ITEM 1. FINANCIAL STATEMENTS
GROWGENERATION CORPORATION AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEET
|
|
March 31,
2019
|
|
|
December 31, 2018
|
|
|
|
(Unaudited)
|
|
|
|
|
ASSETS
|
|
|
|
|
|
|
Current assets:
|
|
|
|
|
|
|
Cash
|
|
$
|
6,560,853
|
|
|
$
|
14,639,981
|
|
Accounts receivable, net of allowance for doubtful accounts of $133,288 at March 31, 2019 and December 31, 2018
|
|
|
1,077,706
|
|
|
|
862,397
|
|
Inventory
|
|
|
15,064,585
|
|
|
|
8,869,469
|
|
Prepaid expenses and other current assets
|
|
|
916,492
|
|
|
|
606,037
|
|
Total current assets
|
|
|
23,619,636
|
|
|
|
24,977,884
|
|
|
|
|
|
|
|
|
|
|
Property and equipment, net
|
|
|
2,254,345
|
|
|
|
1,820,821
|
|
Operating leases right-of-use assets
|
|
|
4,628,017
|
|
|
|
-
|
|
Intangible assets, net
|
|
|
219,655
|
|
|
|
114,155
|
|
Goodwill
|
|
|
12,419,235
|
|
|
|
8,752,909
|
|
Other assets
|
|
|
564,902
|
|
|
|
227,205
|
|
TOTAL ASSETS
|
|
$
|
43,705,790
|
|
|
$
|
35,892,974
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES & STOCKHOLDERS’ EQUITY
|
|
|
|
|
|
|
|
|
Current liabilities:
|
|
|
|
|
|
|
|
|
Accounts payable
|
|
$
|
3,028,954
|
|
|
$
|
1,819,411
|
|
Other accrued liabilities
|
|
|
36,352
|
|
|
|
40,151
|
|
Payroll and payroll tax liabilities
|
|
|
515,278
|
|
|
|
410,345
|
|
Customer deposits
|
|
|
697,582
|
|
|
|
516,038
|
|
Sales tax payable
|
|
|
304,709
|
|
|
|
191,958
|
|
Current maturities of operating leases right-of-use assets
|
|
|
1,210,098
|
|
|
|
-
|
|
Current maturities of long-term debt
|
|
|
436,813
|
|
|
|
436,813
|
|
Total current liabilities
|
|
|
6,229,786
|
|
|
|
3,414,716
|
|
|
|
|
|
|
|
|
|
|
Long-term convertible debt, net of debt discount and debt issuance costs
|
|
|
2,169,058
|
|
|
|
2,044,113
|
|
Operating leases right-of-use assets, net of current maturities
|
|
|
3,445,216
|
|
|
|
-
|
|
Long-term debt, net of current maturities
|
|
|
276,066
|
|
|
|
375,626
|
|
Total liabilities
|
|
|
12,120,126
|
|
|
|
5,834,455
|
|
|
|
|
|
|
|
|
|
|
Commitments and contingencies
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stockholders’ Equity:
|
|
|
|
|
|
|
|
|
Common stock; $.001 par value; 100,000,000 shares authorized; 28,844,552 and 27,948,609 shares issued and outstanding as of March 31, 2019 and December 31, 2018, respectively
|
|
|
28,845
|
|
|
|
27,949
|
|
Additional paid-in capital
|
|
|
40,093,390
|
|
|
|
38,796,562
|
|
Accumulated deficit
|
|
|
(8,536,571
|
)
|
|
|
(8,765,992
|
)
|
Total stockholders’ equity
|
|
|
31,585,664
|
|
|
|
30,058,519
|
|
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY
|
|
$
|
43,705,790
|
|
|
$
|
35,892,974
|
|
See Notes to the Unaudited Consolidated
Financial Statements.
GROWGENERATION CORPORATION AND SUBSIDIARIES
CONSOLIDATED STATEMENT OF OPERATIONS
(Unaudited)
|
|
For the Three Months Ended
March 31,
|
|
|
|
2019
|
|
|
2018
|
|
|
|
|
|
|
|
|
Sales
|
|
$
|
13,087,222
|
|
|
$
|
4,381,018
|
|
Cost of sales
|
|
|
9,400,591
|
|
|
|
3,191,402
|
|
Gross profit
|
|
|
3,686,631
|
|
|
|
1,189,616
|
|
|
|
|
|
|
|
|
|
|
Operating expenses:
|
|
|
|
|
|
|
|
|
Store operations
|
|
|
1,957,790
|
|
|
|
892,858
|
|
General and administrative
|
|
|
493,096
|
|
|
|
363,778
|
|
Share based compensation
|
|
|
80,278
|
|
|
|
216,200
|
|
Depreciation and amortization
|
|
|
146,624
|
|
|
|
45,012
|
|
Salaries and related expenses
|
|
|
659,332
|
|
|
|
331,732
|
|
Total operating expenses
|
|
|
3,337,120
|
|
|
|
1,849,580
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) from operations
|
|
|
349,511
|
|
|
|
(659,964
|
)
|
|
|
|
|
|
|
|
|
|
Other income (expense):
|
|
|
|
|
|
|
|
|
Other income
|
|
|
-
|
|
|
|
31,807
|
|
Other expense
|
|
|
(7,286
|
)
|
|
|
-
|
|
Interest income
|
|
|
18,833
|
|
|
|
-
|
|
Interest expense
|
|
|
(6,691
|
)
|
|
|
(8,018
|
)
|
Amortization of debt discount
|
|
|
(124,946
|
)
|
|
|
(317,255
|
)
|
Total non-operating income (expense), net
|
|
|
(120,090
|
)
|
|
|
(293,466
|
)
|
|
|
|
|
|
|
|
|
|
Net income (loss)
|
|
$
|
229,421
|
|
|
$
|
(953,430
|
)
|
|
|
|
|
|
|
|
|
|
Net income (loss) per shares, basic
|
|
$
|
.01
|
|
|
$
|
(.05
|
)
|
Net income (loss) per shares, diluted
|
|
$
|
.01
|
|
|
$
|
(.05
|
)
|
|
|
|
|
|
|
|
|
|
Weighted average shares outstanding, basic
|
|
|
28,844,552
|
|
|
|
18,419,519
|
|
Weighted average shares outstanding, diluted
|
|
|
34,263,302
|
|
|
|
18,419,519
|
|
See Notes to the Unaudited Consolidated
Financial Statements.
GROWGENERATION CORPORATION AND SUBSIDIARIES
CONSOLIDATED STATEMENT OF CASH FLOWS
(Unaudited)
|
|
For the Three Months Ended
March 31,
|
|
|
|
2019
|
|
|
2018
|
|
Cash flows from operating activities:
|
|
|
|
|
|
|
Net income (loss)
|
|
$
|
229,421
|
|
|
$
|
(953,430
|
)
|
Adjustments to reconcile net loss to net cash used in operating activities:
|
|
|
|
|
|
|
|
|
Depreciation and amortization
|
|
|
146,624
|
|
|
|
45,011
|
|
Amortization of debt discount
|
|
|
124,946
|
|
|
|
317,255
|
|
Stock-based compensation expense
|
|
|
80,278
|
|
|
|
216,200
|
|
Noncash operating lease expense
|
|
|
27,297
|
|
|
|
-
|
|
Changes in operating assets and liabilities:
|
|
|
|
|
|
|
|
|
(Increase) decrease in:
|
|
|
|
|
|
|
|
|
Accounts receivable
|
|
|
(215,309
|
)
|
|
|
(91,548
|
)
|
Inventory
|
|
|
(4,050,616
|
)
|
|
|
(2,127,430
|
)
|
Prepaid expenses and other assets
|
|
|
(619,382
|
)
|
|
|
54,103
|
|
Increase (decrease) in:
|
|
|
|
|
|
|
|
|
Accounts payable and accrued liabilities
|
|
|
1,205,744
|
|
|
|
335,298
|
|
Payroll and payroll tax liabilities
|
|
|
315,133
|
|
|
|
15,787
|
|
Customer deposits
|
|
|
181,544
|
|
|
|
364,038
|
|
Sales tax payable
|
|
|
112,751
|
|
|
|
40,176
|
|
Net cash used in operating activities
|
|
|
(2,461,569
|
)
|
|
|
(1,784,540
|
)
|
Cash flows from investing activities:
|
|
|
|
|
|
|
|
|
Assets acquired in business combinations
|
|
|
(4,984,075
|
)
|
|
|
|
|
Purchase of furniture and equipment
|
|
|
(430,148
|
)
|
|
|
(53,613
|
)
|
Purchase of intangibles
|
|
|
(105,500
|
)
|
|
|
(607,410
|
)
|
Net cash used in investing activities
|
|
|
(5,519,723
|
)
|
|
|
(661,023
|
)
|
Cash flows from financing activities:
|
|
|
|
|
|
|
|
|
Principal payments on long term debt
|
|
|
(99,560
|
)
|
|
|
(82,770
|
)
|
Proceeds from issuance of convertible debt, net of expenses
|
|
|
-
|
|
|
|
8,915,573
|
|
Proceeds from the sale of common stock and exercise of warrants, net of expenses
|
|
|
1,725
|
|
|
|
1,160,158
|
|
Net cash provided by (used in) financing activities
|
|
|
(97,835
|
)
|
|
|
9,992,961
|
|
Net increase (decrease) in cash
|
|
|
(8,079,128
|
)
|
|
|
7,547,398
|
|
Cash at the beginning of period
|
|
|
14,639,981
|
|
|
|
1,215,265
|
|
Cash at the end of period
|
|
$
|
6,560,853
|
|
|
$
|
8,762,663
|
|
|
|
|
|
|
|
|
|
|
Supplemental disclosures of non-cash financing activities:
|
|
|
|
|
|
|
|
|
Cash paid for interest
|
|
$
|
18,833
|
|
|
$
|
8,018
|
|
Common stock issued for accrued payroll
|
|
$
|
210,200
|
|
|
$
|
108,420
|
|
Common stock issued for prepaid services
|
|
$
|
96,000
|
|
|
$
|
-
|
|
Debt converted to equity
|
|
$
|
-
|
|
|
$
|
632,353
|
|
Warrants issued for debt discount
|
|
$
|
-
|
|
|
$
|
4,239,000
|
|
Acquisition of vehicles with debt financing
|
|
$
|
-
|
|
|
$
|
29,256
|
|
Assets acquired by issuance of common stock
|
|
$
|
998,751
|
|
|
$
|
961,400
|
|
Acquisition of assets with seller financing
|
|
$
|
-
|
|
|
$
|
564,000
|
|
Right to use assets acquired under operating leases
|
|
$
|
1,791,307
|
|
|
$
|
-
|
|
See Notes to the Unaudited Consolidated
Financial Statements.
GrowGeneration Corporation and Subsidiaries
Notes to the Unaudited Consolidated Financial
Statements
March 31, 2019
GrowGeneration Corp (the “Company”)
was incorporated on March 6, 2014 in Colorado under the name of Easylife Corp and changed its name to GrowGeneration Corp. It maintains
its principal office in Denver, Colorado.
The Company’s mission
is to become one of the largest retail hydroponic and organic specialty gardening retail outlets in the industry. Today, the
Company owns and operates a chain of twenty one (21) retail hydroponic/gardening stores, with five (5) located in the state
of Colorado, six (6) in the state of California, three (3) in the state of Michigan, two (2) in the state of Nevada, one (1)
in the state of Washington, two (2) in the State of Oklahoma and one (1) in the state of Rhode Island, one (1) in Maine, and
an online e-commerce store, HeavyGardens. Our plan is to open and operate hydroponic/gardening stores and related
businesses throughout the United States and Canada.
The Company engages in its e
business through its wholly owned subsidiaries, GrowGeneration Pueblo Corp, GrowGeneration California Corp, Grow Generation Nevada
Corp, GrowGeneration Washington Corp, GrowGeneration Rhode Island Corp, GrowGeneration Oklahoma Corp, GrowGeneration Canada, GrowGeneration
HG Corp, GrowGeneration Hemp Corp, GGen Distribution Corp, GrowGeneration Michigan Corp, GrowGeneration New England Corp and GrowGeneration
Management Corp.
2.
|
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
|
Principles of Consolidation
The financial statements are prepared
under the Financial Accounting Standards Board (“FASB”) Accounting Standards Codification (“ASC”) Topic
105-10,
Generally Accepted Accounting Principles
, in accordance with accounting principles generally accepted in the U.S.
(“GAAP”).
The consolidated financial statements
include the accounts of the Company and its wholly-owned subsidiaries. All significant intercompany balances and transactions are
eliminated in consolidation.
Basis of Presentation - Unaudited Interim Financial
Information
The accompanying interim condensed
consolidated financial statements are unaudited. In the opinion of management, the accompanying unaudited condensed consolidated
financial statements contain all of the normal recurring adjustments necessary to present fairly the financial position and results
of operations as of and for the periods presented. The interim results are not necessarily indicative of the results to be expected
for the full year or any future period.
Certain information and footnote
disclosures normally included in the consolidated financial statements prepared in accordance with accounting principles generally
accepted in the United States have been condensed or omitted pursuant to the rules and regulations of the Securities and Exchange
Commission (“SEC”). The Company believes that the disclosures are adequate to make the interim information presented
not misleading. These consolidated financial statements should be read in conjunction with the Company’s audited consolidated
financial statements and the notes thereto included in the Company’s Annual Report on Form 10-K filed on April 1, 2019 for
the years ended December 31, 2018 and 2017.
Reclassifications
Certain amounts in the prior period
financial statements have been reclassified to conform to the current period presentation. These reclassifications had no effect
on reported consolidated net income (loss).
GrowGeneration Corporation and Subsidiaries
Notes to the Unaudited Consolidated Financial
Statements
March 31, 2019
2.
|
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES, continued
|
Leases
We assess whether an arrangement
is a lease at inception. Leases with an initial term of 12 months or less are not recorded on the balance sheet. We have elected
the practical expedient to not separate lease and non-lease components for all assets. Operating lease assets and operating lease
liabilities are calculated based on the present value of the future minimum lease payments over the lease term at the lease start
date. As most of our leases do not provide an implicit rate, we use our incremental borrowing rate based on the information available
at the lease start date in determining the present value of future payments. The operating lease asset is increased by any lease
payments made at or before the lease start date and reduced by lease incentives and initial direct costs incurred. The lease term
includes options to renew or terminate the lease when it is reasonably certain that we will exercise that option. The exercise
of lease renewal options is at our sole discretion. The depreciable life of lease assets and leasehold improvements are limited
by the lease term. Lease expense for operating leases is recognized on a straight-line basis over the lease term.
Segment Reporting
Management makes significant
operating decisions based upon the analysis of the entire Company and financial performance is evaluated on a company-wide
basis. Accordingly, the various products sold are aggregated into one reportable operating segment as under guidance in the
FASB ASC Topic 280 for segment reporting.
Use of Estimates
Management uses estimates and
assumptions in preparing these financial statements in accordance with GAAP. These estimates and assumptions affect the reported
amounts of assets and liabilities, the disclosure of contingent assets and liabilities at the date of the financial statements,
and the reported revenues and expenses during the reporting period. Actual results could vary from the estimates that were used.
Income Taxes
The Company accounts for income
taxes in accordance with FASB ACS 740, Income Taxes, which requires the recognition of deferred income taxes for differences between
the basis of assets and liabilities for financial statement and income tax purposes. The differences related principally to depreciation
of property and equipment, reserve for obsolete inventory and bad debt. Deferred tax assets and liabilities represent the future
tax consequence for those differences, which will either be deductible or taxable when the assets and liabilities are recovered
or settled. Deferred taxes are also recognized for operating losses that are available to offset future taxable income. Valuation
allowances are established to reduce deferred tax assets to the amount expected to be realized.
The Company adopted the provisions of FASB ACS 740-10-25, which prescribes a recognition threshold and
measurement attribute for the recognition and measurement of tax positions taken or expected to be taken in income tax returns.
FASB ASC 740-10-25 also provides guidance on recognition of income tax assets and liabilities, classification of current and deferred
income tax assets and liabilities, and accounting for interest and penalties associated with tax positions. The Company’s
tax returns are subject to tax examinations by U.S. federal and state authorities until respective statute of limitation. Currently,
the 2018, 2017 and 2016 tax years are open and subject to examination by taxing authorities. However, the Company is not currently
under audit nor has the Company been contacted by any of the taxing authorities. The Company does not have any accrual for uncertain
tax positions as of March 31, 2019. It is not anticipated that unrecognized tax benefits would significantly increase or decrease
within 12 months of the reporting date.
GrowGeneration Corporation
and Subsidiaries
Notes to the Unaudited Consolidated Financial
Statements
March 31, 2019
3.
|
RECENT ACCOUNTING PRONOUNCEMENTS
|
Recently Adopted Accounting
Pronouncements
During the first quarter of 2019,
the Company adopted the Financial Accounting Standards Board (FASB) Accounting Standards Update (ASU) 2016-02,
Leases
(ASC
842), which introduces the balance sheet recognition of lease assets and lease liabilities by lessees for those leases classified
as operating leases under previous guidance. The Company has adopted the new lease standard using the new transition option issued
under the amendments in ASU 2018-11,
Leases
, which allowed the Company to continue to apply the legacy guidance in Accounting
Standards Codification (ASC) 840,
Leases
, in the comparative periods presented in the year of adoption. The Company
elected the package of practical expedients permitted under the transition guidance within the new standard, which among other
things, allowed the Company to carry forward the historical lease classification. The Company made an accounting policy election
to keep leases with an initial term of 12 months or less off of the balance sheet. The Company will recognize those lease payments
in the Consolidated Statements of Comprehensive Income on a straight-line basis over the lease term. The impact of the adoption
was an increase to the Company’s operating lease assets and liabilities on January 1, 2019 of $3.2 million.
On January 1, 2019, the Company
also adopted ASU 2018-07, “Improvements to Nonemployee Share-Based Payment Accounting.” ASU 2018-07 more
closely aligns the accounting for employee and nonemployee share-based payments. The amendment is effective commencing in
2019 with early adoption permitted. The adoption of this new guidance did not have a material impact on our Financial Statements.
In January 2016, the FASB issued
ASU 2016-01,
Financial Instruments-Overall: Recognition and Measurement of Financial Assets and Financial Liabilities
,
which requires that (i) all equity investments, other than equity-method investments, in unconsolidated entities generally be
measured at fair value through earnings and (ii) when the fair value option has been elected for financial liabilities, changes
in fair value due to instrument-specific credit risk will be recognized separately in other comprehensive income. Additionally,
the ASU 2016-01 changes the disclosure requirements for financial instruments. The new standard will be effective for the Company
starting in the first quarter of fiscal 2019. The adoption of this standard on January 1, 2019 did not have a material effect
on the consolidated financial statements and footnote disclosure.
On August 28, 2017, the FASB issued ASU 2017-12, “Derivatives and Hedging,” which better
aligns risk management activities and financial reporting for hedging relationships through changes to both the designation and
measurement guidance for qualifying hedging relationships and the presentation of hedge results. The amendments expand and refine
hedge accounting for both nonfinancial and financial risk components and in some situations better align the recognition and presentation
of the effects of the hedging instrument and the hedged item in the financial statements. The new standard will be effective for
the Company as of January 1, 2019. The adoption of this new standard on January 1, 2019 did not have any material impact on
our consolidated financial statements and footnote disclosures.
Recently Issued Accounting
Pronouncements – Pending Adoption
On August 28, 2017, the FASB
issued ASU 2017-12, “Derivatives and Hedging,” which better aligns risk management activities and financial reporting
for hedging relationships through changes to both the designation and measurement guidance for qualifying hedging relationships
and the presentation of hedge results. The amendments expand and refine hedge accounting for both nonfinancial and financial risk
components and in some situations better align the recognition and presentation of the effects of the hedging instrument and the
hedged item in the financial statements. The new standard will be effective for the Company as of January 1, 2019. Early adoption
is permitted. We do not believe the adoption of this new standard will have any impact on our consolidated financial statements
and footnote disclosures.
GrowGeneration Corporation and Subsidiaries
Notes to the Unaudited Consolidated Financial
Statements
March 31, 2019
4.
|
PROPERTY AND EQUIPMENT
|
|
|
March
31, 2019
|
|
|
December 31,
2018
|
|
Vehicles
|
|
$
|
549,283
|
|
|
$
|
535,857
|
|
Leasehold improvements
|
|
|
589,402
|
|
|
|
441,725
|
|
Furniture, fixtures and equipment
|
|
|
1,836,106
|
|
|
|
1,417,061
|
|
|
|
|
2,974,791
|
|
|
|
2,394,643
|
|
(Accumulated depreciation)
|
|
|
(720,446
|
)
|
|
|
(573,822
|
)
|
Property and Equipment, net
|
|
$
|
2,254,345
|
|
|
$
|
1,820,821
|
|
Depreciation expense for the three
months ended March 31, 2019 and 2018 was $146,624 and $44,732, respectively.
|
|
March 31
|
|
|
December 31
|
|
|
|
2019
|
|
|
2018
|
|
Long term debt is as follows:
|
|
|
|
|
|
|
Hitachi Capital, interest at 8.0% per annum, payable in monthly installments of $631.13 beginning September 2015 through August 2019, secured by delivery equipment with a book value of $24,910
|
|
$
|
1,568
|
|
|
$
|
3,211
|
|
|
|
|
|
|
|
|
|
|
Wells Fargo Equipment Finance, interest at 3.5% per annum, payable in monthly installments of $518.96 beginning April 2016 through March 2021, secured by warehouse equipment with a book value of $25,437
|
|
|
11,528
|
|
|
|
12,976
|
|
|
|
|
|
|
|
|
|
|
Notes payable issued in connection with seller financing of assets acquired, interest at 1%, payable in 24 installments of $24,996, due February 2020
|
|
|
275,000
|
|
|
|
350,000
|
|
|
|
|
|
|
|
|
|
|
Notes payable issued in connection with seller financing of assets acquired, interest at 1%, payable in 12 installments of $6,003, due September 2019
|
|
|
50,000
|
|
|
|
54,000
|
|
|
|
|
|
|
|
|
|
|
Notes payable issued in connection with seller financing of assets acquired, interest at 8.125%, payable in 60 installments of $8,440, due August 2023
|
|
|
374,783
|
|
|
|
392,252
|
|
|
|
$
|
712,879
|
|
|
$
|
812,439
|
|
Less Current Maturities
|
|
|
(436,813
|
)
|
|
|
(436,813
|
)
|
Total Long-Term Debt
|
|
$
|
276,066
|
|
|
$
|
375,626
|
|
Interest expense for the three months ended March 31, 2019 and 2018 was $6,691 and $8,018, respectively.
GrowGeneration Corporation and Subsidiaries
Notes to the Unaudited Consolidated Financial
Statements
March 31, 2019
We determine if a contract contains
a lease at inception. Our material operating leases consist of retail and warehouse locations as well as office space. Our leases
generally have remaining terms of 1- 5 years, most of which include options to extend the leases for additional 3-5 year periods.
Generally, the lease term is the minimum of the noncancelable period of the lease or the lease term inclusive of reasonably certain
renewal periods.
Operating lease assets and
liabilities are recognized at the lease commencement date. Operating lease liabilities represent the present value of lease
payments not yet paid. Operating lease assets represent our right to use an underlying asset and are based upon the operating
lease liabilities adjusted for prepayments or accrued lease payments, initial direct costs, lease incentives, and impairment
of operating lease assets. To determine the present value of lease payments not yet paid, we estimate incremental secured
borrowing rates corresponding to the maturities of the leases. Our leases typically contain rent escalations over the lease
term. We recognize expense for these leases on a straight-line basis over the lease term.
We elected this expedient to account
for lease and non-lease components as a single component for our entire population of operating lease assets.
We have elected the short-term
lease recognition exemption for all applicable classes of underlying assets. Short-term disclosures include only those leases with
a term greater than one month and 12 months or less, and expense is recognized on a straight-line basis over the lease term. Leases
with an initial term of 12 months or less, that do not include an option to purchase the underlying asset that we are reasonably
certain to exercise, are not recorded on the balance sheet.
|
|
March 31,
|
|
|
|
2019
|
|
Right to use assets, operating lease assets
|
|
$
|
4,628,017
|
|
|
|
|
|
|
Current lease liability
|
|
$
|
1,210,098
|
|
Non-current lease liability
|
|
|
3,445,216
|
|
|
|
$
|
4,655,314
|
|
|
|
March 31,
|
|
|
|
2019
|
|
Weighted average remaining lease term
|
|
|
3.5 years
|
|
Weighted average discount rate
|
|
|
7.6
|
%
|
|
|
|
|
|
Operating lease assets obtained for operating lease liabilities
|
|
$
|
1,791,307
|
|
GrowGeneration Corporation and Subsidiaries
Notes to the Unaudited Consolidated Financial
Statements
March 31, 2019
Maturities of lease liabilities
|
|
|
|
2019
|
|
$
|
1,130,385
|
|
2020
|
|
|
1,423,134
|
|
2021
|
|
|
1,348,880
|
|
2022
|
|
|
1,096,793
|
|
2023
|
|
|
685,257
|
|
2024
|
|
|
25,304
|
|
Total lease payments
|
|
|
5,709,753
|
|
Less: Imputed interest
|
|
|
(1,054,439
|
)
|
Lease Liability March 31, 2019
|
|
$
|
4,655,314
|
|
On January 12, 2018, the Company
completed a private placement of a total of 36 units (the “Units”) of the Company’s securities at the price of
$250,000 per Unit pursuant to Section 4(a)(2) of the Securities Act of 1933, as amended (the “Securities Act”) and
Rule 506 of Regulation D promulgated under the Securities Act. Each Unit consisted of (i) a .1% unsecured convertible promissory
note of the principal amount of $250,000 (each, a “Note”), and (ii) a 3-year warrant entitling the holder to purchase
37,500 shares of the Company’s common stock, par value $.001 per share (the “Common Stock”), at a price of $.01
per share or through cashless exercise.
The convertible debt has a maturity
date of January 12, 2021 and the principal balance and any accrued interest is convertible by the holder at any time into Common
Stock of the Company at conversion price of $3.00 a share the (“Conversion Price”). Principal due and interest
accrued on the Notes will automatically convert into shares of Common Stock, at the Conversion Price, if at any time during the
term of the Notes, commencing twelve (12) months from the date of issuance, the Common Stock trades minimum daily volume of at
least 50,000 shares for twenty (20) consecutive days with a volume weighted average price of at least $4.00 per share.
In relation to this transaction,
the Company recorded a debt discount of $4,239,000 related to the fair market value of warrants issued as noted above. The debt
discount, which was based on an imputed interest rate, is being amortized on a straight-line basis over the life of the convertible
debt.
During the year ended December
31, 2018, convertible debt and accrued interest of $5,927,677, net of unamortized debt discount of $2,305,746, was converted into
2,013,294 shares of common stock at the conversion rate of $3.00 per share. There were no conversions debt or accrued interest
for the three months ended March 31, 2019.
During the three months ended
March 31, 2019, 172,500 warrants issued in connection with the convertible debt were exercised, resulting in the issuance of 172,500
shares of common stock.
|
|
March 31,
|
|
|
December 31,
|
|
|
|
2019
|
|
|
2018
|
|
Convertible debt
|
|
$
|
3,075,000
|
|
|
$
|
3,075,000
|
|
Remaining unamortized debt discount and debt issue costs
|
|
|
(905,942
|
)
|
|
|
(1,030,887
|
)
|
Convertible debt, net of debt discount and debt issue costs
|
|
$
|
2,169,058
|
|
|
$
|
2,044,113
|
|
Amortization of debt discount
for the three months ended March 31, 2019 and 2018 was $124,946 and $317,255, respectively.
GrowGeneration Corporation and Subsidiaries
Notes to the Unaudited Consolidated Financial
Statements
March 31, 2019
|
8.
|
SHARE BASED PAYMENTS AND STOCK OPTIONS
|
The Company accounts for share-based
payments through the measurement and recognition of compensation expense for share-based payment awards made to employees and directors
of the Company, including stock options and restricted shares.
The following table presents share-based
payment expense and new shares issued for the three months ended March 31, 2019 and 2018.
|
|
Three Months Ended
March 31,
|
|
|
|
2019
|
|
|
2018
|
|
Total non-cash share-based compensation
|
|
$
|
80,278
|
|
|
$
|
216,200
|
|
On March 6, 2014, the Company’s Board of Directors (the “Board”) and majority stockholders
approved the 2014 Equity Incentive Plan (the “2014 Plan”) pursuant to which the Company may grant incentive and non-statutory
options to employees, nonemployee members of the Board, consultants and other independent advisors who provide services to the
Company. The maximum shares of Common Stock which may be issued over the term of the 2014 Plan shall not exceed 2,500,000 shares.
Awards under the 2014 Plan are made by the Board. Options under the plan are to be issued at the market price of the stock on the
day of the grant except to those issued to a ten-percent stockholder which is required to be issued at a price not less than 110%
of the fair market value on the day of the grant. Each option is exercisable at such time or times, during such period and for
such numbers of shares shall be determined by the plan administrator. No option may be exercisable for more than ten years (five
years in the case of an incentive stock option granted to a ten-percent stockholder) from the date of grant. As of the date of
this filing, there are a total of 2,113,834 options issued under the 2014 Plan (of which 1,418,334 options have been exercised
and 695,500 remain outstanding), 375,000 shares of Common Stock issued, and 11,166 shares of Common Stock available to be issued.
On January 7, 2018, the Board
adopted the 2018 Equity Compensation Plan (the “2018 Plan”) and on April 20, 2018, the shareholders approved the 2018
Plan. The 2018 Plan will be administered by the Board. The maximum shares of Common Stock which may be issued over the term of
the plan shall not exceed 2,500,000 shares. The Board may grant options to purchase shares of Common Stock, stock appreciation
rights, restricted stock units, restricted or unrestricted shares of Common Stock, performance shares, performance units, other
cash-based awards and other stock-based awards.
The Board may delegate authority to the chief executive officer and/or other executive officers to grant
options and other awards to employees (other than themselves), subject to applicable law and the 2018 Plan. No options, stock purchase
rights or awards may be made under the 2018 Plan on or after the ten-year anniversary of the adoption of the 2018 Plan by the Board,
but the 2018 Plan will continue thereafter while previously granted options, stock appreciation rights or awards remain subject
to the 2018 Plan. Options granted under the 2018 Plan may be either “incentive stock options” that are intended to
meet the requirements of Section 422 of the Internal Revenue Code of 1986, as amended (the “Code”) or “nonstatutory
stock options” that do not meet the requirements of Section 422 of the Code. The Board will determine the exercise price
of options granted under the 2018 Plan. The exercise price of stock options may not be less than the fair market value, on the
date of grant, per share of our Common Stock issuable upon exercise of the option (or 110% of fair market value in the case of
incentive options granted to a ten-percent stockholder). No option may be exercisable for more than ten years (five years in the
case of an incentive stock option granted to a ten-percent stockholder) from the date of grant.
GrowGeneration Corporation and Subsidiaries
Notes to the Unaudited Consolidated Financial
Statements
March 31, 2019
8.
|
SHARE BASED PAYMENTS AND STOCK OPTIONS, continued
|
Options outstanding at March 31,
2019 are as follows:
Options
|
|
Shares
|
|
|
Weight
- Average Exercise Price
|
|
|
Weighted
- Average Remaining Contractual Term
|
|
Weighted
- Average Grant Date Fair Value
|
|
Outstanding at December 31, 2018
|
|
|
1,815,500
|
|
|
$
|
1.66
|
|
|
2.65 years
|
|
$
|
.78
|
|
Granted
|
|
|
260,000
|
|
|
|
2.93
|
|
|
|
|
$
|
1.91
|
|
Exercised
|
|
|
(300,000
|
)
|
|
|
|
|
|
|
|
|
|
|
Forfeited or expired
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
Outstanding at March 31, 2019
|
|
|
1,775,500
|
|
|
$
|
2.03
|
|
|
2.56 years
|
|
$
|
1.07
|
|
Options vested at March 31, 2019
|
|
|
1,207,161
|
|
|
$
|
1.75
|
|
|
2.14 years
|
|
$
|
.85
|
|
9.
|
STOCK PURCHASE WARRANTS
|
A summary of the status of the
Company’s outstanding stock purchase warrants as of March 31, 2019 is as follows:
|
|
|
Warrants
|
|
|
Weighted - Average Exercise Price
|
|
|
|
|
|
|
|
|
|
Outstanding at December 31, 2018
|
|
|
$
|
3,279,500
|
|
|
$
|
1.94
|
|
|
|
|
|
|
|
|
|
|
|
Issued
|
|
|
|
-
|
|
|
|
-
|
|
Exercised
|
|
|
|
-
|
|
|
|
-
|
|
Forfeited
|
|
|
|
-
|
|
|
|
|
|
Outstanding at March 31, 2019
|
|
|
|
3,279,500
|
|
|
$
|
1.94
|
|
The Company’s current Certificate
of Incorporation authorizes the Company to issued 100,000,000 shares of Common Stock. As of March 31, 2019, there were 28,844,552
shares of Common Stock outstanding.
2019 Equity Transactions
During the quarter ended March
31, 2019, the Company issued 172,500 shares of Common Stock upon exercise of common stock warrants.
During the quarter ended March
31, 2019, the Company issued 344,553 shares of Common Stock valued at approximately $999,000 in connection with assets acquired
in business combinations.
During the quarter ended March
31, 2019, the Company issued 228,890 shares of Common Stock upon the cashless exercise of 300,000 common stock options.
GrowGeneration Corporation and Subsidiaries
Notes to the Unaudited Consolidated Financial
Statements
March 31, 2019
10.
|
STOCKHOLDERS’ EQUITY, continued
|
During the quarter ended March
31, 2019, the Company issued 159,500 shares of Common Stock, valued at approximately $231,000, for employee bonuses accrued at
December 31, 2018.
During the quarter ended March
31, 2019, the Company issued 50,000 shares of Common Stock, valued at approximately $96,000, for consulting services.
2018 Equity Transactions
During the quarter ended March
31, 2018, the Company issued 1,446,433 shares of Common Stock upon exercise of common stock warrants.
During the quarter ended March
31, 2018, the Company issued 455,000 shares of Common Stock valued at approximately $941,000 in connection with assets acquired
in business combinations.
During the quarter ended March
31, 2018, the Company issued 391,668 shares of Common Stock upon conversion of $1,175,000 in convertible debt at $3.00 per share.
During the quarter ended March
31, 2018, the Company issued 118,334 shares of Common Stock upon the exercise of common stock options.
During the quarter ended March
31, 2018, the Company issued 26,000 shares of Common Stock, valued at approximately $108,000, for employee bonuses accrued at December
31, 2017.
Potentially dilutive securities
were comprised of the following:
|
|
March 31, 2019
|
|
|
March 31, 2018
|
|
Stock purchase warrants
|
|
|
3,279,500
|
|
|
|
2,319,000
|
|
Convertible debt warrants
|
|
|
363,750
|
|
|
|
1,155,000
|
|
Options
|
|
|
1,775,500
|
|
|
|
2,492,000
|
|
Total
|
|
|
5,418,750
|
|
|
|
5,966,000
|
|
The following table sets forth
the composition of the weighted average shares (denominator) used in the basic and dilutive earnings per share computation for
the three months ended March 31, 2019 and 2018.
|
|
March 31, 2019
|
|
|
March 31, 2018
|
|
Net income (loss)
|
|
$
|
229,421
|
|
|
$
|
(953,430
|
)
|
Weighted average shares outstanding, basic
|
|
|
28,844,552
|
|
|
|
18,419,519
|
|
Effect of dilutive common stock equivalents
|
|
|
5,418,750
|
|
|
|
-
|
|
Adjusted weighted average shares outstanding, dilutive
|
|
|
34,263,302
|
|
|
|
18,419,519
|
|
Basic income (loss) per shares
|
|
$
|
.01
|
|
|
$
|
(.05
|
)
|
Dilutive income (loss) per share
|
|
$
|
.01
|
|
|
$
|
(.05
|
)
|
GrowGeneration Corporation and Subsidiaries
Notes to the Unaudited Consolidated Financial
Statements
March 31, 2019
The Company accounts for acquisitions
in accordance with ASC 805 “Business Combinations.” Assets acquired and liabilities assumed are recorded in the accompanying
consolidated balance sheets at their estimated fair values, as of the acquisition date. For all acquisitions, the preliminary allocation
of the purchase price was based upon a preliminary valuation, and the Company’s estimates and assumptions are subject to
change within the measurement period as valuations are finalized. The table below represents the allocation of the preliminary
purchase price to the acquired net assets during the three months ended March 31, 2019.
|
|
Chlorophyll
|
|
|
Reno Hydroponics
|
|
|
Palm Springs Hydroponics
|
|
|
Total
|
|
Inventory
|
|
$
|
1,441,000
|
|
|
$
|
238,000
|
|
|
$
|
465,500
|
|
|
$
|
2,144,500
|
|
Prepaids and other current assets
|
|
|
22,000
|
|
|
|
-
|
|
|
|
|
|
|
|
22,000
|
|
Furniture and equipment
|
|
|
100,000
|
|
|
|
25,000
|
|
|
|
25,000
|
|
|
|
150,000
|
|
Goodwill
|
|
|
2,596,100
|
|
|
|
516,300
|
|
|
|
554,000
|
|
|
|
3,666,400
|
|
Total
|
|
$
|
4,159,100
|
|
|
$
|
779,300
|
|
|
$
|
1,044,500
|
|
|
$
|
5,982,900
|
|
The table below represents the
consideration paid for the net assets acquired in business combinations.
|
|
Chlorophyll
|
|
|
Reno Hydroponics
|
|
|
Palm Springs Hydroponics
|
|
|
Total
|
|
Cash
|
|
$
|
3,659,100
|
|
|
$
|
525,000
|
|
|
$
|
800,000
|
|
|
$
|
4,984,100
|
|
Common stock
|
|
|
500,000
|
|
|
|
254,300
|
|
|
|
244,500
|
|
|
|
998,800
|
|
Total
|
|
$
|
4,159,100
|
|
|
$
|
779,300
|
|
|
$
|
1,044,500
|
|
|
$
|
5,982,900
|
|
The following table discloses
the date of the acquisitions noted above and the revenue and earnings included in the consolidated income statement from the date
of acquisition to the period ended March 31, 2019.
|
|
Chlorophyll
|
|
|
Reno Hydroponics
|
|
|
Palm Springs Hydroponics
|
|
|
Total
|
|
Acquisition date
|
|
|
1/21,2019
|
|
|
|
2/11/2019
|
|
|
|
2/7/2019
|
|
|
|
|
|
Revenue
|
|
$
|
3,450,600
|
|
|
$
|
1,594,900
|
|
|
$
|
121,500
|
|
|
$
|
5,167,000
|
|
Earnings
|
|
$
|
613,000
|
|
|
$
|
165,300
|
|
|
$
|
5,800
|
|
|
$
|
784,100
|
|
The following represents the proforma
consolidated income statement as if the acquisitions had been included in the consolidated results of the Company for the entire
period for the three months ended March 31, 2018.
Pro forma consolidated income statement
|
|
March 31, 2018
|
|
Revenue
|
|
$
|
2,088,200
|
|
Earnings
|
|
$
|
389,100
|
|
The Company has evaluated events
and transaction occurring subsequent to March 31, 2019 up to the date of this filing of these consolidated financial statements.
These statements contain all necessary adjustments and disclosures resulting from that evaluation.
ITEM 2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL
CONDITION AND RESULTS OF OPERATIONS
The following discussion should be read
in conjunction with our consolidated financial statements and related notes that appear elsewhere in this report as well as our
Annual Report on Form 10-K for the year ended December 31, 2018 filed with the SEC on April 1, 2019. In connection with, and because
we desire to take advantage of, the “safe harbor” provisions of the Private Securities Litigation Reform Act of 1995,
we caution readers regarding certain forward looking statements in the following discussion and elsewhere in this report and in
any other statement made by, or on our behalf, whether or not in future filings with the SEC. Forward looking statements are statements
not based on historical information and which relate to future operations, strategies, financial results or other developments.
Forward looking statements, particularly those identified with the words, “anticipates,” “believes,”
“expects,” “plans,” “intends,” “objectives,” and similar expressions, are necessarily
based upon estimates and assumptions that are inherently subject to significant business, economic and competitive uncertainties
and contingencies, many of which are beyond our control and many of which, with respect to future business decisions, are subject
to change. These uncertainties and contingencies can affect actual results and could cause actual results to differ materially
from those expressed in any forward-looking statements made by, or on our behalf. We disclaim any obligation to update forward
looking statements, except as required by law.
OVERVIEW
GrowGeneration’s mission is to become one of the largest retail hydroponic and organic specialty
gardening retail outlets in the industry. Today, GrowGeneration owns and operates a chain of twenty one (21) retail hydroponic/gardening
stores, with five (5) located in the state of Colorado, six (6) in the state of California, three (3) in the state of Michigan,
two (2) in the state of Nevada, one (1) in the state of Washington, two (2) in the State of Oklahoma and one (1) in the state of
Rhode Island, one (1) in Maine, and an online e-commerce store, HeavyGardens. Our plan is to open and operate hydroponic/gardening
stores and related businesses throughout the United States and Canada.
Today, our 21 facilities operate in 8 states,
each state considered an operating region. In 2018, we acquired approximately $25 million in revenue from six acquisitions and
for the three months ended March 31, 2019 we completed the acquisition of three additional stores that are projected to provide
an additional $13 million in revenues annually. We continue to achieve our yearly revenue growth goals of 100% year over year growth.
Our operations span over 100,000 sq. ft of retail and warehouse space. We employ today approximately 90 agronomist and horticulturist
that we have branded “Grow Pros”. In addition to our store operations, GrowGeneration also operates 5 divisions. These
wholly-owned divisions are, GrowGeneration Canada, GrowGeneration Hemp, GGen Distribution Corp and our newly purchased e-commerce
super-store HeavyGardens.com. GrowGeneration Commercial is operated as a stand-alone entity to sell directly into the commercial
markets. These sales calls include new build-outs, large capital projects and multi-state operators. Commercial customers set up
accounts and can order directly online and receive their commercial pricing. HeavyGardens.com is the Company’s recent acquisition
of an e-commerce online superstore that today generates approximately $400,000 a month in sales and, has over 60,000 unique visitors.
The Company is implementing an omni- channel approach of ordering online and picking up at one of our store locations. We have
allocated marketing dollars to a digital marketing campaign to further grow our online brand presence. GrowGeneration Canada was
formed to mirror our US operations and strategies to acquire hydro operations in Canada. We plan to have 3 locations, in British
Columbia, Quebec and Ontario, operating in later half of 2019. GrowGeneration Hemp is developing a supply chain to outfit hemp
farms, currently over 75,000 acres in the US, with equipment and supplies. As more of these hemp farms become operational and the
demand for CBD Isolate and Biomass soars, the increase in hemp farming is expected to be a high growth channel for the Company.
Lastly, GGen Distribution Corp is sourcing and developing new and innovative agricultural products, private label and exclusive
products to drive margins and introduce the commercial growers to the latest in new technologies to increase yields and the quality
of their plants.
Our stores sell thousands of products, such as organic nutrients and soils, advanced lighting technology,
state of the art hydroponic and aquaponic equipment, and other products needed to grow indoors and outdoors. Our strategy is to
target two distinct groups of customers; namely commercial growers, and smaller growers who require a local store to fulfill their
daily and weekly growing needs. Our supply-chain includes over 10,000 sku’s, across 12 product departments. We can deliver
directly to the grower’s facility, and they can pick up the products at one of our stores or, order online.
GrowGeneration serves a new, yet sophisticated
community of commercial and urban cultivators growing specialty crops including organics, greens and plant-based medicines. Unlike
the traditional agricultural industry, these cultivators use innovative indoor and outdoor growing techniques to produce specialty
crops in highly controlled environments. This enables them to produce crops at higher yields without having to compromise quality,
regardless of the season or weather and drought conditions.
Our target market segments include the
commercial growers in the cannabis market (dispensaries, cultivators and caregivers), the home cannabis grower and to businesses
and individuals who grow organically grown herbs and leafy green vegetables. The landscape for hydroponic retail stores is very
fragmented, with smaller single stores which we consider very ripe for our roll up strategy. Further, the products we sell are
in demand due to the ever-increasing legalization and the number of licensed cultivation facilities in both the US and Canada.
Total sales for the hydroponic equipment business are well over $4 billion.
Sales at our stores have grown since we
commenced our business in May 2014, when we acquired the assets of Southern Colorado Garden Supply Corp. (d/b/a Pueblo Hydroponics),
which owned and operated four retail stores. Our growth has been fueled by the purchase of additional retail stores, frequent and
higher dollar transactions from commercial growers, individual home growers and gardeners who grow their own organic foods. We
expect to continue to experience significant growth over the next few years, primarily from existing and new stores that we open
or acquire. Our growth is likely to come from four distinct channels: establishing new stores in high-value markets, internal growth
at existing stores, acquiring existing stores with strong customer bases and strong operating histories and the creation of a business
to business e-commerce portal at www.GrowGeneration.com.
R
ESULTS OF OPERATIONS
Comparison of the three months ended March 31, 2019 and 2018
The following table presents certain consolidated statement of operations information and presentation
of that data as a dollar and percentage change from year-to-year.
|
|
Three Months Ended
March 31,
2019
|
|
|
Three Months Ended
March 31,
2018
|
|
|
$
Variance
|
|
|
% Variance
|
|
Net revenue
|
|
$
|
13,087,222
|
|
|
$
|
4,381,018
|
|
|
$
|
8,706,204
|
|
|
|
199
|
%
|
Cost of goods sold
|
|
|
9,400,591
|
|
|
|
3,191,402
|
|
|
|
(6,209,189
|
)
|
|
|
195
|
%
|
Gross profit
|
|
|
3,686,631
|
|
|
|
1,189,616
|
|
|
|
2,497,015
|
|
|
|
210
|
%
|
Operating expenses
|
|
|
3,337,120
|
|
|
|
1,849,580
|
|
|
|
(1,487,540
|
)
|
|
|
80
|
%
|
Operating income (loss)
|
|
|
349,511
|
|
|
|
(659,964
|
)
|
|
|
1,009,475
|
|
|
|
|
|
Other income (expense)
|
|
|
(120,090
|
)
|
|
|
(293,466
|
)
|
|
|
173,376
|
|
|
|
|
|
Net income (loss)
|
|
$
|
229,421
|
|
|
$
|
(953,430
|
)
|
|
$
|
1,182,851
|
|
|
|
|
|
Revenue
Net revenue for the three months ended
March 31, 2019 increased approximately $8.7 million, or 199%, to approximately $13.1 million, compared to approximately $4.4 million
for the three months ended March 31, 2018. The increase in revenues in 2019 was primarily due to the addition of 14 new stores
opened or acquired after January 1, 2018, and the new e-commerce site acquired in mid-September 2018. The 14 new stores and the
new e-commerce web site contributed $9.9 million in revenue for the quarter ended March 31, 2019. Four new stores which we opened
at various times during the quarter ended March 31, 2018 contributed sales of $1.7 million during that quarter. The chart below
shows sales by market for the three months ended March 31, 2019 and 2018. The Company also consolidated some stores in 2019 and
2018 primarily in Colorado that had revenues of $66,000 for the three months ended March 31, 2019 and $462,000 for the three months
ended March 31, 2018.
The Company currently continues to focus
on eight (8) markets and the new e-commerce site noted below and the growth opportunities that exist in each market. We continue
to focus on new store acquisitions, proprietary products and the continued development of our online and Amazon sales.
|
|
Sales by Market
|
|
|
|
Three Months Ended
|
|
|
Three Months Ended
|
|
|
|
|
|
|
March 31,
2019
|
|
|
March 31,
2018
|
|
|
Variance
|
|
Colorado
|
|
$3,338,273
|
|
|
$1,376,847
|
|
|
$1,961,426
|
|
California
|
|
|
3,159,444
|
|
|
|
1,001,724
|
|
|
|
2,157,720
|
|
Rhode Island
|
|
|
1,497,982
|
|
|
|
962,766
|
|
|
|
535,216
|
|
Michigan
|
|
|
1,542,851
|
|
|
|
-
|
|
|
|
1,542,851
|
|
Nevada
|
|
|
867,647
|
|
|
|
413,904
|
|
|
|
453,743
|
|
Washington
|
|
|
327,297
|
|
|
|
164,504
|
|
|
|
162,793
|
|
Oklahoma
|
|
|
1,552,749
|
|
|
|
-
|
|
|
|
1,552,749
|
|
Maine
|
|
|
54,065
|
|
|
|
-
|
|
|
|
54,065
|
|
E-commerce
|
|
|
681,299
|
|
|
|
-
|
|
|
|
681,299
|
|
Closed/consolidated locations
|
|
|
65,615
|
|
|
|
461,273
|
|
|
|
(395,658
|
)
|
Total revenues
|
|
$
|
13,087,222
|
|
|
$
|
4,381,018
|
|
|
$
|
8,706,204
|
|
Sales of the Company’s products
in the Colorado market increased $1.96 million or 142% comparing the quarter ended March 31, 2019 to March 31, 2018 which was
primarily due the Company’s continued focus on increasing commercial sales and the acquisition of a new store in
mid-January 2019. Sales of the Company’s products in the California market have seen growth of approximately $2.1
million, or 215% from the addition of five (5) new stores through acquisitions. The California market experienced slower
growth in 2018 as a result of a change in the regulatory environment and the implementation of new rules and regulations
which had previously slowed the issuance of new licenses to growers. The Company positioned itself to take advantage of new
licenses issued to growers in 2019 and the increase in sales is reflective in that positioning.
The recognition of revenue in the Rhode
Island and Michigan markets are the result of these new acquisitions in 2018. The Rhode Island acquisition occurred in late January
2018 and the Michigan store acquisitions occurred in April 2018, so the quarter ended March 31, 2019 reflects sales in these four
stores for an entire quarter. The Company is pursuing new store acquisitions in both of these markets and believes that these markets
will be growth markets in 2019.
Revenue in the Nevada market increased
110% as we continue to focus on commercial sales.
Sales in the Washington market increased
$163,000 or 99% comparing the quarter ended March 31, 2019 to the quarter ended March 31, 2018
Stores in the Oklahoma market opened on October 1, 2018 and February 1, 2019, respectively and was a new
market for the Company with the legalization of cannabis in the state. Sales in this market have been very strong.
Maine is also a new market for the Company
and we opened a new store on March 1, 2019.
The Company had the same 7 stores opened
for the entire three months ended March 31, 2019 and 2018: four (4) in Colorado, one (1) in California, one (1) in Nevada, and one
(1) in Washington. These same stores generated $3.1 million in sales for the three months ended March 31, 2019, compared to $2.2
million in sales for the three months ended March 31, 2018, an increase of 42%. Same store sales increase in all of the markets
as noted below comparing March 31, 2019 to March 31, 2018.
|
|
7 Same Stores All Markets
|
|
|
|
Three Months Ended
|
|
|
Three Months Ended
|
|
|
|
|
|
|
March 31, 2019
|
|
|
March 31, 2018
|
|
|
Variance
|
|
Colorado market
|
|
$
|
2,016,826
|
|
|
$
|
1,376,847
|
|
|
$
|
639,979
|
|
California market
|
|
|
285,901
|
|
|
|
239,303
|
|
|
|
46,598
|
|
Washington market
|
|
|
327,297
|
|
|
|
164,504
|
|
|
|
162,793
|
|
Nevada market
|
|
|
481,253
|
|
|
|
413,904
|
|
|
|
67,349
|
|
Net revenue, all markets
|
|
$
|
3,111,277
|
|
|
$
|
2,194,558
|
|
|
$
|
916,719
|
|
Cost of Goods Sold
Cost of goods sold for the three months
ended March 31, 2019 increased approximately $6.2 million, or 195%, to approximately $9.4 million, as compared to approximately
$3.2 million for the three months ended March 31, 2018. The increase in cost of goods sold was primarily due to the 199% increase
in sales comparing the three months ended March 31, 2019 to the three months ended March 31, 2018. The increase in cost of goods
sold is directly attributable to the increase in the number of stores as discussed above.
Gross profit was approximately $3.7 million
for the three months ended March 31, 2019, compared to approximately $1.2 million for the three months ended March 31, 2018, an
increase of approximately $2.5 million or 210%. Gross profit as a percentage of sales was 28.2% for the three months ended March
31, 2019, compared to 27.1% for the three months ended March 31, 2018. The increase in the gross profit margin percentage is due
to reduced pricing from vendors as a result of our increasing purchasing from those vendors.
Operating Expenses
Operating expenses are comprised of store
operations, primarily payroll, rent and utilities, and corporate overhead. Store operating costs were approximately $2 million
for the three months ended March 31, 2019 and approximately $893,000 for the three months ended March 31, 2018, an increase of
approximately $1.1 million or 119%. The increase in store operating costs was directly attributable to the 199% increase in sales
from the addition of three (3) new locations that were acquired in 2019 and two new stores opened in new markets in 2019 that were
not open for any portion of the three months ended March 31, 2018. We acquired 11 stores at various times in 2018 and our new e-commerce
site in mid-September 2018. The addition of these new store was the primary reason for the increase in store operating costs. Store
operating costs as a percentage of sales were 15% for the three months ended March 31, 2019, compared to 20.4% for the three months
ended March 31, 2018. Store operating costs were positively impacted by the acquisitions of new stores in 2018 and 2019 which have
a lower percentage of operating costs to revenues due to their larger size and higher volume. The net impact, as noted above, was
lower store operating costs as a percentage of revenues.
Corporate overhead was 10.5% of revenue
for the three months ended March 31, 2019 and 21.8% for the three months ended March 31, 2018. Corporate overhead is comprised
of general and administrative costs, share based compensation, depreciation and amortization and corporate salaries and was approximately
$1.4 million for the three months ended March 31, 2019, compared to approximately $1 million for the three months ended March
31, 2018. The increase in salaries expense from 2018 to 2019 was due primarily to the increase in corporate staff to support expanding
operations, including purchased store integrations, accounting and finance, information systems, purchasing and commercial sales
staff. It should be noted that when we consummate a new acquisition, purchasing and back office accounting functions are stripped
from the new acquisitions and those functions are absorbed into our existing centralized purchasing and accounting and finance
departments, thus delivering cost savings. Corporate salaries and related payroll costs as a percentage of sales were 5% for the
three months ended March 31, 2019 compared to 7.6% for the three months ended March 31, 2018. General and administrative expenses
comprised mainly of advertising and promotions, travel & entertainment, professional fees and insurance, were approximately
$493,000 for the three months ended March 31, 2019 and approximately $364,000 for the three months ended March 31, 2018, with
a majority of the increase related to advertising and promotion, travel and entertainment and legal fees. General and administrative
costs as a percentage of revenue were 3.8% for the three months ended March 31, 2019, and 8.3% for the three months ended March
31, 2018. As noted earlier, corporate overhead includes non-cash expenses, consisting primarily of depreciation and share based
compensation, which was approximately $227,000 for the three months ended March 31, 2019, compared to approximately $261,000 for
the three months ended March 31, 2018.
Net Income (Loss)
The net income for the three months ended
March 31, 2019 was $229,421, compared to a net loss of $953,430 for the three months ended March 31, 2018, a positive change of
nearly $1.2 million. The net income for the quarter ended March 31, 2019 was primarily due to 1) a 199% increase in sales with
only a 195% increase in cost of sales, 2) a reduction of store operating costs as a percentage of revenue from 20.3 % in 2018 to
15% in 2019, and 3) a reduction of overhead as a percentage of revenue from 21.8% in 2018 to 10.5% in 2019.
Operating Activities
Net cash used in operating activities for the three months ended March 31, 2019 was approximately $2.5
million compared to approximately $1.8 million for three months ended March 31, 2018. Cash provided by operating activities is
driven by our net income (loss) and adjusted by non-cash items as well as changes in operating assets and liabilities. Non-cash
adjustments primarily include depreciation, amortization of intangible assets, share based compensation expense and amortization
of debt discount. Non-cash adjustment totaled approximately $379,000 and $578,000 for the three months ended March 31, 2019 and
2018, respectively, so non-cash adjustments had a greater positive impact on net cash provided by operating activities for the
three months ended March 31, 2018 than the same period in 2019. Despite showing net income of $229,421, the increase in the net
cash used in operating activities of $2.5 million was related to an increase in inventory of approximately $4.1 million, an increase
in accounts receivable of approximately $215,000, an increase in prepaids of $619,000, offset by an increase in accounts payable
and other current liabilities of approximately $1.8 million. The increases in inventory, receivable, prepaids, accounts payable
and other accrued expenses were directly attributable to the increase in the number of operating stores in 2019. Also, the increase
in inventory was attributable to the Company acquiring a significant amount of inventory at a substantially reduced price.
Net cash used in operating activities for the three months ended March 31, 2018 was approximately $1.8
million. This amount was primarily related to increases of inventory of approximately $2.1 million, accounts receivable of $91,000,
offset by an increase in accounts payable and other current liabilities of approximately $755,000. The increase in inventory and
a corresponding increase in trade payables was attributable to both an increase in revenues and an increase in the number of operating
stores between December 31, 2017 and March 31, 2018.
Net cash used in investing activities was
approximately $5.5 million for the three months ended March 31, 2019 and approximately $661,000 for the three months ended March
31, 2018. Investing activities in 2019 were primarily attributable to three acquisitions in 2019 in which the we paid approximately
$5 million in cash. Other investing activities in 2019 were the purchase of vehicles and store equipment totaling approximately
$430,000. Investing activities in 2018 related the purchase of vehicles and store equipment to support new store operations.
Net cash provided
used in financing activities for the three months ended March 31, 2019 was approximately $98,000 and was primarily attributable
to debt repayment. Net cash provided by financing activities for the three months ended March 31, 2018 was $10 million and was
primarily from proceeds from convertible debt, $8.9 million and sales of Common Stock and proceeds from the exercise of warrants
of $1.2 million.
Use of Non-GAAP
Financial Information
The Company believes that the presentation
of results excluding certain items in “Adjusted EBITDA,” such as non-cash equity compensation charges, provides meaningful
supplemental information to both management and investors, facilitating the evaluation of performance across reporting periods.
The Company uses these non-GAAP measures for internal planning and reporting purposes. These non-GAAP measures are not in accordance
with, or an alternative for, generally accepted accounting principles and may be different from non-GAAP measures used by other
companies. The presentation of this additional information is not meant to be considered in isolation or as a substitute for net
income or net income per share prepared in accordance with generally accepted accounting principles.
Set forth below is a reconciliation
of Adjusted EBITDA to net income (loss):
|
|
Three Months Ended
|
|
|
|
March 31, 2019
|
|
|
March 31, 2018
|
|
Net income (loss)
|
|
$
|
229,421
|
|
|
$
|
(953,430
|
)
|
Interest
|
|
|
6,961
|
|
|
|
8,018
|
|
Depreciation and Amortization
|
|
|
146,624
|
|
|
|
45,012
|
|
EBITDA
|
|
|
383,006
|
|
|
|
(900,400
|
)
|
Non-cash operating lease expense
|
|
|
27,279
|
|
|
|
-
|
|
Share based compensation (option compensation, warrant compensation, stock issued for services)
|
|
|
80,278
|
|
|
|
216,200
|
|
Amortization of debt discount
|
|
|
124,946
|
|
|
|
317,255
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA
|
|
$
|
615,509
|
|
|
$
|
(366,945
|
)
|
LIQUIDITY AND CAPITAL RESOURCES
As of March 31, 2019, we had working capital
of approximately $17.4 million, compared to working capital of approximately $21.6 million as of December 31, 2018, a decrease
of approximately $4.2 million. The decrease in working capital from December 31, 2018 to March 31, 2019 was due primarily to 1)
the use of cash to in the acquisition of three new stores during the quarter ended March 31, 2019 and 2) the application of a new
accounting standard related to operating leases which resulted in $1.2 million in current liabilities. At March 31, 2019, we had
cash and cash equivalents of approximately $6.6 million. As of the date of this filing, we believe that existing cash and cash
equivalents are sufficient to fund existing operations for the next twelve months.
We anticipate that we will need additional financing in the future to continue to acquire and open new
stores and related businesses. To date we have financed our operations through the issuance and sale of Common Stock, convertible
notes and warrants.
Financing Activities
2018 Private Placement
On January 17, 2018, the Company completed
a private placement of a total of 36 units of its securities at the price of $250,000 per unit. Each unit consisted of (i) a .1%
unsecured convertible promissory note in the principal amount of $250,000, and (ii) a 3-year warrant entitling the holder to purchase
37,500 shares of Common Stock, at a price of $.01 per share or through cashless exercise. The Company raised gross proceeds of
$9,000,000 from 23 accredited investors in the offering.
On May 9, 2018, the Company completed a
private placement of a total of 33.33 units of the Company’s securities at the price of $300,000 per unit pursuant to Section
4(a)(2) of the Securities Act and Rule 506 of Regulation D promulgated under the Securities Act. Each unit consists of (i) 100,000
shares of Common Stock and (ii) 50,000 3-year warrants, each entitling the holder to purchase one share of Common Stock, at a price
of $.35 per share or through cashless exercise. The Company raised a total of $10,000,000 from three accredited investors.
2017 Private Placements
On March 10, 2017, the Company closed a
private placement of a total of 825,000 units of its securities to 4 accredited investors. Each unit consisted of (i) one share
of the Company’s Common Stock and (ii) one 5-year warrant to purchase one share of Common Stock at an exercise price of $2.75
per share. The Company raised an aggregate of $1,650,000 gross proceeds in the offering.
On May 15, 2017, the Company closed a private
placement of a total of 1,000,000 units of its securities through GVC Capital LLC (“GVC Capital”) as its placement
agent. Each unit consisted of (i) one share of the Company’s Common Stock and (ii) one 5-year warrant to purchase one share
of Common Stock at an exercise price of $2.75 per share. The Company raised an aggregate of $2,000,000 gross proceeds in the offering.
The Company paid GVC Capital total compensation for its services as follows: (i) it issued GVC 5-year warrants to purchase 75,000
shares at $2.00 per share and 5-year warrants to purchase 75,000 shares at $2.75 per share (for which GVC paid $100), (ii) it paid
GVC a cash fee of $150,000, (iii) it paid GVC a non-accountable expense allowance of $60,000, and (iv) it agreed to pay GVC a warrant
exercise fee equal to 3% of all sums received by the Company from the exercise of 750,000 warrants (excluding the 250,000 warrants
issued to Merida Capital Partners, LP) when they are exercised.
Critical Accounting Policies, Judgments and Estimates
Use of Estimates
The preparation of these consolidated financial statements in conformity with accounting principles generally
accepted in the United States (U.S. GAAP) requires management to make a number of estimates and assumptions related to the reported
amount of assets and liabilities and the disclosure of contingent assets and liabilities at the date of the consolidated financial
statements and the reported amounts of revenues and expenses during the period. Significant items subject to such estimates and
assumptions include the carrying amount of intangible assets; valuation allowances and reserves for receivables, inventory and
deferred income taxes; share-based compensation; and loss contingencies, including those related to litigation. Actual results
could differ from those estimates.
Accounts Receivable and Concentration of Credit Risk
Accounts receivable are recorded at the
invoiced amounts less an allowance for doubtful accounts and do not bear interest. The allowance for doubtful accounts is based
on our estimate of the amount of probable credit losses in our accounts receivable. We determine the allowance for doubtful accounts
based upon an aging of accounts receivable, historical experience and management judgment. Accounts receivable balances are reviewed
individually for collectability, and balances are charged off against the allowance when we determine that the potential for recovery
is remote. An allowance for doubtful accounts of approximately $133,288 has been reserved as of March 31, 2019 and December 31,
2018.
We are exposed to credit risk in the normal
course of business, primarily related to accounts receivable. We are affected by general economic conditions in the United States.
To limit credit risk, management periodically reviews and evaluates the financial condition of its customers and maintains an allowance
for doubtful accounts. As of March 31, and December 31, 2018, we do not believe that we have significant credit risk.
Fair Value of Financial Instruments
The carrying amounts of our financial instruments,
including accounts receivable and accounts payable, are carried at cost, which approximates their fair value due to their short-term
maturities. We believe that the carrying value of notes payable with third parties, including their current portion, approximate
their fair value, as those instruments carry market interest rates based on our current financial condition and liquidity.
Long-lived Assets
We evaluate the carrying value of long-lived
assets for impairment on an annual basis or whenever events or changes in circumstances indicate that the carrying amounts may
not be recoverable. An asset is considered to be impaired when the anticipated undiscounted future cash flows of an asset group
are estimated to be less than its carrying value. The amount of impairment recognized is the difference between the carrying value
of the asset group and its fair value. Fair value estimates are based on assumptions concerning the amount and timing of estimated
future cash flows. No impairment was determined as of March 31, 2019 and December 31, 2018.
Revenue Recognition
Revenue on product sales is recognized
upon delivery or shipment. Customer deposits and lay away sales are not reported as revenue until final payment is received and
the merchandise has been delivery.
Stock-based Compensation
We account for stock-based awards at fair value on the date
of grant and recognize compensation over the service period that they are expected to vest. We estimate the fair value of stock
options and stock purchase warrants using the Black-Scholes option pricing model. The estimated value of the portion of a stock-based
award that is ultimately expected to vest, taking into consideration estimated forfeitures, is recognized as expense over the requisite
service periods. The estimate of stock awards that will ultimately vest requires judgment, and to the extent that actual forfeitures
differ from estimated forfeitures, such differences are accounted for as a cumulative adjustment to compensation expenses and recorded
in the period that estimates are revised.
OFF-BALANCE SHEET ARRANGEMENTS
We do not have any off-balance sheet arrangements
(as that term is defined in Item 303 of Regulation S-K) that are reasonably likely to have a current or future material effect
on our financial condition, revenue or expenses, results of operations, liquidity, capital expenditures or capital resources.