 156% |
| | Quarter ended March 31, | ||||
| | 2021 | | | 2022 | |
| | (dollars in thousands) | ||||
Net cash used in operating activities | | | (1,151) | | | (2,399) |
Net cash used in investing activities | | | (164) | | | (73) |
Net cash provided by financing activities | | | — | | | 7,006 |
Net increase (decrease) in cash | | | (1,315) | | | 4,543 |
| | Year Ended December 31, | | | Change | |||||||
| | 2020 | | | 2021 | | | ($) | | | (%) | |
| | (dollars in thousands) | ||||||||||
Revenue | | | $15,183 | | | $24,024 | | | $8,841 | | | 58% |
Cost of revenue | | | 4,978 | | | 6,929 | | | 1,951 | | | 39% |
Gross profit | | | 10,205 | | | 17,095 | | | 6,890 | | | 68% |
| | Year Ended December 31, | | | Change | |||||||
| | 2020 | | | 2021 | | | ($) | | | (%) | |
| | (dollars in thousands) | ||||||||||
Operating expenses: | | | | | | | | | ||||
Selling, servicing and marketing | | | $4,843 | | | $10,185 | | | $342 | | | 110% |
Technology and software development | | | 4,391 | | | 8,410 | | | 4,019 | | | 92% |
General and administrative | | | 2,553 | | | 4,859 | | | 2,306 | | | 90% |
Depreciation expense | | | 19 | | | 173 | | | 154 | | | 810% |
Total operating expenses | | | 11,806 | | | 23,627 | | | 11,821 | | | 110% |
Loss from operations | | | (1,601) | | | (6,532) | | | (4,931) | | | 308% |
Interest and other income | | | 3 | | | 784 | | | 781 | | | 26033% |
Net Income before tax | | | (1,598) | | | (5,748) | | | (4,150) | | | 260% |
Provision for income taxes | | | — | | | 2 | | | — | | | — |
Net Loss | | | (1,598) | | | (5,750) | | | (4,152) | | | 260% |
| | Years ended December 31, | ||||
| | 2020 | | | 2021 | |
| | (dollars in thousands) | ||||
Cash | | | $10,447 | | | $2,227 |
Accounts receivable, net | | | 1,141 | | | 3,045 |
Working capital | | | (930) | | | 3,895 |
| | Year ended December 31, | ||||
| | 2020 | | | 2021 | |
| | (dollars in thousands) | ||||
Net cash used in operating activities | | | $(1,006) | | | $(7,884) |
Net cash used in investing activities | | | (195) | | | (374) |
Net cash provided by financing activities | | | 9,025 | | | 38 |
Net increase (decrease) in cash | | | 7,824 | | | (8,220) |
| | Payments Due by Period | |||||||||||||
| | Total | | | Less than 1 year | | | 1 - 3 years | | | 3 - 5 years | | | More than 5 years | |
| | (dollars in thousands) | |||||||||||||
Operating lease obligations | | | 1,098 | | | 471 | | | 627 | | | — | | | — |
(1) | Estimate based on average marketing spend in similar industries. |
1 | New Frontier Data, December 2020 |
• | Cannabis retailers and brands lack actionable data and need better insight and recommendation technology. |
• | Purpose-built marketing technology and targeting is necessary to improve consumer acquisition and retention. |
• | The cannabis industry lacks robust fintech solutions, including processing of payments and consumer credit (pending regulatory developments around these solutions in the cannabis industry). |
• | Cannabis retailers are facing competition from and losing consumer loyalty to online marketplaces. |
• | Retailers need improved software tools to manage their operations more efficiently, including POS, HR/team management, inventory management, working capital financing, menu/displays management. |
• | Powerful POS Integration Sync: Powerful POS integrations allow us to provide real-time redemptions for both loyalty rewards and promotional offers, real-time campaign analytics, and deep transaction data. |
• | Customizable Permission Settings: Our platform enables clients to establish their own levels of user permissions for their retail and marketing staff to ensure the correct people have the correct access to data and marketing tools. |
• | Datahub: The robust data warehouse provides clients with access to all of their data and allows them to create their own insights. |
• | Insight Data Dashboards: Our customizable dashboards help clients conveniently visualize the most meaningful data and organize it for easy review. |
• | Budz: Our customer referral engine, allows retailers’ best customers to become brand ambassadors by referring new customers to their favorite stores. |
• | Feedback by SpringBig: Our customer feedback tool allows retailers to capture post-transaction feedback about their store, products, and staff. |
• | Autoconnect: Allow retailers to reach their consumers at critical stages during the consumer buying journey including win-back, abandon cart, and purchase behavior messaging. |
Name | | | Age | | | Position |
Executive Officers | | | | | ||
Jeffrey Harris | | | 58 | | | Chief Executive Officer and Director |
Paul Sykes | | | 57 | | | Chief Financial Officer |
Navin Anand | | | 47 | | | Chief Technology Officer |
Non-Employee Directors | | | | | ||
Steven Bernstein | | | 61 | | | Director |
Patricia Glassford | | | 59 | | | Director |
Amanda Lannert | | | 49 | | | Director |
Phil Schwarz | | | 44 | | | Director |
Sergey Sherman | | | 52 | | | Director |
Jon Trauben | | | 56 | | | Director |
• | Class I, which consists of Amanda Lannert and Jon Trauben, whose terms will expire at the SpringBig’s first annual meeting of shareholders to be held after the business combination; |
• | Class II, which consists of Patricia Glassford and Phil Schwarz, whose terms will expire at SpringBig’s second annual meeting of shareholders to be held after the business combination; and |
• | Class III, which consists of Steven Bernstein, Jeffrey Harris, and Sergey Sherman, whose terms will expire at SpringBig’s third annual meeting of shareholders to be held after the business combination. |
• | approve the hiring, discharging and compensation of SpringBig’s independent auditors; |
• | oversee the work of SpringBig’s independent auditors; |
• | approve engagements of the independent auditors to render any audit or permissible non-audit services; |
• | review the qualifications, independence and performance of the independent auditors; |
• | review SpringBig’s financial statements and review SpringBig’s critical accounting policies and estimates; |
• | review the adequacy and effectiveness of SpringBig’s internal controls; and |
• | review and discuss with management and the independent auditors the results of SpringBig’s annual audit, SpringBig’s quarterly financial statements and SpringBig’s publicly filed reports. |
• | review and recommend policies relating to compensation and benefits of SpringBig’s officers and employees; |
• | review and approve corporate goals and objectives relevant to compensation of SpringBig’s chief executive officer and other senior officers; |
• | evaluate the performance of SpringBig’s officers in light of established goals and objectives; |
• | recommend compensation of SpringBig’s officers based on its evaluations; and |
• | administer the issuance of stock options and other awards under SpringBig’s stock plans. |
• | evaluate and make recommendations regarding the organization and governance of the Board of Directors and its committees; |
• | assess the performance of members of the Board of Directors and make recommendations regarding committee and chair assignments; |
• | recommend desired qualifications for Board of Directors membership and conduct searches for potential members of the Board of Directors; |
• | review and make recommendations with regard to SpringBig’s corporate governance guidelines. |
• | Jeffrey Harris, SpringBig’s Chief Executive Officer; |
• | Paul Sykes, SpringBig’s Chief Financial Officer; and |
• | Navin Anand, SpringBig’s Chief Technology Officer. |
Name and Principal Position | | | Year | | | Salary ($) | | | Bonus ($) | | | Option Awards ($)(3) | | | Non-Equity Incentive Plan Compensation ($) | | | All Other Compensation ($) | | | Total ($) |
Jeffrey Harris Chief Executive Officer | | | 2021 | | | $265,000 | | | $— | | | $— | | | $— | | | $— | | | $265,000 |
| | 2020 | | | $222,889 | | | $— | | | $93,750 | | | $— | | | $— | | | $316,639 | |
Paul Sykes Chief Financial Officer(1) | | | 2021 | | | $172,944 | | | $90,000 | | | $281,250 | | | $— | | | $— | | | $544,194 |
Navin Anand Chief Technology Officer(2) | | | 2021 | | | $139,838 | | | $40,000 | | | $206,250 | | | $— | | | $— | | | $386,088 |
(1) | Mr. Sykes was appointed Chief Financial Officer effective April 7, 2021. |
(2) | Mr. Anand was appointed Chief Technology Officer effective April 12, 2021. |
(3) | Amounts represent the aggregate grant date fair value of stock options granted to our named executive officers computed in accordance with ASC Topic 718. Assumptions used to calculate these amounts are included in Note 7 – Common Stock Options accompanying the historical audited consolidated financial statements of SpringBig included in this prospectus. |
| | | | Option Awards | |||||||||||||||||
| | Grant Date | | | Vesting Commencement Date | | | | | Number of securities underlying unexercised options (#) exercisable | | | Number of securities underlying unexercised options (#) unexercisable | | | Option exercise price ($) | | | Option expiration date | ||
Jeffrey Harris | | | 3/17/2019 | | | 3/17/2021 | | | (1) | | | 350,000 | | | 350,000 | | | $0.31 | | | 3/17/2029 |
| | 12/2/2020 | | | 12/2/2021 | | | (1) | | | 31,250 | | | 93,720 | | | $0.75 | | | 12/2/2030 | |
Paul Sykes | | | 6/21/2021 | | | 4/7/2021 | | | (2) | | | 131,250 | | | 243,750 | | | $0.75 | | | 6/21/2031 |
Navin Anand | | | 6/21/2021 | | | 4/12/2021 | | | (2) | | | 96,250 | | | 178,750 | | | $0.75 | | | 6/21/2031 |
(1) | Represents an option vesting with respect to 25% of the shares subject to the option on each one-year anniversary of the grant date. |
(2) | Represents an option vesting with respect to (a) 35% of the shares subject to the option on December 31, 2021, (b) 15% of the shares subject to the option as of the closing of the business combination and (c) 50% of the shares subject to the option ratably over 24 months following the business combination. |
• | an annual grant of 25,000 RSUs for each Board member; |
• | an annual cash retainer of $75,000 for each Board member; |
• | an annual cash committee chair retainer for each committee chair: |
○ | Audit: $17,000 |
○ | Compensation: $10,000 |
○ | Nominating and Corporate Governance: $9,000 |
• | an annual cash committee chair retainer for each committee member: |
○ | Audit: $6,000 |
○ | Compensation: $3,500 |
○ | Nominating and Corporate Governance: $3,000 |
• | Voting and Support Agreements. In connection with the signing of the merger agreement, on November 8, 2021, Tuatara, Legacy SpringBig and certain shareholders and optionholders of Legacy SpringBig and Tuatara entered into voting and support agreements, pursuant to which such Legacy SpringBig shareholders agreed to vote all of their shares in Legacy SpringBig in favor of the merger agreement and related transactions and to take certain other actions in support of the merger agreement and related transactions. The Legacy SpringBig voting and support members also each agreed, with certain exceptions, to a lock-up for a period of 180 days after the closing with respect to any securities of the Company that they receive as merger consideration under the merger agreement. |
• | Subscription Agreements. Certain investors entered in subscription agreements pursuant to which Tuatara agreed to issue and sell to the subscription investors, in the aggregate, $13,100,000 of common |
• | Amended and Restated Registration Rights Agreement. In connection with the consummation of the merger agreement and the business combination, on June 14, 2022, SpringBig and certain holders entered in an amended and restated registration rights agreement, pursuant to which such holders are able to make a written demand for registration under the Securities Act of all or a portion of their registrable securities, subject to a maximum of three (3) such demand registrations for our sponsor and four (4) such demand registrations for the other investors thereto, in each case so long as such demand includes a number of registrable securities with a total offering price in excess of $10 million. Any such demand may be in the form of an underwritten offering, it being understood that we will not be able to conduct more than two underwritten offerings where the expected aggregate proceeds are less than $25 million but in excess of $10 million in any 12-month period. |
• | each person known by the Company to be the beneficial owner of more than 5% of outstanding Common Shares; |
• | each of the Company’s named executive officers and directors; and |
• | all executive officers and directors of the Company as a group. |
Name of Beneficial Owner | | | Number of Shares of Common Stock Beneficially Owned | | | Percentage of Outstanding Common Stock(1) |
5% Shareholders | | | | | ||
Medici Holdings V, Inc. | | | 4,743,120 | | | 18.8% |
Tuatara Capital Fund II, L.P.(2) | | | 4,470,000 | | | 17.6% |
TVC Capital IV, L.P.(3) | | | 2,495,499 | | | 10.0% |
Altitude Investment Partners, LP(4) | | | 1,528,295 | | | 6.0% |
Gamson Family Revocable Trust | | | 1,306,326 | | | 5.2% |
Executive Officer and Directors of the Company | | | | | ||
Jeffrey Harris(5) | | | 5,242,254 | | | 20.7% |
Paul Sykes(6) | | | 106,371 | | | * |
Navin Anand(7) | | | 88,316 | | | * |
Steven Bernstein | | | — | | | * |
Patricia Glassford | | | — | | | * |
Amanda Lannert | | | — | | | * |
Phil Schwarz(8) | | | 474,312 | | | 1.9% |
Sergey Sherman | | | — | | | * |
Jon Trauben | | | — | | | * |
All directors and named executive officers of New SpringBig as a group post-business combination (9 individuals): | | | 5,911,253 | | | 23.4% |
* | Represents beneficial ownership of less than 1% of the outstanding shares of our common stock. |
(1) | The percentage of beneficial ownership of the Company is calculated based on 25,290,270 shares of common stock outstanding as of June 14, 2022, which includes the shares of common stock issued to the stockholders of SpringBig in connection with the Business Combination. Unless otherwise indicated, the business address noted for each of the foregoing entities or individuals is 621 NW 53rd Street, Ste. 260, Boca Raton, FL 33487. |
(2) | Includes 3,870,000 shares of common stock held by TCAC Sponsor, LLC (the “Sponsor”) and 600,000 shares of common stock held by Tuatara Capital Fund II, L.P. Tuatara Capital Fund II, L.P. (“Fund II”) is the sole member of TCAC Sponsor, LLC. Accordingly, shares of common stock held by TCAC Sponsor, LLC may be attributed to Fund II. Fund II is controlled by a board of managers comprised of three individuals - Albert Foreman, Mark Zittman and Marc Riiska. Any action by our sponsor with respect to our company or the founders’ shares, including voting and dispositive decisions, requires a majority vote of the managers of the board of managers of Fund II. Under the so-called “rule of three,” because voting and dispositive decisions are made by a majority of Fund II’s managers, none of the managers is deemed to be a beneficial owner of our sponsor’s securities, even those in which he holds a pecuniary interest. Accordingly, none of the managers is deemed to have or share beneficial ownership of the founders’ shares held by the Sponsor. |
(3) | TVC Capital IV, L.P. is an affiliate of TVC Capital Partners IV, L.P. Each of TVC Capital IV LP and TVC Capital Partners IV LP is directly controlled by TVC Capital IV GP, LLC (“GP IV”). Each of Steven Hamerslag and Jeb S. Spencer is a managing member of GP IV and may be deemed to have shared voting and dispositive power over the shares held by the foregoing entities. The foregoing is not an admission by any of Steven Hamerslag and Jeb S. Spencer that he is the beneficial owner of the shares held by the foregoing entities. The address for each of the foregoing persons is 11710 El Camino Real, Suite 100, San Diego, CA 92130. |
(4) | The address for Altitude Investment Partners, LP is 73 Bal Bay Drive, Bal Harbor, FL 33154. |
(5) | Includes the shares of common stock held by Medici Holdings V, Inc., an estate planning vehicle through which Mr. Harris shares ownership with family members of Mr. Harris and for which Mr. Harris may be deemed to have investment discretion and voting power. |
(6) | Includes 9,219 options exercisable for shares of common stock within 60 days of the business combination. |
(7) | Includes 6,761 options exercisable for shares of common stock within 60 days of the business combination. |
• | the number of shares of common stock owned by the Selling Stockholder prior to this offering, without regard to any beneficial ownership limitations contained in the Notes or Warrants; |
• | the number of shares of common stock to be offered by the Selling Stockholder in this offering; |
• | the number of shares of common stock to be owned by the Selling Stockholder assuming the sale of all of the shares of common stock covered by this prospectus; and |
• | the percentage of our issued and outstanding shares of common stock to be owned by the Selling Stockholder assuming the sale of all of the shares of common stock covered by this prospectus based on the number of shares of common stock issued and outstanding as of June 14, 2022. |
Selling Stockholder | | | Beneficial Ownership Before the Offering(2) | | | Number of Shares Being Offered(2) | | | Beneficial Ownership After the Offering | | | Percentage of Ownership After the Offering |
L1 Capital Global Opportunities Master Fund(1)(3) | | | 1,503,647 | | | 4,510,940 | | | 0(2) | | | 0% |
(1) | The percentages in the table have been calculated on the basis of treating as outstanding for a particular person, all shares of our capital stock outstanding on June 14, 2022. On June 14, 2022, there were 25,290,270 shares of our common stock outstanding. To calculate a stockholder’s percentage of beneficial ownership, we include in the numerator and denominator the common stock outstanding and all shares of our common stock issuable to that person in the event of the exercise of outstanding options and warrants that are exercisable within 60 days of June 14, 2022. |
(2) | The number of shares beneficially owned is based on 586,980 shares of common stock issuable upon exercise of the First Tranche Warrants plus 916,667 shares of common stock issuable upon the conversion of the principal on the First Tranche Notes. Beneficially owned shares do not include shares issuable in connection with the Second Tranche Closing or an additional 3,007,293 Common Shares reserved for anti-dilution and other adjustments that may affect the total number of Common Shares obtainable upon conversion of the Notes or upon exercise of Warrants, but such reserved shares are included in the total number of shares being offered by this prospectus. The actual number of shares issuable upon the exercise of the Second Tranche Warrants may be higher or lower depending on the VWAP on the Second Tranche closing date. |
(3) | David Feldman is the control person of L1 Capital Global Opportunities Master Fund, and has sole voting control and investment discretion over the securities held by L1 Capital Global Opportunities Master Fund. Mr. Feldman disclaims beneficial ownership over the securities listed except to the extent of his pecuniary interest therein. The principal business address of the L1 Capital Global Opportunities Master Fund is 161A Shedden Road, 1 Artillery Court, PO Box 10085, Grand Cayman KY1-1001, Cayman Islands. |
• | in whole and not in part; |
• | at a price of $0.01 per public warrant; |
• | upon not less than thirty (30) days’ prior written notice of redemption to each public warrant holder; and |
• | if, and only if, the reported last sales price of the shares of common stock equals or exceeds $18.00 per share (as adjusted for share splits, share dividends, rights issuances, subdivisions, reorganizations, recapitalizations and the like) for any 20 trading days within a 30-trading day period ending on the third trading day prior to the date SpringBig sends the notice of redemption to the public warrant holders (the “Reference Value”). |
• | in whole and not in part; |
• | at $0.10 per warrant upon a minimum of 30 days’ prior written notice of redemption, provided that holders will be able to exercise their warrants on a cashless basis prior to redemption based on the redemption date and the “fair market value” of our Common Shares; |
• | if, and only if, the Reference Value equals or exceeds $10.00 per share (as adjusted for adjustments to the number of shares issuable upon exercise or the exercise price of a warrant); and |
• | if the Reference Value is less than $18.00 per share (as adjusted for adjustments to the number of shares issuable upon exercise or the exercise price of a warrant), the private placement warrants must also concurrently be called for redemption on the same terms as the outstanding public warrants. |
| | Fair Market Value of Shares of Common Stock | |||||||||||||||||||||||||
Redemption Date (period to expiration of warrants) | | | $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 |
(i) | If the Earnout Trigger Event occurs prior to the one-year anniversary of the Effective Time and results in an Earnout Trigger Price that is greater than $10.00, but less than $12.00, then only a portion of the First Tranche Shares shall be issued to the Legacy SpringBig shareholders and Engaged Option Holders equal to the First Tranche Shares multiplied by a fraction calculated as: (A) the numerator of which shall be the Earnout Trigger Price minus $10 and (B) the denominator of which is 2. |
(ii) | If the Earnout Trigger Event occurs after the one-year anniversary of the Closing Date and results in an Earnout Trigger Price that is less than $12.00, then none of the Contingent Shares shall be issued. |
(iii) | If the Earnout Trigger Event occurs at any time during the 60 months following the effective time and results in an Earnout Trigger Price that is equal to or greater than $15.00, but less than $18.00, then only the First Tranche Shares and Second Tranche Shares shall be issued to the Legacy SpringBig shareholders and Engaged Option Holders. |
(iv) | If the Earnout Trigger Event occurs at any time during the 60 months following the effective time and results in an Earnout Trigger Price equal to or greater than $18.00, then all of the Contingent Shares shall be issued to the Legacy SpringBig shareholders and Engaged Option Holders. |
• | A shareholder who owns fifteen percent or more of SpringBig’s outstanding voting stock (otherwise known as an “interested shareholder”); |
• | an affiliate of an interested shareholder; or |
• | an associate of an interested shareholder, for three (3) years following the date that the shareholder became an interested shareholder. |
• | SpringBig’s Board of Directors approves the transaction that made the shareholder an “interested shareholder,” prior to the date of the transaction; |
• | after the completion of the transaction that resulted in the shareholder becoming an interested shareholder, that shareholder owned at least 85% of SpringBig’s voting stock outstanding at the time the transaction commenced, other than statutorily excluded shares of common stock; or |
• | on or subsequent to the date of the transaction, the business combination is approved by SpringBig’s Board of Directors and authorized at a meeting of SpringBig’s shareholders, and not by written consent, by an affirmative vote of at least two-thirds of the outstanding voting stock not owned by the interested shareholder. |
• | purchases by a broker-dealer as principal and resale by such broker-dealer for its own account pursuant to this prospectus; |
• | ordinary brokerage transactions and transactions in which the broker solicits purchasers; |
• | block trades in which the broker-dealer so engaged will attempt to sell the shares as agent but may position and resell a portion of the block as principal to facilitate the transaction; |
• | an over-the-counter distribution in accordance with the rules of the Nasdaq Stock Market LLC; |
• | to or through underwriters or broker-dealers; |
• | in privately negotiated transactions; |
• | in options transactions; |
• | through a combination of any of the above methods of sale; or |
• | any other method permitted pursuant to applicable law. |
• | 1% of the total number of Common Shares then outstanding; or |
• | the average weekly reported trading volume of such securities during the four calendar weeks preceding the filing of a notice on Form 144 with respect to the sale. |
Unaudited Financial Statements | | | |
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
Audited Financial Statements | | | |
| | ||
| | ||
| | ||
| | ||
| | ||
| |
| | March 31, 2022 | | | December 31, 2021 | |
| | (Unaudited) | | | ||
| | (In thousands except share data) | ||||
ASSETS | | | | | ||
Assets | | | | | ||
Current assets: | | | | | ||
Cash and cash equivalents | | | $6,761 | | | $2,227 |
Accounts receivable, net | | | 2,645 | | | 3,045 |
Contract assets | | | 303 | | | 364 |
Prepaid expenses and other current assets | | | 1,297 | | | 843 |
Total current assets | | | 11,006 | | | 6,479 |
Property and equipment, net | | | 495 | | | 480 |
Deposits | | | 84 | | | 84 |
Total assets | | | $11,585 | | | $7,043 |
| | | | |||
LIABILITIES AND STOCKHOLDERS’ EQUITY | | | | | ||
Liabilities | | | | | ||
Current liabilities: | | | | | ||
Accounts payable | | | $580 | | | $412 |
Related party payable | | | 33 | | | 5 |
Accrued wages and commissions | | | 691 | | | 805 |
Accrued expenses | | | 888 | | | 855 |
Other liabilities | | | 39 | | | 57 |
Interest payable - 15% convertible promissory note | | | 89 | | | — |
Notes payable - 15% convertible promissory note | | | 7,000 | | | — |
Contract liabilities | | | 485 | | | 450 |
Total liabilities | | | $9,805 | | | $2,584 |
| | | | |||
Commitments and Contingencies | | | | | ||
| | | | |||
Stockholders’ Equity | | | | | ||
Series B Preferred (par value $0.001 per shares, 4,584,202 authorized, issued and outstanding at March 31, 2022 and December 31, 2021) | | | $5 | | | $5 |
Series A Preferred (par value $0.001 per shares, 5,088,944 authorized issued and outstanding at March 31, 2022 and December 31, 2021) | | | 5 | | | 5 |
Series Seed Preferred (par value $0.001 per shares, 6,911,715 authorized issued and outstanding at March 31, 2022 and December 31, 2021) | | | 7 | | | 7 |
Common stock (par value $0.001 per shares, 38,395,870 authorized at March 31, 2022 and 2021; 13,576,115 and 13,541,324 issued and outstanding as of March 31, 2022 and December 31, 2021) | | | 14 | | | 14 |
Additional paid-in-capital | | | 17,840 | | | 17,653 |
Accumulated deficit | | | (16,091) | | | (13,225) |
Total stockholders’ equity | | | 1,780 | | | 4,459 |
Total liabilities and stockholders’ equity | | | $11,585 | | | $7,043 |
* | Derived from audited consolidated financial statements |
| | 2022 | | | 2021 | |
| | (In thousands, except share and per share data) | ||||
Revenues | | | $6,364 | | | $5,209 |
Cost of revenues | | | 1,843 | | | 1,594 |
Gross profit | | | 4,521 | | | 3,615 |
Operating expenses | | | | | ||
Selling, servicing and marketing | | | 2,943 | | | 2,071 |
Technology and software development | | | 2,637 | | | 1,551 |
General and administrative | | | 1,718 | | | 1,112 |
| | 7,298 | | | 4,734 | |
| | | | |||
Loss from operations | | | (2,777) | | | (1,119) |
Interest income | | | — | | | 1 |
Interest expense | | | (89) | | | — |
Loss before provision for income taxes | | | (2,866) | | | (1,118) |
Provision for income taxes | | | — | | | — |
Net loss | | | $(2,866) | | | $(1,118) |
Net loss per common share: | | | | | ||
Basic and diluted | | | $(0.21) | | | $(0.08) |
| | | | |||
Weighted-average common shares outstanding - basic and diluted | | | 13,571,872 | | | 13,319,512 |
| | Series B Preferred Shares | | | Amount | | | Series A Preferred Shares | | | Amount | | | Series Seed Preferred Shares | | | Amount | | | Common Stock Shares | | | Amount | | | Additional Paid-in- Capital | | | Accumulated Deficit | | | Total | |
| | (In thousands) | |||||||||||||||||||||||||||||||
Balance - January 1, 2021 | | | 4,584 | | | $5 | | | 5,089 | | | $5 | | | 6,912 | | | $7 | | | 13,200 | | | $14 | | | $16,970 | | | $(7,475) | | | $9,526 |
| | | | | | | | | | | | | | | | | | | | | | ||||||||||||
Stock-based compensation | | | — | | | — | | | — | | | — | | | — | | | — | | | 114 | | | — | | | 119 | | | — | | | 119 |
| | | | | | | | | | | | | | | | | | | | | | ||||||||||||
Issuance of common stock | | | — | | | — | | | — | | | — | | | — | | | — | | | 67 | | | — | | | 50 | | | — | | | 50 |
| | | | | | | | | | | | | | | | | | | | | | ||||||||||||
Net loss | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | (1,118) | | | (1,118) |
| | | | | | | | | | | | | | | | | | | | | | ||||||||||||
Balance - March 31, 2021 | | | 4,584 | | | $5 | | | 5,089 | | | $5 | | | 6,912 | | | $7 | | | 13,381 | | | $14 | | | $17,139 | | | $(8,593) | | | $8,577 |
| | | | | | | | | | | | | | | | | | | | | | ||||||||||||
Balance - January 1, 2022 | | | 4,584 | | | 5 | | | 5,089 | | | $5 | | | 6,912 | | | $7 | | | 13,541 | | | $14 | | | $17,653 | | | $(13,225) | | | $4,459 |
| | | | | | | | | | | | | | | | | | | | | | ||||||||||||
Stock-based compensation | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | 181 | | | — | | | 181 |
| | | | | | | | | | | | | | | | | | | | | | ||||||||||||
Exercise of stock options | | | — | | | — | | | — | | | — | | | — | | | — | | | 35 | | | — | | | 6 | | | — | | | 6 |
| | | | | | | | | | | | | | | | | | | | | | ||||||||||||
Net loss | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | (2,866) | | | (2,866) |
| | | | | | | | | | | | | | | | | | | | | | ||||||||||||
Balance - March 31, 2022 | | | 4,584 | | | $5 | | | 5,089 | | | $5 | | | 6,912 | | | $7 | | | 13,576 | | | $14 | | | $17,840 | | | $(16,091) | | | $1,780 |
| | For The Three Months Ended March 31, | ||||
| | 2022 | | | 2021 | |
| | ( In thousands) | ||||
Cash flows from operating activities: | | | | | ||
Net loss | | | $(2,866) | | | $(1,118) |
Adjustments to reconcile net loss to net cash used in operating activities: | | | | | ||
Depreciation and amortization | | | 59 | | | 6 |
Stock-based compensation expense | | | 181 | | | 119 |
Changes in operating assets and liabilities: | | | | | ||
Accounts receivable | | | 400 | | | (110) |
Related party receivable | | | — | | | 77 |
Prepaid expenses and other current assets | | | (453) | | | (84) |
Contract assets | | | 61 | | | (8) |
Accounts payable and other liabilities | | | 67 | | | (27) |
Related party payable | | | 28 | | | (56) |
Interest payable - 15% convertible promissory note | | | 89 | | | — |
Contract liabilities | | | 35 | | | 50 |
Net cash used in operating activities | | | (2,399) | | | (1,151) |
| | | | |||
Cash flows from investing activities: | | | | | ||
Business combination, net of cash acquired | | | — | | | (122) |
Purchases of property and equipment | | | (73) | | | (42) |
Net cash used in investing activities | | | (73) | | | (164) |
| | | | |||
Cash flows from financing activities: | | | | | ||
Notes payable - 15% convertible promissory note | | | 7,000 | | | — |
Proceeds from exercise of stock options, net | | | 6 | | | — |
Net cash provided by financing activities | | | 7,006 | | | — |
| | | | |||
Net increase (decrease) in cash and cash equivalents | | | 4,534 | | | (1,315) |
Cash and cash equivalents at beginning of the period | | | 2,227 | | | 10,447 |
Cash and cash equivalents at end of the period | | | $6,761 | | | $9,132 |
| | | | |||
Supplemental disclosure of non-cash financing activities | | | | | ||
Issue of common stock for business combination | | | $— | | | $50 |
Indemnity holdback for business combination | | | $— | | | $23 |
| | March 31, 2022 | | | December 31 2021 | |
Accounts receivable | | | $2,093 | | | $2,533 |
Unbilled receivables | | | 849 | | | 809 |
| | 2,942 | | | 3,342 | |
Less allowance for doubtful accounts | | | (297) | | | (297) |
Accounts receivable, net | | | $2,645 | | | $3,045 |
| | March 31, 2022 | | | December 31 2021 | |
Computer equipment | | | $268 | | | $225 |
Data warehouse | | | 286 | | | 256 |
Software | | | 196 | | | 196 |
| | 750 | | | 677 | |
Less accumulated depreciation and amortization | | | (255) | | | (197) |
Property and Equipment | | | $495 | | | $480 |
a. | If the closing of the merger contemplated by the Agreement and Plan of Merger, dated as of November 8, 2021 as amended through by and among the Company, TCAC and the other parties thereto, occurs on or prior to the Maturity Date, then (i) the outstanding principal balance of the Convertible Notes shall become due and payable (and will be satisfied by the issuance to Holder of all shares of common stock at a rate of $10.00 per share; and (ii) all accrued and unpaid interest under the Convertible Notes shall become due and payable and shall be satisfied by dividing the outstanding unpaid accrued interest of the Convertible Notes, by $10.00. |
b. | If the SPAC Merger has not occurred on or prior to the Maturity Date, then, subject to Section 3(c), the outstanding principal balance and any unpaid accrued interest of the Convertible Notes shall automatically |
c. | If the Company issues any additional equity securities on or prior to the Maturity Date and conversion of the Convertible Notes (“Other Securities”), then Holder shall have the option, in lieu of conversion pursuant to Section 3(b), to convert the outstanding principal balance and any unpaid accrued interest of the Convertible Notes into a number of fully paid and non-assessable shares of such Other Securities of the Company, equal to the per share price of such Other Securities. |
| | March 31 | ||||
| | 2022 | | | 2021 | |
Revenue | | | | | ||
Brand revenue | | | $189 | | | $132 |
Retail revenue | | | 6,175 | | | 5,077 |
Total Revenue | | | $6,364 | | | $5,209 |
| | March 31 | ||||
| | 2022 | | | 2021 | |
Retail revenue | | | | | ||
United States | | | $5,956 | | | $5,077 |
Canada | | | 219 | | | — |
Brand revenue | | | | | ||
United States | | | 189 | | | 132 |
| | $6,364 | | | $5,209 |
| | March 31 2022 | | | December 31 2021 | |
Contract assets consisted of the following as of: | | | | | ||
Deferred sales commissions | | | $303 | | | $364 |
| | March 31 2022 | | | December 31 2021 | |
Contract liabilities consisted of the following as of: | | | | | ||
Deferred revenue retail | | | $231 | | | $231 |
Deferred set-up revenues | | | 110 | | | 101 |
Deferred revenue brands | | | 144 | | | 118 |
Contract liabilities | | | $485 | | | $450 |
| | March 31 2022 | | | December 31 2021 | |
The movement in the contract liabilities during each period comprised the following: | | | | | ||
Contract liabilities at start of the period | | | $450 | | | $560 |
Amounts invoiced during the period | | | 6,115 | | | 13,512 |
Less revenue recognized during the period | | | (6,080) | | | (13,622) |
Contract liabilities at end of the period | | | $485 | | | $450 |
| | March 31, 2021 | |
Fair value of shares | | | $135 |
Less: Post combination cost - restricted stocks | | | (85) |
Fair value of net shares | | | 50 |
Cash consideration | | | 132 |
Indemnity holdback | | | 23 |
Fair value of purchase consideration | | | $205 |
| | ||
Assets | | | $9 |
Goodwill | | | — |
Intangibles (Software) | | | 196 |
Fair value of assets | | | $205 |
| | Options Outstanding | | | Options Vested and Exercisable | ||||||||||
Fixed Options | | | Number of Options | | | Weighted Average Exercise Price (Per Share) | | | Number of Options | | | Weighted Average Remaining Contractual Life (Years) | | | Weighted Average Exercise Price (Per Share) |
Outstanding Balance, January 1, 2022 | | | 6,802,437 | | | $0.38 | | | 4,628,311 | | | 6.79 | | | $0.24 |
Options granted | | | — | | | $— | | | | | | | |||
Options exercised | | | (34,791) | | | $0.19 | | | | | | | |||
Options forfeited | | | (18,334) | | | $0.75 | | | | | | | |||
Options cancelled | | | — | | | $— | | | | | | | |||
Outstanding Balance, March 31, 2022 | | | 6,749,312 | | | $0.38 | | | 4,814,604 | | | 6.64 | | | $0.25 |
| | March 31 | ||||
| | 2022 | | | 2021 | |
Loss per share: | | | | | ||
Numerator: | | | | | ||
Net loss | | | $(2,866) | | | $(1,118) |
| | | | |||
Denominator | | | | | ||
Weighted-average common shares outstanding - basic and diluted | | | 13,571,872 | | | 13,319,512 |
Basic and diluted loss per common share | | | $(0.21) | | | $(0.08) |
| | March 31 | ||||
| | 2022 | | | 2021 | |
Shares subject to Series A Preferred Stock Conversion | | | 5,088,944 | | | 5,088,944 |
Shares subject to Series B Preferred Stock Conversion | | | 4,584,202 | | | 4,584,202 |
Shares subject to Seed Preferred Stock Conversion | | | 6,911,715 | | | 6,911,715 |
Shares subject to 15% Convertible Promissory Notes Conversion | | | 708,918 | | | — |
Shares vested and subject to exercise of stock options | | | 4,814,604 | | | 4,020,032 |
Shares unvested and subject to exercise of stock options | | | 1,934,708 | | | 2,099,238 |
| | March 31 2022 | | | December 31 2021 | |
Deferred tax assets: | | | | | ||
Accrued expenses and other liabilities | | | $76 | | | $76 |
Property and equipment, net | | | — | | | — |
Net operating loss | | | 4,115 | | | 3,402 |
Stock based compensation | | | 147 | | | 132 |
Total gross deferred tax assets | | | 4,338 | | | 3,610 |
Less: valuation allowance | | | (4,050) | | | (3,385) |
Total deferred tax assets | | | 288 | | | 225 |
Deferred tax liabilities: | | | | | ||
Prepaid expenses and other assets | | | (214) | | | (191.00) |
Property and equipment, net | | | (74) | | | (34.00) |
Total deferred tax liabilities | | | (288) | | | (225) |
Net deferred income tax asset (liability) | | | $— | | | $— |
| | 2021 | | | 2020 | |
| | (In thousands except share data) | ||||
ASSETS | | | | | ||
Assets | | | | | ||
Current assets: | | | | | ||
Cash and cash equivalents | | | $2,227 | | | $10,447 |
Accounts receivable, net | | | 3,045 | | | 1,141 |
Related party receivable | | | — | | | 77 |
Contract assets | | | 364 | | | 266 |
Prepaid expenses and other current assets | | | 843 | | | 123 |
Total current assets | | | 6,479 | | | 12,054 |
Property and equipment, net | | | 480 | | | 205 |
Deposits | | | 84 | | | 64 |
Total assets | | | $7,043 | | | $12,323 |
| | | | |||
LIABILITIES AND STOCKHOLDERS’ EQUITY | | | | | ||
Liabilities | | | | | ||
Current liabilities: | | | | | ||
Accounts payable | | | $412 | | | $861 |
Related party payable | | | 5 | | | 56 |
Accrued wages and commissions | | | 805 | | | 360 |
Accrued expenses | | | 855 | | | 140 |
Other liabilities | | | 57 | | | 39 |
PPP loan payable, current portion | | | — | | | 521 |
Contract liabilities | | | 450 | | | 560 |
Total current liabilities | | | 2,584 | | | 2,537 |
PPP loan payable, net of current portion | | | — | | | 260 |
Total liabilities | | | $2,584 | | | $2,797 |
| | | | |||
Commitments and Contingencies | | | | | ||
| | | | |||
Stockholders’ Equity: | | | | | ||
Series B Preferred (par value $0.001 per shares, 4,584,202 authorized, issued and outstanding at December 31, 2021 and 2020) | | | $5 | | | $5 |
Series A Preferred (par value $0.001 per shares, 5,088,944 authorized, issued and outstanding at December 31, 2021 and 2020) | | | 5 | | | 5 |
Series Seed Preferred (par value $0.001 per shares, 6,911,715 authorized, issued and outstanding at December 31, 2021 and 2020) | | | 7 | | | 7 |
Common stock (par value $0.001 per shares, 38,395,870 authorized at December 31, 2021 and 2020; 13,541,324 and 13,200,875 issued and outstanding as of December 31, 2021 and 2020) | | | 14 | | | 14 |
Additional paid-in-capital | | | 17,653 | | | 16,970 |
Accumulated deficit | | | (13,225) | | | (7,475) |
Total stockholders’ equity | | | 4,459 | | | 9,526 |
Total liabilities and stockholders’ equity | | | $7,043 | | | $12,323 |
| | 2021 | | | 2020 | |
| | (In thousands, except share and per share data) | ||||
Revenues | | | $24,024 | | | $15,183 |
Cost of revenues | | | 6,929 | | | 4,978 |
Gross Profit | | | 17,095 | | | 10,205 |
Operating expenses | | | | | ||
Selling, servicing and marketing | | | 10,185 | | | 4,843 |
Technology and software development | | | 8,410 | | | 4,391 |
General and administrative | | | 5,032 | | | 2,572 |
| | 23,627 | | | 11,806 | |
| | | | |||
Loss from operations | | | (6,532) | | | (1,601) |
Interest income | | | 3 | | | 3 |
Forgiveness of PPP loan | | | 781 | | | — |
Loss before provision for income taxes | | | (5,748) | | | (1,598) |
Provision for income taxes | | | 2 | | | — |
Net loss | | | $(5,750) | | | $(1,598) |
Net loss per common share: | | | | | ||
Basic and diluted | | | $(0.43) | | | $(0.11) |
Weighted-average common shares outstanding - basic and diluted | | | 13,385,267 | | | 14,047,342 |
| | Series B Preferred | | | Series A Preferred | | | Series Seed Preferred | | | Common Stock | | | Additional Paid-in Capital | | | Accumulated Deficit | | | Total | |||||||||||||
| | Shares | | | Amount | | | Shares | | | Amount | | | Shares | | | Amount | | | Shares | | | Amount | | |||||||||
Balance - January 1, 2020 | | | — | | | $— | | | 5,089 | | | $5 | | | 6,912 | | | $7 | | | 14,614 | | | $15 | | | $8,551 | | | $(5,877) | | | $2,701 |
Stock-based compensation | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | 179 | | | — | | | 179 |
Exercise of stock options | | | — | | | — | | | — | | | — | | | — | | | — | | | 33 | | | — | | | 12 | | | — | | | 12 |
Redemption of common stock | | | — | | | — | | | — | | | — | | | — | | | — | | | (1,447) | | | (1) | | | (3,267) | | | — | | | (3,268) |
Issuance of Series B preferred stock | | | 4,584 | | | 5 | | | — | | | — | | | — | | | — | | | — | | | — | | | 11,495 | | | — | | | 11,500 |
Net loss | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | (1,598) | | | (1,598) |
Balance - December 31, 2020 | | | 4,584 | | | $5 | | | 5,089 | | | $5 | | | 6,912 | | | $7 | | | 13,200 | | | $14 | | | $16,970 | | | $(7,475) | | | $9,526 |
| | | | | | | | | | | | | | | | | | | | | | ||||||||||||
Stock-based compensation | | | — | | | — | | | — | | | — | | | — | | | — | | | 114 | | | — | | | 595 | | | — | | | 595 |
Exercise of stock options | | | — | | | — | | | — | | | — | | | — | | | — | | | 160 | | | — | | | 38 | | | — | | | 38 |
Issuance of common stock | | | — | | | — | | | — | | | — | | | — | | | — | | | 67 | | | — | | | 50 | | | — | | | 50 |
Net loss | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | (5,750) | | | (5,750) |
Balance - December 31, 2021 | | | 4,584 | | | $5 | | | 5,089 | | | $5 | | | 6,912 | | | $7 | | | 13,541 | | | $14 | | | $17,653 | | | $(13,225) | | | $4,459 |
| | 2021 | | | 2020 | |
| | (In thousands) | ||||
Cash flows from operating activities: | | | | | ||
Net loss | | | $(5,750) | | | $(1,598) |
Adjustments to reconcile net loss to net cash used in operating activities: | | | | | ||
Depreciation and amortization | | | 173 | | | 19 |
Stock-based compensation expense | | | 595 | | | 179 |
Forgiveness of PPP loan | | | (781) | | | — |
Changes in operating assets and liabilities: | | | | | ||
Accounts receivable | | | (1,903) | | | (323) |
Related party receivable | | | 77 | | | (43) |
Prepaid expenses and other current assets | | | (720) | | | (80) |
Contract assets | | | (98) | | | (107) |
Deposits and other assets | | | (20) | | | (22) |
Accounts payable and other liabilities | | | 704 | | | 721 |
Related party payable | | | (51) | | | 11 |
Contract liabilities | | | (110) | | | 237 |
Net cash used in operating activities | | | (7,884) | | | (1,006) |
Cash flows from investing activities: | | | | | ||
Business combination, net of cash acquired | | | (122) | | | — |
Purchases of property and equipment | | | (252) | | | (195) |
Net cash used in investing activities | | | (374) | | | (195) |
Cash flows from financing activities: | | | | | ||
Proceeds from PPP loan | | | — | | | 781 |
Proceeds from issuance of common stock | | | — | | | 11,500 |
Repurchase of common stock | | | — | | | (3,268) |
Proceeds from exercise of stock options, net | | | 38 | | | 12 |
Net cash provided by financing activities | | | 38 | | | 9,025 |
Net (decrease) increase in cash and cash equivalents | | | (8,220) | | | 7,824 |
Cash and cash equivalents at beginning of year | | | 10,447 | | | 2,623 |
Cash and cash equivalents at end of year | | | $2,227 | | | $10,447 |
| | | | |||
Supplemental disclosure of non-cash financing activities | | | | | ||
Issue of common stock for business combination | | | $50 | | | $— |
Indemnity holdback for business combination | | | $23 | | | $— |
| | December 31, | ||||
| | 2021 | | | 2020 | |
Accounts receivable | | | $2,533 | | | $1,027 |
Unbilled receivables | | | 809 | | | 264 |
| | 3,342 | | | 1,291 | |
Less allowance for doubtful accounts | | | (297) | | | (150) |
Accounts receivable, net | | | $3,045 | | | $1,141 |
| | December 31, | ||||
| | 2021 | | | 2020 | |
Computer equipment | | | $225 | | | $83 |
Data warehouse | | | 256 | | | 145 |
Software | | | 196 | | | — |
| | 677 | | | 228 | |
Less accumulated depreciation and amortization | | | (197) | | | (23) |
Property and Equipment | | | $480 | | | $205 |
| | December 31 | ||||
| | 2021 | | | 2020 | |
Revenue | | | | | ||
Brand revenue | | | $654 | | | $241 |
Retail revenue | | | 23,370 | | | 14,942 |
Total Revenue | | | $24,024 | | | $15,183 |
| | December 31 | ||||
| | 2021 | | | 2020 | |
Retail revenue | | | | | ||
United States | | | $23,180 | | | $14,942 |
Canada | | | 190 | | | — |
Brand revenue | | | | | ||
United States | | | 654 | | | 241 |
| | $24,024 | | | $15,183 |
| | December 31 | ||||
| | 2021 | | | 2020 | |
Deferred sales commissions | | | $364 | | | $266 |
| | December 31 | ||||
| | 2021 | | | 2020 | |
Deferred revenue retail | | | $231 | | | $468 |
Deferred set-up revenues | | | 101 | | | 92 |
Deferred brands | | | 118 | | | — |
Contract liabilities | | | $450 | | | $560 |
| | December 31 | ||||
| | 2021 | | | 2020 | |
Contract liabilities at start of the year | | | $560 | | | $323 |
Amounts invoiced during the year | | | 13,512 | | | 8,970 |
Less revenue recognized during the year | | | (13,622) | | | (8,733) |
Contract liabilities at end of the year | | | $450 | | | $560 |
| | December 31, 2021 | |
Fair value of shares | | | $135 |
Less: Post combination cost - restricted stocks | | | (85) |
Fair value of net shares | | | 50 |
Cash consideration | | | 132 |
Indemnity holdback | | | 23 |
Fair value of purchase consideration | | | 205 |
Cash | | | $9 |
Goodwill | | | — |
Intangibles (Software) | | | 196 |
Fair value of assets | | | $205 |
| | Options Outstanding | | | Options Vested and Exercisable | ||||||||||
Fixed Options | | | Number of Options | | | Weighted Average Exercise Price (Per Share) | | | Number of Options | | | Weighted Average Remaining Contractual Life (Years) | | | Weighted Average Exercise Price (Per Share) |
Outstanding Balance, January 1, 2020 | | | 4,597,500 | | | $0.19 | | | 2,970,724 | | | 8.48 | | | $0.17 |
Options granted | | | 1,575,000 | | | $0.68 | | | | | | | |||
Options exercised | | | (33,436) | | | $0.37 | | | | | | | |||
Options forfeited | | | (56,668) | | | $0.33 | | | | | | | |||
Options cancelled | | | (41,353) | | | $0.39 | | | | | | | |||
Outstanding Balance, December 31, 2020 | | | 6,041,043 | | | $0.31 | | | 3,838,429 | | | 7.62 | | | $0.19 |
| | | | | | | | | | ||||||
Options granted | | | 1,173,500 | | | $ 0.75 | | | | | | | |||
Options exercised | | | (159,477) | | | $0.24 | | | | | | | |||
Options forfeited | | | (237,528) | | | $0.66 | | | | | | | |||
Options cancelled | | | (15,101) | | | $0.54 | | | | | | | |||
Outstanding Balance, December 31, 2021 | | | 6,802,437 | | | $0.38 | | | 4,628,311 | | | 6.79 | | | $ 0.24 |
| | Options Outstanding | | | Options Vested and Exercisable | |||||||
| | (In thousands except share data) | | | (In thousands except share data) | |||||||
Fixed Options | | | Number of Options | | | Aggregate Intrinsic Value | | | Number of Options | | | Aggregate Intrinsic Value |
January 1, 2020 | | | 4,597,500 | | | $1,162 | | | 2,970,724 | | | $812 |
December 31, 2020 | | | 6,041,043 | | | $2,649 | | | 3,838,429 | | | $2,146 |
December 31, 2021 | | | 6,802,437 | | | $24,761 | | | 4,628,311 | | | $18,652 |
| | 2021 | | | 2020 | |
Risk-free rate | | | 1.07% | | | 0.79% |
Expected life (years) | | | 6.06 | | | 5.76 |
Expected volatility | | | 52.72% | | | 52.53% |
Expected dividend yield | | | —% | | | —% |
December 31 | | | Amount |
2022 | | | $471 |
2023 | | | 363 |
2024 | | | 264 |
| | $1,098 |
| | December 31 | ||||
| | 2021 | | | 2020 | |
Loss per share: | | | | | ||
Numerator: | | | | | ||
Net loss | | | $(5,750) | | | $(1,598) |
| | | | |||
Denominator | | | | | ||
Weighted-average common shares outstanding - basic and diluted | | | 13,385,267 | | | 14,047,342 |
| | | | |||
Basic and diluted loss per common share | | | $(0.43) | | | $(0.11) |
| | December 31 | ||||
| | 2021 | | | 2020 | |
Shares subject to Series A Preferred Stock Conversion | | | 5,088,944 | | | 5,088,944 |
Shares subject to Series B Preferred Stock Conversion | | | 4,584,202 | | | 4,584,202 |
Shares subject to Seed Preferred Stock Conversion | | | 6,911,715 | | | 6,911,715 |
Shares vested and subject to exercise of stock options | | | 4,628,311 | | | 3,838,429 |
Shares unvested and subject to exercise of stock options | | | 2,174,126 | | | 2,202,614 |
| | December 31 | ||||
| | 2021 | | | 2020 | |
Provision (benefit) for income taxes | | | | | ||
Current | | |||||
Federal | | | $— | | | $— |
State | | | 1 | | | — |
International | | | 1 | | | — |
| | $2 | | | $— |
| | December 31 | ||||
| | 2021 | | | 2020 | |
Loss from operations | | | | | ||
U.S. | | | (4,980) | | | (1,598) |
Foreign | | | (768) | | | — |
| | $(5,748) | | | $(1,598) |
| | December 31, 2021 | | | December 31, 2020 | |||||||
| | Amount | | | Rate | | | Amount | | | Rate | |
U.S. federal income tax provision (benefit) at statutory rate | | | $(1,207) | | | 21% | | | $(336) | | | 21% |
Increase (decrease) in taxes resulting from: | | | | | | | | | ||||
State income tax expense | | | 1 | | | —% | | | — | | | —% |
Foreign income and losses taxed at different rates | | | (51) | | | 1% | | | — | | | —% |
Change in valuation allowance | | | 1,620 | | | (28)% | | | 401 | | | (25)% |
Paycheck protection program forgiveness | | | (165) | | | 3% | | | — | | | —% |
Non-deductible or non-taxable items | | | (194) | | | 3% | | | (65) | | | 4% |
Effect of income tax rate changes on deferred items | | | (2) | | | —% | | | — | | | —% |
Provision (benefit) for income taxes | | | $2 | | | —% | | | $— | | | —% |
| | December 31 | ||||
| | 2021 | | | 2020 | |
Deferred tax assets: | | | | | ||
Accrued expenses and other liabilities | | | 76 | | | 42 |
Property and equipment, net | | | — | | | 112 |
Net operating loss | | | 3,402 | | | 1,464 |
Stock-based compensation | | | 132 | | | 147 |
Total gross deferred tax assets | | | 3,610 | | | 1,765 |
Less: valuation allowance | | | (3,385) | | | (1,765) |
Total deferred tax assets | | | 225 | | | — |
Deferred tax liabilities: | | | | | ||
Prepaid expenses and other assets | | | (191) | | | — |
Property and equipment, net | | | (34) | | | — |
Total deferred tax liabilities | | | (225) | | | — |
Net deferred income tax asset (liability) | | | — | | | — |