15 unchanged sentences
Based on our preliminary findings, we have found these resources and systems lacking and have concluded that these resources and systems will need to be supplemented and/or upgraded.
−Removed: We are in the process of identifying a single, unified accounting and reporting system that can be used by the Company and Bailey, with the goal of ensuring consistency
−Removed: and timeliness in reporting, real time access to data while also ensuring ongoing data integrity, backup and cyber security procedures and processes.
+Added: We are in the process of identifying a single, unified accounting and reporting system that can be used by the Company and Bailey, with the goal of ensuring consistency and timeliness in reporting, real time access to data while also ensuring ongoing data integrity, backup and cyber security procedures and processes.
● We engaged external consultants with public company and technical accounting experience to facilitate accurate and timely accounting closes and to accurately prepare and review the financial statements and related footnote disclosures.
19 unchanged sentences
OTHER INFORMATION
−Removed: ITEM 9C DISCLOSURE REGARDING FOREIGN JURISDICTIONS THAT PREVENT INSPECTIONS
+Added: DISCLOSURE REGARDING FOREIGN JURISDICTIONS THAT PREVENT INSPECTIONS
Not applicable.
6 unchanged sentences
President and Chief Executive Officer
−Removed: Laura Dowling
−Removed: Chief Marketing Officer
Chief Financial Officer
17 unchanged sentences
Davis filed for personal bankruptcy through the filing of a Chapter 7 bankruptcy petition in Texas federal court.
−Removed: Laura Dowling has served as our Chief Marketing Officer since February 2019.
−Removed: Prior to that she was the Divisional Vice President of Marketing & PR, North America at Coach from February 2016 to August 2018.
−Removed: Dowling led a team of 25 and was held accountable for $45 million profit and loss.
−Removed: From August 2011 to February 2016, she was the Director of Marketing & PR at Harry Winston and from March 2009 to August 2011 she was the Director of Wholesale Marketing at Ralph Lauren.
−Removed: Dowling holds both a Masters degree (2002) and Bachelors degree (2001) in Communications & Media Studies with a Minor in French from Fordham University.
Reid Yeoman has served as our Chief Financial Officer since October 2019.
5 unchanged sentences
Nonemployee Board Members
−Removed: Lynn has been a director of our company since inception and served as our Co-Chief Executive Officer from September 2013 to the October 2018.
+Added: Lynn has been a director of our company since inception and served as our Co-Chief Executive Officer from September 2013 to October 2018.
Prior to joining us, until September 2011 he was Co-Founder of WINC, a direct-to-consumer e-commerce company which was then the fastest growing winery in the world, backed by Bessemer Venture Partners.
−Removed: Prior to Club W, Mr.
+Added: Prior to WINC, Mr.
Lynn co-founded a digital payments company that was sold in 2011.
5 unchanged sentences
Aaron is the Chief Information Security Officer at Auth0.
−Removed: Ms Aaron is responsible for the holistic security and compliance of Auth0’s platform, products, and corporate environment.
+Added: Aaron is responsible for the holistic security and compliance of Auth0’s platform, products, and corporate environment.
Auth0 provides a platform to authenticate, authorize, and secure access for applications, devices, and users.
20 unchanged sentences
The board of directors may also establish other committees from time to time to assist our company and the board of directors.
−Removed: The composition and functioning of all of our committees will comply with all applicable requirements of the Sarbanes-Oxley Act of 2002, NasdaqCM and SEC rules and regulations, if applicable.
+Added: The composition and functioning of all of our committees will comply with all applicable requirements of the Sarbanes-Oxley Act, NasdaqCM and SEC rules and regulations, if applicable.
Each committee’s charter is available on our website at www.digitalbrandsgroup.co.
63 unchanged sentences
President and Chief Executive Officer
−Removed: Laura Dowling
−Removed: Chief Marketing Officer
Chief Financial Officer
−Removed: (1) Upon closing of the IPO, 1,273 shares of common stock were issued to the CEO as conversion of an outstanding note payable and related accrued interest, accrued compensation and other consideration.
−Removed: As of a result of the transaction, the Company recorded an additional $233,184 in stock compensation expense, which is included in general and administrative expenses in the condensed consolidated statements of operations.
+Added: (1) This amount represents the amount of salary Mr.
+Added: Yeoman was entitled to receive under his agreement with the Company.
+Added: Such amount has not yet been paid to Mr.
Executive Officer Outstanding Equity Awards at Fiscal Year-End
The following table provides certain information concerning any common share purchase options, stock awards or equity incentive plan awards held by each of our named executive officers that were outstanding as of December 31, 2023.
−Removed: The number of shares of common stock referred to in this “Executive Compensation” section gives effect to the one-for 100 share reverse stock split that we effectuated on November 3, 2022, unless the context clearly indicates otherwise.
+Added: The number of shares of common stock referred to in this “Executive Compensation” section gives effect to the one-for-100 reverse stock split that we effectuated on November 3, 2022, unless the context clearly indicates otherwise.
+Added: On August 21, 2023, the Board of Directors approved a one - for - 25 reverse stock split of its issued and outstanding shares of common stock and a proportional adjustment to the existing conversion ratios for each series of the Company’s preferred stock.
Option Awards
2 unchanged sentences
John “Hil” Davis
−Removed: Laura Dowling
Employment Agreements
5 unchanged sentences
Davis is also eligible to receive an annual bonus with a target of 175%, and with a range from 0% to a maximum of 225%, of his base salary based upon achievement of Company and individual goals.
−Removed: also eligible to participate in employee benefit plans that we offer to our other senior executives.
+Added: He is also eligible to participate in employee benefit plans that we offer to our other senior executives.
In the event of a termination of his employment after June 30, 2021, Mr.
Davis is eligible for severance benefits as may be approved by the Board.
−Removed: Davis is subject to our recoupment, insider trading and other company policies, a perpetual non-disclosure of confidential information covenant, a non-disparagement covenant and a non-solicitation of employees covenant.
+Added: Davis is subject to our recoupment, insider trading and other company policies, a perpetual non-disclosure of confidential information covenant, a non-
+Added: disparagement covenant and a non-solicitation of employees covenant.
Davis’ offer letter also provided for an option grant exercisable for up to 2,144,000 shares of our common stock to him at a per share exercise price equal to the IPO price, of which 75% of the options vested on the effective date of the IPO and 25% of the options vest in accordance with the vesting schedule provided in the Company’s 2020 Stock Plan.
Davis is an at- will employee and does not have a fixed employment term.
−Removed: In December 2020, we entered into an offer letter with Ms.
−Removed: Dowling, our Chief Marketing Officer.
−Removed: The offer letter provides for an annual base salary of $300,000 effective upon the closing of the IPO.
−Removed: Effective January 1, 2021, Ms.
−Removed: Dowling is also eligible to receive an annual bonus with a target of 100%, and with a range from 0% to a maximum of 125%, of her base salary based upon achievement of Company and individual goals.
−Removed: She is also eligible to participate in employee benefit plans that we offer to our other senior executives.
−Removed: In the event of a termination of her employment after June 30, 2021, Ms.
−Removed: Dowling is eligible for severance benefits as may be approved by the Board.
−Removed: Dowling is subject to our recoupment, insider trading and other company policies, a perpetual non-disclosure of confidential information covenant, a non- disparagement covenant and a non-solicitation of employees covenant.
−Removed: Dowling’s offer letter also provided for an option grant exercisable for up to 288,000 shares of our common stock to her at a per share exercise price equal to the IPO price, of which 75% of the options vested on the effective date of the IPO and 25% of the options vest in accordance with the vesting schedule provided in the Company’s 2020 Stock Plan.
−Removed: Dowling is an at-will employee and does not have a fixed employment term.
In December 2020, we entered into an offer letter with Mr.
12 unchanged sentences
Going forward, our board of directors believes that attracting and retaining qualified non-employee directors will be critical to the future value growth and governance of our company.
−Removed: Our board of directors also believes that any compensation package for our non-employee directors should be equity-based to align the interest of these directors with our stockholders.
−Removed: On the effective date of the previous offerings, each of our director nominees were granted options to purchase 20,000 shares of common stock at a per share exercise price equal to the price of the shares of common stock per the offering.
+Added: Our board of directors also believes that any compensation package for our non-employee directors should be equity-based to align the interests of these directors with our stockholders.
+Added: On the effective date of the previous offerings, each of our director nominees was granted options to purchase 20,000 shares of common stock at a per share exercise price equal to the price of the shares of common stock per the offering.
The options will vest over a one year period of time.
9 unchanged sentences
The 2020 Plan administrator has the authority to determine, within the limits of the express provisions of the 2020 Plan, the individuals to whom awards will be granted, the nature, amount and terms of such awards and the objectives and conditions for earning such awards.
−Removed: The Board may at any time amend or terminate the 2020 Plan, provided that no such action may be taken that adversely affects any rights or obligations with respect to any awards previously made under the 2020 Plan without the consent of the recipient.
No awards may be made under the 2020 Plan after the tenth anniversary of its effective date.
3 unchanged sentences
The terms and conditions of stock option grants, including the quantity, price, vesting periods, and other conditions on exercise will be determined by the 2020 Plan administrator.
−Removed: The exercise price for stock options will be determined by the 2020 Plan administrator in its discretion, but non-qualified stock options and incentive stock options may not be less than 100% of the fair market value of one share of our company’s common stock on the date when the stock option is granted.
+Added: The exercise price for stock
+Added: options will be determined by the 2020 Plan administrator in its discretion, but non-qualified stock options and incentive stock options may not be less than 100% of the fair market value of one share of our company’s common stock on the date when the stock option is granted.
Additionally, in the case of incentive stock options granted to a holder of more than 10% of the total combined voting power of all classes of our stock on the date of grant, the exercise price may not be less than 110% of the fair market value of one share of common stock on the date the stock option is granted.
30 unchanged sentences
In the event that shares that would have otherwise been issuable under the 2013 Stock Plan were withheld in payment of the purchase price, exercise price, or withholding taxes, such shares will remain available for issuance under the 2013 Stock Plan.
−Removed: In the event that an outstand option or other right is cancelled or expired, the shares allocable to the unexcised portion of the option or other right will be added to the number of shares available under the 2013 Stock Plan.
+Added: In the event that an outstanding option or other right is cancelled or expired, the shares allocable to the unexcised portion of the option or other right will be added to the number of shares available under the 2013 Stock Plan.
The 2013 Stock Plan will terminate automatically 10 years after the later of (i) the date when the board of directors adopted the 2013 Stock Plan or (ii) the date when the board of directors approved the most recent increase in the number of shares reserved under the 2013 Stock Plan that was also approved by our stockholders.
1 unchanged sentence
All awards under the 2013 Stock plan will be det forth in award agreements, which will detail the terms and conditions of the awards, including any applicable vesting and payment terms and post-termination exercise limitations.
−Removed: As of December 31, 2021, there were options to purchase up to 38,951 shares of our common stock at exercise prices between $94 and $415 expiring between June 2024 and May 2031.
SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT AND RELATED STOCKHOLDER MATTERS
−Removed: The table below sets forth information regarding the projected beneficial ownership of our common stock immediately after the closing of this offering by the following individuals or groups:
+Added: The table below sets forth information regarding the projected beneficial ownership of our common stock as of April [•], 2024 by the following individuals or groups:
● each person or entity who is known by us to own beneficially more than 5% of our outstanding stock;
4 unchanged sentences
Except as otherwise indicated, and subject to applicable community property laws, the persons named in the table below have sole voting and investment power with respect to all shares of our common stock held by them.
−Removed: Shares of common stock issuable pursuant to a stock option, warrant or convertible note that is currently exercisable or convertible, or is exercisable or convertible within 60 days after the date of determination of ownership, are deemed to be outstanding and beneficially owned for purposes of computing the percentage ownership of the holder of the stock option, warrant or convertible note but are not treated as outstanding for purposes of computing the percentage ownership of any other person.
−Removed: The applicable percentage ownership “Before the Offering” in the following table is based on 5,746,079 shares of our common stock outstanding as of April 17, 2023.
+Added: Shares of common stock issuable pursuant to a stock option, warrant or convertible note that is currently exercisable or convertible, or is exercisable or convertible within 60 days after the date of determination of ownership, are deemed to be outstanding and beneficially
+Added: owned for purposes of computing the percentage ownership of the holder of the stock option, warrant or convertible note but are not treated as outstanding for purposes of computing the percentage ownership of any other person.
+Added: The applicable percentage ownership in the following table is based on 1,698,568 shares of our common stock outstanding as of April 15, 2024.
After giving effect to the exercise of the Pre-Funded Warrants and excludes as of such date:
−Removed: ● Shares of common stock underlying the Warrants (other than any Pre-Funded Warrants);
−Removed: ● Shares of common stock underlying other outstanding warrants, which include, without limitation, (i) warrants to acquire up to 781,958 shares of our common stock at exercise prices between $4.26 and $766 expiring between October 2021 and October 2030, (ii) Class B Warrants to acquire up to 1,818,181 shares of our common stock at an exercise price of $5.25 expiring December 2027, and (iii) Class C Warrants, to acquire up to 1,818,181 shares of our common stock at an exercise price of $5.25 expiring January 2024.
−Removed: ● Outstanding stock options to acquire up to 38,951 shares of our common stock at exercise prices between $94 and $415 expiring between June 2024 and May 2031;
−Removed: ● Up to 677,419 shares of our common stock issuable upon conversion of outstanding shares of Series A Preferred Stock;
−Removed: ● Up to 58,300 shares of common stock issuable further to a $17.5 million equity line of credit;
−Removed: ● 5,680 shares of our common stock reserved for future issuance under our 2020 Omnibus Incentive Plan.
−Removed: The applicable percentage ownership “After the Offering” in the following table assumes the exercise of the Warrants and sale of all shares available for sale under this prospectus and no further acquisitions of shares by the selling stockholders.
Unless otherwise indicated, the address for each officer, director and director nominee in the following table is c/o Digital Brands Group, Inc., 1400 Lavaca Street, Austin, TX 78701.
Percentage of
−Removed: Percentage of
Name of Beneficial Owner
1 unchanged sentence
John “Hil” Davis(1)
−Removed: Laura Dowling(2)
Reid Yeoman(2)
−Removed: Trevor Pettennude(5)
+Added: Trevor Pettenude(4)
Jameeka Aaron(5)
4 unchanged sentences
(2) Represents options to acquire up to 38 shares of common stock, exercisable at $1,000 per share and options to acquire up to 8 shares of common stock, exercisable at $8,200 per share.
−Removed: (3) Represents options to acquire up to 960 shares of common stock, exercisable at $4.00 per share and options to acquire up to 180 shares of common stock, exercisable at $328 per share.
(3) Includes options to acquire up to 128 shares of common stock exercisable between $3,900 and $8,200 per share.
2 unchanged sentences
(6) Represents options exercisable at $8,900 per share.
−Removed: (8) Includes options to acquire up to 24,526 shares of common stock exercisable between $156 and $400.
+Added: (7) Includes options to acquire up to 1,076 shares of common stock.
CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS, AND DIRECTOR INDEPENDENCE
−Removed: On the effective date of the IPO, we granted stock options to acquire up to an aggregate of 267,200 shares to our Chief Executive Officer, Chief Marketing Officer and Chief Financial Officer at a per share exercise price equal to the initial public offering price of the shares.
−Removed: DBG uses Banctek Solutions, a registered independent sales organization (ISO) of FirstData as its back- end payment processor.
−Removed: Trevor Pettennude is majority owner of Banctek Solutions.
−Removed: We started to use Banctek Solutions services prior to Mr.
−Removed: Pettennude’s involvements with DBG.
−Removed: Total expenses for the years ended December 31, 2022 and 2021 were approximately $0 and $14,000, respectively, and included in sales and marketing in the consolidated statements of operations.
+Added: As of December 31, 2023 and 2022, the Company made net repayments for amounts due to related parties totaling $130,205 and $170,000, respectively.
+Added: As of December 31, 2023 and December 31, 2022, amounts due to related parties were $400,012 and $556,217, respectively.
+Added: The advances are unsecured, non-interest bearing and due on demand.
+Added: Amounts due to related parties consist of current and former executives, and a board member.
As of December 31, 2023 and 2022, due to related parties includes advances from the former officer, Mark Lynn, who also serves as a director, totaling $104,568 and $104,568, respectively, and accrued salary and expense reimbursements of $87,221 and $100,649, respectively, to current officers.
−Removed: Upon closing of the IPO, 25,080 shares of common stock were issued to directors as conversion of balances owed.
−Removed: In October 2022, the Company received advances from Trevor Pettennude totaling $325,000.
+Added: In October 2022, the Company received advances from a director, Trevor Pettennude, totaling $325,000.
The advances are unsecured, non-interest bearing and due on demand.
−Removed: As of December 31, 2022, the amounts were outstanding.
−Removed: The current CEO, Hil Davis, previously advanced funds to the Company for working capital.
−Removed: These prior advances were converted to a note payable totaling $115,000.
−Removed: Upon closing of the IPO, 127,278 shares of common stock were issued to the CEO as conversion of the outstanding note payable and related accrued interest, accrued compensation and other consideration.
−Removed: As of a result of the transaction, the Company recorded an additional $233,184 in stock compensation expense, which is included in general and administrative expenses in the consolidated statements of operations.
−Removed: A portion of the net proceeds of the IPO were used to pay salary and expenses to Laura Dowling, our Chief Marketing Officer, and Mark Lynn, a director.
−Removed: In addition, each of Mark Lynn, John “Hil” Davis, and Trevor Pettennude converted certain amounts owed to them into shares of common stock at the effective date of the IPO at a 30% discount to the IPO price as part of the debt conversion.
−Removed: As of December 31, 2022 and 2021, H&J had an outstanding note payable of $129,1489 and $299,489, respectively, owned by the H&J Seller.
−Removed: The note matured in July 2022 and bears interest at 12% per annum.
−Removed: The parties are currently discussing extension options.
−Removed: At the time of the Stateside acquisition, Moise Emquies was a member of the Board of Directors of the Company.
−Removed: The Stateside acquisition was unanimously approved by all of the members of the Company’s Board of Directors (other than Moise Emquies who recused himself).
−Removed: We have been involved in a dispute with the former owners of H&J regarding our obligation to “true up” their ownership interest in our company further to that membership interest purchase agreement dated May 10, 2021 whereby we acquired all of the outstanding membership interests of H&J (as amended.
−Removed: the “H&J Purchase Agreement”).
−Removed: Further to the H&J Purchase Agreement, we agreed that if, at May 18, 2022, the one year anniversary of the closing date of our initial public offering, the product of the number of shares of our common stock issued at the closing of such acquisition multiplied by the average closing price per share of our shares of common stock as quoted on the NasdaqCM for the thirty (30) day trading period immediately preceding such date plus the gross proceeds, if any, of shares of our stock issued to such sellers and sold by them during the one year period from the closing date of the offering does not exceed the sum of $9.1 million, less the value of any shares of common stock cancelled further to any indemnification claims or post-closing adjustments under the H&J Purchase Agreement, then we shall issue to the subject sellers an additional aggregate number of shares of common stock equal to any such valuation shortfall at a per share price equal to the then closing price per share of our common stock as quoted on the NasdaqCM.
−Removed: We did not honor our obligation to issue such shares and the former owner of H&J have claimed that they were damaged as a result.
−Removed: As part of a proposed settlement with such holders, we have tentatively agreed to the following:
−Removed: (i) to transfer all membership interests of H&J back to the original owners, (ii) to pay such owners the sum of $229,000, (iii) issue the former owners of H&J an aggregate of $1,400,000 worth of our common stock to be issued on May 16, 2023 based on the lower of (a) the stock closing price per share on May 15, 2023, and (b) the average common stock closing price based on the average of the 5 trading days preceding May 16, 2023, with the closing price on May 9, 2023.
−Removed: Such tentative terms are to be memorialized in definitive purchase agreements and as such there is no assurance that such arrangements will be finalized.
−Removed: As of the issuance date of these financial statements, the above terms and continued negotiations have been verbally approved by the Board.
+Added: As of December 31, 2023 and 2022, the amounts $175,000 and $325,000, respectively, were outstanding .
Policies and Procedures for Related Person Transactions
6 unchanged sentences
PRINCIPAL ACCOUNTING FEES AND SERVICES
−Removed: The following table provides information regarding the fees billed to us by dbb mckennon , in the fiscal years ended December 31, 2022 and 2021.
+Added: The following table provides information regarding the fees billed to us by Macias Gini & O’Connell LLP and dbb mckennon , in the fiscal years ended December 31, 2023 and 2022, respectively.
All fees described below were approved by the Board:
116 unchanged sentences
333-261865), filed with the SEC on January 6, 2022).
−Removed: Lease Agreement between 3926 Magazine Street Properties, LLC and Harper & Jones LLC, dated June 22, 2018 (incorporated by reference to Exhibit 10.19 of Digital Brands Group Inc.’s Registration Statement on Form S-1/A (Reg.
−Removed: 333-261865), filed with the SEC on January 6, 2022).
−Removed: Lease Agreement between Crosby 2100, LTD.
−Removed: and Harper & Jones LLC, dated April 4, 2018 (incorporated by reference to Exhibit 10.20 of Digital Brands Group Inc.’s Registration Statement on Form S-1/A (Reg.
−Removed: 333-261865), filed with the SEC on January 6, 2022).
−Removed: Amendment to Lease Agreement between Crosby 2100, LTD.
−Removed: and Harper & Jones LLC, dated December 23, 2020 (incorporated by reference to Exhibit 10.21 of Digital Brands Group Inc.’s Registration Statement on Form S-1/A (Reg.
−Removed: 333-261865), filed with the SEC on January 6, 2022).
−Removed: Lease Agreement between Pasha & Sina, Inc.
−Removed: and Harper & Jones LLC, dated February 27, 2019 (incorporated by reference to Exhibit 10.22 of Digital Brands Group Inc.’s Registration Statement on Form S-1/A (Reg.
−Removed: 333-261865), filed with the SEC on January 6, 2022).
Lease Agreement between 850-860 South Los Angeles Street LLC and Bailey 44, LLC, dated April 27, 2016 (incorporated by reference to Exhibit 10.23 of Digital Brands Group Inc.’s Registration Statement on Form S-1/A (Reg.
69 unchanged sentences
in favor each Investor (incorporated by reference to Exhibit 10.2 of Digital Brands Group Inc.’s Form 8-K filed with the SEC on April 13, 2023).
+Added: 30% OID Promissory Note, dated October 1, 2023, issued by Digital Brands Group, Inc.
+Added: in favor of Erinn Thomas-
+Added: 30% OID Promissory Note, dated October 1, 2023, issued by Digital Brands Group, Inc.
+Added: in favor of Gary Carr.
+Added: 30% OID Promissory Note, dated October 1, 2023, issued by Digital Brands Group, Inc.
+Added: in favor of Mohsen Khorassani.
+Added: 30% OID Promissory Note, dated October 1, 2023, issued by Digital Brands Group, Inc.
+Added: in favor of 622 Capital, LLC.
+Added: 30% OID Promissory Note, dated October 1, 2023, issued by Digital Brands Group, Inc.
+Added: in favor of Dragon Dynamic Catalytic Bridge Sac Fund.
List of Subsidiaries of the Registrant.
1 unchanged sentence
333-269463), filed with the SEC on January 30, 2023).
−Removed: Consent of dbbmckennon for Digital Brands Group, Inc.
+Added: Consent of Macias Gini & O’Connell LLP.
+Added: Consent of dbbmckennon.
Certification of Principal Executive Officer Pursuant to Rules 13a-14(a) and 15d-14(a)
12 unchanged sentences
FORM 10-K SUMMARY
−Removed: Pursuant to the requirements of Section 13 or 15(d) of the Securities Exchange Act of 1934, as amended, the Registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
+Added: Pursuant to the requirements of Section 13 or 15(d) of the Securities Exchange Act of 1934, as amended, the Registrant has duly
+Added: caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
DIGITAL BRANDS GROUP, INC.
2 unchanged sentences
John Hilburn Davis IV
−Removed: Director, President and Chief Executive Officer
+Added: President and Chief Executive Officer
/s/ John Hilburn Davis IV
21 unchanged sentences
REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM (PCAOB IS:
+Added: REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM (PCAOB IS:
CONSOLIDATED BALANCE SHEETS
CONSOLIDATED STATEMENTS OF OPERATIONS
−Removed: CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS’ DEFICIT
+Added: CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS’ EQUITY (DEFICIT )
CONSOLIDATED STATEMENTS OF CASH FLOWS
1 unchanged sentence
Report of Independent Registered Public Accounting Firm
+Added: (PCAOB ID 324)
+Added: To the Board of Directors and Shareholders of Digital Brands Group, Inc.
+Added: Opinion on the Financial Statements
+Added: We have audited the accompanying consolidated balance sheet of Digital Brands Group, Inc.
+Added: and Subsidiaries (collectively, the “Company”) as of December 31, 2023, and the related consolidated statements of operations, stockholders’ equity (deficit), and cash flows for the year ended December 31, 2023, and the related consolidated notes (collectively referred to as the “financial statements”).
+Added: In our opinion, the financial statements present fairly, in all material respects, the financial position of the Company as of December 31, 2023, and the results of its operations and its cash flows for the year ended December 31, 2023, in conformity with accounting principles generally accepted in the United States of America.
+Added: Going Concern
+Added: The accompanying financial statements have been prepared assuming that the entity will continue as a going concern.
+Added: As discussed in Note 2 to the financial statements, the Company’s recurring net losses since inception, negative cash flow from operations and lack of liquidity raise substantial doubt about its ability to continue as a going concern.
+Added: Management’s plans in regard to these matters are also described in Note 2.
+Added: The financial statements do not include any adjustments that might result from the outcome of this uncertainty.
+Added: Basis for Opinion
+Added: These financial statements are the responsibility of the entity’s management.
+Added: Our responsibility is to express an opinion on these financial statements based on our audit.
+Added: We are a public accounting firm registered with the Public Company Accounting Oversight Board (United States) (“PCAOB”) and are required to be independent with respect to the Company in accordance with the U.S.
+Added: federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.
+Added: We conducted our audit in accordance with the standards of the PCAOB.
+Added: Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement, whether due to error or fraud.
+Added: The Company is not required to have, nor were we engaged to perform, an audit of its internal control over financial reporting.
+Added: As part of our audit we are required to obtain an understanding of internal control over financial reporting but not for the purpose of expressing an opinion on the effectiveness of the entity’s internal control over financial reporting.
+Added: Accordingly, we express no such opinion.
+Added: Our audit included performing procedures to assess the risks of material misstatement of the financial statements, whether due to error or fraud, and performing procedures that respond to those risks.
+Added: Such procedures included examining, on a test basis, evidence regarding the amounts and disclosures in the financial statements.
+Added: Our audit also included evaluating the accounting principles used and significant estimates made by management, as well as evaluating the overall presentation of the financial statements.
+Added: We believe that our audits provide a reasonable basis for our opinion.
+Added: /s/ Macias Gini & O’Connell LLP
+Added: We have served as the Company’s auditor since 2023.
+Added: Irvine, California
+Added: April 15, 2024
+Added: REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
The Board of Directors and Stockholders
1 unchanged sentence
Opinion on the Consolidated Financial Statements
−Removed: We have audited the accompanying consolidated balance sheets of Digital Brands Group, Inc.
−Removed: and subsidiaries (collectively, the “Company”) as of December 31, 2022 and 2021, and the related consolidated statements of operations, stockholders’ deficit, and cash flows for the years then ended, and the related notes (collectively referred to as the “consolidated financial statements”).
−Removed: In our opinion, the consolidated financial statements referred to above present fairly, in all material respects, the financial position of the Company as of December 31, 2022 and 2021, and the results of its operations and its cash flows for the years then ended, in conformity with accounting principles generally accepted in the United States of America.
+Added: We have audited the accompanying consolidated balance sheet of Digital Brands Group, Inc.
+Added: and subsidiaries (collectively, the “Company”) as of December 31, 2022, and the related consolidated statements of operations, stockholders’ deficit, and cash flows for the year then ended, and the related notes (collectively referred to as the “consolidated financial statements”).
+Added: In our opinion, the consolidated financial statements referred to above present fairly, in all material respects, the financial position of the Company as of December 31, 2022, and the results of its operations and its cash flows for the year then ended, in conformity with accounting principles generally accepted in the United States of America.
Emphasis of Matter – Correction of Error
7 unchanged sentences
These consolidated financial statements are the responsibility of the Company’s management.
−Removed: Our responsibility is to express an opinion on these financial statements based on our audits.
+Added: Our responsibility is to express an opinion on these financial statements based on our audit.
We are a public accounting firm registered with the Public Company Accounting Oversight Board (United States) (“PCAOB”) and are required to be independent with respect to the Company in accordance with the U.S.
federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.
−Removed: We conducted our audits in accordance with the standards of the PCAOB.
−Removed: Those standards require that we plan and perform the audits to obtain reasonable assurance about whether the financial statements are free of material misstatement, whether due to error or fraud.
+Added: We conducted our audit in accordance with the standards of the PCAOB.
+Added: Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement, whether due to error or fraud.
The Company is not required to have, nor were we engaged to perform, an audit of its internal control over financial reporting.
−Removed: As part of our audits, we are required to obtain an understanding of internal control over financial reporting, but not for the purpose of expressing an opinion on the effectiveness of the Company’s internal control over financial reporting.
+Added: As part of our audit, we are required to obtain an understanding of internal control over financial reporting, but not for the purpose of expressing an opinion on the effectiveness of the Company’s internal control over financial reporting.
Accordingly, we express no such opinion.
−Removed: Our audits included performing procedures to assess the risks of material misstatement of the consolidated financial statements, whether due to error or fraud, and performing procedures that respond to those risks.
+Added: Our audit included performing procedures to assess the risks of material misstatement of the consolidated financial statements, whether due to error or fraud, and performing procedures that respond to those risks.
Such procedures included examining, on a test basis, evidence regarding the amounts and disclosures in the consolidated financial statements.
−Removed: Our audits also included evaluating the accounting principles used and significant estimates made by management, as well as evaluating the overall presentation of the consolidated financial statements.
−Removed: We believe that our audits provide a reasonable basis for our opinion.
+Added: Our audit also included evaluating the accounting principles used and significant estimates made by management, as well as evaluating the overall presentation of the consolidated financial statements.
+Added: We believe that our audit provides a reasonable basis for our opinion.
/s/ dbb mckennon (Firm No.
Newport Beach, California
−Removed: April 17, 2023
−Removed: We have served as the Company’s auditor since 2018
+Added: April 17, 2023, except for the effects of the stock split and discontinued operations as described in Notes 1 and 3, for which the date is August 24, 2023
+Added: We served as the Company’s auditor from 2018 to 2023.
DIGITAL BRANDS GROUP, INC.
2 unchanged sentences
Cash and cash equivalents
−Removed: Accounts receivable, net
+Added: Accounts receivable, net of allowance for credit losses of $ 41,854 and $ 19,394 , respectively
Due from factor, net
Prepaid expenses and other current assets
+Added: Assets per discontinued operations, current
Total current assets
−Removed: Deferred offering costs
Property, equipment and software, net
Intangible assets, net
−Removed: Right of use asset, net
−Removed: LIABILITIES AND STOCKHOLDERS’ DEFICIT
+Added: Right of use asset
+Added: Assets per discontinued operations
+Added: LIABILITIES AND STOCKHOLDERS’ EQUITY (DEFICIT)
Current liabilities:
1 unchanged sentence
Accrued expenses and other liabilities
−Removed: Deferred revenue
Due to related parties
2 unchanged sentences
Accrued interest payable
−Removed: Note payable - related party
−Removed: Venture debt, net of discount
Loan payable, current
−Removed: Promissory note payable
−Removed: Right of use liability, current portion
+Added: Promissory note payable, net
+Added: Operating lease liability
+Added: Liabilities per discontinued operations, current
Total current liabilities
−Removed: Convertible note payable, net
−Removed: Derivative liability
−Removed: Warrant liability
+Added: Deferred tax liability
+Added: Liabilities per discontinued operations
Total liabilities
Commitments and contingencies
−Removed: Stockholders’ deficit:
−Removed: Undesignated preferred stock, $ 0.0001 par, 10,000,000 shares authorized, 0 shares issued and outstanding as of both December 31, 2022 and 2021
−Removed: Series A preferred stock, $ 0.0001 par, 1 share authorized, no shares issued and outstanding as of December 31, 2022 or 2021
−Removed: Series A convertible preferred stock, $ 0.0001 par, 6,800 shares designated, 6,300 shares issued and outstanding as of December 31, 2022, none authorized or outstanding as of December 31, 2021
+Added: Stockholders’ equity (deficit):
+Added: Undesignated preferred stock, $ 0.0001 par, 10,000,000 shares authorized, 0 shares issued and outstanding as of both December 31, 2023 and 2022, respectively
+Added: Series A convertible preferred stock, $ 0.0001 par, 6,300 shares designated, 6,300 shares issued and outstanding as of both December 31, 2023 and 2022, respectively
+Added: Series C convertible preferred stock, $ 0.0001 par, 4,786 and 0 shares outstanding as of December 31, 2023 and 2022, respectively
Common stock, $ 0.0001 par, 1,000,000,000 shares authorized, 1,114,359 and 178,758 shares issued and outstanding as of December 31, 2023 and 2022, respectively
3 unchanged sentences
( 103,747,316 )
−Removed: Total stockholders’ deficit
−Removed: ( 7,453,174 )
+Added: Total stockholders’ equity (deficit)
( 7,453,174 )
−Removed: Total liabilities and stockholders’ deficit
+Added: Total liabilities and stockholders’ equity (deficit)
See the accompanying notes to the consolidated financial statements.
6 unchanged sentences
Change in fair value of contingent consideration
+Added: ( 10,698,475 )
Total operating expenses
2 unchanged sentences
( 32,097,105 )
−Removed: Other income (expense):
+Added: Other (expense) income:
Interest expense
1 unchanged sentence
( 9,014,337 )
−Removed: Other non-operating income (expenses)
−Removed: Total other income (expense), net
+Added: Other non-operating (expenses) income
+Added: Total other expense, net
( 6,221,284 )
1 unchanged sentence
Income tax benefit (provision)
+Added: Net loss from continuing operations
( 8,684,630 )
( 38,043,362 )
+Added: (Loss) income from discontinued operations, net of tax
+Added: ( 1,562,503 )
+Added: ( 10,247,133 )
+Added: ( 38,043,362 )
Weighted average common shares outstanding - basic and diluted
−Removed: Net loss per common share - basic and diluted
+Added: Net loss from continuing per common share - basic and diluted
See the accompanying notes to the consolidated financial statements.
DIGITAL BRANDS GROUP, INC.
−Removed: CONSOLIDATED STATEMENTS OF STOCKHOLDERS’ DEFICIT
+Added: CONSOLIDATED STATEMENTS OF STOCKHOLDERS’ EQUITY (DEFICIT)
Series A Convertible
−Removed: Preferred Stock
−Removed: Preferred Stock
−Removed: Preferred Stock
−Removed: Preferred Stock
+Added: Series C Convertible
Preferred Stock
5 unchanged sentences
( 7,089,781 )
−Removed: Conversion of preferred stock into common stock
−Removed: ( 20,714,518 )
−Removed: ( 5,654,072 )
−Removed: ( 5,932,742 )
−Removed: ( 9,032,330 )
−Removed: ( 20,754,717 )
Issuance of common stock in public offering
+Added: Issuance of common stock and exercise of pre-funded warrants in public offering
Offering costs
1 unchanged sentence
( 2,921,646 )
−Removed: Exercise of over-allotment option, net of offering costs
−Removed: Conversion of debt into common stock
−Removed: Conversion of related party notes and payables into common stock
Common stock issued in connection with business combination
−Removed: Exercise of warrants
Common stock issued pursuant to consulting agreement
−Removed: Issuance of common stock pursuant to equity line of credit
−Removed: Common stock and warrants issued in connection with notes
+Added: Warrant and common shares issued with notes
+Added: Conversion of notes and derivative liability into common stock
+Added: Conversion of venture debt into Series A convertible preferred stock
Stock-based compensation
4 unchanged sentences
( 7,453,174 )
−Removed: Issuance of common stock in public offering
−Removed: Issuance of common stock and exercise of pre-funded warrants in public offering
−Removed: Offering costs
−Removed: ( 2,921,646 )
−Removed: ( 2,921,646 )
−Removed: Common stock issued in connection with business combination
−Removed: Common stock issued pursuant to consulting agreement
−Removed: Warrant and common shares issued with notes
−Removed: Conversion of notes and derivative liability into common stock
−Removed: Conversion of venture debt into Series A convertible preferred stock
+Added: Issuance of common stock pursuant to private placement, net of offering costs
+Added: Shares and warrants issued with notes
+Added: Conversion of notes into preferred stock
+Added: Issuance of Series B preferred stock
+Added: Issuance of common stock pursuant to disposition
+Added: Cancellation of Series B preferred stock
+Added: Common stock issued for services
+Added: Exercise of warrants
+Added: Issuance of common stock pursuant to private placement, net of offering costs
+Added: Conversion of preference shares into common stock
Stock-based compensation
3 unchanged sentences
( 113,994,449 )
−Removed: ( 7,453,174 )
See the accompanying notes to the consolidated financial statements.
7 unchanged sentences
Amortization of loan discount and fees
+Added: Loss on extinguishment of debt
+Added: Loss on disposition of business
Stock-based compensation
+Added: Shares issued for services
+Added: Change in credit reserve
+Added: Change in fair value of contingent consideration
+Added: ( 10,698,475 )
+Added: Deferred tax expense
Fees incurred in connection with debt financings
2 unchanged sentences
( 1,354,434 )
−Removed: Change in fair value of contingent consideration
Impairment of goodwill and intangible assets
1 unchanged sentence
( 1,760,755 )
−Removed: Change in credit reserve
−Removed: Deferred offering costs
−Removed: Deferred income tax benefit
−Removed: ( 1,100,120 )
Changes in operating assets and liabilities:
13 unchanged sentences
( 7,247,303 )
−Removed: ( 5,936,757 )
Purchase of property, equipment and software
−Removed: Net cash used in investing activities
−Removed: ( 7,313,384 )
+Added: Net cash provided by (used in) investing activities
( 7,313,384 )
Cash flows from financing activities:
−Removed: Repayments of related party notes
+Added: Repayments of elated party advances
Advances (repayments) from factor
+Added: Repayments of related party notes
Repayment of contingent consideration
Proceeds from venture debt
−Removed: Issuance of loans payable
+Added: Issuance of loans and note payable
Repayments of convertible and promissory notes
3 unchanged sentences
Proceeds from public offering
−Removed: Exercise of over-allotment option with public offering, net
−Removed: Exercise of warrants
Offering costs
( 2,921,646 )
−Removed: ( 2,116,957 )
+Added: Issuance of common stock, net of offering costs
+Added: Proceeds from exercise of warrants
Net cash provided by financing activities
Net change in cash and cash equivalents
−Removed: Cash and cash equivalents at beginning of period
−Removed: Cash and cash equivalents at end of period
+Added: ( 1,262,509 )
+Added: Cash and cash equivalents at beginning of year
+Added: Cash and cash equivalents at end of year
+Added: cash of discontinued operations
+Added: Cash of continuing operations at end of year
Supplemental disclosure of cash flow information:
2 unchanged sentences
Supplemental disclosure of non-cash investing and financing activities:
−Removed: Conversion of notes, warrants and derivatives into common stock
+Added: Conversion of notes into preferred stock
+Added: Conversion of notes into common stock
Right of use asset
−Removed: Warrant and common shares issued with notes
+Added: Warrants issued in connection with note
Derivative liability in connection with convertible note
−Removed: Conversion of venture debt into preferred stock
Conversion of related party notes and payables into preferred and common stock
−Removed: Conversion of preferred stock into common stock
−Removed: Conversion of contingent consideration into common stock
−Removed: Common shares issued pursuant to equity line of credit
+Added: Conversion of venture debt into preferred stock
See the accompanying notes to the consolidated financial statements.
17 unchanged sentences
On the acquisition date, Sundry became a wholly owned subsidiary of the Company.
+Added: On June 21, 2023, the Company and the former owners of H&J executed a Settlement Agreement and Release (the “Settlement Agreement”) whereby contemporaneously with the parties’ execution of the Settlement Agreement (i) the Company agreed to make an aggregate cash payment of $ 229,000 to D.
+Added: Jones Tailored Collection, Ltd.
+Added: Jones”), (ii) the Company issued 1,952,580 shares of common stock to D.
+Added: Jones, and (iii) the Company assigned and transferred one hundred percent ( 100 %) of the Company’s membership interest in H&J to D.
+Added: The H&J Settlement was accounted for a business disposition.
Reverse Stock Split
−Removed: On May 12, 2021, the Board of Directors approved a one -for-15.625 reverse stock split of its issued and outstanding shares of common stock and a proportional adjustment to the existing conversion ratios for each series of the Company’s preferred stock (see Note 8).
−Removed: Accordingly, all share and per share amounts for all periods presented in the accompanying consolidated financial statements and notes thereto have been adjusted retroactively, where applicable, to reflect this reverse stock split and adjustment of the preferred stock conversion ratios.
On October 21, 2022, the Board of Directors approved a one -for-100 reverse stock split of its issued and outstanding shares of common stock and a proportional adjustment to the existing conversion ratios for each series of the Company’s preferred stock.
1 unchanged sentence
Accordingly, all share and per share amounts for all periods presented in the accompanying consolidated financial statements and notes thereto have been adjusted retroactively, where applicable, to reflect this reverse stock split and adjustment of the preferred stock conversion ratios.
−Removed: Initial Public Offering
−Removed: On May 13, 2021, the Company’s registration statement on Form S-1 relating to its initial public offering of its common stock (the “IPO”) was declared effective by the Securities and Exchange Commission (“SEC”).
−Removed: Further to the IPO, which closed on May 18, 2021, the Company issued and sold 24,096 shares of common stock at a public offering price of $ 415 per share.
−Removed: Additionally, the Company issued warrants to purchase 27,771 shares, which includes 3,614 warrants sold upon the partial exercise of the over-allotment option.
−Removed: The aggregate net proceeds to the Company from the IPO, were $ 8.6 million after deducting underwriting discounts and commissions of $ 0.8 million and direct offering expenses of $ 0.6 million.
−Removed: Concurrent with this offering, the Company acquired H&J (see Note 4).
−Removed: The Company incurred an additional $ 0.6 million in offering costs related to the IPO that were not paid directly out of the proceeds from the offering.
+Added: On August 21, 2023, the Board of Directors approved a one -for-25 reverse stock split of its issued and outstanding shares of common stock and a proportional adjustment to the existing conversion ratios for each series of the Company’s preferred stock.
+Added: The reverse stock split became effective as of August 22, 2023.
+Added: Accordingly, all share and per share amounts for all periods presented in the accompanying consolidated financial statements and notes thereto have been adjusted retroactively, where applicable, to reflect this reverse stock split and adjustment of the preferred stock conversion ratios.
GOING CONCERN
20 unchanged sentences
Actual results could differ from those estimates.
−Removed: Restatement of Previously Issued Financial Statements
−Removed: Certain prior year accounts have been reclassified to conform with current year presentation pertaining to cost of net revenue and general and administrative expenses.
−Removed: The Company has reclassified $ 1,027,387 in general and administrative expenses per previously reported financial statements to cost of net revenues in the accompanying consolidated statements of operations for the year ended December 31, 2021.
−Removed: The reclassified costs from general and administrative expense to cost of net revenues made in the fourth quarter of 2022 and 2021 are fixed in nature as they are personnel and warehouse related costs.
−Removed: The impact of the reclassification was approximately $ 290,000 for each of the quarters ended March 31, 2022, June 30, 2022 and September 30, 2022.
−Removed: The impact of the reclassification was approximately $ 255,000 for each of the quarters ended March 31, 2021, June 30, 2021 and September 30, 2021.
+Added: D iscontinued Operations
+Added: Certain prior year accounts have been reclassified to conform with current year presentation regarding income (loss) from discontinued operations.
+Added: H&J’s assets and liabilities as of December 31, 2022 have also been reclassified on the consolidated balance sheet.
Cash and Equivalents and Concentration of Credit Risk
17 unchanged sentences
as of December 31, 2023 Using:
−Removed: Warrant liability
Contingent consideration
−Removed: Derivative liability
Fair Value Measurements
as of December 31, 2022 Using:
−Removed: Warrant liability
Contingent consideration
−Removed: Derivative liability
−Removed: Warrant Liability
−Removed: Certain of the Company’s common stock warrants are carried at fair value.
−Removed: As of December 31, 2020, the fair value of the Company’s common stock warrant liabilities was measured under the Level 3 hierarchy using the Black-Scholes pricing model as the Company’s underlying common stock had no observable market price (see Note 10).
−Removed: The warrant liability was valued using a market approach.
−Removed: Upon the IPO, the warrant liabilities were valued using quoted prices of identical assets in active markets, and was reclassified under the Level 2 hierarchy.
−Removed: Changes in common stock warrant liability during the years ended December 31, 2022 and 2021 are as follows:
−Removed: Outstanding as of December 31, 2020
−Removed: Change in fair value
−Removed: Outstanding as of December 31, 2021
−Removed: Change in fair value
−Removed: Outstanding as of December 31, 2022
Contingent Consideration
5 unchanged sentences
Future revisions to these assumptions could materially change the estimate of the fair value of contingent consideration and, therefore, materially affect the Company’s future financial results.
−Removed: The contingent consideration liability is to be settled with the issuance of shares of common stock once contingent provisions set forth in respective acquisition agreements have been achieved.
+Added: The contingent consideration liability is to be settled with the issuance of shares of common stock once contingent provisions set forth in respective acquisition agreements
+Added: have been achieved.
Upon achievement of contingent provisions, respective liabilities are relieved and offset by increases to common stock and additional paid-in capital in the stockholders’ equity section of the Company’s consolidated balance sheets.
5 unchanged sentences
Balance as of December 31, 2022
−Removed: Initial recognition in connection with acquisition of Harper & Jones
−Removed: Stock price guarantee per consulting agreement
−Removed: Conversion into shares
−Removed: Change in fair value
−Removed: Outstanding as of December 31, 2021
−Removed: Repayments to Harper & Jones seller
−Removed: Change in fair value
+Added: Norwest Waiver - settlement of Bailey44 contingent consideration
+Added: ( 10,698,475 )
+Added: H&J Settlement Agreement - settlement of H&J contingent consideration
+Added: ( 1,400,000 )
Outstanding as of December 31, 2023
−Removed: During the year ended December 31, 2022, the Company utilized the following inputs for the fair value of the contingent consideration:
−Removed: volatilities of 79.3 % and 88.9 %, risk-free rate of 0.25 %, expected share increase of 5 % per annum, and the guaranteed stock price of $ 828 for Bailey and $ 415 for Harper & Jones.
+Added: Norwest Waiver
+Added: On June 21, 2023, the Company, on the one hand, and Norwest Venture Partners XI, LP and Norwest Venture Partners XII, LP (together, the “Norwest Investors”), on the other hand, executed a Waiver and Amendment (the “Norwest Amendment”) whereby the Norwest Investors agreed to waive and terminate certain true up rights of the Norwest Investors under the Agreement and Plan of Merger, dated February 12, 2020 (the “Bailey Merger Agreement”), among the Company, Bailey 44, LLC, Norwest Venture Partners XI, LP, and Norwest Venture Partners XII, LP and Denim.LA Acquisition Corp.
+Added: This transaction is known as the “Norwest Waiver”.
+Added: As a result of the Norwest Waiver, the Company recorded a fair value of $ 0 pertaining to the contingent consideration contemplated under the Bailey Merger Agreement, resulting in a gain in the change in fair value of contingent consideration of $ 10,698,475 .
+Added: H&J Settlement Agreement
+Added: On June 21, 2023, the Company and the former owners of H&J executed a Settlement Agreement and Release (the “Settlement Agreement”) whereby the Company transferred 100 % of its membership interests in H&J to D.
+Added: Jones (the “H&J Seller”).
+Added: Pursuant to the Settlement Agreement, the Company agreed to make an aggregate cash payment of $ 229,000 to the H&J Seller and the Company issued 1,952,580 shares of common stock to the H&J Seller.
+Added: In connection with the Settlement Agreement, the parties agreed that no further shares were owed to the H&J Seller resulting from the stock price guarantee pursuant to the May 2021 H&J acquisition.
+Added: As a result, the Company recorded a gain in the change in fair value of contingent consideration of $ 1,400,000 .
+Added: The change in fair value was included in loss from discontinued operations in the consolidated statements of operations.
+Added: See Note 4 for further detail.
The detail of contingent consideration by company is as follows:
Harper & Jones
−Removed: The contingent consideration liabilities were revalued for a final time as of May 18, 2022, the anniversary date of the Company’s initial public offering.
−Removed: As of the date of the issuance of these financial statements, the contingent consideration liabilities were not yet settled with shares.
−Removed: In December 2022, the Company paid $ 645,304 to the H&J Seller to partially reduce the contingent consideration balance owed.
−Removed: The Company and the H&J Seller are in the process of amending the May 2021 purchase agreement to determine the ultimate settlement of the Company’s common stock to the H&J Seller by May 16, 2023.
−Removed: Refer to Note 12.
Derivative Liability
6 unchanged sentences
Initial fair value on issuance of convertible note
−Removed: Change in fair value
−Removed: Outstanding as of December 31, 2021
−Removed: Initial fair value on issuance of convertible note
Conversion of underlying notes into common stock
3 unchanged sentences
Outstanding as of December 31, 2022
+Added: Initial fair value on issuance of convertible note
+Added: Change in fair value
+Added: Outstanding as of December 31, 2023
During the year ended December 31, 2022, the Company utilized the following inputs for the fair value of the derivative liability:
1 unchanged sentence
The change in fair value of the derivative liability is included in other non-operating income (expense), net in the consolidated statements of operations.
+Added: Accounts Receivable and Expected Credit Loss
+Added: We carry our accounts receivable at invoiced amounts less allowances for customer credit losses and other deductions to present the net amount expected to be collected on the financial asset.
+Added: All receivables are expected to be collected within one year of the consolidated balance sheet.
+Added: We do not accrue interest on the trade receivables.
+Added: Management evaluates the ability to collect accounts receivable based on a combination of factors.
+Added: Receivables are determined to be past due based on individual credit terms.
+Added: An allowance for credit losses is maintained based on the length of time receivables are past due, historical collections, or the status of a customer’s financial position.
+Added: Receivables are written off in the year deemed uncollectible after efforts to collect the receivables have proven unsuccessful.
+Added: We do not have any off-balance sheet credit exposure related to our customers.
+Added: We periodically review accounts receivable, estimate an allowance for bad debts, and simultaneously record the appropriate expense in the statement of operations.
+Added: Such estimates are based on general economic conditions, the financial conditions of customers, and the amount and age of past due accounts.
+Added: Past due accounts are written off against that allowance only after all collection attempts have been exhausted and the prospects for recovery are remote.
+Added: Recoveries of accounts receivable previously written off are recorded as income when received.
+Added: The Company provides credit to its customers in the normal course of business and has established credit evaluation and monitoring processes to mitigate credit risk.
+Added: As of December 31, 2023, the Company determined an allowance for credit losses of $ 41,854 .
Inventory is stated at the lower of cost or net realizable value and accounted for using the weighted average cost method for DSTLD and H&J and first-in, first-out method for Bailey, Stateside and Sundry.
38 unchanged sentences
Annual Impairment Tests
−Removed: At December 31, 2021, management determined that certain events and circumstances occurred, primarily the continued reduction in revenues partially as a result of COVID-19, that indicated that the carrying value of the Company’s brand name asset pertaining to Bailey44 may not be recoverable.
−Removed: As such, the Company compared the estimated fair value of the brand name with its carrying value and recorded an impairment loss of $ 3,400,000 in the consolidated statements of operations.
+Added: At December 31, 2023, management determined that certain events and circumstances occurred that indicated that the carrying value of the Company’s brand name assets, and the carrying amount of the reporting units, pertaining to Bailey44, Stateside and Sundry may not be recoverable.
+Added: The qualitative assessment was primarily due to reduced or stagnant revenues of both entities as compared to the Company’s initial projections at the time of each respective acquisition, as well as the entities’ liabilities in excess of assets.
+Added: Upon the quantitative analysis performed, the Company determined that the fair value of the intangible assets and reporting units were greater than the respective carrying values.
+Added: As such, no impairment was recorded .
+Added: The Company utilized the enterprise value approach in the impairment tests of each reporting unit in 2023.
+Added: As of December 31, 2023, the Bailey44 reporting unit, which has an attributable goodwill balance of $3,158,123, has a negative carrying amount.
At December 31, 2022, management determined that certain events and circumstances occurred that indicated that the carrying value of the Company’s brand name assets, and the carrying amount of the reporting units, pertaining to Bailey44 and Harper & Jones may not be recoverable.
13 unchanged sentences
The Company calculated the carrying amounts of each reporting unit by utilizing the entities’ assets and liabilities at December 31, 2023, including the carrying value of the identifiable intangible assets and goodwill assigned to the respective reporting units.
−Removed: Refer to Note 12 for the related developments with H&J.
Convertible Instruments
15 unchanged sentences
Revenue Recognition
−Removed: Revenues are recognized when performance obligations are satisfied through the transfer of promised goods to the Company’s customers.
−Removed: Control transfers upon shipment of product and when the title has been passed to the customers.
+Added: In accordance with FASB ASC 606, Revenue from Contracts with Customers ¸ the Company determines revenue recognition through the following steps:
+Added: ● Identification of a contract with a customer;
+Added: ● Identification of the performance obligations in the contract
+Added: ● Determination of the transaction price
+Added: ● Allocation of the transaction price to the performance obligations in the contract, and
+Added: ● Recognition of revenue when or as the performance obligations are satisfied
+Added: Revenue is recognized when performance obligations are satisfied through the transfer of control of promised goods to the Company’s customers in an amount that reflects the consideration expected to be received in exchange for transferring goods or services to customers.
+Added: Control transfers once a customer has the ability to direct the use of, and obtain substantially all of the benefits from, the product, upon shipment of product.
This includes the transfer of legal title, physical possession, the risks and rewards of ownership, and customer acceptance.
−Removed: The Company provides the customer the right of return on the product and revenue is adjusted based on an estimate of the expected returns based on historical rates.
+Added: The Company derives its revenue primarily from wholesale and e-commerce transactions.
+Added: For both channels, revenue is recognized at the time the product is shipped to the customer, which is the point in time when control is transferred.
The Company considers the sale of products as a single performance obligation.
−Removed: Sales tax collected from customers and remitted to taxing authorities is excluded from revenue and is included in accrued expenses.
−Removed: Revenue is deferred for orders received for which associated shipments have not occurred.
−Removed: The reserve for returns totaled $ 307,725 and $ 33,933 as of December 31, 2022 and 2021, respectively, and is included in accrued expenses and other liabilities in the accompanying consolidated balance sheets.
+Added: The Company provides the customer the right of return on the product and revenue is adjusted based on an estimate of the expected returns based on historical rates.
+Added: The Company deducts discounts, sales tax, and estimated refunds to arrive at net revenue.
+Added: Sales tax collected from clients is not considered revenue and is included in accrued expenses until remitted to the taxing authorities.
+Added: Shipping and handling fees charged to customers are included in net revenues.
+Added: All shipping and handling costs are accounted for as distribution expenses, and are therefore not evaluated as a separate performance obligation.
Cost of Revenues
48 unchanged sentences
As of December 31, 2023 our operating segments included:
−Removed: DSTLD, Bailey, H&J, Stateside and Sundry.
+Added: DSTLD, Bailey, Stateside and Sundry.
Each operating segment currently reports to the Chief Executive Officer.
11 unchanged sentences
Net earnings or loss per share is computed by dividing net income or loss by the weighted-average number of common shares outstanding during the period, excluding shares subject to redemption or forfeiture.
−Removed: The Company presents basic and diluted net earnings or loss per share.
+Added: The Company presents basic and diluted net earnings
+Added: or loss per share.
Diluted net earnings or loss per share reflect the actual weighted average of common shares issued and outstanding during the period, adjusted for potentially dilutive securities outstanding.
4 unchanged sentences
Series A convertible preferred stock
+Added: Series C convertible preferred stock
Common stock warrants
1 unchanged sentence
Total potentially dilutive shares
−Removed: The potentially dilutive shares pertaining to the Company’s outstanding convertible notes were calculated based on the assumed conversion abilities as of December 31, 2022 and 2021.
−Removed: The ultimate number of shares for which the notes can convert into is indeterminable.
The stock options and warrants above are out-of-the-money as of December 31, 2023 and 2022.
−Removed: Concentrations
−Removed: The Company utilized three and two vendors that made up 30 % and 40 %, respectively, of all inventory purchases during the years ended December 31, 2022 and 2021.
−Removed: The loss of one of these vendors, may have a negative short-term impact on the Company’s operations;
−Removed: however, we believe there are acceptable substitute vendors that can be utilized longer-term.
On January 1, 2022, the Company adopted ASC 842, Leases , as amended, which supersedes the lease accounting guidance under Topic 840, and generally requires lessees to recognize operating and finance lease liabilities and corresponding right-of-use (ROU) assets on the balance sheet and to provide enhanced disclosures surrounding the amount, timing and uncertainty of cash flows arising from lease arrangements.
12 unchanged sentences
The new standard requires a modified retrospective transition for existing leases to each prior reporting period presented.
−Removed: The Company has elected to utilize the extended adoption period available to the Company as an emerging growth company and has not currently adopted this standard.
−Removed: This standard will be effective for the first interim period within annual reporting periods beginning after December 15, 2021.
+Added: The Company elected to utilize the extended adoption period available to the Company as an emerging growth company.
The Company has adopted ASU 2016-02 as of January 1, 2022.
+Added: In June 2016, the FASB issued ASU No.
+Added: 2016-13, “Financial Instrument – Credit Losses”.
+Added: This ASU, and the related ASUs issued subsequently by the FASB introduce a new model for recognizing credit loss on financial assets not accounted for at fair values through net income, including loans, debt securities, trade receivables, net investment in leases and available-for-sale debt securities.
+Added: The new ASU broadens the information that an entity must consider in developing estimates of expected credit losses and requires an entity to estimate credit losses over the life of an exposure based on historical information, current information and reasonable supportable forecasts.
+Added: The Company adopted this ASU on January 1, 2023, using the modified retrospective approach.
+Added: The adoption of this ASU did not have a material impact on financial statements as Company’s customers are direct consumers and pay at the time of purchase.
+Added: As of December 31, 2023, the Company determined an allowance for expected credit loss of $ 48,326 .
Management does not believe that any other recently issued, but not yet effective, accounting standards could have a material effect on the accompanying financial statements.
As new accounting pronouncements are issued, the Company will adopt those that are applicable under the circumstances.
+Added: The following accounting pronouncements have been issued as of April 15, 2024 but are not yet effective and may affect the future financial reporting by the Company:
+Added: ● ASU 2020-06, Debt—Debt with Conversion and Other Options (Subtopic 470-20) and Derivatives and Hedging— Contracts in Entity’s Own Equity (Subtopic 815-40):
+Added: Accounting for Convertible Instruments and Contracts in an Entity’s Own Equity:
+Added: This ASU addresses the complexity of certain guidance for convertible instruments and contracts in an entity’s own equity.
+Added: The ASU is effective for public business entities that meet the definition of an SEC filer, excluding entities eligible to be smaller reporting companies as defined by the SEC, for fiscal years beginning after December 15, 2021, including interim periods within those fiscal years.
+Added: For all other entities, the ASU will be effective for fiscal years beginning after December 15, 2023, including interim periods within those fiscal years.
+Added: ● ASU 2022-03, Fair Value Measurement (Topic 820):
+Added: Fair Value Measurement of Equity Securities Subject to Contractual Sale Restrictions:
+Added: The ASU is intended to clarify the guidance when measuring the fair value of an equity security subject to contractual restrictions that prohibit the sale of the security.
+Added: For public business entities, the amendments in ASU 2022- 03 are effective for fiscal years beginning after December 15, 2023, and interim periods within those fiscal years.
+Added: For all other entities, the ASU is effective for fiscal years beginning after December 15, 2024, and interim periods within those fiscal years.
BUSINESS COMBINATIONS
2 unchanged sentences
Pursuant to the Agreement, Sellers, as the holders of all of the outstanding membership interests of Sundry, exchanged all of such membership interests for (i) $ 7.5 million in cash, (ii) $ 5.5 million in promissory notes of the Company (the “Sundry Notes”), and (iii) a number of shares of common stock of the Company equal to $ 1.0 million (the “Sundry Shares”), calculated in accordance with the terms of the Agreement, which consideration was paid or delivered to the Sellers, Jenny Murphy and Elodie Crichi.
−Removed: Each Sundry Note bears
−Removed: interest at eight percent (8%) per annum and matured on February 15, 2023 (see Note 7).
+Added: Each Sundry Note bears interest at eight percent (8%) per annum and matured on February 15, 2023 (see Note 7).
The Company issued 90,909 shares of common stock to the Sundry Sellers on December 30, 2022 at a fair value of $ 1,000,000 .
23 unchanged sentences
The results of Sundry have been included in the consolidated financial statements since the date of acquisition.
+Added: Unaudited Pro Forma Financial Information
+Added: The following unaudited pro forma financial information presents the Company’s financial results as if the Sundry acquisition had occurred as of January 1, 2022.
+Added: The unaudited pro forma financial information is not necessarily indicative of what the financial results actually would have been had the acquisitions been completed on this date.
+Added: In addition, the unaudited pro forma financial information is not indicative of, nor does it purport to project, the Company’s future financial results.
+Added: The following unaudited pro forma financial information includes incremental property and equipment depreciation and intangible asset amortization as a result of the acquisitions.
+Added: The pro forma information does not give effect to any estimated and potential cost savings or other operating efficiencies that could result from the acquisition:
+Added: ( 42,001,415 )
+Added: Net loss per common share
Previous Acquisitions
4 unchanged sentences
As of December 31, 2023 and 2022, the Company has a contingent consideration liability of $ 0 and $ 10,698,475 , respectively, based on the valuation shortfall as noted above.
−Removed: Harper & Jones
−Removed: On May 18, 2021, the Company closed its acquisition of H&J pursuant to its previously disclosed Membership Interest Stock Purchase Agreement (as amended, the “Purchase Agreement”) with D.
−Removed: Jones Tailored Collection, Ltd.
−Removed: (the “Seller”), to purchase 100 % of the issued and outstanding equity of Harper & Jones LLC.
−Removed: The purchase price consideration included (i) an aggregate of 2,192,771 shares of the Company’s common stock and (ii) $ 500,000 financed from the proceeds of the IPO.
−Removed: Pursuant to the H&J Purchase Agreement, the Seller, as the holder of all of the outstanding membership interests of H&J, exchanged all of such membership interests for a number of common stock of the Company equal to the lesser of (i) $ 9.1 million at a per share price equal to the initial public offering price of the Company’s shares offered pursuant to its initial public offering or (ii) the number of Subject Acquisition Shares;
−Removed: “Subject Acquisition Shares” means the percentage of the aggregate number of shares of the Company’s common stock issued pursuant to the Agreement, which is the percentage that Subject Seller Dollar Value is in relation to Total Dollar Value.
−Removed: “Subject Seller Dollar Value” means $ 9.1 million.
−Removed: If, at the one year anniversary of the closing date of the Company’s IPO, the product of the number of shares of the Company’s common stock issued at the closing of the acquisition multiplied by the average closing price per share of the shares of the Company’s common stock as quoted on the NasdaqCM for the thirty ( 30 ) day trading period immediately preceding such date does not exceed the sum of $ 9.1 million less the value of any shares of the Company’s common stock cancelled further to any indemnification claims made against the Seller then the Company shall issue to Seller an additional aggregate number of shares of the Company’s common stock equal to the valuation shortfall at a per share price equal to the then closing price per share of the Company’s common stock as quoted on the NasdaqCM.
−Removed: The Company evaluated the acquisition of H&J pursuant to ASC 805 and ASU 2017-01, Topic 805, Business Combinations.
−Removed: The acquisition method of accounting requires, among other things, that the assets acquired and liabilities assumed in a business combination be measured at their estimated respective fair values as of the closing date of the acquisition.
−Removed: Goodwill recognized in connection with this transaction represents primarily the potential economic benefits that the Company believes may arise from the acquisition.
−Removed: Total fair value of the purchase price consideration was determined as follows:
−Removed: Contingent consideration
−Removed: Purchase price consideration
−Removed: The Company has made an allocation of the purchase price in regard to the acquisition related to the assets acquired and the liabilities assumed as of the purchase date.
−Removed: The following table summarizes the purchase price allocation:
−Removed: Purchase Price
−Removed: Cash and cash equivalents
−Removed: Accounts receivable, net
−Removed: Due from factor, net
−Removed: Prepaid expenses and other current assets
−Removed: Property, equipment and software, net
−Removed: Intangible assets
−Removed: Accounts payable
−Removed: Accrued expenses and other liabilities
−Removed: Purchase price consideration
−Removed: The customer relationships and will be amortized on a straight-line basis over their estimated useful lives of three years .
−Removed: The brand name is indefinite-lived.
−Removed: The Company used the relief of royalty approach to estimate the fair value of intangible assets acquired.
−Removed: Goodwill is primarily attributable to the go-to-market synergies that are expected to arise as a result of the acquisition and other intangible assets that do not qualify for separate recognition.
−Removed: The goodwill is not deductible for tax purposes.
−Removed: The Company recorded an initial contingent consideration liability at a fair value of $ 3,421,516 based on the valuation shortfall noted above.
−Removed: As of December 31, 2022 and 2021, the H&J contingent consideration was valued at $ 1,400,000 and $ 4,244,460 , respectively.
−Removed: The results of H&J have been included in the consolidated financial statements since the date of acquisition.
−Removed: H&J’s 2021 net revenue and net loss included in the consolidated financial statements since the acquisition date were approximately $ 1,860,000 and $ 390,000 , respectively.
On August 30, 2021, the Company entered into a Membership Interest Purchase Agreement (the “MIPA”) with Moise Emquies pursuant to which the Company acquired all of the issued and outstanding membership interests of MOSBEST, LLC, a California limited liability company (“Stateside” and such transaction, the “Stateside Acquisition”).
23 unchanged sentences
The goodwill is not deductible for tax purposes.
−Removed: Per the terms of the MIPA, a working capital adjustment of $ 493,791 was recorded during the fourth quarter.
−Removed: Net amounts due to the seller are $ 396,320 at December 31, 2021 (Note 7).
−Removed: The results of Stateside have been included in the consolidated financial statements since the date of acquisition.
−Removed: Stateside’s 2021 net revenue and net loss included in the consolidated financial statements since the acquisition date were approximately $ 1,695,000 and $ 285,000 , respectively.
−Removed: Unaudited Pro Forma Financial Information
−Removed: The following unaudited pro forma financial information presents the Company’s financial results as if the Bailey, H&J, Stateside and Sundry acquisitions had occurred as of January 1, 2021.
−Removed: The unaudited pro forma financial information is not necessarily indicative of what the financial results actually would have been had the acquisitions been completed on this date.
−Removed: In addition, the unaudited pro forma financial information is not indicative of, nor does it purport to project, the Company’s future financial results.
−Removed: The following unaudited pro forma financial information includes incremental property and equipment depreciation and intangible asset amortization as a result of the acquisitions.
−Removed: The unaudited pro forma information does not give effect to any estimated and potential cost savings or other operating efficiencies that could result from the acquisition:
+Added: DISCONTINUED OPERATIONS
+Added: On June 21, 2023, the Company and the former owners of H&J executed a Settlement Agreement and Release (the “Settlement Agreement”) whereby contemporaneously with the parties’ execution of the Settlement Agreement (i) the Company agreed to make an aggregate cash payment of $ 229,000 to D.
+Added: Jones Tailored Collection, Ltd.
+Added: Jones”), (ii) the Company issued 1,952,580 shares of common stock to D.
+Added: Jones, and (iii) the Company assigned and transferred one hundred percent ( 100 %) of the Company’s membership interest in H&J to D.
+Added: This transaction is known as the “H&J Settlement”.
+Added: The H&J Settlement was accounted for a business disposition in accordance with ASC 810-40-40-3A.
+Added: As of June 21, 2023, the Company no longer consolidated the assets, liabilities, revenues and expenses of H&J.
+Added: The components of the disposition are as follows:
+Added: Cash payment due to H&J Seller
+Added: Common shares issued to H&J Seller*
( 1,357,043 )
+Added: Total fair value of consideration received (given)
( 1,586,043 )
−Removed: Net loss per common share
+Added: Carrying amount of assets and liabilities
+Added: Cash and cash equivalents
+Added: Accounts receivable, net
+Added: Prepaid expenses and other current assets
+Added: Intangible assets, net
+Added: Accounts payable
+Added: Accrued expenses and other liabilities
+Added: Deferred revenue
+Added: Due to related parties
+Added: Contingent consideration
+Added: ( 1,400,000 )
+Added: Note payable - related party
+Added: Total carrying amount of assets and liabilities
+Added: Loss on disposition of business
+Added: ( 1,523,940 )
+Added: * Represents the fair value of 1,952,580 shares of common stock issued to D.
+Added: The net assets of the discontinued operations at December 31, 2022 were not materially different from the balances as of June 21, 2023.
+Added: Through December 31, 2023, the Company has made payments to D.
+Added: Jones totaling $ 200,000 .
+Added: The remaining balance of $ 29,000 is included in accrued expenses and other liabilities on the consolidated balance sheet.
+Added: The loss of disposition of business of $ 1,523,940 was included in income (loss) from discontinued operations, net of tax in the consolidated statements of operations.
+Added: In accordance with the provisions of ASC 205-20, the Company has excluded the results of discontinued operations from its results of continuing operations in the accompanying consolidated statements of operations for the three and year ended December 31, 2023 and 2022.
+Added: The results of the discontinued operations of HJ for the year ended December 31, 2023 and 2022 consist of the following:
+Added: Cost of net revenues
+Added: Operating expenses:
+Added: General and administrative
+Added: Sales and marketing
+Added: Total operating expenses
+Added: Loss from operations
+Added: Other income (expense):
+Added: Interest expense
+Added: Loss on disposition of business
+Added: ( 1,523,940 )
+Added: Total other income (expense), net
+Added: ( 1,535,615 )
+Added: Income tax benefit (provision)
+Added: Net loss from discontinued operations
+Added: ( 1,562,503 )
+Added: Weighted average common shares outstanding - basic and diluted
+Added: Net income (loss) from discontinued operations per common share - basic and diluted
DUE FROM FACTOR
The Company, via its subsidiaries, Bailey, Stateside and Sundry, assigns a portion of its trade accounts receivable to third- party factoring companies, who assumes the credit risk with respect to the collection of non-recourse accounts receivable.
−Removed: The Company may request advances on the net sales factored at any time before their maturity date, and up to 50 % of eligible finished goods inventories based on the terms of one of our agreements that terminated in 2021.
+Added: The Company may request advances on the net sales factored at any time before their maturity date.
The factor charges a commission on the net sales factored for credit and collection services.
8 unchanged sentences
With recourse
+Added: Matured funds and deposits
Credits due customers
2 unchanged sentences
The following is a summary of goodwill by entity for the years ended December 31, 2023 and 2022:
−Removed: Harper & Jones
−Removed: Balances at December 31, 2020
−Removed: Business combinations
−Removed: Balances at December 31, 2021
−Removed: Business combination
−Removed: ( 3,321,095 )
−Removed: ( 8,551,237 )
−Removed: ( 11,872,332 )
−Removed: Balances at December 31, 2022
Refer to Note 3 for discussion on the goodwill impairment recorded in 2022.
+Added: In connection with the H&J disposition, the Company derecognized $ 1,130,311 in goodwill.
Intangible Assets
12 unchanged sentences
( 2,670,202 )
−Removed: Due to the effects of COVID-19 and revenue levels not recovering as quickly as anticipated and related uncertainty which affected Bailey’s results and near-term demand for its products, the Company determined that there were indications for further impairment analysis in both 2022 and 2021.
−Removed: Due to Harper’s revenue levels lower as compared to initial projects, the Company determined that there were indications for further impairment analysis in 2022.
−Removed: Refer to Note 3 for discussion on the intangible asset impairment recorded in 2022 and 2021.
−Removed: Management determined circumstances existed that indicated the carrying value may not be recoverable.
−Removed: The impairment analysis was based on the relief from royalty method using projected revenue estimates and discounts rates believed to be appropriate.
−Removed: Fair value determinations require considerable judgment and are sensitive to changes in underlying assumptions, estimates and market factors.
−Removed: The discount rate, revenue assumptions and terminal growth rate of our reporting unit were the material assumptions utilized in the model used to estimate the fair value of the Bailey unit.
−Removed: The analysis requires estimates, assumptions and judgments about future events.
−Removed: Our analysis uses our internally generated long-range plan.
−Removed: The long-range plan reflects management judgment, which includes observation of expected industry trends.
+Added: Refer to Note 3 for discussion on the intangible asset impairment recorded in 2022.
The Company recorded amortization expense of $ 1,993,616 and $ 2,151,250 during the years ended December 31, 2023 and 2022, respectively, which is included in general and administrative expenses in the consolidated statements of operations.
8 unchanged sentences
Sales tax liability
−Removed: Due to seller
Other liabilities
−Removed: As of December 31, 2022, payroll liabilities included an aggregate of $ 1,074,316 in payroll taxes due to remit to federal and state authorities.
−Removed: Of this amount, $ 539,839 pertained to DBG and $ 534,477 pertained to Bailey44.
+Added: Payroll related liabilities are primarily related in DBG and Bailey44 payroll taxes due to remit to federal and state authorities.
The amounts are subject to further penalties and interest.
1 unchanged sentence
The 200 shares of common stock owed per the agreement are expected to be issued in the second quarter of 2024.
−Removed: Due to seller represents amounts to the seller owed pursuant the Stateside Acquisition after certain purchase price adjustments were made in the fourth quarter of 2021, and repaid in 2022.
As of December 31, 2021, the gross loan balance with Black Oak Capital (“Black Oak”) pertaining to its senior credit agreement was $ 6,001,755 .
3 unchanged sentences
Pursuant to the Black Oak SPA, all accrued interest remaining outstanding.
−Removed: Accrued interest was $ 269,880 as of December 31, 2022.
−Removed: For the year ended December 31, 2022 and 2021, $ 12,500 and $ 147,389 of loan fees and discounts from warrants were amortized to interest expense, leaving unamortized balance of $ 0 as of December 31 2022.
+Added: Accrued interest was $ 269,870 as of December 31, 2023 and 2022.
+Added: For the year ended December 31, 2022, $ 12,500 of loan fees and discounts from warrants were amortized to interest expense, leaving unamortized balance of $ 0 as of December 31, 2023 and 2022.
Interest expense was $ 0 and $ 573,455 for the years ended December 31, 2023 and 2022, respectively.
1 unchanged sentence
2020 Regulation CF Offering
−Removed: During the year ended December 31, 2020, the Company received gross proceeds of $ 450,308 from a Regulation CF convertible debt offering.
−Removed: In 2021, the Company received additional gross proceeds of $ 473,650 .
−Removed: Interest was 6 % per annum and the debt was due October 30, 2022.
−Removed: Upon closing of the IPO, the outstanding principal and accrued and unpaid interest of $ 16,942 was converted into 319,661 shares of common stock based on the terms of the notes.
−Removed: Total issuances costs were $ 69,627 , which was recognized as a debt discount and was amortized in 2021 through the date of IPO when such debt converted.
−Removed: During the year ended December 31, 2021, $ 27,894 of the debt discount was amortized to interest expense.
−Removed: Concurrently with the offering above, in 2021 and 2020 the Company received gross proceeds of $ 55,000 and $ 800,000 , respectively, from a Regulation D convertible debt offering.
−Removed: The debt accrued interest at a rate of 14 % per annum with a maturity date of nine months from the date of issuance.
−Removed: In addition, the Company issued 5 warrants to purchase common stock in connection with the notes.
−Removed: The issuance costs and warrants are recognized as a debt discount and were amortized in 2021 through the date of IPO when such debt converted.
−Removed: The fair value of the warrants was determined to be negligible.
−Removed: Upon closing of the IPO, $ 755,000 in outstanding principal and approximately $ 185,000 of the accrued and unpaid interest was converted into 4,534 shares of common stock.
As of December 31, 2023 and 2022, there was $ 100,000 remaining in outstanding principal that was not converted into equity (see table below).
−Removed: During the year ended December 31, 2021, $ 100,000 of the debt discount was amortized to interest expense.
−Removed: The Company recorded an additional $ 132,609 in default interest expense upon conversion of these notes.
−Removed: 2019 Regulation D Offering
−Removed: For the year ended December 31, 2019, the Company received gross proceeds of $ 799,280 from a Regulation D convertible debt offering.
−Removed: The debt accrued interest at a rate of 12 % per annum with a maturity date of thirty-six months from the date of issuance.
−Removed: The debt was contingently convertible and contained both automatic and optional conversions.
−Removed: Upon closing of the IPO, the outstanding principal was converted into 3,621 shares of common stock.
Convertible Promissory Notes
−Removed: On August 27, 2021, the Company entered into a Securities Purchase Agreement with Oasis Capital, LLC (“Oasis Capital”) further to which Oasis Capital purchased a senior secured convertible note (the “Oasis Note”), with an interest rate of 6 % per annum, having a face value of $ 5,265,000 for a total purchase price of $ 5,000,000 , secured by all assets of the Company.
−Removed: The Oasis Note, in the principal amount of $ 5,265,000 , bears interest at 6 % per annum and is due and payable 18 months from the date of issuance, unless sooner converted.
−Removed: The Oasis Note is convertible at the option of Oasis Capital into shares of the Company’s common stock at a conversion price (the “ Oasis Conversion Price”) which is the lesser of (i) $ 3.601 , and (ii) 90 % of the average of the two lowest volumed weighted average prices (“VWAPs’) during the five consecutive trading day period preceding the delivery of the notice of conversion.
−Removed: Oasis Capital is not permitted to submit conversion notices in any thirty day period having conversion amounts equaling, in the aggregate, in excess of $ 500,000 .
−Removed: If the Oasis Conversion Price set forth in any conversion notice is less than $ 300 per share, the Company, at its sole option, may elect to pay the applicable conversion amount in cash rather than issue shares of its common stock.
−Removed: On October 1, 2021, the Company entered into an Amended and Restated Securities Purchase Agreement with FirstFire Global Opportunities Fund, LLC (“FirstFire”) and Oasis Capital further to which FirstFire purchased a Senior Secured Convertible Promissory Note (the “First FirstFire Note”), with an interest rate of 6 % per annum, having a face value of $ 1,575,000 for a total purchase price of $ 1,500,000 , secured by all assets of the Company.
−Removed: The First FirstFire Note, in the principal amount of $ 1,575,000 , bears interest at 6 % per annum and is due and payable 18 months from the date of issuance, unless sooner converted.
−Removed: The First FirstFire Note is convertible at the option of FirstFire into shares of the Company’s common stock at a conversion price (the “First FirstFire Conversion Price”) which is the lesser of (i) $ 395.20 , and (ii) 90 % of the average of the two lowest volume-weighted average prices during the five consecutive trading day period preceding the delivery of the notice of conversion.
−Removed: On November 16, 2021, the Company entered into a Securities Purchase Agreement with FirstFire further to which FirstFire purchased a Senior Secured Convertible Promissory Note (the “Second FirstFire Note” and together with the First FirstFire Note, the “FirstFire Notes”), with an interest rate of 6 % per annum, having a face value of $ 2,625,000 for a total purchase price of $ 2,500,000 .
−Removed: The Second FirstFire Note is convertible at the option of FirstFire into shares of the Company’s common stock at a conversion price (the “Second FirstFire Conversion Price”) which is the lesser of (i) $ 428 , and (ii) 90 % of the average of the two lowest volume-weighted average prices during the five consecutive trading day period preceding the delivery of the notice of conversion.
−Removed: The Company evaluated the terms of the conversion features of the Oasis and FirstFire Notes as noted above in accordance with ASC Topic No.
−Removed: 815 - 40, Derivatives and Hedging - Contracts in Entity’s Own Stock, and determined they are not indexed to the Company’s common stock and that the conversion features meet the definition of a liability.
−Removed: The notes contain an indeterminate number of shares to settle with conversion options outside of the Company’s control.
−Removed: Therefore, the Company bifurcated the conversion feature and accounted for it as a separate derivative liability.
−Removed: Upon issuance of the Oasis and FirstFire Notes, the Company recognized a derivative liability at an aggregate fair value of $ 3,204,924 , which is recorded as a debt discount and was amortized over the life of the notes.
−Removed: The original issue discount and issuance costs for the Oasis and FirstFire Notes totaled $ 1,560,000 , which were recognized as a debt discount and was amortized over the life of the notes.
−Removed: As of December 31, 2021, the outstanding principal of the FirstFire and Oasis Notes was $ 9,465,000 .
−Removed: During the year ended December 31, 2022, the Company fully converted the outstanding principal of $ 9,465,000 and accrued interest of $ 533,242 into an aggregate of 1,995,183 shares of commons stock.
−Removed: The Company recorded an additional $ 484,904 in interest expense as a result of the conversions.
−Removed: As a result of the conversions, all terms and conditions under the notes were met and no further obligations exist.
On April 8, 2022, the Company and various purchasers executed a Securities Purchase Agreement (“April Notes”) whereby the investors purchased from the Company convertible promissory notes in the aggregate principal amount of $ 3,068,750 , consisting of original issue discount of $ 613,750 .
23 unchanged sentences
and (3) if such default continues for 14 or more calendar days, at the investors’ discretion, the December Notes shall become convertible at the option of the investors into shares of the Company’s common stock at a conversion price equal to the closing price of the Company’s common stock on the date of the note conversion.
−Removed: The December Notes were fully repaid in February 2023.
In connection with the December Notes, the Company issued to the investors an aggregate of 469,480 warrants to purchase common stock at an exercise price equal to $ 4.26 , and 60,000 shares of common stock.
+Added: The Company recognized $ 428,200 as a debt discount for the fair value of the warrants and common shares using the Black-Scholes option model, resulting in a total debt discount of $ 1,378,200 .
+Added: In connection with the December Notes, the Company issued to the investors an aggregate of 469,480 warrants to purchase common stock at an exercise price equal to $ 4.26 , and 60,000 shares of common stock.
The Company recognized $ 428,200 as a debt discount for the fair value of the warrants and common shares using the Black-Scholes option model, which will be amortized to interest expense over the life of the notes.
+Added: In February 2023, the principal of $ 4,000,000 of the December Notes were fully repaid.
+Added: The Company amortized $ 1,220,830 of debt discount up until the repayment date, and then recognized a loss on extinguishment of debt of $ 157,370 which is included in other non-operating income (expenses) on the consolidated statements of operations.
The following is a summary of the convertible notes for the years ended December 31, 2023 and 2022:
2 unchanged sentences
Balance, December 31, 2022
−Removed: Issuance of Oasis note, net of issuance costs
−Removed: Issuance of FirstFire First note, net of issuance costs
−Removed: Issuance of Second FirstFire note, net of issuance costs
−Removed: Derivative liability in connection with notes
( 1,378,200 )
−Removed: ( 3,204,924 )
−Removed: Amortization of debt discount
−Removed: Balance, December 31, 2021
−Removed: ( 3,963,386 )
−Removed: Proceeds from issuance of notes
−Removed: ( 1,992,500 )
Repayments of notes
1 unchanged sentence
( 4,000,000 )
−Removed: Conversion of notes into common stock
−Removed: ( 9,465,000 )
−Removed: ( 9,465,000 )
−Removed: Warrant and common shares issued with convertible notes
−Removed: ( 1,368,741 )
−Removed: ( 1,368,741 )
−Removed: Derivative liability in connection with notes
Amortization of debt discount
+Added: Loss on extinguishment of debt
Balance, December 31, 2023
−Removed: ( 1,378,200 )
−Removed: As of December 31, 2022, the December Notes remained outstanding with a principal of $ 4,000,000 and unamortized debt discount of $ 1,278,200 , consisting of the original issue discount, $ 50,000 in other financing fees, and the fair value of warrants and shares.
−Removed: The December Notes were fully repaid in February 2023 (see Note 14).
During the years ended December 31, 2023 and 2022, the Company amortized $ 1,220,830 and $ 6,506,384 , respectively of debt discount to interest expense pertaining to all convertible notes.
1 unchanged sentence
Loan Payable — PPP and SBA Loan
−Removed: In December 2021, the Company received notification that both its PPP Loans of $ 203,994 and $ 204,000 were approved for full forgiveness.
−Removed: As such, $ 407,994 was recorded as other non-operating income in the consolidated financial statements.
In April 2022, Bailey received notification of full forgiveness of its 2 nd PPP Loan totaling $ 1,347,050 and partial forgiveness of its 1 st PPP Loan totaling $ 413,705 .
−Removed: As of December 31, 2022, Bailey had an outstanding PPP Loan balance of $ 933,295 and matures in 2026.
−Removed: As of December 31, 2022, the Company and H&J had outstanding loans under the EIDL program of $ 150,000 and $ 147,438 , respectively.
−Removed: The EIDL Loans mature in thirty years from the effective date of the Loan and has a fixed interest rate of 3.75 % per annum.
−Removed: In May 2021, H&J entered into a loan payable with a bank and received proceeds of $ 75,000 .
−Removed: The line bears interest at 7.76 % and matures in December 2025.
−Removed: As of December 31, 2022 and 2021, the outstanding balance was $ 73,187 and $ 72,269 , respectively.
−Removed: In December 2021, H&J entered into a merchant advance loan for a principal amount of $ 153,860 and received proceeds of $ 140,000 .
−Removed: The loan bears interest at 9.9 % and matures in June 2023.
−Removed: As of December 31, 2021, the outstanding balance was $ 149,962 .
−Removed: Note Payable – Related Party
−Removed: As of December 31, 2022 and 2021, H&J had an outstanding note payable of $ 129,489 and $ 299,489 , respectively owned by the H&J Seller.
−Removed: The note matured in July 2022 and bears interest at 12 % per annum.
+Added: As of December 31, 2023 and December 31, 2022, Bailey had an outstanding PPP Loan balance of $ 933,295 and matures in 2026.
Merchant Advances
−Removed: In 2022 and 2021, H&J entered into merchant advance loans for proceeds of $ 147,267 and $ 140,000 , respectively.
−Removed: The loan bears interest at 9.9 % per annum.
−Removed: As of December 31, 2022 and 2021, the outstanding principal of the loans was $ 63,433 and $ 149,962 , respectively.
−Removed: The outstanding loan at December 31, 2022 matures in November 2023.
−Removed: In 2022, the Company obtained several merchant advances for net proceeds of $ 1,335,360 to fund operations.
+Added: Future Sales Receipts
+Added: In 2022, the Company obtained several merchant advances.
These advances are, for the most part, secured by expected future sales transactions of the Company with expected payments on a weekly basis.
−Removed: During 2022, the Company made repayments totaling $ 1,078,385 and $ 896,334 remained outstanding, which is expected to be repaid in 2023.
−Removed: As of the date of these financial statements, the Company was in compliance with these covenants.
+Added: As of December 31, 2022, $ 896,334 remained outstanding.
+Added: During 2023, the Company received additional proceeds totaling $ 2,452,923 .
+Added: The Company made total cash repayments, pertaining to principal and interest of $ 4,518,512 .
+Added: The following is a summary of the merchant advances as of December 31, 2023 and 2022:
+Added: unamortized debt discount
+Added: ( 1,966,881 )
+Added: Merchant cash advances, net
+Added: The unamortized debt discount of $ 1,966,881 will be amortized to interest expense over the expected remaining terms of the agreements through the fourth quarter of 2024.
+Added: During the year ended December 31, 2023, the Company recorded $ 1,247,403 in interest expense pertaining to these advances.
+Added: In 2023, the Company refinanced two merchant advance agreements.
+Added: The refinances were accounted for as a loss extinguishment under ASC 470-50-40, and accordingly the Company recognized a loss on extinguishment of $ 559,147 which is included in other non-operating income (expenses) in the consolidated statements of operations.
+Added: In connection with these advances, the Company granted 6,095 warrants to purchase common stock at an exercise price of $ 131.25 to the lender.
+Added: In 2023, the Company obtained merchant advances totaling $ 690,000 from Shopify Capital and another lender and made repayments totaling $ 658,718 .
+Added: As of December 31, 2023, the remaining principal outstanding was $ 149,898 .
+Added: These advances are, for the most part, secured by expected future sales transactions of the Company with expected payments on a daily basis.
+Added: In 2023, the Company obtained merchant advances totaling $ 312,938 from Gynger Inc.
+Added: As of December 31, 2023, the remaining principal outstanding was $ 273,188 and technically in default.
Promissory Note Payable
−Removed: As noted in Note 4, the Company issued a promissory note in the principal amount of $ 4,500,000 to the Bailey Holders pursuant to the Bailey acquisition.
−Removed: Upon the IPO closing in May 2021, the Company repaid $ 1,000,000 of the outstanding principal on this note in May 2021.
−Removed: In August 2021, the maturity date was further extended to December 31, 2022.
−Removed: The Company is required to make prepayments of $ 2,000,000 to $ 4,000,000 if the Company completes a secondary public offering.
−Removed: If a public offering is not consummated before October 31, 2021 and June 30, 2022, the Company shall repay 10 % of the outstanding principal at each date.
−Removed: The Company did not make any payments in October 2021, and the Company and the lender agreed to defer these payments to the maturity date of the loan, December 31, 2022.
−Removed: As of the date of these financial statements, the parties are undergoing an extension of the maturity date, but is in technical default.
+Added: As of December 31, 2023 and 2022, the outstanding principal on the note to the sellers of Bailey was $ 3,500,000 .
+Added: The maturity date was December 31, 2022.
+Added: On July 5, 2023, the parties agreed to extend the maturity date to June 30, 2024.
The note incurs interest at 12 % per annum.
−Removed: As of December 31, 2022 and 2021, $ 3,500,000 remained outstanding.
−Removed: Interest expense was $ 420,000 and $ 494,000 for the years ended December 31, 2022 and 2021, respectively, all of which was accrued and unpaid as of December 31, 2022.
−Removed: In April 2021, the Company entered into a promissory note in the principal amount of $ 1,000,000 .
−Removed: The Company received $ 810,000 in proceeds, net of issuance costs and original issue discount.
−Removed: Additionally, the Company issued 1,205 warrants to the lender, which was recorded as a debt discount at the time of the loan.
−Removed: The fair value of the warrants and shares recorded as a debt discount was $ 73,958 .
−Removed: Upon the closing of the IPO, the note was repaid in full.
−Removed: The entire debt discount of $ 263,958 was amortized to interest expense upon repayment of the note.
+Added: Interest expense was $ 420,000 and $ 420,000 for the yeas ended December 31, 2023 and 2022, all respectively, which was accrued and unpaid as of December 31, 2023.
As noted in Note 4, the Company issued a promissory note in the principal amount of $ 5,500,000 to the Sundry Holders pursuant to the Sundry acquisition.
−Removed: The note bears interest at 8 % per annum and matures on February 15, 2023.
+Added: The note bears interest at 8 % per annum and matured on February 15, 2023.
In February 2023, the parties verbally agreed to extend the maturity date to December 31, 2023.
−Removed: STOCKHOLDERS’ DEFICIT
−Removed: Amendments to Articles of Incorporation
+Added: Interest expense was $ 259,177 for the year ended December 31, 2023.
+Added: On June 21, 2023, the Company and the Sundry Holders executed a Securities Purchase Agreement (the “Sundry SPA”) whereby the Company issued 5,761 shares of Series C Convertible Preferred Stock to the Sundry Holders for $ 1,000 per share (see Note 7).
+Added: The shares were issued pursuant to the cancellation of the Sundry Holders’ entire principal amount of $ 5,500,000 and accrued interest of $ 259,177 .
+Added: In March 2023, the Company and various purchasers executed a Securities Purchase Agreement (“March 2023 Notes”) whereby the investors purchased from the Company promissory notes in the aggregate principal amount of $ 2,458,750 , consisting of original issue discount of $ 608,750 .
+Added: The Company received net proceeds of $ 1,850,000 after additional fees.
+Added: The March 2023 Notes are due and payable on September 30, 2023 (the “Maturity Date”).
+Added: If the Company completes a debt or equity financing of less than $ 7,500,000 , the Company is required to repay 50 % of the remaining balance of the March 2023 Notes.
+Added: Following such 50 % repayment, the Company must also use any proceeds from any subsequent debt or equity financing to repay the March 2023 Notes.
+Added: Upon the closing of any debt or equity financing of $ 7,500,000 or greater, the Company is required to repay 100 % of the Notes with no penalties.
+Added: There is no additional interest after the 20 % original interest discount.
+Added: Upon the Company’s equity financing in September 2023, the Company repaid an aggregate $ 1,247,232 in principal to the respective noteholders.
+Added: The Company recognized a debt discount of $ 608,750 , which was fully amortized through December 31, 2023.
+Added: The notes contain certain conversion provisions upon an event of default.
+Added: The parties are currently working on an extension to the Maturity Date and have acknowledged that the default provisions have not been triggered.
+Added: It is expected that the March 2023 Notes will be fully repaid by the end of the second quarter of 2024.
+Added: In connection with the amendments, the Company increased the principal owed on the March 2023 Notes to $ 519,222 , with a corresponding increase to unamortized debt discount.
+Added: The following is a summary of promissory notes payable, net:
+Added: March 2023 Notes - principal
+Added: March 2023 Notes - unamortized debt discount
+Added: Promissory note payable, net
+Added: STOCKHOLDERS’ EQUITY (DEFICIT)
+Added: Amendments to Certificate of Incorporation
On October 13, 2022, the Company amended its Amended and Restated Certificate of Incorporation to increase to increase the number of authorized shares of the Company’s common stock from 200,000,000 to 1,000,000,000 , and in conjunction therewith, to increase the aggregate number of authorized shares to 1,010,000,000 shares.
2 unchanged sentences
Accordingly, all share and per share amounts for all periods presented in the accompanying consolidated financial statements and notes thereto have been adjusted retroactively, where applicable, to reflect this reverse stock split and adjustment of the preferred stock conversion ratios.
−Removed: On May 18, 2021, the Company filed a Sixth Amended and Restated Certificate of Incorporation (the “Restated Certificate”) with the Secretary of State of the State of Delaware in connection with the Company’s IPO.
−Removed: The Company’s board of directors and stockholders previously approved the Restated Certificate to be effective immediately prior to the closing of the IPO.
−Removed: The Restated Certificate amends and restates the Company’s amended and restated certificate of incorporation, as amended, in its entirety to, among other things:
−Removed: (i) increase the authorized number of shares of common stock to 200,000,000 shares;
−Removed: (ii) authorize 10,000,000 shares of preferred stock that may be issued from time to time by the Company’s board of directors in one or more series;
−Removed: (iii) provide that directors may be removed from office only for cause by the affirmative vote of the holders of at least 66 2/3% in voting power of the Company’s outstanding capital stock then entitled to vote in an election of directors;
−Removed: (iv) eliminate the ability of the Company’s stockholders to take action by written consent in lieu of a meeting;
−Removed: and (v) designate the Court of Chancery of the State of Delaware to be the sole and exclusive forum for certain legal actions and proceedings against the Company.
−Removed: The Restated Certificate also effected a 1 -for-15.625 reverse stock split approved by the Company’s Board of Directors as described above.
+Added: On August 21, 2023, the Board of Directors approved a one -for- 25 reverse stock split of its issued and outstanding shares of common stock and a proportional adjustment to the existing conversion ratios for each series of the Company’s preferred stock.
+Added: The reverse stock split became effective as of August 22, 2023.
+Added: Accordingly, all share and per share amounts for all periods presented in the accompanying consolidated financial statements and notes thereto have been adjusted retroactively, where applicable, to reflect this reverse stock split and adjustment of the preferred stock conversion ratios.
+Added: The Company had 1,000,000,000 shares of common stock authorized with a par value of $ 0.0001 as of December 31, 2023.
+Added: Common stockholders have voting rights of one vote per share .
+Added: The voting, dividend, and liquidation rights of the holders of common stock are subject to and qualified by the rights, powers, and preferences of preferred stockholders.
+Added: 2023 Transactions
+Added: On January 11, 2023, the Company, entered into a Securities Purchase Agreement with a certain accredited investor, pursuant to which the Company agreed to issue and sell, in a private placement (the “January Private Placement”), an aggregate of 475,000 shares of the Company’s common stock (“Common Stock”), and accompanying warrants to purchase 475,000 shares of Common Stock, at a combined purchase price of $ 3.915 per share and Common Warrant, and (ii) 802,140 pre-funded warrants exercisable for 802,140 shares of Common Stock, and accompanying common warrants to purchase 802,140 shares of Common Stock, at a combined purchase price of $ 3.915 per pre-funded warrant and accompanying common warrant, to the investors, for aggregate gross proceeds from the January Private Placement of approximately $ 5 million before deducting placement agent fees and related offering expenses.
+Added: As a result of the transaction, the Company issued 1,277,140 shares of Common Stock, including the 475,000 shares and the immediate exercise of 802,140 pre-funded warrants, for gross proceeds of $ 5.0 million.
+Added: The Company received net proceeds of $ 4.3 million after deducting placement agent fees and offering expenses.
+Added: In January 2023, the Company issued 110,000 shares of common stock at a fair value of $ 322,300 to a former convertible noteholder pursuant to default provisions.
+Added: The amount was included in interest expense in the consolidated statements of operations.
+Added: In March 2023, the Company issued an aggregate of 118,890 shares of common stock to Sundry executives based on their employment agreements with the Company.
+Added: The fair value of $ 499,338 , or $ 4.20 per share as determined by the agreements, was included in general and administrative expenses in the consolidated statements of operations.
+Added: In June 2023, the Company issued 1,952,580 shares of common stock to D.
+Added: Jones at a fair value of $ 1,357,043 pursuant to the H&J Settlement Agreement.
+Added: On August 31, 2023, the Company entered into a Securities Purchase Agreement with a certain accredited investor, pursuant to which the Company agreed to issue and sell, in a private placement (the “August Private Placement”), an aggregate of 32,000 shares of the Company’s Common Stock and accompanying Series A warrants to purchase up to 32,000 shares of Common Stock and Series B warrants to purchase up to 32,000 shares of Common Stock at a combined purchase price of $ 9.73 per share and common warrants, and (ii) 481,875 pre-funded warrants exercisable for 481,875 shares of Common Stock, and accompanying Series A Warrants to purchase up to 481,875 shares of Common Stock and Series B Warrants to purchase up to 481,875 shares of Common Stock, at a combined purchase price of $ 9.73 , for aggregate gross proceeds from the August Private Placement of approximately $ 5 million.
+Added: The Company received net proceeds of $ 3.8 million after deducting placement agent fees and offering expenses.
+Added: Through December 31, 2023, all 481,875 pre-funded warrants from the August Private Placement had been exercised for shares of Common Stock.
+Added: In connection with the August Private Placement, the Company entered into a warrant amendment (the “Warrant Amendment”) with certain investors to amend certain existing warrants to purchase up to 196,542 shares of Common Stock that were previously issued in December 2022 and January 2023 to the investors, with an exercise price of $ 131.25 per share and $ 95.00 per share, respectively (the “Amended Warrants”) as follows:
+Added: (i) to reduce the exercise price of the Amended Warrants to $ 9.43 per share, and (ii) to extend the original expiration date of the Amended Warrants so that they will terminate five and one half years from the closing of the offering.
+Added: Immediately following the Warrant Amendment, the Company exercised warrants for 123,814 shares of common stock for proceeds of $ 1,167,566 .
+Added: In September 2023, the Company issued 42,782 shares in accrued amounts owed to Sundry executives based on their employment agreements for a total value of $ 500,000 .
+Added: On September 10, 2023, the non-employee members of the board of directors adopted a 2023 Stock Purchase Plan (the “2023 Plan”) to enable the Company to attract, retain and motivate its employees.
+Added: Under the 2023 Plan, qualified employees can purchase shares of the Company’s common stock at fair market value by either the delivery of cash or the delivery of a form of acceptable non-recourse promissory note.
+Added: The aggregate number of common stock issuable under the 2023 Plan shall not exceed 65,000 subject to certain adjustment provided under the 2023 Plan.
+Added: Pursuant to the 2023 Plan, the Company issued an aggregate of 63,000 shares of common stock to certain employees and consultants with accompanying 5-year non-recourse promissory notes.
+Added: The issuance of the shares were considered for services, and as such the Company recorded $ 657,090 , or a fair value of $ 10.43 per share, in stock-based compensation which was included in general and administrative expenses int he consolidated statement of operations.
+Added: In October 2023, 975 shares of Series C Convertible Preferred Stock converted into 54,394 shares of common stock.
+Added: 2022 Transactions
+Added: During the year ended December 31, 2022, the Company issued an aggregate of 79,807 shares of common stock pursuant to the conversion of the FirstFire and Oasis Notes (see Note 7).
+Added: In September 2022, the Company issued 30 shares of common stock pursuant to a consultant agreement at a fair value of $ 123,000 .
+Added: As part of the Sundry acquisition (see Note 4), the Company issued 3,636 shares of common stock to the Sundry Sellers at a fair value of $ 1,000,000 .
+Added: In connection with the December Notes, the Company issued 2,400 shares of common stock with a fair value of $ 264,000
Series A Preferred Stock
1 unchanged sentence
The issuance of the preferred stock reduced the due to related party balance.
−Removed: The share of Series A Preferred Stock had 250,000,000 votes per share and voted together with the outstanding shares of the Company’s common stock as a single class exclusively with respect to any proposals to amend the Certificate of Incorporation to effect a reverse stock split of the Company’s common stock and to increase the authorized number of shares of the Company’s common stock.
+Added: The share of Series A Preferred Stock had 250,000,000 votes per share and voted together with the outstanding shares of the Company’s common stock as a single class exclusively with respect to any proposals to amend the Certificate of Incorporation to effect a reverse stock split of the Company’s common stock and to increase
+Added: the authorized number of shares of the Company’s common stock.
The terms of the Series A Preferred Stock provided that the outstanding share of Series A Preferred Stock would be redeemed in whole, but not in part, at any time:
2 unchanged sentences
On October 13, 2022, the outstanding share of the Company’s Series A Preferred Stock was redeemed for $ 25,000 .
+Added: On September 13, 2023, the Company filed a certificate of cancellation (the “Series A Certificate of Cancellation”) with the Secretary of State of the State of Delaware, effective as of the time of filing, cancelling the Series A Certificate of Designation relating to the Series A Preferred Stock.
Series A Convertible Preferred Stock
5 unchanged sentences
(ii) senior to any class or series of capital stock of the Company hereafter created specifically ranking by its terms junior to any Preferred Stock (“Junior Securities”);
−Removed: (iii) on parity with any class or series of capital stock of the Corporation created specifically ranking by its terms on parity with the Preferred Stock (“Parity
−Removed: Securities”);
+Added: (iii) on parity with any class or series of capital stock of the Corporation created specifically ranking by its terms on parity with the Preferred Stock (“Parity Securities”);
and (iv) junior to any class or series of capital stock of the Company hereafter created specifically ranking by its terms senior to any Preferred Stock (“Senior Securities”), in each case, as to dividends or distributions of assets upon liquidation, dissolution or winding up of the Company, whether voluntarily or involuntarily.
1 unchanged sentence
The conversion price for each share of the Series A Preferred Stock is the closing price of the Common Stock on September 29, 2022, which was $ 9.30 .
−Removed: The Company had 1,000,000,000 shares of common stock authorized with a par value of $ 0.0001 as of December 31, 2022.
−Removed: Common stockholders have voting rights of one vote per share .
−Removed: The voting, dividend, and liquidation rights of the holders of common stock are subject to and qualified by the rights, powers, and preferences of preferred stockholders.
−Removed: 2022 Transactions
−Removed: During the year ended December 31, 2022, the Company issued an aggregate of 1,995,183 shares of common stock pursuant to the conversion of the FirstFire and Oasis Notes (see Note 7).
−Removed: In September 2022, the Company issued 750 shares of common stock pursuant to a consultant agreement at a fair value of $ 123,000 .
−Removed: As part of the Sundry acquisition (see Note 4), the Company issued 90,909 shares of common stock to the Sundry Sellers at a fair value of $ 1,000,000 .
−Removed: In connection with the December Notes, the Company issued 60,000 shares of common stock with a fair value of $ 264,000 .
+Added: As of December 31, 2023 and 2022, there were 6,300 shares of Series A Convertible Preferred Stock issued and outstanding.
+Added: Series B Preferred Stock
+Added: On May 30, 2023, the Company entered into a Subscription and Investment Representation Agreement (the “Subscription Agreement”) with John Hilburn Davis IV, its Chief Executive Officer pursuant to which the Company agreed to issue and sell 1 share of the Company’s Series B Preferred Stock, par value $ 0.0001 per share (the “Series B Preferred Stock”) for $ 25,000 .
+Added: On May 30, 2023, the Company filed a certificate of designation (the “Certificate of Designation”) with the Secretary of State of the State of Delaware, effective as of the time of filing, designating the rights, preferences, privileges and restrictions of the share of Series B Preferred Stock.
+Added: The Certificate of Designation provides that the Series B Preferred Stock will have 250,000,000 votes per share of Series B Preferred Stock and will vote together with the outstanding shares of the Company’s common stock, par value 0.0001 per share (the “Common Stock”) and Series A Convertible Preferred Stock, par value 0.0001 per share (the “Series A Convertible Preferred Stock”) as a single class exclusively with respect to any proposal to amend the Company’s Sixth Amended and Restated Certificate of Incorporation (as may be amended and/or restated from time to time, the “Restated Certificate”) to effect a reverse stock split of the Company’s common stock.
+Added: The Series B Preferred Stock will be voted, without action by the holder, on any such proposal in the same proportion as shares of Common Stock and Series A Convertible Preferred Stock are voted.
+Added: The Series B Preferred Stock otherwise has no voting rights.
+Added: The Series B Preferred Stock is not convertible into, or exchangeable for, shares of any other class or series of stock or other securities of the Company.
+Added: The Series B Preferred Stock has no rights with respect to any distribution of assets of the Company, including upon a liquidation, bankruptcy, reorganization, merger, acquisition, sale, dissolution or winding up of the Company, whether voluntarily or involuntarily.
+Added: The holder of the Series B Preferred Stock will not be entitled to receive dividends of any kind.
+Added: The outstanding share of Series B Preferred Stock shall be redeemed in whole, but not in part, at any time (i) if such redemption is ordered by the Board of Directors in its sole discretion or (ii) automatically upon the effectiveness of the amendment to the Restated Certificate implementing a reverse stock split.
+Added: Upon such redemption, the holder of the Series B Preferred Stock will receive consideration of $ 25,000 in cash.
+Added: On September 13, 2023, the Company filed a certificate of cancellation (the “Series B Certificate of Cancellation”) with the Secretary of State of the State of Delaware, effective as of the time of filing, cancelling the Series B Certificate of Designation, and thereby eliminating all Series B Preferred Stock.
+Added: Series C Convertible Preferred Stock
+Added: On June 21, 2023, the Company, on the one hand, and Moise Emquies, George Levy, Matthieu Leblan, Carol Ann Emquies, Jenny Murphy and Elodie Crichi (collectively, the “Sundry Investors”), on the other hand, executed a Securities Purchase Agreement (the “Sundry SPA”) whereby the Company issued 5,761 shares of Series C Convertible Preferred Stock, par value $ 0.0001 per share (the “Series C Preferred Stock”) to the Sundry Investors at a purchase price of $ 1,000 per share.
+Added: The Series C Preferred Stock is convertible into a number of shares of the Company’s Common Stock equal to $ 1,000 divided by an initial conversion price of $ 0.717 which represents the lower of (i) the closing price per share of the Common Stock as reported on the Nasdaq on June 20, 2023, and (ii) the average closing price per share of Common Stock as reported on the Nasdaq for the five trading days preceding June 21, 2023.
+Added: The shares of Series C Preferred Stock were issued in consideration for the cancellation of certain promissory notes issued by the Company to the Sundry Investors dated December 30, 2022 (the “Sundry Loan Documents”).
+Added: The following is a summary of the rights and preferences of the Series C Convertible Preferred Stock.
+Added: On June 21, 2023, the Company filed the Certificate of Designation with the Secretary of State for the State of Delaware designating up to 5,761 shares out of the authorized but unissued shares of its preferred stock as Series C Convertible Preferred Stock.
+Added: The following is a summary of the principal terms of the Series C Preferred Stock.
+Added: Except for stock dividends or distributions for which adjustments are to be made pursuant to the Certificate of Designation, the holders of the Series C Preferred Stock (the “Series C Holders”) shall be entitled to receive, and the Company shall pay, dividends on shares of the Series C Preferred Stock equal (on an as-if-converted-to-Common-Stock basis) to and in the same form as dividends actually paid on shares of the Common Stock when, as and if such dividends are paid on shares of the Common Stock.
+Added: No other dividends shall be paid on shares of the Series C Preferred Stock.
+Added: The Series C Holders are entitled to vote as a class as expressly provided in the Certificate of Designation.
+Added: The Series C Holders are also entitled to vote with the holders of shares of Common Stock, voting together as one class, on all matters in which the Series C Holders are permitted to vote with the class of shares of Common Stock.
+Added: With respect to any vote with the class of Common Stock, each share of the Series C Preferred Stock shall entitle the Holder thereof to cast that number of votes per share as is equal to the number of shares of Common Stock into which it is then convertible (subject to the ownership limitations specified in the Certificate of Designation) using the record date for determining the stockholders of the Company eligible to vote on such matters as the date as of which the conversion price is calculated.
+Added: The Series C Preferred Stock shall rank (i) senior to all of the Common Stock;
+Added: (ii) senior to Junior Securities;
+Added: (iii) on parity with Parity Securities;
+Added: and (iv) junior to Senior Securities, in each case, as to dividends or distributions of assets upon liquidation, dissolution or winding up of the Company, whether voluntarily or involuntarily.
+Added: Subject to any superior liquidation rights of the holders of any Senior Securities of the Company and the rights of the Company’s existing and future creditors, upon a Liquidation, each Holder shall be entitled to be paid out of the assets of the Company legally available for distribution to stockholders, prior and in preference to any distribution of any of the assets or surplus funds of the Company to the holders of the Common Stock and Junior Securities and pari passu with any distribution to the holders of Parity Securities, an amount equal to the Stated Value (as defined in the Certificate of Designation) for each share of the Series C Preferred Stock held by such Holder and an amount equal to any accrued and unpaid dividends thereon, and thereafter the Series C Holders shall be entitled to receive out of the assets, whether capital or surplus, of the
+Added: Company the same amount that a holder of Common Stock would receive if the Series C Preferred Stock were fully converted (disregarding for such purposes any conversion limitations hereunder) to Common Stock which amounts shall be paid pari passu with all holders of Common Stock.
+Added: Each share of the Series C Preferred Stock shall be convertible, at any time and from time to time from and after June 21, 2023 at the option of the Holder thereof, into that number of shares of Common Stock determined by dividing the Stated Value of such share of the Series C Preferred Stock ($ 1,000 as of June 21, 2023) by the Conversion Price.
+Added: The conversion price for each share of the Series C Preferred Stock is $ 0.717 , which is the lower of (a) the closing price per share of the Common Stock as reported on the NasdaqCM on June 20, 2023 (the trading day before the date of the Sundry SPA), and (b) the average closing price per share of Common Stock as reported on the NasdaqCM for the five trading days preceding the date of the Sundry SPA, subject to adjustment herein (the “Series C Conversion Price”).
+Added: The Company has the option to redeem any or all of the then outstanding Series C Preferred Stock at 112 % of the then Stated Value any time after June 21, 2023 and so long as there is an effective Registration Statement covering the shares issuable upon conversion of the Series C Preferred Stock.
+Added: In October 2023, 975 shares of Series C Convertible Preferred Stock converted into 54,394 shares of common stock.
2022 Underwriting Agreements and Public Offerings
10 unchanged sentences
The Company received net proceeds of $ 9.0 million after deducting placement agent fees and offering expenses.
−Removed: 2021 Transactions
−Removed: On May 13, 2021, the Company’s registration statement on Form S-1 relating to the IPO was declared effective by the SEC.
−Removed: In the IPO, which closed on May 18, 2021, the Company issued and sold 24,096 shares of common stock at a public offering price of $ 415 per share.
−Removed: Additionally, the Company issued warrants to purchase 27,771 shares, which includes 3,614 warrants sold upon the partial exercise of the over-allotment option.
−Removed: The aggregate net proceeds to the Company from the were $ 8.6 million after deducting underwriting discounts and commissions of $ 0.8 million and direct offering expenses of $ 0.6 million.
−Removed: Upon the closing of the Company’s IPO on May 18, 2021, all then-outstanding shares of Preferred Stock converted into an aggregate of 40,272 shares of common stock according to their terms.
−Removed: Upon closing of the Company’s IPO, the Company converted outstanding principal totaling $ 2,680,289 and certain accrued and unpaid interest of the Company’s convertible debt into an aggregate of 11,352 shares of common stock.
−Removed: Upon closing of the Company’s IPO, certain officers and directors converted balances due totaling $ 257,515 into 1,524 shares of common stock and recorded $ 233,184 in compensation expense for the shares issued in excess of accrued balances owed.
−Removed: In connection with the H&J and Stateside acquisitions, the Company issued 21,928 and 11,015 shares of common stock to the respective sellers.
−Removed: Pursuant to a consulting agreement, the Company issued 500 shares of common stock with a guaranteed equity value of $ 250,000 .
−Removed: In connection with the agreement, the Company recorded a contingent consideration liability of $ 67,000 .
−Removed: An additional 415 shares were issued upon settlement of the contingent liability.
−Removed: In May 2021, an aggregate of 319 warrants were exercised for shares of common stock for proceeds of $ 145,696 .
−Removed: In July 2021, warrant holders exercised 3,550 warrants for proceeds of $ 1,622,350 .
−Removed: On June 28, 2021, the Company’s underwriters purchased 3,614 shares of common stock at a public offering price of $ 415 per share pursuant to the exercise of the remaining portion of their over-allotment option.
−Removed: The Company received net proceeds of approximately $ 1.4 million after deducting underwriting discounts and commissions of $ 0.1 million.
−Removed: In connection with the execution of the Oasis Capital EPA, the Company issued Oasis Capital 1,264 shares of common stock (the “Commitment Shares”).
−Removed: Upon nine months from the Execution Date, Oasis may return a portion of the Commitment Shares.
−Removed: As of December 31, 2021, the Company recorded the fair value of the Commitment Shares of $ 367,696 as deferred offering costs as no financings under the related EPA have occurred.
−Removed: In connection with the Second FirstFire Note, in November 2021 the Company issued (a) 300 additional shares of common stock to FirstFire and (b) 1,000 additional shares of common stock to Oasis Capital, as set forth in the waivers and consents (the “Waivers”), dated November 16, 2021 executed by each of FirstFire and Oasis Capital (collectively, the “Waiver Shares”).
−Removed: The Company recorded interest expense of $ 427,700 pertaining to the fair value of the Waiver Shares issued.
−Removed: In December 2021, the Company issued 1,500 shares of common stock pursuant to a consulting agreement.
−Removed: The fair value of $ 339,000 was based on the value of the Company’s common stock on the date of grant and is included in general and administrative expenses in the consolidated statements of operations.
RELATED PARTY TRANSACTIONS
+Added: As of December 31, 2023 and 2022, the Company made net repayments for amounts due to related parties totaling $130,205 and $ 170,000 , respectively.
+Added: As of December 31, 2023 and December 31, 2022, amounts due to related parties were $ 400,012 and $ 556,217 , respectively.
+Added: The advances are unsecured, non-interest bearing and due on demand.
+Added: Amounts due to related parties consist of current and former executives, and a board member.
As of December 31, 2023 and 2022, due to related parties includes advances from the former officer, Mark Lynn, who also serves as a director, totaling $ 104,568 and $ 104,568 respectively, and accrued salary and expense reimbursements of $ 87,222 and $ 100,649 , respectively, to current officers.
−Removed: Upon closing of the IPO, 25,080 shares of common stock were issued to directors as conversion of balances owed.
In October 2022, the Company received advances from a director, Trevor Pettennude, totaling $ 325,000 .
The advances are unsecured, non-interest bearing and due on demand.
−Removed: As of December 31, 2022, the amounts were outstanding.
−Removed: The current CEO, Hil Davis, previously advanced funds to the Company for working capital.
−Removed: These prior advances were converted to a note payable totaling $ 115,000 .
−Removed: Upon closing of the IPO, 127,278 shares of common stock were issued to the CEO as conversion of the outstanding note payable and related accrued interest, accrued compensation and other consideration.
−Removed: As of a result of the transaction, the Company recorded an additional $ 233,184 in stock compensation expense, which is included in general and administrative expenses in the consolidated statements of operations.
−Removed: As of December 31, 2022 and 2021, H&J had an outstanding note payable of $ 129,489 and $ 299,489 , respectively, owned by the H&J Seller.
−Removed: The note matured on December 10, 2022 and bears interest at 12 % per annum.
−Removed: The note is in technical default.
+Added: As of December 31, 2023 and 2022, the amounts $ 175,000 and $ 325,000 were outstanding.
+Added: As of December 31, 2023, due to related parties includes advances from the Chief Executive Officer of $ 33,222 .
SHARE-BASED PAYMENTS
1 unchanged sentence
2023 Transactions
+Added: In connection with the January Private Placement, the Company granted 32,085 pre-funded warrants which were immediately exercised for shares of common stock.
+Added: The Company also granted an additional 51,085 warrants as part of the offering.
+Added: Each warrant has an exercise price of $ 9.43 per share, is immediately exercisable upon issuance and expires five years after issuance.
+Added: The Company also granted the placement agent 3,831 warrants to purchase common stock at an exercise price of $ 122.35 per share, which is immediately exercisable upon issuance and expires five years after issuance.
+Added: In connection with merchant advances (Note 6), the Company granted 6,095 warrants to purchase common stock at an exercise price of $ 131.25 .
+Added: The warrants are immediately exercisable upon issuance and expire five years after issuance.
+Added: In connection with the August Private Placement, the Company granted 481,875 pre-funded warrants, which had not yet been exercised for shares of common stock as of September 30, 2023.
+Added: These warrants are expected to be fully sold and exercised into shares in the fourth quarter of 2023.
+Added: The Company also granted an additional 1,027,750 warrants as part of the offering.
+Added: Each warrant has an exercise price of $ 9.43 per share, is immediately exercisable upon issuance and expires 5.5 years after issuance.
+Added: The Company also granted the placement agent 38,541 warrants to purchase common stock at an exercise price of $ 12.16 per share, which is immediately exercisable upon issuance and expires 5.5 years after issuance.
+Added: In connection with the August Private Placement, the Company entered into a warrant amendment (the “Warrant Amendment”) with certain investors to amend certain existing warrants to purchase up to 196,542 shares of Common Stock that were previously issued in December 2022 and January 2023 to the investors, with an exercise price of $ 131.25 per share and $ 95.00 per share, respectively (the “Amended Warrants”) as follows:
+Added: (i) to reduce the exercise price of the Amended Warrants to $ 9.43 per share, and (ii) to extend the original expiration date of the Amended Warrants so that they will terminate five and one half years from the closing of the offering.
+Added: Immediately following the Warrant Amendment, the Company exercised warrants for 123,814 shares of common stock for proceeds of $ 1,167,566 .
+Added: 2022 Transactions
In connection with the April note agreement, the Company granted warrants to acquire 12,577 shares of common stock at an exercise price of $ 122.00 per share expiring in April 2027.
7 unchanged sentences
Each Class B Warrant has an exercise price of $ 5.25 per share, is immediately exercisable upon issuance and expires five years after issuance.
−Removed: Each Class C Warrant has an exercise price of $ 5.25 per share, is immediately exercisable upon issuance and expires thirteen months after issuance.
+Added: Each Class C Warrant has an exercise price of $ 5.25 per share, is immediately exercisable upon
+Added: issuance and expires thirteen months after issuance.
The Company also granted the placement agent 136,364 warrants to purchase common stock at an exercise price of $ 6.88 per share, which are exercisable 180 days after issuance and expire in five years .
2 unchanged sentences
The Company granted 44,000 warrants to purchase common stock at an exercise price of $ 5.00 to the lender in connection with its merchant advances.
−Removed: 2021 Transactions
−Removed: In connection with the IPO, the Company issued 24,096 warrants and an additional 3,614 warrants to purchase common stock per the over-allotment option.
−Removed: Each warrant will have an exercise price of $ 457 per share (equal to 110 % of the offering price of the common stock), will be exercisable upon issuance and will expire five years from issuance.
−Removed: On May 13, 2021, pursuant to the IPO Underwriting Agreement, the Company issued warrants to the underwriters to purchase up to an aggregate of 1,205 shares of common stock with an exercise price of $ 519 per share.
−Removed: The warrants may be exercised beginning on November 13, 2021 and will expire five years from issuance.
−Removed: In connection with the Company’s April 2021 note financing, the Company issued warrants to the lender to purchase up to 1,205 shares of common stock.
−Removed: The warrants have an exercise price of $ 415 per share and are exercisable immediately after issuance.
−Removed: In May 2021, an aggregate of 319 warrants were exercised for shares of common stock for proceeds of $ 145,696 .
−Removed: In July 2021, warrant holders exercised 3,550 warrants for proceeds of $ 1,622,350 .
A summary of information related to common stock warrants for the years ended December 31, 2023 and 2022 is as follows:
1 unchanged sentence
Outstanding - December 31, 2022
−Removed: Conversion of preferred stock warrants upon IPO
Outstanding - December 31, 2023
−Removed: ( 1,650,181 )
−Removed: Outstanding - December 31, 2022
Exercisable at December 31, 2022
Exercisable at December 31, 2023
−Removed: Preferred Stock Warrants
−Removed: Upon the IPO, all outstanding preferred stock warrants converted into common stock warrants at a ratio of 1,563 :1.
Stock Options
8 unchanged sentences
The number of shares authorized by the Plan was 11,964 shares as December 31, 2023 and 2022.
−Removed: The option exercise price generally may not be less than the underlying stock’s fair market value at the date of the grant and generally have a term
+Added: The option exercise price generally may not be less than the underlying stock’s fair market value at the date of the grant and generally have a term often years.
The amounts granted each calendar year to an employee or non-employee is limited depending on the type of award.
6 unchanged sentences
Outstanding - December 31, 2023
−Removed: Outstanding - December 31, 2022
Exercisable at December 31, 2022
1 unchanged sentence
Weighted average duration (years) to expiration of outstanding options at December 31, 2023
−Removed: The assumptions utilized for option grants during the years ended December 31, 2022 and 2021 are as follows:
−Removed: Risk Free Interest Rate
−Removed: 0.34 % - 0.85
−Removed: Expected Dividend Yield
−Removed: Expected Volatility
−Removed: Expected Life (years)
−Removed: The total grant-date fair value of the options granted during the years ended December 31, 2021 was $ 4,696,605 .
+Added: Stock-based compensation expense of $ 408,810 and $ 479,038 was recognized during the year ended December 31, 2023 and 2022, respectively.
During the year ended December 31, 2023 and 2022, $ 351,214 and $ 421,442 was recorded to general and administrative expenses, and $ 57,596 and $ 57,596 was recorded to sales and marketing expense in the consolidated statements of operations, all respectively.
1 unchanged sentence
LEASE OBLIGATIONS
−Removed: In April 2021, the Company entered into a lease agreement for operating space in Los Angeles, California.
−Removed: The lease expires in June 2023 and has monthly base rent payments of $ 17,257 .
−Removed: The lease required a $ 19,500 deposit.
−Removed: The Company adopted ASC 842 on January 1, 2021 and recognized a right of use asset and liability of $ 250,244 using a discount rate of 6.0 %.
−Removed: Under ASC 842, the lease was classified as an operating lease.
−Removed: Stateside leases office and showroom facilities in Los Angeles, California.
−Removed: The leases expire at various dates through November 2022 with base rents ranging from $ 3,100 to $ 9,000 .
−Removed: Total rent expense for the years ended December 31, 2022 and 2021 was $ 945,216 and $ 816,790 , respectively.
Rent is classified by function on the consolidated statements of operations either as general and administrative, sales and marketing, or cost of revenue.
−Removed: The Company determines whether an arrangement is or contains a lease at inception by evaluating potential lease agreements including services and operating agreements to determine whether an identified asset exists that the Company controls over the term of
−Removed: the arrangement.
+Added: The Company determines whether an arrangement is or contains a lease at inception by evaluating potential lease agreements including services and operating agreements to determine whether an identified asset exists that the Company controls over the term of the arrangement.
Lease commencement is determined to be when the lessor provides access to, and the right to control, the identified asset.
4 unchanged sentences
The fair market value of the identified asset is generally estimated based on comparable market data provided by third-party sources.
+Added: In January 2023, the Company entered into a lease agreement extension for its corporate office and distribution center in Vernon, California that expires on January 31, 2025.
+Added: The lease has monthly base rent payments of $ 12,000 .
+Added: The Company recognized a right of use asset of $ 31,597 and lease liability of $ 170,002 using a discount rate of 10.0 %.
+Added: In September 2023, the Company entered into a lease agreement extension for a showroom space in Los Angeles, California that commences in March 2023 and expires in September 2024.
+Added: The lease has a monthly base rent of $ 25,000 .
+Added: The Company recognized a right of use asset of $ 658,091 and lease liability of $ 1,040,812 using a discount rate of 10.0 %.
+Added: The following is a summary of operating lease assets and liabilities:
+Added: Operating leases
+Added: ROU operating lease assets
+Added: Current portion of operating lease
+Added: Total operating lease liabilities
+Added: Operating leases
+Added: Weighted average remaining lease term (years)
+Added: Weighted average discount rate
+Added: Future minimum payments - 2024
+Added: Less imputed interest
+Added: Total lease obligations
CONTINGENCIES
7 unchanged sentences
The claims (including fines, fees, and legal expenses) total an aggregate of $ 50,190 .
−Removed: The matter was settled in January 2023 and are on payment plans which will be paid off in April 2023.
+Added: The matter was settled in January 2023 and are on payment plans which will be paid off in the second quarter of 2024.
● In August 2020 and March 2021, two lawsuits were filed against Bailey’s by third-party’s related to prior services rendered.
The claims (including fines, fees, and legal expenses) total an aggregate of $ 96,900 .
−Removed: Both matters were settled in February 2022 and are on payment plans which will be paid off in July and September of 2023
+Added: Both matters were settled in February 2022 and are on payment plans which will be paid off in the second quarter of 2024.
● On December 21, 2020, a Company investor filed a lawsuit against DBG for reimbursement of their investment totaling $ 100,000 .
1 unchanged sentence
The Company is actively working to resolve this matter.
−Removed: On September 24, 2020 a Bailey’s product vendor filed a lawsuit against Bailey’s non-payment of trade payables totaling approximately $ 481,000 and additional damages of approximately $ 296,000 .
−Removed: Claimed amounts for trade payables are included in accounts payable in the accompanying consolidated balance sheets, net of payments made.
−Removed: In December 2021, the Company reached a settlement;
−Removed: however, the settlement terms were not met and the Company received a judgement of $ 496,000 .
−Removed: The amount due has been paid, the lawsuit dismissed and there is no claim or amount due.
+Added: ● On November 16, 2023 a vendor filed a lawsuit against Digital Brands Group related to trade payables totaling approximately $ 345,384 , which represents past due fees and late fees.
+Added: Such amounts are included in the accompanying balance sheets.
+Added: The Company does not believe it is probable that the losses in excess of such pay trade payables will be incurred.
+Added: ● On November 15, 2023 a vendor filed a lawsuit against Digital Brands Group related to trade payables totaling approximately $ 582,208 , which represents “double damages.
+Added: The amount due to the vendor is $ 292,604 .
+Added: Such amounts are included in the
+Added: accompanying balance sheets.
+Added: The Company does not believe it is probable that the losses in excess of such pay trade payables will be incurred.
+Added: ● On December 21, 2023, a former employee from over two years ago filed a wrongful termination lawsuit against the Company.
+Added: The Company is disputing this claim.
+Added: To this point, this same law firm recently sent a demand letter for another wrongful termination of a temporary worker we used from a third party placement agency.
+Added: This person was not a Company employee at any time.
● A vendor filed a lawsuit against Bailey 44 related to a retail store lease in the amount of $ 1.5 million.
The Company is disputing the claim for damages and the matter is ongoing.
−Removed: The Company has been involved in a dispute with the former owners of H&J regarding its obligation to “true up” their ownership interest in our company further to that membership interest purchase agreement dated May 18, 2021 whereby we acquired all of the outstanding membership interests of H&J (the “H&J Purchase Agreement”).
−Removed: Further to the H&J Purchase Agreement, we agreed that if, at May 18, 2022, the one year anniversary of the closing date of our initial public offering, the product of the number of shares of our common stock issued at the closing of such acquisition multiplied by the average closing price per share of our shares of common stock as quoted on the NasdaqCM for the thirty ( 30 ) day trading period immediately preceding such date plus the gross proceeds, if any, of shares of our stock issued to such sellers and sold by them during the one year period from the closing date of the offering does not exceed the sum of $ 9.1 million, less the value of any shares of common stock cancelled further to any indemnification claims or post-closing adjustments under the H&J Purchase Agreement, then we shall issue to the subject sellers an additional aggregate number of shares of common stock equal to any such valuation shortfall at a per share price equal to the then closing price per share of our common stock as quoted on the NasdaqCM.
−Removed: We did not honor our obligation to issue such shares and the former owner of H&J have claimed that they were damaged as a result.
−Removed: As part of a proposed settlement with such holders, the Company has tentatively agreed to the following:
−Removed: (i) to transfer all membership interests of H&J back to the original owners, (ii) to pay such owners the sum of $ 229,000 , (iii) issue the former owners of H&J an aggregate of $ 1,400,000 worth of our common stock to be issued on May 16, 2023 based on the lower of (a) the stock closing price per share on May 15, 2023, and (b) the average common stock closing price based on the average of the 5 trading days preceding May 16, 2023, with the closing price on May 9, 2023.
−Removed: Such tentative terms are to be memorialized in definitive purchase agreements and as such there is no assurance that such arrangements will be finalized.
−Removed: As of the issuance date of these financial statements, the above terms and continued negotiations have been verbally approved by the Board.
+Added: The vendor has recently updated the claim to now be $ 450,968 after signing a long-term lease with another brand for this location.
+Added: The Company is disputing this new amount after review of the lease.
All claims above, to the extent management believes it will be liable, have been included in accounts payable and accrued expenses and other liabilities in the accompanying consolidated balance sheet as of December 31, 2023.
+Added: Depending on the nature of the proceeding, claim, or investigation, we may be subject to monetary damage awards, fines, penalties, or injunctive orders.
+Added: Furthermore, the outcome of these matters could materially adversely affect our business, results of operations, and financial condition.
+Added: The outcomes of legal proceedings, claims, and government investigations are inherently unpredictable and subject to significant judgment to determine the likelihood and amount of loss related to such matters.
+Added: While it is not possible to determine the outcomes, we believe based on our current knowledge that the resolution of all such pending matters will not, either individually or in the aggregate, have a material adverse effect on our business, results of operations, cash flows, or financial condition.
Except as may be set forth above the Company is not a party to any legal proceedings, and the Company is not aware of any claims or actions pending or threatened against us.
7 unchanged sentences
Deferred tax liabilities:
−Removed: Depreciation timing differences
+Added: Indefinite lived intangible assets
+Added: ( 1,840,170 )
Valuation allowance
1 unchanged sentence
( 16,733,582 )
−Removed: Net deferred tax assets
+Added: Net deferred tax assets (liabilities)
+Added: A reconciliation of the Company’s effective tax rate to the statutory federal rate is as follows:
+Added: Statutory federal rate
+Added: State income taxes net of federal income tax benefit
+Added: Permanent adjustment
+Added: Change in valuation allowance
+Added: Effective income tax rate
The Company recognizes deferred tax assets to the extent that it believes that these assets are more likely than not to be realized.
3 unchanged sentences
Valuation allowance increased by $ 1,148,773 and $ 3,630,314 during the years ended December 31, 2023 and 2022, respectively.
−Removed: Deferred tax assets were calculated using the Company’s combined effective tax rate, which it estimated to be approximately 28.0 %.
−Removed: The effective rate is reduced to 0 % for 2022 and 2021 due to the full valuation allowance on its net deferred tax assets.
−Removed: The Company has permanent differences, consisting of non-deductible impairments of goodwill and intangible assets of $ 17.7 million and amortization of non-cash debt issuance costs of $ 6.5 million.
+Added: Deferred tax assets were calculated using the Company’s combined statutory tax rate, which it estimated to be approximately 28.0 %.
+Added: The Company has evaluated its valuation allowance assertion which resulted in a full valuation allowance and residual naked credit given the net operating losses generated post 2017 are subject to a 80% limitation.
+Added: As a result, the Company recorded a net deferred tax liability of $ 368,034 based on its assessment of the utilization of deferred tax assets surrounding the Company’s indefinite lived intangible assets.
+Added: The effective rate is reduced to ( 4.4 %) and 0 % for 2023 and 2022 due to the full valuation allowance on its net deferred tax assets.
The Company’s ability to utilize net operating loss carryforwards will depend on its ability to generate adequate future taxable income.
7 unchanged sentences
The Company is not presently subject to any income tax audit in any taxing jurisdiction, though all tax years from 2018 on remain open to examination.
−Removed: The Company recorded a tax benefit of $ 1,100,120 for the year ended December 31, 2021 related to a full release of its valuation allowance pertaining to the acquisition of H&J (see Note 4).
−Removed: The acquisition of H&J created a deferred tax liability position, and those deferred tax liabilities can be used as a source of income for the Company’s existing deferred tax assets.
SUBSEQUENT EVENTS
−Removed: On January 11, 2023, the Company, entered into a Securities Purchase Agreement (the “Purchase Agreement”) with a certain accredited investor (the “Investor”), pursuant to which the Company agreed to issue and sell, in a private placement (the “Private Placement”), an aggregate of 475,000 shares (the “Shares”) of the Company’s common stock, par value $ 0.0001 per share (“Common Stock”), and accompanying warrants (the “Common Warrants”) to purchase 475,000 shares of Common Stock, at a combined purchase price of $ 3.915 per share and Common Warrant, and (ii) 802,140 pre-funded warrants (the “Pre-Funded Warrants” and together with the Common Warrants, the “Warrants” and together with the Shares and the shares of Common Stock underlying the Warrants, the “Securities”) exercisable for 802,140 shares of Common Stock, and accompanying Common Warrants to purchase 802,140 shares of Common Stock, at a combined purchase price of $ 3.915 , less the exercise price of $ 0.0001 , per Pre-Funded Warrant and accompanying Common Warrant, to the Investors, for aggregate gross proceeds from the Private Placement of approximately $ 5 million.
−Removed: Each Common Warrant has an exercise price of $ 3.80 per share, will be immediately exercisable upon issuance and will expire five years from the date of issuance.
−Removed: In February 2023, the Company fully repaid the December Notes for $ 4.0 million.
−Removed: In February 2023, the Company and the Sundry Sellers verbally agreed to extend the maturity date to December 31, 2023.
−Removed: On April 7, 2023, the Company and various purchasers executed a Securities Purchase Agreement (“April 2023 Notes”) whereby the investors purchased from the Company convertible promissory notes in the aggregate principal amount of $ 2,208,750 , consisting of original issue discount of $ 408,750 .
−Removed: The Company received net proceeds of $ 1,800,000 .
−Removed: The April 2023 Notes are due and payable on September 30, 2023.
−Removed: If the April 2023 Notes are not repaid in full by the maturity date or if any other event of default occurs, (1) the face value of the April Notes will be automatically increased to 120 %;
−Removed: (2) the April 2023 Notes will begin generating an annual interest rate of 20 %, which will be paid in cash monthly until the default is cured;
−Removed: and (3) if such default continues for 14 or more calendar days, at the investors’ discretion, the April 2023 Notes shall become convertible at the option of the investors into shares of the Company’s common stock at a conversion price equal to the closing price of the Company’s common stock on the date of the note conversion.
+Added: Through the issuance date, the Company has issued 481,172 shares of common stock pursuant to an At-The-Market Offering Agreement for an at-the-market offering (the “ATM Agreement”) with H.C.
+Added: Wainwright & Co., LLC, as sales agent (“Wainwright”).
+Added: Through the issuance date, the Company converted shares of Series C Preferred Stock into 50,043 shares of common stock.
Compared sentence by sentence after normalising whitespace, quotation marks, case and digits, so re-formatting and restated figures do not read as changed language. Wording changes appear as one removal and one addition. The current filing and the prior one are authoritative.