1. |
SUMMARY OF SIGNIFICANT
ACCOUNTING POLICIES |
Nature
of Operations.
General
Tattooed
Chef, Inc. was originally incorporated in Delaware on May 4, 2018 under the name of Forum Merger II Corporation (“Forum”),
as a special purpose acquisition company for the purpose of effecting a merger, capital stock exchange, asset acquisitions, stock purchase,
reorganization or similar business combination with one or more business.
On
October 15, 2020 (the “Closing Date”), Forum consummated the transactions contemplated within the Agreement and Plan of Merger
dated June 11, 2020 as amended on August 10, 2020, (the “Merger Agreement”), by and among Forum, Myjojo, Inc., a Delaware
corporation (“Myjojo (Delaware)”), Sprout Merger Sub, Inc., a Delaware corporation and a wholly owned subsidiary of Forum
(“Merger Sub”), and Salvatore Galletti, in his capacity as the holder representative (the “Holder Representative”).
The transactions contemplated by the Merger Agreement are referred to herein as the “Transaction”.
Upon
the consummation of the Transaction, Merger Sub merged with and into Myjojo (Delaware) (the “Merger”), with Myjojo (Delaware)
surviving the merger in accordance with the Delaware General Corporation Law. Immediately upon the completion of the Transaction, Myjojo
(Delaware) became a direct wholly owned subsidiary of Forum. In connection with the Closing of the Transaction (the “Closing”),
Forum changed its name to Tattooed Chef, Inc. (“Tattooed Chef”). Tattooed Chef’s common stock began trading on the
Nasdaq under the symbol “TTCF” on October 16, 2020 (see Note 3).
Tattooed
Chef and its subsidiaries, (collectively, the “Company”) are principally engaged in the manufacturing of plant-based foods
including, but not limited to, acai and smoothie bowls, zucchini spirals, riced cauliflower, vegetable bowls and cauliflower crust pizza
primarily in the United States and Italy.
About
Myjojo and Subsidiaries
Myjojo,
Inc. was an S corporation formed under the laws of California (“Myjojo (California)”) on February 26, 2019 to facilitate
a corporate reorganization of Ittella International Inc. On March 27, 2019, the sole stockholder of Ittella International, Inc. contributed
all of his share ownership of Ittella International, Inc. to Myjojo (California) in exchange for 100% interest in the latter, becoming
Myjojo (California)’s sole stockholder.
Ittella
International, Inc. was formed in California as a tax pass-through entity and subsequently converted on April 10, 2019 to a limited liability
company, Ittella International, LLC (“Ittella International”). On April 15, 2019, UMB Capital Corporation (“UMB”),
a financial institution acquired a 12.50% non-controlling interest in Ittella International (Notes 3 and 4).
Ittella’s
Chef, Inc. was incorporated under the laws of the State of California on July 20, 2017 as a qualified Subchapter S subsidiary and a wholly
owned subsidiary of Ittella International. Ittella’s Chef, Inc. was formed as a tax passthrough entity for purposes of holding
Ittella International’s 70% ownership interest in Ittella Italy, S.R.L. (“Ittella Italy”) (Note 3). On March 15, 2019,
Ittella’s Chef, Inc. was converted to a limited liability company, Ittella’s Chef, LLC (“Ittella’s Chef”).
On
May 21, 2020, Myjojo (Delaware) was formed with Salvatore Galletti owning all of the shares of common stock. On May 27, 2020, Myjojo
(California) merged into Myjojo (Delaware) with Myjojo (Delaware) issuing shares of common stock to the sole stockholder of Myjojo (California).
As
discussed in Note 3, in connection with the Transaction and as a condition to the closing (the “Closing”), Myjojo (Delaware)
entered into a Contribution Agreement with the minority members of Ittella International and the minority shareholders of Ittella Italy.
Under the Contribution Agreement, the minority holders contributed all of their equity interests in Ittella International to Myjojo (Delaware)
and Ittella Italy to Ittella’s Chef in exchange for Myjojo (Delaware) stock (the “Restructuring”). The Restructuring
was consummated prior to the Transaction. The shares of Myjojo (Delaware) were exchanged for shares of Forum’s common stock upon
consummation of the Transaction.
On
May 14, 2021, the Company acquired New Mexico Food Distributors, Inc. (“NMFD”) and Karsten Tortilla Factory, LLC (“Karsten”)
in an all-cash transaction for approximately $34.12 million (collectively, the “NMFD Transaction”). NMFD and Karsten
were privately held companies based in Albuquerque, New Mexico. NMFD produces and sells frozen and ready-to-eat Mexican food products
to retail and food service customers through its network of distributors in the United States. NMFD processes its products in two leased
facilities located in New Mexico. See Note 11 Business combinations.
On
September 28, 2021, Tattooed Chef formed BCI Acquisition, Inc. (“BCI”). On December 21, 2021, BCI acquired substantially all
of the assets, and assumed certain specified liabilities from Belmont Confections, Inc. (“Belmont”) for an aggregate purchase
price of approximately $17.00 million. Belmont was a privately held company based in Youngstown, Ohio, and specialized in the development
and manufacturing of private label nutritional bars. See Note 11 Business combinations.
Basis
of Consolidation. The consolidated financial statements include the accounts of Tattooed Chef and its subsidiaries in which Tattooed
Chef has a controlling interest directly or indirectly, and variable interest entities for which Tattooed Chef is the primary beneficiary.
All intercompany accounts and transactions have been eliminated in consolidation.
Basis
of Presentation. These accompanying consolidated financial statements have been prepared pursuant to the rules and regulations of
the Securities and Exchange Commission (“SEC”) and in accordance with generally accepted accounting principles in the United
States of America (“GAAP”).
The
Transaction (Note 3) was accounted for as a reverse recapitalization in accordance with GAAP (the “Reverse Recapitalization”).
Under this method, Forum was treated as the “acquired” company (“Accounting Acquiree”) and Myjojo (Delaware),
the accounting acquirer, was assumed to have issued stock for the net assets of Forum, accompanied by a recapitalization.
The
net assets of Forum are stated at historical cost, with no goodwill or other intangible assets recorded. The consolidated assets, liabilities
and results of operations prior to the reverse recapitalization are those of Myjojo (Delaware). The shares and corresponding capital
amounts and earnings per share available for common stockholders, prior to the reverse recapitalization, have been retroactively restated.
Business
Combinations. Business acquisitions are accounted for in accordance with Financial Accounting Standards Board (“FASB”)
Accounting Standards Codification (“ASC”) 805 “Business Combinations”. FASB ASC 805 requires the reporting entity
to identify the acquirer, determine the acquisition date, recognize and measure the identifiable tangible and intangible assets acquired,
the liabilities assumed and any non-controlling interest in the acquired entity, and recognize and measure goodwill or a gain from the
purchase. The acquiree’s results are included in the Company’s consolidated financial statements from the date of acquisition.
Assets acquired and liabilities assumed are recorded at their fair values and the excess of the purchase price over the amounts assigned
is recorded as goodwill. Adjustments to fair value assessments are recorded to goodwill over the measurement period (not longer than
twelve months). The acquisition method also requires that acquisition-related transaction and post-acquisition restructuring costs be
charged to expense. The Company has completed two acquisitions during the year ended December 31, 2021. See Note 11.
Revision
of Previously Issued Financial Statements for Correction of Immaterial Errors.
The Company identified errors in its previously
issued annual financial statements that were determined to be individually, and in the aggregate, quantitatively and qualitatively immaterial
based on its analysis of Staff Accounting Bulletin (“SAB”) No. 99, “Materiality,” and SAB No. 108, “Considering
the Effects of Prior Year Misstatements when Quantifying Misstatements in Current Year Financial Statements”. These immaterial
errors have been corrected in the accompanying consolidated balance sheet as of December 31, 2020, and the consolidated statements
of operations and comprehensive income, stockholders’ equity and cash flows for the years ended December 31, 2020
and 2019. The nature of these error corrections is as follows:
| ● | In
further consideration of the guidance in Accounting Standards Codification (“ASC”)
815-40, Derivatives and Hedging — Contracts in Entity’s Own Equity,
the Company concluded that a provision in the warrant agreement related to certain
settlement methods specific to the Private Placement Warrants precludes the Private Placement
Warrants from being accounted for as components of equity. As the Private Placement Warrants
meet the definition of a derivative as contemplated in ASC 815, the Private Placement Warrants
should have been recorded as derivative liabilities on the consolidated balance sheet and
measured at fair value upon recognition on the Closing Date and at each reporting
date in accordance with ASC 820, Fair Value Measurement, with changes in fair
value recognized in the consolidated statement of operations and comprehensive income in
the period of change. Therefore, the Company concluded that it is appropriate to
revise the classification of the Private Placement Warrants as of and for the year ended
December 31, 2020. |
| ● | The Company revised the accompanying consolidated balance sheet and statement of stockholders’ equity as of December 31, 2020 to reflect the correction of an immaterial error related to the presentation of 81,087 treasury shares. The treasury shares are now presented separately from common stock shares. This revision has an immaterial impact on the Company’s previously reported net income, earnings per share, or stockholders’ equity. |
| ● | The Company revised the accompanying consolidated statements of equity and operations and comprehensive income for the year ended December 31, 2020 to reflect the correction of an immaterial error related to the grant of 825,000 stock awards to Harrison Co. (“Harrison”) on October 15, 2020 as consideration for advisory services provided by Harrison to facilitate the successful completion of the Transaction (see Note 18). The stock awards were fully vested on grant date, and therefore a weighted average 174,041 shares should have been included in basic and diluted outstanding shares when calculating earnings per share for the year ended December 31, 2020. In addition, the fair value of the stock awards issued in the amount of $20.54 million should have been included as a reduction to the “Reverse Recapitalization” line item and an increase by the same amount to the “Transaction costs, net of tax” line item. Both items are included within the Company’s additional paid-in capital for the year ended December 31, 2020. The Company also identified a $4.0 million deferred tax asset (with the corresponding offset to additional paid-in capital) that should have been recorded in connection with this grant. The revision has no impact on the Company’s previously reported net income but reduced the earnings per share for the year ended December 31, 2020. The impact of the tax consequences associated with the grant have been reflected in the balance sheet and statement of stockholders’ equity. |
| ● | The
Company identified errors related to inventoriable costs and the classification of certain
expense accounts that primarily impacted revenue, cost of goods sold and operating expenses.
|
|
● |
The Company identified a classification error between accounts receivable
and deferred revenue which affected the balance sheets as of December 31, 2020, March 31, 2021, June 30, 2021 and September 30, 2021. |
While the effect of the errors above was not material to
the prior annual financial statements, certain errors were determined to have a material impact on the Company’s unaudited consolidated
financial statements as of and for the three months ended March 31, 2021, the three and six months ended June 30, 2021, and the three
and nine months ended September 30, 2021 and therefore, should be restated (collectively referred to as the “Restatement”).
Refer to Note 24.
(In thousands)
As of December 31, 2020 | |
As Originally Reported | | |
Revisions | | |
Re- classification* | | |
As Revised | |
Accounts receivable | |
$ | 17,991 | | |
$ | (1,710 | ) | |
$ | - | | |
$ | 16,281 | |
Inventory | |
| 38,660 | | |
| (658 | ) | |
| - | | |
| 38,002 | |
Prepaid expenses and other current assets | |
| 18,240 | | |
| 176 | | |
| - | | |
| 18,416 | |
TOTAL CURRENT ASSETS | |
| 206,470 | | |
| (2,192 | ) | |
| - | | |
| 204,278 | |
Deferred income taxes, net | |
| 43,525 | | |
| 4,024 | | |
| - | | |
| 47,549 | |
TOTAL ASSETS | |
| 266,683 | | |
| 1,832 | | |
| - | | |
| 268,515 | |
Accounts payable | |
| 25,391 | | |
| - | | |
| (1,316 | ) | |
| 24,075 | |
Accrued expenses | |
| 2,961 | | |
| 649 | | |
| - | | |
| 3,610 | |
Deferred revenue | |
| 1,711 | | |
| (1,711 | ) | |
| - | | |
| - | |
Other current liabilities | |
| 87 | | |
| - | | |
| 1,316 | | |
| 1,403 | |
TOTAL CURRENT LIABILITIES | |
| 30,349 | | |
| (1,062 | ) | |
| - | | |
| 29,287 | |
Warrant liabilities | |
| - | | |
| 5,184 | | |
| - | | |
| 5,184 | |
TOTAL LIABILITIES | |
| 32,339 | | |
| 4,122 | | |
| - | | |
| 36,461 | |
Additional paid-in capital | |
| 170,799 | | |
| (2,351 | ) | |
| - | | |
| 168,448 | |
Retained earnings | |
| 63,537 | | |
| 61 | | |
| - | | |
| 63,598 | |
TOTAL STOCKHOLDERS’ EQUITY (DEFICIT) | |
| 234,344 | | |
| (2,290 | ) | |
| - | | |
| 232,054 | |
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY | |
| 266,683 | | |
| 1,832 | | |
| - | | |
| 268,515 | |
(In thousands) | |
Consolidated Statements of Stockholders’ Equity | |
For the year ended December 31, 2019 | |
As Originally Reported | | |
Revisions | | |
As Revised | |
| |
| | |
| | |
| |
REDEEMABLE NONCONTROLLING INTEREST | |
$ | 6,930 | | |
$ | (30 | ) | |
$ | 6,900 | |
Retained earnings ending balance | |
| 1,265 | | |
| (209 | ) | |
| 1,056 | |
(In thousands) | |
Consolidated Statements of Stockholders’ Equity | |
For the year ended December 31, 2020 | |
As Originally Reported | | |
Revisions | | |
As Revised | |
Additional paid in capital from exercise of warrants | |
$ | 66,559 | | |
$ | 2,696 | | |
$ | 69,255 | |
Additional paid in capital from reverse recapitalization | |
| 91,920 | | |
| 11,470 | | |
| 103,390 | |
Additional paid in capital, transaction costs, net of tax | |
| (7,227 | ) | |
| (16,518 | ) | |
| (23,745 | ) |
Additional paid in capital ending balance | |
| 170,799 | | |
| (2,351 | ) | |
| 168,448 | |
Retained earnings ending balance | |
| 63,537 | | |
| 61 | | |
| 63,598 | |
(In thousands) | |
Consolidated Statements of Cash Flows | |
| |
As | | |
| | |
| |
| |
Originally | | |
| | |
As | |
For the year ended December 31, 2019 | |
Reported | | |
Revisions | | |
Revised | |
Cash Flows from Operating Activities: | |
| | | |
| | | |
| | |
Net income | |
$ | 5,608 | | |
$ | (198 | ) | |
$ | 5,410 | |
Changes in operating assets and liabilities: | |
| | | |
| | | |
| | |
Inventory | |
| (6,757 | ) | |
| 198 | | |
| (6,559 | ) |
Net cash used in operating activities | |
| (1,076 | ) | |
| - | | |
| (1,076 | ) |
(In thousands) | |
Consolidated Statements of Cash Flows | |
| |
As | | |
| | |
| |
| |
Originally | | |
| | |
As | |
For the year ended December 31, 2020 | |
Reported | | |
Revisions | | |
Revised | |
Cash Flows from Operating Activities: | |
| | |
| | |
| |
Net income | |
$ | 68,724 | | |
$ | 300 | | |
$ | 69,024 | |
Adjustments to reconcile net income to net provided by (cash used in) operating activities: | |
| | | |
| | | |
| | |
Revaluation of common stock warrant liability to estimated fair value | |
| - | | |
| (1,192 | ) | |
| (1,192 | ) |
Unrealized forward contract loss | |
| (866 | ) | |
| (176 | ) | |
| (1,042 | ) |
Changes in operating assets and liabilities: | |
| | | |
| | | |
| - | |
Accounts receivable | |
| (8,550 | ) | |
| 1,711 | | |
| (6,839 | ) |
Inventory | |
| (20,700 | ) | |
| 419 | | |
| (20,281 | ) |
Accrued expenses | |
| 1,013 | | |
| 649 | | |
| 1,662 | |
Deferred revenue | |
| 1,711 | | |
| (1,711 | ) | |
| - | |
Net cash (used in) provided by operating activities | |
| (13,367 | ) | |
| - | | |
| (13,367 | ) |
(In thousands, except EPS) | |
Consolidated Statements of Operations and Comprehensive Income | |
For the year ended December 31, 2019 | |
As Originally Reported | | |
Revision | | |
As Revised | |
Revenue | |
$ | 84,919 | | |
$ | (1 | ) | |
$ | 84,918 | |
Cost of goods sold | |
| 71,209 | | |
| 524 | | |
| 71,733 | |
Gross profit | |
| 13,710 | | |
| (525 | ) | |
| 13,185 | |
Operating expense | |
| 7,454 | | |
| (327 | ) | |
| 7,127 | |
Income from operations | |
| 6,256 | | |
| (198 | ) | |
| 6,058 | |
INCOME (LOSS) BEFORE PROVISION FOR INCOME TAXES | |
| 5,762 | | |
| (198 | ) | |
| 5,564 | |
Net income (loss) | |
| 5,608 | | |
| (198 | ) | |
| 5,410 | |
LESS: INCOME ATTRIBUTABLE TO NONCONTROLLING INTERESTS | |
| 1,082 | | |
| (25 | ) | |
| 1,057 | |
NET INCOME (LOSS) ATTRIBUTABLE TO TATTOOED CHEF, INC. | |
| 4,526 | | |
| (173 | ) | |
| 4,353 | |
Basic net income (loss) per share | |
| 0.16 | | |
| (0.01 | ) | |
| 0.15 | |
Diluted net income (loss) per share | |
| 0.16 | | |
| (0.01 | ) | |
| 0.15 | |
(In thousands, except EPS and shares) | |
Consolidated Statements of Operations and Comprehensive Income | |
For the year ended December 31, 2020 | |
As Originally Reported | | |
Revisions | | |
As Revised | |
Revenue | |
$ | 148,492 | | |
$ | 6 | | |
$ | 148,498 | |
Cost of goods sold | |
| 124,836 | | |
| 1,982 | | |
| 126,818 | |
Gross profit | |
| 23,656 | | |
| (1,976 | ) | |
| 21,680 | |
Operating expense | |
| 32,541 | | |
| (908 | ) | |
| 31,633 | |
Loss from operations | |
| (8,885 | ) | |
| (1,068 | ) | |
| (9,953 | ) |
Other income | |
| 38,066 | | |
| 1,368 | | |
| 39,434 | |
INCOME BEFORE PROVISION FOR INCOME TAXES | |
| 28,446 | | |
| 300 | | |
| 28,746 | |
Net income | |
| 68,724 | | |
| 300 | | |
| 69,024 | |
LESS: INCOME ATTRIBUTABLE TO NONCONTROLLING INTERESTS | |
| 1,475 | | |
| (53 | ) | |
| 1,422 | |
NET INCOME ATTRIBUTABLE TO TATTOOED CHEF, INC. | |
| 67,249 | | |
| 353 | | |
| 67,602 | |
Basic net income per share | |
| 1.85 | | |
| 0.00 | | |
| 1.85 | |
Diluted net income per share | |
| 1.69 | | |
| (0.01 | ) | |
| 1.68 | |
| |
| | | |
| | | |
| | |
Basic | |
| 36,313,821 | | |
| 174,041 | | |
| 36,487,862 | |
Diluted | |
| 39,903,147 | | |
| 174,041 | | |
| 40,077,188 | |
* |
Reclassifications: Certain
prior period amounts related to taxes payable were reclassified from Accounts Payable to Other Current Liabilities. |
Cash. The Company’s cash may be in
excess of amounts insured by the Federal Deposit Insurance Corporation (“FDIC”). The Company has not experienced any losses
in these accounts.
Foreign
Currency. The Company’s functional currency is the United States dollar for its U.S. entities. Ittella Italy’s functional
currency is the Euro. Transactions in currency other than the functional currency are recognized at the rates of exchange prevailing
at the dates of the transaction. Transaction gains and losses that arise from exchange rate fluctuations on transactions denominated
in a currency other than the functional currency of each entity are included in results of operations in (loss) income from operations
as incurred.
The
accompanying consolidated financial statements are expressed in United States dollars. Assets and liabilities of foreign operations are
translated at period-end rates of exchange. Revenues, costs and expenses are translated at average rates of exchange prevailing during
the period. Equity adjustments resulting from translating foreign currency financial statements are accumulated as a separate component
of stockholders’ equity.
The
Company conducts business globally and is therefore exposed to adverse movements in foreign currency exchange rates, specifically the
Euro to US dollar. To limit the exposure related to foreign currency changes, the Company entered into foreign currency exchange forward
contracts starting in 2020. The Company does not enter into contracts for speculative purposes. Under these facilities, the Company has
access to open foreign exchange forward contract instruments to purchase a specific amount of funds in Euros and to settle, on an agreed-upon
future date, in a corresponding amount of funds in United States dollars.
These
derivatives are not designated as hedging instruments. Gains and losses on the contracts are included in other (expense) income, net,
and offset foreign exchange gains and losses from the short-term effects of foreign currency fluctuations on assets and liabilities,
such as inventory purchases, receivables and payables, which are denominated in currencies other than the functional currency of the
reporting entity. These derivative instruments generally have maturities of up to 12 months.
During
the years ended December 31, 2021, 2020, and 2019, the Company entered into foreign currency exchange forward contracts to purchase 58.16
million Euros, 67.79 million Euros, and 0 Euros, respectively. The notional amounts of these derivatives are $70.00 million, $79.21 million,
and $0 million for the years ended December 31, 2021, 2020 and 2019, respectively.
Accounts Receivable. Trade receivables
are customer obligations due under normal trade terms requiring payment generally within 7 to 45 days from the invoice date. The Company’s
allowance for doubtful receivables is based on an analysis that estimates the amount of its total customer receivable balance that is
not collectible. This analysis includes assessing a default probability to customers’ receivable balances, which is influenced by
several factors, including (i) current market conditions, (ii) periodic review of customer credit worthiness, (iii) recent history of
loss on receivables; and (iv) review of customer receivable aging and payment trends. The allowance for doubtful receivables was $0 million
at both of December 31, 2021 and 2020, respectively. In 2021, the Company began offering new promotional programs on sales of Tattooed
Chef branded products to some new and existing customers. These programs constitute variable consideration which is expected to reduce
the transaction price on sales. The Company estimates variable consideration expected to reduce the related accounts receivable as of
December 31, 2021. In developing that estimate, the Company uses either the expected value or most likely amount method to determine the
variable consideration. As a result, an allowance for promotional programs of $4.13 million is recorded and presented as a reduction of
accounts receivable as of December 31, 2021.
Additionally, the Company maintains product demonstration
accruals with two of its private label customers. The product demonstration accruals represent variable consideration and are recorded
as a reduction of revenue. The Company’s obligations to the customers are included within accrued expenses on the consolidated balance
sheets. The outstanding balance for product demonstration accrual included on the consolidated balance sheets was $1.47 million and $1.52
million as of December 31, 2021 and 2020, respectively (Note 15).
Inventory. Inventory consists of raw materials
and packaging materials, work in process and finished goods. Inventories are carried at the lower of cost or net realizable value on a
weighted average basis. Inventory is initially measured at cost and consists of the sum of the applicable expenditures and charges directly
and indirectly incurred to bring products to their existing condition and location. These costs can include purchase costs and any other
charges necessary to prepare the items for production. For work in process and finished goods, these costs normally include those incurred
directly or indirectly in the production of inventory (i.e., direct labor and production overheads or conversion costs), and other expenses
(i.e., inbound freight, transportation and handling charges, taxes and duties). Overhead costs are allocated to the units produced within
the reporting period, while abnormal costs are charged to current operations as incurred.
Property,
Plant and Equipment. Property, plant and equipment is stated at cost less accumulated depreciation and amortization. Depreciation
and amortization of property, plant and equipment is calculated using the straight-line method over a period considered adequate to amortize
the total cost over the useful lives of the assets, which range from 5 to 7 years for machinery and equipment, 5 to 7 years for furniture
and fixtures, 20 to 25 years for buildings, and 3 to 5 years for computer equipment. Leasehold improvements are amortized over the shorter
of the lease term or the estimated useful life of the improvements. Repairs and maintenance are expensed as incurred. Renewals and enhancements
are capitalized and depreciated over the remaining life of the specific property unit. When the Company retires or disposes of property,
plant or equipment, the cost and accumulated depreciation are removed from the Company’s accounts and any resulting gain or loss
is reflected in the consolidated statements of operations and comprehensive income (loss).
Goodwill. The Company tests goodwill for
impairment annually, on September 30, or more frequently if circumstances indicate that it is more likely than not that the fair value
of a reporting unit is less than its carrying amount. The Company performs the impairment testing by first assessing qualitative factors
to determine whether the existence of events or circumstances leads to a determination that it is more likely than not that the fair value
of its reporting unit (currently only one reporting unit) is less than its carrying amount (“Qualitative Assessment”). In
assessing the qualitative factors, the Company considers the impact of certain key factors including macroeconomic conditions, industry
and market considerations, management turnover, changes in regulation, litigation matters, changes in enterprise value, and overall financial
performance. If the Company determines that it is more likely than not that the fair value of a reporting unit is less than its carrying
amount, the Company tests for impairment by comparing the estimated fair value of the reporting unit with its carrying amount. The Company
estimates the fair value of the reporting unit using a “step one” analysis using a fair-value-based approach based on a discounted
cash flow analysis of projected future results to determine if it is more likely than not that the fair value of a reporting unit is less
than its carrying amount. Any excess of the carrying amount of the reporting unit’s goodwill over its fair value is recognized as
an impairment loss, and the carrying value of goodwill is written down. No goodwill impairment was recorded during the year ended December
31, 2021.
Long-Lived
and Intangible Assets. Intangible assets with finite lives are amortized on a straight-line basis over their estimated useful lives.
Intangible assets and long-lived assets are reviewed for impairment at the asset group level whenever events or changes in circumstances
indicate that the carrying amount of such asset group may not be recoverable. Recoverability of assets within an asset group to be held
and used is measured by a comparison of the carrying amount of an asset group to the future undiscounted net cash flows expected to be
generated by the asset group. If such asset groups are considered to be impaired, an impairment is recognized to the extent that these
assets are stated based upon their fair value. This analysis differs from the Company’s goodwill analysis in that the impairment
for these assets is only deemed to have occurred if the sum of the forecasted undiscounted future cash flows of these intangible assets
is less than their carrying values. The estimate of long-term undiscounted cash flows includes long-term forecasts of revenue growth,
gross margins, and operating expenses, and requires significant judgment and assumptions. An impairment loss may exist when the estimated
undiscounted cash flows attributable to the assets are less than the carrying amount of the assets. No impairment was recorded during
the year ended December 31, 2021, 2020 and 2019.
Fair
Value of Financial Instruments. Certain assets and liabilities are required to be recorded at fair value on a recurring basis. Fair
value is determined based on the exchange price that would be received for an asset or transferred for a liability (an exit price) in
the principal or most advantageous market for the asset or liability in an orderly transaction between market participants. The carrying
amounts of cash, accounts receivables, accounts payable and certain notes payable approximate fair value because of the short maturity
and/or variable rates associated with these instruments. Long-term debt as of December 31, 2021 and 2020 approximates its fair value
as the interest rates are indexed to market rates (Level 2 liabilities). The Company categorizes the inputs to the fair value measurements
into three levels based on the lowest level input that is significant to the fair value measurement in its entirety. These levels are:
|
Level 1 |
- |
Inputs
utilize quoted prices (unadjusted) in active markets for identical assets or liabilities that the Company is able to access at the
measurement date. |
|
|
|
|
|
Level 2 |
- |
Inputs
other than quoted prices included within Level 1 that are observable for the asset or liability, either directly or indirectly, and
can reference interest rates, yield curves, implied volatilities and credit spreads. |
|
|
|
|
|
Level 3 |
- |
Inputs
are unobservable data points for the asset or liability, and include situations where there is little, if any, market activity for
the asset or liability. |
Revenue
Recognition. The Company recognizes revenue in accordance with Accounting Standards Codification (“ASC”) Topic 606. The
Company’s principal business is the manufacturing of plant-based foods including, but not limited to, acai and smoothie bowls,
zucchini spirals, riced cauliflower, vegetable bowls and cauliflower crust pizza primarily in the United States and Italy. Revenue recognition
is determined by (a) identifying the contract, or contracts, with a customer; (b) identifying the performance obligation in each contract;
(c) determining the transaction price; and (d) allocating the transaction price to the performance obligation in each contract; and (e)
recognizing revenue when, or as, the Company satisfies performance obligations by transferring the promised goods or services. Each unit
of product delivered is determined as a separate performance obligation and in the event there are more than one unit of a product ordered,
there will be multiple performance obligations satisfied under the same contract. When control of the promised products and services
are transferred to the Company’s customers, the Company recognizes revenue in the amount that reflects the consideration the Company
expects to receive in exchange for these products and services.
Control
generally transfers to the customer when the product is shipped or delivered to the customer based upon applicable shipping terms. Payment
terms with customers typically require payment 7 to 45 days from invoice date. Payment terms may vary by customer but generally do not
exceed 45 days from invoice date.
The
Company disaggregates revenue based on the type of products sold to its customers – private label, Tattooed Chef and other. The
other revenue stream constitutes sale of similar food products directly to customers through a third-party vendor and the Company acts
as a principal in these transactions.
Some
contracts also include some form of variable consideration. The most common forms of variable consideration include slotting fees, trade
discounts, promotional programs, and demonstration costs. Variable consideration is treated as a reduction in revenue when product revenue
is recognized. Depending on the specific type of variable consideration, the Company uses either the expected value or most likely amount
method to determine the variable consideration. The Company reviews and updates its estimates and related accruals of variable consideration
each period based on the terms of the agreements, historical experience, and any recent changes in the market.
The
Company generally does not have unbilled receivable balances arising from transactions with customers. The Company does not capitalize
contract inception costs, as contracts are one year or less and the Company does not incur significant costs to fulfill a contract that
would be requiring capitalization.
The
Company recognizes shipping and handling costs related to products transferred to the end customer as fulfillment cost and includes these
costs in cost of goods sold upon delivery of the product to the customer.
Cost
of Sales. Cost of sales consists of the costs of raw materials utilized in the manufacture process, co-packing or repacking fees,
in-bound freight charges, internal transfer costs, cold storage expenses incurred prior to the manufacture of the Company’s finished
products, and out-bound freight to transfer the finished goods to the end customers. In addition, the Company includes in costs of sales
certain costs such as depreciation, amortization and payroll costs that relate to the direct manufacture by the Company.
Operating
Expenses. Operating expenses include selling expenses, cold storage expenses after manufacture, as well as expenses for advertising,
sampling costs, costs for merchandise displays, other marketing expenses and design expenses. Operating expenses also include such costs
as payroll costs, travel costs, professional service fees (including legal fees), depreciation and other general and administrative costs.
Sales
and Marketing Expenses. The Company expenses costs associated with sales and marketing as incurred. Sales and marketing expenses
were $27.43 million, $7.00 million and $3.00 million for the years ended December 31, 2021, 2020 and 2019, respectively, and are included
in operating expenses in the consolidated statements of operations and comprehensive income (loss).
Interest
Expense. Interest expense includes interest primarily related to the amortization of deferred financing costs, the Company’s
notes payable and line of credit.
Deferred Financing Costs. Deferred financing
costs include fees associated with the Company’s line of credit agreement. Such fees are amortized on a straight-line basis over
the term of the related line of credit agreement as a component of interest expense, which approximates the effective interest rate method,
in accordance with the terms of the agreement. Deferred financing costs, net was $0.08 million at both of December 31, 2021 and 2020,
respectively, and are recorded as a component of other assets in the accompanying consolidated balance sheets. Amortization expense of
deferred financing costs were $0.00 million, $0.02 million and $0.03 million in the years ended December 31, 2021, 2020 and 2019, respectively.
Stock-based
Compensation. The Company measures compensation expense for stock options and other stock awards in accordance with ASC 718, Compensation
— Stock Compensation. Stock-based compensation is measured at fair value on grant date and recognized as compensation expense
over the requisite service period. The Company accounts for forfeitures when they occur. Generally, the Company issues stock options
and other stock awards to employees with service-based and/or performance-based vesting conditions. For awards with only service-based
vesting conditions, the Company records compensation cost for these awards using the straight-line method. For awards with performance-based
vesting conditions, the Company recognizes compensation cost on a tranche-by-tranche basis (the accelerated attribution method) over
the expected service period.
Under
the provisions of ASC 505-50, Equity-Based Payments to Non-Employees, the Company measures stock-based awards granted to non-employees
based on the fair value of the award on the date on which the related service is completed. Compensation expense is recognized over the
period during which services are rendered by non-employees until service is completed. At the end of each financial reporting period,
for share based payments issued in lieu of cash prior to completion of the service, the fair value of these awards is remeasured using
the then-current fair value of the Company’s common stock.
Income
Taxes. As part of the process of preparing its consolidated financial statements, the Company is required to estimate its provision
for income taxes in each of the tax jurisdictions in which it conducts business, in accordance with the Income Tax Topic 740 of the ASC
(“ASC 740”). The Company computes its annual tax rate based on the statutory tax rates and tax planning opportunities available
to it in the various jurisdictions in which it earns income. Income taxes are accounted for using an asset and liability approach that
requires the recognition of deferred tax assets and liabilities for the expected future tax consequences of events that have been included
in the financial statements. Under this method, deferred tax assets and liabilities are determined based on the differences between the
financial statement and tax basis of assets and liabilities using enacted tax rates in effect for the year in which the differences are
expected to reverse. The effect of a change in tax rates on deferred tax assets and liabilities is recognized in income in the period
that includes the enactment date. A valuation allowance is provided when it is more likely than not that some portion or all of the net
deferred tax assets will not be realized. The factors used to assess the likelihood of realization include the Company’s forecast
of the reversal of temporary differences, future taxable income, and available tax planning strategies that could be implemented to realize
the net deferred tax assets. Failure to achieve forecasted taxable income in applicable tax jurisdictions could affect the ultimate realization
of deferred tax assets and could result in an increase in the Company’s effective tax rate on future earnings.
ASC
740 prescribes a recognition threshold and a measurement attribute for the financial statement recognition and measurement of tax positions
taken or expected to be taken in a tax return. For those benefits to be recognized, a tax position must first be determined to be more
likely than not to be sustained based solely on its technical merits, and if so, then measured to be the largest benefit that has a greater
than 50% likelihood of being sustained upon examination by taxing authorities. There were no unrecognized tax benefits as of December
31, 2021. The Company recognizes accrued interest and penalties related to unrecognized tax benefits as income tax expense. No amounts
were accrued for the payment of interest and penalties as of December 31, 2021. The Company is currently not aware of any issues under
review that could result in significant payment, accruals, or material deviation from its position. The Company is subject to income
tax examinations by major taxing authorities since inception. See Note 16 for more information on the Company’s accounting for
income taxes.
Accumulated
Other Comprehensive Loss. Accumulated other comprehensive loss is defined as the change in equity resulting from transactions from
non-owner sources. Other comprehensive income consisted of gains and losses associated with changes in foreign currency as a result of
the translation of the financial statements of the Company’s Italian subsidiary.
Use
of Estimates. The preparation of consolidated financial statements in conformity with GAAP requires management to make estimates
and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the
date of the consolidated financial statements and the reported amounts of revenue and expenses during the reporting period. Significant
estimates in valuing certain liabilities and assets include, but are not limited to, valuation assumptions of goodwill and intangible
assets, useful lives of long-lived assets, discount and promotional program reserves, and income taxes. The Company bases its estimates
on historical experience, expectations of future impacts and other assumptions that it believes are reasonable. Given the uncertainty
of the global economic environment and the impact of COVID-19, the Company’s estimates could be significantly different than future
performance. If actual amounts differ from estimates, the Company includes the updates in its consolidated results of operations in the
period the actual amounts become known. Historically, the aggregate differences, if any, between its estimates and actual amounts in
any year have not had a material effect on its consolidated financial statements.
Concentrations
of Credit Risk. The Company sells products to customers primarily located in the United States and grants credit, generally without
collateral, to the customers. Consequently, the Company is subject to potential credit risk related to changes in business and economic
factors in this geographical area. Three customers accounted for 73% of the Company’s revenue during the year ended December 31,
2021. Three customers accounted for more than 88% of the Company’s revenue during the year ended December 31, 2020. Five customers
accounted for more than 95% of the Company’s revenue during the year ended December 31, 2019.
No single external supplier accounted for more
than 10% of the Company’s cost of goods sold during the years ended December 31, 2021, 2020 and 2019, respectively.
Customers
accounting for more than 10% of the Company’s accounts receivable as of December 31, 2021 and 2020 were:
Customer | |
December 31, 2021 | | |
December 31, 2020 | |
| |
| | |
| |
Customer A | |
| 13 | % | |
| 24 | % |
Customer B | |
| * | | |
| 10 | % |
Customer C | |
| 38 | % | |
| 53 | % |
Customer D | |
| 12 | % | |
| ** | | |
|
* | Customer B accounted for less than 10% of accounts receivable as of December 31, 2021. However, customer B accounted for 10% as of December 31, 2020 and as such was included in the disclosure above for comparison purposes. |
** | Customer D is a new customer in 2021, accounted for 12% as of December 31, 2021 and as such was included in the disclosure above for comparison purposes. |
Segment
Information. The Company manages its operations on a company-wide basis as one operating segment, thereby making determinations as
to the allocation of resources to the business as a whole rather than on a segment-level basis. Operating segments are identified as
components of an enterprise about which separate discrete financial information is available for evaluation by the Chief Operating Decision
Maker (“CODM”) in making decisions regarding resource allocation and assessing performance. The Company has determined that
its Chief Executive Officer is the CODM. To date, the Company’s CODM has made such decisions and assessed performance at the Company-level.
The
Company’s products are primarily sold to customers in the United States. Approximately 1% of the total sales were sold to foreign
countries in Europe, Asia and North America during the years ended December 31, 2021, 2020 and 2019. Long-lived assets consist of net
property, plant and equipment and other non-current assets. The geographic location of long-lived assets is as follows:
Long Lived Assets (in thousands) | |
December 31, 2021 | | |
December 31, 2020 | |
Italy | |
$ | 17,269 | | |
$ | 9,113 | |
United States | |
| 29,207 | | |
| 6,970 | |
Total | |
$ | 46,476 | | |
$ | 16,083 | |
The
carrying amounts of net assets and the geographic location in which they are located are as follows:
Net Assets (in thousands) | |
December 31, 2021 | | |
December 31, 2020 | |
Italy | |
$ | 8,203 | | |
$ | 7,966 | |
United States | |
| 209,100 | | |
| 224,088 | |
Total | |
$ | 217,303 | | |
$ | 232,054 | |
COVID-19
Pandemic. The novel coronavirus (“COVID-19”), which was categorized by the World Health Organization as a pandemic in
March 2020, continues to significantly impact the United States and the rest of the world and has altered the Company’s business
environment and the overall working conditions.
Despite
partial remote working conditions, the Company’s business activities have continued to operate with minimal interruptions.
However,
the pandemic may adversely affect the Company’s suppliers and could impair its ability to obtain raw material inventory in the
quantities or of a quality the Company desires. The Company currently sources a material amount of its raw materials from Italy. Though
the Company is not dependent on any single Italian grower for its supply of a certain crop, events (including the pandemic) generally
affecting these growers could adversely affect the Company’s business. If the Company is unable to manage its supply chain effectively
and ensure that its products are available to meet consumer demand, operating costs could increase, and sales and profit margins could
decrease.
On
March 27, 2020, the Coronavirus Aid, Relief, and Economic Security Act (“CARES Act”) was enacted. The CARES Act, among other
things, includes provisions relating to refundable payroll tax credits, deferment of employer side social security payments, net operating
loss carryback periods, alternative minimum tax credit refunds, modifications to the net interest deduction limitations, increased limitations
on qualified charitable contributions and technical corrections to tax depreciation methods for qualified improvement property. It also
appropriated funds for the SBA Paycheck Protection Programs that are forgivable in certain situations to promote continued employment,
as well as Economic Injury Disaster Loans to provide liquidity to small businesses harmed by COVID-19. The Company has elected not to
apply for a Paycheck Protection Program loan. The provisions of the CARES Act did not have a material impact on the Company’s financial
condition, results of operations or cash flows for 2021 or 2020.
The
rapid development and fluidity of this situation precludes any prediction as to the ultimate material adverse impact on the financial
statements and presents material uncertainty and risk with respect to our business, operations, financial condition and liquidity.
Leases. The
Company adopted ASU 2016-02, Leases (Topic 842) as of January 1, 2021, using the effective date transition method per
ASU No. 2018-11, whereby entities are allowed to apply the new leases standard at the adoption date and to recognize the cumulative
effect of initially applying Topic 842, if any, as an adjustment to retained earnings at January 1, 2021. Accordingly, all periods
prior to January 1, 2021 were presented in accordance with the previous ASC Topic 840 (“Topic 840”), Leases, and
no retrospective adjustments were made to the comparative periods presented. The adoption of Topic 842 did not have any impact on
the Company’s retained earnings. The adoption of Topic 842 resulted in an increase of $4.16 million and $4.17 million to
total assets and to liabilities from the recording of operating lease right-of-use (“ROU”) assets and operating lease
liabilities, respectively. Finance leases were not impacted by the adoption of Topic 842, as finance lease liabilities and the
corresponding ROU assets were already recorded in the balance sheet under the previous guidance, Topic 840. The adoption did not
materially impact the Company’s consolidated statements of operations or cash flows.
Upon
adoption, the Company elected the package of transition practical expedients which allowed the Company to carry forward prior conclusions
related to: (i) whether any expired or existing contracts are or contain leases, (ii) the lease classification for any expired or existing
leases and (iii) initial direct costs for existing leases. Additionally, the Company elected the practical expedient to not separate
lease components from nonlease components for all leases within the portfolio. The Company made an accounting policy election to not
record leases with an term of 12 months or less on the accompanying consolidated balance sheets and recognizes related lease payments
in the consolidated statements of operations on a straight-line basis over the lease term. The Company determines if an arrangement is
a lease at inception of a contract.
Following
the adoption of this standard, the Company determines if an arrangement contains a lease at inception based on whether there is an identified
asset and whether the Company controls the use of the identified asset throughout the period of use. The Company classifies leases as
either financing or operating. The Company has operating leases for office space, storage facilities and certain company vehicles and
equipment. The Company has one finance lease related to a production facility. Right-of-use (“ROU”) assets are recognized
at the lease commencement date and represent the Company’s right to use an underlying asset for the lease term and lease liabilities
represent the Company’s obligation to make lease payments arising from the lease. Lease liabilities are recognized at the lease commencement
date based on the present value of future lease payments over the remaining lease term. Present value of lease payments are discounted
based on the Company’s incremental borrowing rate, when the interest rate implicit in the Company’s leases is not readily determinable.
See Note 14.
The
Company’s operating lease ROU assets are measured based on the corresponding operating lease liability adjusted for (i) payments
made to the lessor at or before the commencement date, (ii) initial direct costs incurred and (iii) lease incentives under the lease.
Options to renew or terminate the lease are recognized as part of our ROU assets and lease liabilities when it is reasonably certain
the options will be exercised. ROU assets are also assessed for impairments consistent with the Company’s long-lived asset policy.
The
Company does not allocate consideration between lease and non-lease components, such as maintenance costs, as the Company has elected
to not separate lease and non-lease components for any leases within its existing classes of assets. Operating lease expense for fixed
lease payments is recognized on a straight-line basis over the lease term. Variable lease payments for volume-based expenses are not
included in the measurement of the ROU assets or lease liabilities and are expensed as incurred. For some leases, the Company reimburses
the landlord for non-lease components, or items that are not considered components of a contract, such as common area maintenance, property
tax and insurance costs. While the Company determined not to separate lease and non-lease components, these payments are based on actual
costs, making them variable consideration and excluding them from the calculations of the ROU Asset and lease liability.
Operating
leases are presented separately as operating lease ROU assets, current operating lease liabilities, and noncurrent and operating lease
liabilities in the accompanying consolidated balance sheets.
For
periods prior to the adoption of Topic 842, leases are accounted for under Topic 840. Under Topic 840, the Company recognized rent expense
on a straight-line basis over the term of the lease. The difference between cash rent payments and the recognition of rent expense was
recorded within other current liabilities as a deferred rent liability on the consolidated balance sheets. Leasehold improvements funded
by landlord incentives or allowances were recorded in property and equipment and as a component of deferred rent and amortized as
a reduction of rent expense over the term of the related lease.
Earnings
per share. Basic earnings per share is computed by dividing net income available to common stockholders by the weighted-average number
of common shares outstanding during the period. The weighted-average number of common shares outstanding during the period includes common
stock but is exclusive of certain unvested stock awards that have no economic or participating rights. Diluted earnings per share is
computed by dividing the net income by the weighted average number of common shares and common share equivalents outstanding for the
period. Common stock equivalents are only included when their effect is dilutive. The Company’s potentially dilutive securities
which include outstanding stock options and restricted stock awards under the Company’s equity incentive plan and warrants have
been considered in the computation of diluted earnings per share.
For the years ended December 31, 2020 and 2019,
basic and diluted net income per share have been retroactively adjusted to reflect the Reverse Recapitalization of the Company described
in Note 1.
Warrants.
The Company filed on November 5, 2020 a registration statement with respect to the resale of up to 46,605,329 shares of its common
stock, par value $0.0001 per share, warrants included in the private placement units issued in the concurrent placement at the time of
our initial public offering to purchase up to 655,000 shares of common stock (“Private Placement Warrants”), and up to 20,000,000
shares of common stock underlying the warrants included in the units issued in our initial public offering (“Public Warrants”).
The
Public Warrants are considered freestanding equity-classified instruments due to their detachable and separately exercisable features
and meet the indexation criteria in ASC 815-40-15. Accordingly, the Public Warrants are presented as a component of Stockholders’
Equity in accordance with ASC 815-40-25. All of the public warrants have been exercised as of December 31, 2021. See note 18. The agreements
with respect to the Company’s Private Placement Warrants include provisions related to determining settlement amounts that preclude
the Private Placement Warrants from being accounted for as components of equity. As these warrants meet the definition of a derivative
as contemplated in ASC 815-40, the Private Placement Warrants are recorded as derivative liabilities on the condensed consolidated balance
sheets and measured at fair value at inception (on the Closing Date) and at each reporting date in accordance with ASC 820, with changes
in fair value recognized in the condensed consolidated statements of operations and other comprehensive income (loss) in the period of
change.
Emerging
Growth Company (“EGC”). Section 102(b)(1) of the Jumpstart Our Business Startups Act of 2012 (“JOBS Act”)
exempts EGCs from being required to comply with new or revised financial accounting standards until private companies (that is, those
that have not had a Securities Act of 1933, as amended, registration statement declared effective or do not have a class of securities
registered under the Securities Exchange Act of 1934, as amended) are required to comply with the new or revised financial accounting
standards. The JOBS Act provides that a company can elect to opt out of the extended transition period and comply with the requirements
that apply to non-emerging growth companies but any such election to opt out is irrevocable. Prior to December 31, 2021, the Company
had elected not to opt out of such extended transition period which means that when a standard is issued or revised and it has different
application dates for public or private companies, the Company, as an EGC, could adopt the new or revised standard at the time private
companies adopt the new or revised standard. For periods prior to 2021, this may make comparison of its financial statements with another
public company, which is not an EGC, nor is an EGC which has opted out of using the extended transition period, difficult or impossible
because of the potential differences in accounting standards used. Effective December 31, 2021, the Company lost its EGC status and is
now required to adopt new accounting standards on the public company timeframe.
2. |
RECENTLY ISSUED ACCOUNTING PRONOUNCEMENTS |
In
December 2019, the FASB issued Accounting Standards Update (“ASU”) No. 2019-12, Income Taxes (Topic 740): Simplifying the
Accounting for Income Taxes (“ASU 2019-12”), as part of its overall simplification initiative to reduce costs and complexity
of applying accounting standards while maintaining or improving the usefulness of the information provided to users of financial statements.
Amendments include removal of certain exceptions to the general principles of Topic 740, Income Taxes, and simplification in several
other areas. ASU 2019-12 is effective for annual reporting periods beginning after December 15, 2020, and interim periods therein. The
Company adopted the new standard on January 1, 2021, the first day of the reporting year. One of the amendments eliminates a limitation
on the amount of income tax benefit that can be recognized in an interim period when a year-to-date loss exceeds the anticipated loss
for the year. The adoption of this standard did not have a material impact on the Company’s consolidated financial statements for
the year ended December 31, 2021.
In February 2016, the FASB issued ASU 2016-02,
Leases (Topic 842) (“ASU 2016-02” or “Topic 842”). The purpose of ASU 2016-02 is to provide financial statement
users a better understanding of the amount, timing, and uncertainty of cash flows arising from leases. The adoption of ASU 2016-02 resulted
in the recognition of a right-of-use asset and a lease liability for all leases. New disclosure requirements included qualitative and
quantitative information about the amounts recorded in the financial statements. The original guidance required application on a modified
retrospective basis with adjustments to the earliest comparative period presented. In August 2018, the FASB issued ASU No. 2018-11, “Targeted
Improvements to ASC 842,” which included an option to not restate comparative periods in transition and elect to use the effective
date of ASU No. 2016-02 as the date of initial application, which the Company elected. As the Company lost EGC status as of December 31,
2021, the Company was required to apply the provisions of ASU 2016-02 beginning with the annual reporting period ended December 31, 2021.
See Note 14.
In
June 2016, the FASB issued ASU No. 2016-13 (“ASU 2016-13”) regarding ASC Topic 326, Financial Instruments - Credit
Losses, which modifies the measurement of expected credit losses of certain financial instruments. The Company will be required
to use a forward-looking expected credit loss model for accounts receivables, loans, and other financial instruments. The amendments
will become effective for companies which qualified as a smaller reporting entity for periods after December 15, 2022. The Company
has not yet adopted the standard and is in the process of evaluating the impact of adoption on its financial statements.
In March 2020, the FASB issued ASU 2020-04, “Facilitation
of the Effects of Reference Rate Reform on Financial Reporting” (“ASU 2020-04”), which provides guidance for contract
modifications and certain hedging relationships associated with the transition from reference rates that are expected to be discontinued.
Interest on borrowings under the Company’s revolving credit facility is calculated based upon LIBOR. ASU 2020-04 was issued on
March 12, 2020 and may be applied prospectively through December 31, 2022. The adoption of this guidance has had no material effect on
the Company’s consolidated financial statements for the year ended December 31, 2021.
In October 2021, the FASB issued Accounting Standards
Update (“ASU”) No. 2021-08, “Accounting for Contract Assets and Contract Liabilities from Contracts with Customers (Topic
805)”. ASU No. 2021-08 requires an acquirer in a business combination to recognize and measure contract assets and contract liabilities
(deferred revenue) from acquired contracts using the revenue recognition guidance in Topic 606. At the acquisition date, the acquirer
applies the revenue model as if it had originated the acquired contracts. The ASU is effective for annual periods beginning after December
15, 2022, including interim periods within those fiscal years. Adoption of the ASU should be applied prospectively. Early adoption is
also permitted, including adoption in an interim period. If early adopted, the amendments are applied retrospectively to all business
combinations for which the acquisition date occurred during the fiscal year of adoption. The Company is currently evaluating the impact
of ASU No. 2021-08 on its financial position, results of operations and liquidity.
3. |
Reverse
Recapitalization |
The
Transaction
As
discussed in Note 1, on October 15, 2020, the Company consummated the Transaction. In connection therewith, Merger Sub merged with and
into Myjojo (Delaware), with Myjojo (Delaware) surviving the Transaction in accordance with the Delaware General Corporation Law. Upon
consummation of the Transaction, Myjojo (Delaware) became a wholly owned subsidiary of Tattooed Chef, Inc. Further, Forum changed its
name from Forum Merger II Corporation to Tattooed Chef, Inc.
The
Transaction was accounted for as a reverse recapitalization in accordance with GAAP with Forum treated as the accounting acquiree and
Myjojo (Delaware) treated as the accounting acquiror for financial reporting purposes.
Myjojo
(Delaware) was determined to be the accounting acquirer based on the following predominant factors:
(i) |
Myjojo (Delaware)’s
stockholders have the largest portion of voting rights in the Company post-combination; |
(ii) |
the Board and Management
of the post-combination company are primarily composed of individuals associated with Myjojo (Delaware); |
(iii) |
Myjojo (Delaware) was the
larger entity based on historical operating activity, assets, revenues and employee base at the time of the Closing of the Transaction;
and |
(iv) |
the on-going operations
post-combination comprise those of Myjojo (Delaware). |
The
Restructuring
In
connection with the Transaction, the following Restructuring transactions were consummated prior to, and as a condition to, the Closing,
based on the Contribution Agreement dated June 11, 2020, entered into among Myjojo (Delaware), UMB, Pizzo and Salvatore Galletti:
(i) |
UMB contributed all of
its equity interests in Ittella International to Myjojo (Delaware) (Note 4) in exchange for 1,176 shares of Myjojo (Delaware)
common stock. These shares were exchanged for 4,046,291 shares of Forum’s Class A common stock and cash of $9.00 million at
the Closing Date; |
(ii) |
Pizzo contributed all of
its 30% equity interests in Ittella Italy in exchange for one share of Class B special stock of Myjojo (Delaware). This share was
exchanged for 1,500,000 shares of Forum’s Class A common stock and cash of $2.00 million at the Closing Date. |
(iii) |
Myjojo (Delaware) issued
one share of Class A special stock to Myjojo (Delaware)’s Chief Operating Officer. In connection with the Transaction,
this one share was exchanged for 500,000 shares of Forum’s Class A common stock with a fair value of $24.07 per share (total
$12.04 million). In addition, the Chief Operating Officer received $1.00 million in cash at the Closing Date. The $13.04 million
is included within operating expenses as compensation expense in the consolidated statements of operations and comprehensive income
(loss); and |
(iv) | Salvatore Galletti transferred 165 shares of common stock of Myjojo (Delaware) to Project Lily, LLC (“Project Lily”) a Delaware limited liability company controlled by Salvatore Galletti. At the Closing Date, the shares of Myjojo (Delaware) held by Salvatore Galletti and Project Lily were exchanged for 27,757,557 and 566,481 shares (a total of 28,324,038), respectively, of Forum’s Class A common stock. In addition, Salvatore Galletti and Project Lily received cash of $61.50 million and $1.50 million, respectively, at the Closing Date. |
In
summary, Myjojo (Delaware) stockholders received a total of 34,370,329 shares of Forum Class A common stock and $75.00 million in cash
at the Closing date in connection with the Merger. The $75.00 million in cash was accounted for as a distribution of capital made to
the sellers. Salvatore Galletti was the sole stockholder of Myjojo (Delaware) immediately prior to the Restructuring transaction. Therefore,
the shares outstanding prior to consummation of the Transaction were retroactively adjusted to reflect the 28,324,038 shares received
by Mr. Galletti and Project Lily established in the reverse recapitalization.
Upon
Closing, (i) all shares of Class B common stock of Forum were reclassified to Class A common stock; and (ii) immediately following this
reclassification, all shares of Class A common stock of Forum were reclassified to common stock of Tattooed Chef.
Holdback
Shares
As
part of the Merger Agreement, an additional 5,000,000 shares of Forum’s common stock (the “Holdback Shares”) were placed
into escrow, to be released after the Closing to certain Myjojo (Delaware) stockholders upon satisfaction, within the first three years
after the Closing, of the following conditions: (i) if the trading price of the Company’s common stock equals or exceeds $12.00
on any 20 trading days in any 30-day trading period (the “$12.00 Share Price Trigger”), then 2,500,000 additional Holdback
Shares will be released to certain Myjojo (Delaware) stockholders or (ii) if the trading price of the Company’s common stock equals
or exceeds $14.00 on any 20 trading days in any 30-day trading period (each of such $14.00 trigger and the $12.00 Share Price Trigger,
a “Share Price Trigger”), then 2,500,000 Holdback Shares will be released to certain Myjojo (Delaware) stockholders. If a
change in control occurs within the first three years after the Closing, all Holdback Shares not previously released will be released
to certain Myjojo (Delaware) stockholders. If the conditions to release of the Holdback Shares are not satisfied within the first three
years of Closing, the Holdback Shares are forfeited. On November 16, 2020, both Share Price Trigger events for the issuance of the Holdback
Shares occurred and, accordingly, the Company released from the escrow and delivered the 5,000,000 Holdback Shares to the Myjojo (Delaware)
stockholders (other than Pizzo and Myjojo (Delaware)’s Chief Operating Officer).
Sponsor
Earnout Shares
In
accordance with the Sponsor Earnout Letter entered into by and among Forum Investor II, LLC (the “Sponsor”), Forum and the
Holder Representative, the Sponsor agreed that at the Closing, the Sponsor placed 2,500,000 Founder Shares (as that term is defined in
the Sponsor Earnout Letter) held by it (the “Sponsor Earnout Shares”) into escrow. The vesting, release and forfeiture terms
of the Sponsor Earnout Shares are the same as the vesting, release and forfeiture terms applicable to the Holdback Shares, with 50% of
the Sponsor Earnout Shares vesting at each Share Price Trigger, and all Sponsor Earnout Shares released if a change of control occurs,
in each case, within the first three years after the Closing. If the conditions to the release of any Sponsor Earnout Shares are not
satisfied on or prior to the date that it is finally determined that the Myjojo (Delaware) stockholders are not entitled to or eligible
to receive any further Holdback Releases (as that term is defined in the Sponsor Earnout Letter) pursuant to the Merger Agreement, the
Sponsor Earnout Shares will be forfeited by the Sponsor after such date and returned to the Company for immediate cancellation. In November
2020, both Share Price Trigger events for the issuance of the Holdback Shares occurred and, accordingly, the Company released from the
escrow and returned the 2,500,000 Sponsor Earnout Shares to the Sponsor.
The
multiple settlement provisions of the Holdback Shares and Sponsor Earnout Shares constitute derivative instruments under ASC 815, which
must be classified as asset or liability instruments at their fair value at the Closing date, and subsequently remeasured with changes
in fair value recognized in earnings. At the Closing date, the fair value of the contingent consideration relating to the Holdback Shares
amounted to $120.35 million. The derivative liability was remeasured with changes in fair value recognized in earnings of $37.20 million
upon release of the Holdback Shares to the certain stockholders in November 2020. The fair value of the Sponsor Earnout Shares was $0
at the Closing date and $0 upon the release date. Refer to Note 13 – Fair Value Measurements.
Transaction
Costs
Direct and incremental transaction costs related
to the Transaction (see Note 1) totaled $29.94 million, of which $9.40 million (cash amount, before tax) and $20.54 million (noncash
amount, before tax) related to the fair value of a stock award issued to Harrison & Co. (“Harrison”), which were treated
as a reduction of the cash proceeds and were deducted from the Company’s additional paid-in capital on October 15, 2020.
The Company engaged Harrison as advisors to facilitate
the successful completion of the Transaction. The total consideration to Harrison for their advisory services included a $4.00 million
success fee that was paid in cash upon closing of the Transaction and a stock award which included the right to receive 825,000 shares
of common stock of the Company to be issued between May 1, 2021 and June 30, 2021. The shares were considered share-based compensation
to non-employees and were classified as equity instruments as of October 15, 2020 (and therefore, not subject to remeasurement). The
fair value of the share-based consideration on the date of the Transaction amounted to $20.54 million. The share-based consideration
was fully vested upon consummation of the Transaction and there were no future service conditions. The fair value of the shares was recognized
within additional paid-in capital as a reduction to the total amount of equity raised on the Closing Date. On June 1, 2021, the Company
issued 825,000 shares of common stock to principals of Harrison.
Net
Cash Contributions from Reverse Recapitalization
The
following table reconciles the elements of the Reverse Recapitalization to the consolidated statement of cash flows for the year ended
December 31, 2020 (amounts in thousands):
Cash held in the Trust Account | |
$ | 207,416 | |
Less: Forum transaction costs and advisory fees | |
| (21,249 | ) |
Add: Cash transaction costs recognized in additional paid-in capital, net of tax | |
| 7,227 | |
Less: Transaction costs paid after the Closing Date | |
| (6,200 | ) |
Net cash contributions from Reverse Recapitalization | |
$ | 187,194 | |
4. |
Redeemable noncontrolling
interest |
On
April 15, 2019, UMB contributed $6.00 million to acquire 6,000 units for a 12.5% ownership interest in Ittella International. The Company
incurred issuance costs of $0.13 million resulting in net consideration received of $5.87 million.
Per
the terms of Ittella International’s operating agreement, UMB was provided with a put right which may cause Ittella International
to purchase all, but not less than all of UMB units upon notice (“Put Notice”). UMB could have provided the Put Notice to
Ittella International at any time for any reason after April 15, 2024. If Ittella International did not accept the price proposed in
the Put Notice, the consideration to be paid by Ittella International to UMB for the units that were the subject of the Put Notice will
be the fair market value of the units as established by a third-party appraisal, subject to a floor for the fair value at 85%. If the
fair value was less than 85% of the consideration proposed by UMB in their Put Notice, UMB may have chosen to abandon the transfer. The
put right constituted a redemption feature and therefore UMB’s noncontrolling interest (the “Redeemable Noncontrolling Interest”)
was classified as temporary equity (mezzanine) in the accompanying consolidated financial statements.
The
Redeemable Noncontrolling Interest was initially measured at fair value, which has been determined by the Company to equal the consideration
received from UMB, net of transaction costs.
The
Redeemable Noncontrolling Interest was not redeemable until April 2024; however, it was probable of becoming redeemable with the passage
of time. Therefore, the subsequent measurement of the Redeemable Noncontrolling Interest at each reporting date was determined as the
higher of (1) the initial carrying amount, increased or decreased for the redeemable noncontrolling interest’s share of net income
and other comprehensive income, or (2) the redemption value, which was determined to be fair value per the terms of Ittella International’s
operating agreement above. In determining the measurement method of redemption value, the Company elected to accrete changes in the redemption
value over the period from the date of issuance to the earliest redemption date (i.e., April 2024) of the instrument using the effective
interest method. Changes in the redemption value are considered to be changes in accounting estimates. Redemption value was determined
using a combination of the market approach and income approach. Under the market approach, the Company estimated fair value based on
market multiples of EBITDA of comparable companies. Under the income approach, the Company measured fair value based on a projected cash
flow method using a discount rate determined by its Management which is commensurate with the risk inherent in its current business model.
There
was no Redeemable Noncontrolling Interest for the year ended December 31, 2021. Changes in the carrying value of the Redeemable Noncontrolling
Interest were as follows for the year ended December 31, 2020:
| |
Amount (in thousands) | |
Redeemable Noncontrolling Interest as of December 31, 2019 | |
$ | 6,900 | |
Contribution from noncontrolling interest | |
| 1,143 | |
Net income attributable to redeemable noncontrolling interest | |
| 230 | |
Accretion to redeemable noncontrolling interest to redemption value | |
| 36,719 | |
Reverse recapitalization transaction | |
| (44,992 | ) |
Redeemable Noncontrolling Interest as of December 31, 2020 | |
$ | - | |
As
discussed in Note 3, all redeemable noncontrolling interest classified as mezzanine equity was reclassified to permanent equity in connection
with the contribution of UMB’s 12.5% equity interests in Ittella International to Myjojo (Delaware) in exchange for Myjojo’s
(Delaware)’s common stock and were exchanged for Forum Class A common stock upon consummation of the Transaction.
Nature
of Revenues
All
sales are recorded within revenue on the accompanying consolidated statements of operations and comprehensive income (loss). The Company
does not have material contract assets and contract liabilities as of December 31, 2021 and 2020.
Revenue
streams for the years ended December 31, 2021, 2020 and 2019 respectively were:
| |
December 31, 2021 | | |
December 31, 2020 | | |
December 31, 2019 | |
Revenue Streams (in thousands) | |
Revenue | | |
% Total | | |
Revenue | | |
% Total | | |
Revenue | | |
% Total | |
| |
| | |
| | |
| | |
| | |
| | |
| |
Tattooed Chef | |
$ | 132,523 | | |
| 63 | % | |
$ | 84,598 | | |
| 57 | % | |
$ | 18,280 | | |
| 22 | % |
Private Label | |
| 75,648 | | |
| 35 | % | |
| 62,906 | | |
| 42 | % | |
| 63,819 | | |
| 75 | % |
Other revenues | |
| 5,259 | | |
| 2 | % | |
| 994 | | |
| 1 | % | |
| 2,819 | | |
| 3 | % |
Total net revenue | |
$ | 213,430 | | |
| | | |
$ | 148,498 | | |
| | | |
$ | 84,918 | | |
| | |
Significant
Judgments
Generally,
the Company’s contracts with customers comprise a written quote and customer purchase order or statement of work and are governed
by the Company’s trade terms and conditions. In certain instances, it may be further supplemented by separate pricing agreements.
All products are sold on a standalone basis; therefore, when more than one product is included in a purchase order, the Company has observable
evidence of stand-alone selling price. Contracts do not contain a significant financing component as payment terms on invoiced amounts
are typically between 7 to 45 days, based on the Company’s credit assessment of individual customers, as well as industry expectations.
Product returns are not significant. The contracts with customers do not include any additional performance obligations related to warranties
and material rights.
From
time to time, the Company may offer incentives to its customers considered to be variable consideration including slotting fees, trade
discounts, promotional programs, and demonstration costs. Customer incentives considered to be variable consideration are recorded as
a reduction to revenue as part of the transaction price based on the agreement at the time of the transaction. Customer incentives are
allocated entirely to the single performance obligation of transferring product to the customer.
Major
Customers — Customers accounting for 10% or more of consolidated revenue were:
Customer | |
December 31, 2021 | | |
December 31, 2020 | | |
December 31, 2019 | |
| |
| | |
| | |
| |
Customer C | |
| 34 | % | |
| 39 | % | |
| 29 | % |
Customer A | |
| 28 | % | |
| 32 | % | |
| 10 | % |
Customer B | |
| 11 | % | |
| 17 | % | |
| 35 | % |
Customer E | |
| * | | |
| * | | |
| 11 | % |
Customer D | |
| * | | |
| * | | |
| 10 | % |
* | Customer accounted for less than 10% of revenue in the period. |
6. |
ACCOUNTS RECEIVABLE,
NET |
Accounts
receivable are reduced by an allowance for an estimate of amounts that are uncollectible. All of the Company’s receivables are
due from customers in the United States. The Company extends credit to its customers based upon its evaluation of the following factors:
(i) the customer’s financial condition, (ii) the amount of credit the customer requests, and (iii) the customer’s actual
payment history (which includes disputed invoice resolution). The Company does not require its customers to post a deposit or supply
collateral. The Company’s allowance for doubtful receivables is based on an analysis that estimates the amount of its total customer
receivable// balance that is not collectible. This analysis includes assessing a default probability to customers’ receivable balances,
which is influenced by several factors, including (i) current market conditions, (ii) periodic review of customer credit worthiness,
and (iii) review of customer receivable aging and payment trends.
The
Company evaluates the creditworthiness of its customers regularly and estimates the collectability of current and non-current accounts
receivable based on historical bad debt experience, current market conditions, and reasonable and supportable forecasts of future economic
conditions. In times of economic turmoil, including during the ongoing COVID-19 pandemic, the Company’s estimates and judgments
with respect to the collectability of its receivables are subject to greater uncertainty than in more stable periods. The Company writes
off accounts receivable whenever they become uncollectible, and any payments subsequently received on such receivables are recorded as
bad debt recoveries in the period the payment is received. Credit losses from continuing operations have consistently been within management’s
expectations. The allowance for doubtful accounts was $0 million as of December 31, 2021 and December 31, 2020.
Inventory
consists of the following as of (in thousands):
| |
December 31, 2021 | | |
December 31, 2020 | |
| |
| | |
| |
Raw materials | |
$ | 22,724 | | |
$ | 16,534 | |
Work-in-process | |
| 5,545 | | |
| 5,040 | |
Finished goods | |
| 22,756 | | |
| 13,424 | |
Packaging | |
| 3,537 | | |
| 3,004 | |
| |
| | | |
| | |
Total inventory | |
$ | 54,562 | | |
$ | 38,002 | |
8. |
PREPAID EXPENSES AND
OTHER CURRENT ASSETS |
The
following table provides additional information related to the Company’s prepaid expenses and other current assets as of (in thousands):
| |
December 31, 2021 | | |
December 31, 2020 | |
| |
| | |
| |
Warrants receivable (see Note 18) | |
$ | - | | |
$ | 13,542 | |
Prepaid advertising expenses | |
| 4,133 | | |
| - | |
Tax credits | |
| 1,106 | | |
| 1,884 | |
Prepaid other expenses | |
| 1,612 | | |
| 1,897 | |
Other current assets | |
| 176 | | |
| 1,093 | |
| |
| | | |
| | |
Total prepaid expenses and other current assets | |
$ | 7,027 | | |
$ | 18,416 | |
9. |
PROPERTY, PLANT, AND
EQUIPMENT, NET |
Property,
plant, and equipment are stated at cost. A summary of property, plant, and equipment as of (in thousands):
| |
December 31,
2021 | | |
December
31,
2020 | |
| |
| | |
| |
Land | |
$ | 738 | | |
$ | - | |
Building | |
| 4,766 | | |
| 2,574 | |
Leasehold
improvements | |
| 5,336 | | |
| 2,106 | |
Machinery
and equipment | |
| 33,975 | | |
| 12,526 | |
Computer
equipment | |
| 549 | | |
| 187 | |
Furniture
and fixtures | |
| 169 | | |
| 109 | |
Construction
in progress | |
| 7,986 | | |
| 1,533 | |
Property,
plant, and equipment | |
| 53,519 | | |
| 19,035 | |
Less:
accumulated depreciation and amortization | |
| (7,043 | ) | |
| (2,952 | ) |
| |
| | | |
| | |
Property,
plant, and equipment, net | |
$ | 46,476 | | |
$ | 16,083 | |
Approximately
$5.40 million of the $7.99 million construction in progress is the manufacturing equipment for the newly acquired entity, NMFD (see Note
11). The Company expects to have the equipment installed and used for production in 2022.
The
Company recorded depreciation and amortization expense for the years ended December 31, 2021, 2020 and 2019 of $3.53 million, $1.43 million
and $0.66 million, respectively.
10. |
INTANGIBLE
ASSETS, NET and goodwill |
Intangible
assets consist of the following as of (in thousands):
| |
December 31, 2021 | | |
December 31, 2020 | |
Tradenames | |
$ | 220 | | |
$ | - | |
Less: accumulated amortization | |
| (69 | ) | |
| - | |
Intangible assets, net | |
$ | 151 | | |
$ | - | |
The
estimated useful lives of the identifiable definite-lived intangible assets acquired in the NMFD Transaction were determined to be two
years.
The
Company recorded amortization expense of $0.07 million, $0 million and $0 million, respectively, for the years ended December 31,
2021, 2020 and 2019.
Estimated
future amortization expense for the definite-lived intangible assets is as follows (in thousands):
| |
| |
2022 | |
$ | 110 | |
2023 | |
| 41 | |
2024 | |
| - | |
Total | |
$ | 151 | |
The
following table sets forth the change in the carrying amount of goodwill for the year ended December 31, 2021 (in thousands):
| |
| |
Balance as of January 1, 2021 | |
$ | - | |
New Mexico Food Distributors, Inc. (NMFD) and Karsten Acquisition | |
| 17,973 | |
Measurement period adjustment (change in consideration) | |
| 26 | |
Belmont Acquisition | |
| 8,925 | |
Balance as of December 31, 2021 | |
$ | 26,924 | |
The
changes in the carrying amount of goodwill for the year ended December 31, 2021 were driven by the acquisition of New Mexico Food Distributors,
Inc. (NMFD) and Belmont. See Note 11 for additional information.
11. |
BUSiness
combinations |
New
Mexico Food Distributors, Inc. (NMFD) and Karsten Acquisition
On May 14, 2021, the Company entered into a stock
purchase agreement to acquire all outstanding stock of NMFD, a distributor and manufacturer of frozen and ready-to-eat New Mexico food
products for a total purchase price of $28.94 million. In addition, the Company entered into a membership interests purchase agreement
to acquire all of the membership interest of Karsten for a total purchase price of $5.18 million. The primary reason for the purchase
of NMFD and Karsten was to expand the Company’s manufacturing capacity and developing more ambient and refrigerated products. The
NMFD Transaction met the definition of an acquisition of a business in accordance with ASC 805, Business Combinations, and is accounted
for under the acquisition method of accounting. During the period from the acquisition date to December 31, 2021, NMFD and Karsten contributed
$22.19 million of revenue and $2.17 million of net loss.
Though the purchase agreements for each of NMFD and Karsten were executed
as legally separate transactions, each was entered into contemporaneously and in contemplation of the other, and involved the same group
of sellers. As such, the transactions noted above were accounted for on a combined basis and were viewed to represent a single integrated
event.
Under
the acquisition method of accounting, the assets acquired, and liabilities assumed by the Company in connection with the NMFD Transaction
were initially recorded at their respective fair values. The Company made an election under Section 338(h)(10) to treat the NMFD Transaction
as an asset acquisition for income tax purposes, which allows for any goodwill recognized to be tax deductible and amortized over a 15-year
statutory life. The Company considered the potential impact to the depreciation and amortization expense as a result of the fair values
assigned to the acquired assets. The excess of the purchase price over the fair value of assets acquired and liabilities assumed of approximately
$18.0 million was recorded as goodwill.
Transaction
costs of $0.47 million were incurred in relation to the acquisition. and were recorded to operating expense within the consolidated statement
of operations for the year ended December 31, 2021.
The
following table summarizes the preliminary fair value of assets acquired and liabilities assumed in the NMFD Transaction as of the date
of acquisition:
| |
Amount | |
Purchase consideration | |
$ | 34,119 | |
Assets acquired and liabilities assumed | |
| | |
Cash | |
$ | 173 | |
Accounts receivable | |
| 3,567 | |
Inventory | |
| 2,270 | |
Prepaid expenses and other current assets | |
| 122 | |
Operating lease, ROU asset | |
| 207 | |
Property, plant and equipment | |
| 9,819 | |
Finance lease, ROU assets * | |
| 5,749 | |
Other noncurrent assets | |
| 29 | |
Intangible assets – tradenames | |
| 220 | |
Accounts payable | |
| (2,834 | ) |
Accrued expenses | |
| (78 | ) |
Operating lease liability | |
| (207 | ) |
Note payable * | |
| (2,917 | ) |
Goodwill | |
| 17,999 | |
Total assets acquired and liabilities assumed | |
$ | 34,119 | |
* | In December 2015 (prior to the NMFD and Karsten Acquisition),
NMFD and Karsten entered into an agreement to purchase an industrial revenue bond (“IRB”) issued by Bernalillo County, New
Mexico (“Bernalillo”) to be used to finance the costs of the constructing, renovating and equipping of the manufacturing
plant and concurrently, assigned ownership of the manufacturing plant including building and land (“Property”) to Bernalillo
as consideration for the purchase of the IRB, as well as entered into a lease agreement to lease the Property from Bernalillo (“Lease”).
The Lease provides NMFD the option to purchase the Property for $1 following the payoff of the Lease. The sale of the Property to Bernalillo
and concurrent leaseback of the Property in December 2015 did not meet the sale-leaseback accounting requirements as a result of NMFD’s
and Karsten’s continuous involvement with the Property and thus, the IRB was not recorded as a sale but as a financing obligation,
with the Property remaining on NMFD’s financial statements. The Lease and the IRB have the same counterparty, therefore a right
of offset exists so long as NMFD continues to make rent payments under the terms of the Lease. |
On
May 14, 2021, the balance of the IRB asset and the lease obligation to Bernalillo were $2.92 million and $2.92 million, respectively.
Upon the acquisition of NMFD and Karsten, the Company received all rights and assumed obligations related to the IRB, the Property and
the Lease. Under business combination accounting literature and prior to the adoption of ASC 842, the transaction involving the IRB and
the Lease should not be reassessed and, therefore, the failed sale-leaseback accounting should be reflected in the Company’s purchase
accounting. There were no changes to the right of offset as a result of the acquisition and, thus, the lease obligation was offset against
the IRB asset and is presented net on the Company’s consolidated balance sheet with no impact to the consolidated operations of
income or consolidated cash flow statements. The leased assets are accounted for as a right of use (“ROU”) asset under ASC
842 and the fair value of the ROU asset was determined to be $5.7 million. As such, the lease for the land and the building will be presented
on the consolidated balance sheet as an ROU asset of $5.7 million. The Note payable bears interest at 3.8% and has a maturity date of
December 29, 2025. The note payable balance is reflected at the present value of future principal payments. The Company recognized the
entire balance as a current liability due to noncompliance with certain financing covenants. See Note 17.
The
excess of purchase consideration over the fair value of the assets acquired and liabilities assumed was recorded as goodwill, which is
primarily attributable to the assembled workforce and expanded market opportunities. Goodwill was assigned to the Company’s single
reporting unit. The fair value assigned to the assets acquired and liabilities assumed are based on management’s estimates and
assumptions, which are preliminary, are based on provisional amounts and may be subject to change as additional information is received.
The Company expects to finalize the valuation of these assets not later than one year from the acquisition date.
The
estimated useful lives of the identifiable definite-lived intangible assets acquired in the NMFD Transaction were determined to be two
years.
Belmont
Acquisition
On September 28, 2021, Tattooed Chef formed BCI
Acquisition, Inc. (“BCI”) as a wholly-owned subsidiary. On December 21, 2021, BCI acquired substantially all of the assets
and assumed certain specified liabilities, from Belmont Confections, Inc. (“Belmont”) for an aggregate purchase price of $17.00
million. Belmont was a privately held company based in Youngstown, Ohio, and specialized in the development and manufacturing of private
label nutritional bars. The primary reason for the purchase of Belmont’s assets and assumption of liabilities was to expand the
Company’s manufacturing capacity into a nutritional bars and other ambient products. Approximately $4.00 million of the purchase
price was paid by issuing 241,546 shares of Tattooed Chef’s common stock to Belmont’s sole shareholder. The closing price
of Tattooed Chef’s common stock was $16.90 per share at the acquisition date. During the period from December 21, 2021 (the acquisition
date) to December 31, 2021, BCI contributed $0.76 million of revenue and $0.03 million of net loss.
Under
the acquisition method of accounting, the assets acquired and liabilities assumed by the Company in connection with the Belmont Acquisition
were initially recorded at their respective fair values. The Company considered the potential impact to the depreciation expense as a
result of the fair values assigned to the acquired assets. The excess of the purchase price over the fair value of assets acquired and
liabilities assumed of approximately $8.93 million was recorded as goodwill.
In
relation to the acquisition, transaction costs of $0.16 million incurred by the Company are recorded to operating expense within the
consolidated statement of operations for the year ended December 31, 2021. $0.02 million of seller’s transaction costs were paid
by the Company and included in the purchase price consideration. The following table summarizes the preliminary fair value of assets
acquired and liabilities assumed in the Belmont Acquisition as of the date of acquisition:
| |
Amount | |
Cash consideration | |
$ | 13,000 | |
Equity consideration – common stock | |
| 4,000 | |
Total purchase consideration | |
$ | 17,000 | |
Assets acquired and liabilities assumed | |
| | |
Accounts receivable | |
$ | 1,630 | |
Inventory | |
| 4,130 | |
Prepaid expenses and other current assets | |
| 38 | |
Operating lease ROU asset | |
| 870 | |
Property, plant and equipment | |
| 6,477 | |
Accounts payable | |
| (3,477 | ) |
Accrued expenses | |
| (723 | ) |
Operating lease liability | |
| (870 | ) |
Goodwill | |
| 8,925 | |
Total assets acquired and liabilities assumed | |
$ | 17,000 | |
The
excess of purchase consideration over the fair value of the assets acquired and liabilities assumed was recorded as goodwill, which is
primarily attributable to the assembled workforce and expanded market opportunities. Goodwill was assigned to the Company’s single
reporting unit. The fair value assigned to the assets acquired and liabilities assumed are based on management’s estimates and
assumptions, which are preliminary, are based on provisional amounts and may be subject to change as additional information is received.
The Company expects to finalize the valuation of these assets not later than one year from the acquisition date.
The following unaudited pro forma financial information
presents the combined results of operations for each of the periods presented as if both the NMFD Acquisition and the Belmont Acquisition
had occurred as of January 1, 2020.
| |
Year Ended December 31, | |
| |
2021 | | |
2020 | |
Net Revenue - pro forma combined | |
$ | 256,607 | | |
$ | 202,916 | |
Net (Loss) Income - pro forma combined | |
| (88,517 | ) | |
| 69,517 | |
Weighted Average Shares: | |
| | | |
| | |
Basic | |
| 81,773,780 | | |
| 36,729,408 | |
Diluted | |
| 81,912,675 | | |
| 40,318,734 | |
Net Income (Loss) per Share: | |
| | | |
| | |
Basic | |
$ | (1.08 | ) | |
$ | 1.89 | |
Diluted | |
$ | (1.09 | ) | |
$ | 1.72 | |
12. |
Derivative instruments |
The
Company enters into foreign currency exchange forward contracts to reduce the short-term effects of foreign currency fluctuations on
assets and liabilities such as foreign currency inventory purchases, receivables and payables. The Company’s primary objective
in holding derivatives is to reduce the volatility of earnings and cash flows associated with changes in foreign currency exchange rates.
The Company’s derivatives expose the Company to credit risk and market risk when the value of a derivative might be adversely affected
by changes in market conditions and commodity prices, currency exchange rates or interest rates. The Company manages the derivative market
risk by limiting the types of derivative instruments and derivative strategies and the degree of market risk through the use of derivative
instruments. The Company does, however, seek to mitigate such risks by limiting its counterparties to major financial institutions. Management
does not expect material losses as a result of defaults by counterparties.
The
fair values of the Company’s derivative instruments classified as Level 2 financial instruments and the line items within the accompanying
consolidated balance sheets to which they were recorded are summarized as follows (in thousands):
| |
| |
December 31, | | |
December 31, | |
| |
Balance Sheet Line Item | |
2021 | | |
2020 | |
Derivatives not designated as hedging instruments: | |
| |
| | | |
| | |
Foreign currency derivatives | |
Prepaid expenses and other current assets | |
$ | - | | |
$ | 1,042 | |
Foreign currency derivatives | |
Forward contract derivative liability | |
| 1,804 | | |
| - | |
Total derivatives not designed as hedging instruments | |
| |
$ | 1,804 | | |
$ | 1,042 | |
The
effect on the accompanying consolidated statements of operations and comprehensive income (loss) of derivative instruments not designated
as hedges and contingent consideration derivatives is summarized as follows (in thousands):
| |
Line Item in Statement of Income | |
Year ended December 31, 2021 | | |
Year ended December 31, 2020 | |
Derivatives not designated as hedging instruments: | |
| |
| | |
| |
Foreign currency derivatives | |
Other income (expense) | |
$ | (2,846 | ) | |
$ | 1,042 | |
Gain on settlement of contingent consideration derivative | |
Other income | |
| - | | |
| 37,200 | |
Total not designated as hedging instruments | |
| |
$ | (2,846 | ) | |
$ | 38,242 | |
The
Company has notional amounts of $43.48 million on outstanding derivatives as of December 31, 2021. The Company had notional amounts of
$45.60 million on outstanding derivatives as of December 31, 2020.
13. |
FAIR
VALUE MEASUREMENTS |
Contingent
Consideration Liabilities – Holdback Shares
As
part of the Transaction (Note 1), an additional 5,000,000 shares of Forum’s common stock (the “Holdback Shares”) were
placed into escrow, to be released to certain Myjojo (Delaware) stockholders upon satisfaction, within the first three years after the
Closing Date, of the following conditions: (i) if the trading price of the Company’s common stock equaled or exceeded $12.00 on
any 20 trading days in any 30-day trading period (the “$12.00 Share Price Trigger”), then 2,500,000 additional Holdback Shares
were to be released to certain Myjojo (Delaware) stockholders or (ii) if the trading price of the Company’s common stock equaled
or exceeded $14.00 on any 20 trading days in any 30-day trading period (each of such $14.00 trigger and the $12.00 Share Price Trigger,
a “Share Price Trigger”), then 2,500,000 Holdback Shares were to be released to certain Myjojo (Delaware) stockholders. If
a change in control occurred within the first three years after the Closing, all Holdback Shares not previously released were to be released
to certain Myjojo (Delaware) stockholders. If the conditions to release of the Holdback Shares were not satisfied within the first three
years following the Closing Date, the Holdback Shares would be forfeited. On November 16, 2020, both Share Price Trigger events for the
issuance of the Holdback Shares occurred and, accordingly, the Company released from escrow and delivered the 5,000,000 Holdback Shares
to the Myjojo (Delaware) stockholders (other than Pizzo Food Srls (“Pizzo”) and Myjojo (Delaware)’s Chief Operating
Officer).
The
Company recognized and measured a contingent consideration liability associated with Holdback Shares at a fair value of $120.35 million,
determined using a probability-weighted discounted cash flow model. Significant inputs used in the model includes certain financial metric
growth rates, volatility rates, projections associated with the applicable contingency, the interest rate, and the related probabilities
and payment structure in the Merger Agreement, which are not observable in the market and are therefore considered to be Level 3 inputs.
On
November 16, 2020, the contingencies were met and accordingly the Holdback Shares were released. The remeasured fair value of the liability
was $83.15 million based on the public share price on release date and was charged against additional paid-in capital. The change in
fair value during the period resulted in a gain on settlement of the contingent consideration derivative of $37.20 million and was recorded
within “other income” in the consolidated statements of operations and comprehensive income (loss) for the year ended December
31, 2020.
Sponsor
Earnout Shares Subject to Transfer Restrictions
In
accordance with the Sponsor Earnout Letter entered into by and among Forum Investor II, LLC (the “Sponsor”), Forum and the
Holder Representative, the Sponsor agreed that at the Closing Date, the Sponsor placed 2,500,000 Founder Shares (as that term is defined
in the Sponsor Earnout Letter) held by it (the “Sponsor Earnout Shares”) into escrow. The vesting, release and forfeiture
terms of the Sponsor Earnout Shares were the same as the vesting, release and forfeiture terms applicable to the Holdback Shares, with
50% of the Sponsor Earnout Shares vesting at each Share Price Trigger, and all Sponsor Earnout Shares released if a change of control
occurred, in each case, within the first three years after the Closing. If the conditions to the release of any Sponsor Earnout Shares
were not satisfied on or prior to the date that it is finally determined that the Myjojo (Delaware) stockholders are not entitled to
or eligible to receive any further Holdback Releases (as that term is defined in the Sponsor Earnout Letter) pursuant to the Merger Agreement,
the Sponsor Earnout Shares were to be forfeited by the Sponsor after such date, and returned to the Company for immediate cancellation.
In November 2020, both Share Price Trigger events for the issuance of the Holdback Shares occurred and, accordingly, the Company released
from escrow and returned the 2,500,000 Sponsor Earnout Shares to the Sponsor.
The
multiple settlement provisions of the Holdback Shares and Sponsor Earnout Shares constituted derivative instruments under ASC 815, which
must be classified as asset or liability instruments at their fair value at the Closing Date, and subsequently remeasured with changes
in fair value recognized in earnings. At the Closing Date, the fair value of the contingent consideration relating to the Holdback Shares
amounted to $120.35 million. The derivative liability was remeasured with changes in fair value recognized in earnings of $37.20 million
upon release of the Holdback Shares to the certain stockholders in November 2020. The fair value of the Sponsor Earnout Shares was $0
at the Closing Date and $0 upon the release date.
The
Company recognized and measured an asset associated with the Sponsor Earnout Shares at a fair value of $0 at the Closing Date, determined
using a probability-weighted discounted cash flow model. Significant inputs used in the models includes certain financial metric growth
rates, volatility rates, projections associated with the applicable contingency, the interest rate, and the related probabilities and
payment structure in the contingent consideration arrangement, which are not observable in the market and are therefore considered to
be Level 3 inputs.
The
Sponsor Earnout Shares were released on November 16, 2020 based on the remeasured fair value on the release date of $0, as none of the
Sponsor Earnout Shares were forfeited on that date. No gain or loss was recorded by the Company in connection with the Sponsor Earnout
Shares.
Warrant
Liabilities
The
Private Placement Warrants (see Note 1) are accounted for as liabilities in accordance with ASC 815-40 and are presented within warrant
liabilities on the consolidated balance sheets. The warrant liabilities are measured at fair value at inception (“initial measurement”),
which is at the Closing Date, and on a recurring basis (“subsequent remeasurement”), with changes in fair value presented
within change in fair value of warrant liabilities in the consolidated statements of operations and comprehensive income (loss).
The
fair value of the Private Placement Warrants was initially measured at fair value on October 15, 2020, the Closing Date.
At
each reporting period or upon exercise of the Private Placement Warrants, the Company remeasures the Private Placement Warrants at their
fair values with the change in fair value reported to current operations within the statements of operations and other comprehensive
income (loss). During the twelve months ended December 31, 2021, Private Placement Warrants totaling 292,417 were settled, resulting
in an aggregate loss on settlements of $0.13 million. During the twelve months ended December 31, 2020, Private Placement Warrants totaling
247,423 were settled, resulting in an aggregate gain on settlements of $0.73 million.
For
the twelve months ended December 31, 2021 and 2020, the change in the fair value of the warrant liabilities charged to current operations
resulted in a gain of $0.59 million and $1.19 million, respectively.
The
fair value of the Private Placement Warrants was determined to be $7.07 per warrant as of December 31, 2021, using Monte Carlo simulations
and certain Level 3 inputs. Inherent in a Monte Carlo simulation are assumptions related to expected stock-price volatility, expected
life, risk-free interest rate and dividend yield. The Company estimates the volatility of its common stock warrants based on implied
volatility from its traded warrants and historical volatility of select peers’ common stock with a similar expected term of the
Private Placement Warrants. The risk-free interest rate is based on the U.S. Treasury zero-coupon yield on the grant date with a maturity
similar to the expected remaining term of the warrants. The expected term of the Private Placement Warrants is assumed to be equivalent
to their remaining contractual term. The dividend rate is based on the historical rate, which the Company estimated to remain at zero.
The
following table provides quantitative information regarding the inputs to the fair value measurement of the Private Placement Warrants
as of each measurement date:
Input | |
December 31, 2021 | | |
December 31, 2020 | | |
October 15, 2020 (Initial
Measurement) | |
Risk-free interest rate | |
| 1.08 | % | |
| 0.34 | % | |
| 0.32 | % |
Expected term (years) | |
| 3.79 | | |
| 4.79 | | |
| 5 | |
Expected volatility | |
| 45.00 | % | |
| 35.00 | % | |
| 35.00 | % |
Exercise price | |
$ | 11.50 | | |
$ | 11.50 | | |
$ | 11.50 | |
Fair value of warrants | |
$ | 7.07 | | |
$ | 12.72 | | |
$ | 13.85 | |
On
December 31, 2021, the fair value of the Private Placement Warrants was determined to be $7.07 per warrant, or an aggregate value of
$0.81 million for 115,160 outstanding warrants.
On
December 31, 2020, the fair value of the Private Placement Warrants was determined to be $12.72 per warrant, or an aggregate value of
$5.18 million for 407,577 outstanding warrants.
On
October 15, 2020, the fair value of the Private Placement Warrants was determined to be $13.85 per warrant, or an aggregate value of
$9.07 million for 655,000 outstanding warrants.
The
following table presents the changes in the fair value of warrant liabilities:
| |
Private Placement | |
Fair value at initial measurement on October 15, 2020 | |
$ | 9,072 | |
Exercise of Private Placement Warrants | |
| (2,696 | ) |
Change
in fair value (1) | |
| (1,192 | ) |
Fair value as of December 31, 2020 | |
$ | 5,184 | |
Exercise of Private Placement Warrants | |
| (3,782 | ) |
Change
in fair value (1) | |
| (589 | ) |
Fair value as of December 31, 2021 | |
$ | 813 | |
(1) |
Changes
in fair value of warrant liabilities are recognized as other income (expense) in the consolidated statements of operations and comprehensive
income (loss). |
Derivative
Instruments
Derivative contracts are valued using quoted market
prices and significant other observable inputs. The Company uses derivative instruments to minimize our exposure to fluctuations in foreign
currency exchange rates. The Company’s derivative instruments primarily include foreign currency forward contracts related to certain
intercompany loans, certain forecasted inventory purchase commitments with foreign suppliers. The fair values for the majority of the
Company’s foreign currency derivative contracts are obtained by comparing the contract rate to a published forward price of the
underlying market rates, which is based on market rates for comparable transactions and are classified within Level 2 of the fair value
hierarchy. See Note 12.
Business
Combination
Business
combinations are accounted for using the acquisition method of accounting. The Company recognizes the assets acquired and the liabilities
assumed at the acquisition date measured at their fair values as of that date. Fair value determinations are based on discounted cash
flow analyses or other valuation techniques. In determining the fair value of the assets acquired and liabilities assumed in a material
acquisition, the Company may utilize from the assistance of third party valuation firms to determine fair values of some or all of the
assets acquired, and liabilities assumed, or may complete some or all of the valuations internally. The value of goodwill reflects the
excess of the fair value of the consideration conveyed to the seller over the fair value of the net assets receive. See Note 11.
As of December 31, 2021, the Company’s primary
leasing activities were related to office space, production and storage facilities and certain Company vehicles and equipment. In connection
with the business acquisitions completed in 2021, the Company assumed several operating leases and a finance lease (the “Karsten
Lease”) (see Note 11). The Karsten Lease provides the Company the option to purchase the leased facility for $1.00 (one dollar)
following the payoff of the lease obligation balance. The leased facility was accounted for as a finance lease ROU assets in connection
with the NMFD Transaction under ASC 842 (see Note 1 and Note 11).
Significant
assumptions and judgments were made in the application of GAAP for leases, including those related to the lease discount rate. The interest
rate used to determine the present value of the future lease payments is the Company’s incremental borrowing rate, when the interest
rate implicit in the Company’s leases is not readily determinable. The incremental borrowing rate is estimated to approximate the interest
rate on a collateralized basis with similar terms of the lease payments at commencement date, and in similar economic environments.
Upon
adoption, ASC 842, Leases had an impact in the Company’s consolidated balance sheet and in its consolidated statement of
operations. As part of the transition, the Company elected the following practical expedients:
| ● | Package
of practical expedients which eliminates the need to reassess (1) whether any expired or
existing contracts are or contain leases; (2) the lease classification for any expired or
existing leases; and (3) the initial direct costs for any existing leases. |
| ● | The
practical expedient whereby the lease and non-lease components will not be separated for
all classes of assets. |
| ● | Not
to recognize ROU assets and corresponding lease liabilities with a lease term of 12 months
or less from the lease commencement date for all class of assets. |
For
existing leases, the Company did not elect the use of hindsight and did not reassess lease term upon adoption.
The Company adjusted the adoption date opening
ROU asset balance by $0.04 million and $0.03 million previously recorded as deferred rent liabilities and prepaid expenses, respectively.
On January 1, 2021, the Company recorded $4.16 million in operating lease ROU assets and $4.17 million in operating lease liabilities.
The adoption of ASC 842 had no significant impact on the Company’s statement of operations.
As of December 31, 2021, the Company has one additional
operating lease that has not yet commenced. Approximately $10.49 million of operating lease ROU asset and operating lease liabilities
are expected to be recognized in the Company’s consolidated balance sheet upon the possession date in 2022.
The
components of lease costs are as follows:
| |
| |
Year ended | |
(in thousands) | |
Statement of Operations Location | |
December 31,
2021 | |
Operating leases: | |
| |
| | |
Lease cost | |
Cost of goods sold | |
$ | 1,014 | |
Lease cost | |
Operating expenses | |
| 293 | |
Operating lease cost | |
| |
| 1,307 | |
Finance leases: | |
| |
| | |
Amortization of right-of use assets | |
Operating expenses | |
| 110 | |
Interest on IRB lease note payable | |
Interest expenses | |
| 67 | |
Finance lease cost | |
| |
| 177 | |
Other: | |
| |
| | |
Variable lease cost | |
Cost of goods sold | |
| 1,733 | |
Variable lease cost | |
Operating expenses | |
| 21 | |
Variable lease cost* | |
| |
| 1,754 | |
Total lease cost | |
| |
$ | 3,238 | |
| * | Variable lease cost primarily consists
of month to month rent, charges based on usage and maintenance. |
The
Company’s rent expense amounted to $2.05 million and $1.50 million for the years ended December 31, 2020 and 2019, respectively.
Supplemental
balance sheet information as of December 31, 2021 related to leases are as follows:
|
|
|
|
December 31 |
|
(in thousands) |
|
|
|
2021 |
|
Assets |
|
Balance Sheet Location |
|
|
|
ROU assets-Finance lease** |
|
Finance lease right-of-use asset, net |
|
$ |
5,749 |
|
Less: accumulated amortization |
|
Finance lease right-of-use asset, net |
|
|
(110 |
) |
Finance lease right-of-use assets, net |
|
Finance lease right-of-use asset, net |
|
|
5,639 |
|
ROU assets-Operating lease |
|
Operating lease right-of-use assets |
|
|
9,099 |
|
Less: accumulated amortization |
|
Operating lease right-of-use assets |
|
|
(1,060 |
) |
Operating lease right-of-use assets, net |
|
Operating lease right-of-use assets |
|
|
8,039 |
|
Total Lease ROU assets |
|
|
|
$ |
13,678 |
|
Liabilities |
|
|
|
|
|
|
Current: |
|
|
|
|
|
|
Operating lease liabilities, current |
|
Operating lease liabilities, current |
|
$ |
(1,523 |
) |
Finance lease liability** |
|
** |
|
|
(2,826 |
) |
Long term: |
|
|
|
|
|
|
Operating lease liabilities, noncurrent |
|
Operating lease liabilities, noncurrent |
|
|
(6,599 |
) |
Total Lease liabilities |
|
|
|
$ |
(10,948 |
) |
** | The finance lease ROU asset and liability under an IRB arrangement
were acquired and assumed through NMFD acquisition (see Note 11). The finance lease liability was offset with IRB assets. The amounts
of the finance lease liability and IRB assets were the same as the balance of note payable (see Note 17). |
Supplemental
cash flow information related to leases was as follows:
| |
Year ended | |
(in thousands) | |
December 31,
2021 | |
Operating cash flows paid for operating leases | |
$ | (986 | ) |
Financing cash flows paid for note payable related to IRB lease | |
| (90 | ) |
| |
| | |
Non-cash investing and financing activities: ROU assets obtained in exchange for lease obligations: | |
| | |
Operating lease | |
| 4,936 | |
The
following table represents the weighted-average remaining lease term and discount rates for operating lease as of December 31, 2021:
| |
Operating Leases | | |
Finance Leases | |
Weighted-average remaining lease term (years) | |
| 7.11 | | |
| 4.00 | |
Weighted-average discount rate | |
| 4.0%-5.3% | | |
| 3.8 | % |
The
following table reconciles the undiscounted future lease payments for operating leases to the operating leases recorded in the condensed
consolidated balance sheet at December 31, 2021:
(in thousands) | |
Operating Leases | |
2022 | |
$ | 1,847 | |
2023 | |
| 1,694 | |
2024 | |
| 1,337 | |
2025 | |
| 964 | |
2026 | |
| 744 | |
2027 and thereafter | |
| 3,180 | |
Total lease payments | |
$ | 9,766 | |
Less imputed interest | |
| 1,644 | |
Present value of future lease payments | |
$ | 8,122 | |
Current Lease liabilities | |
| 1,523 | |
Noncurrent Lease liabilities | |
| 6,599 | |
The
future minimum rental payments under ASC 840, the predecessor of ASC 842, as of December 31, 2020 under operating leases were as follows
(in thousands):
Year
ended December 31,
2021 | |
$ | 856 | |
2022 | |
| 685 | |
2023 | |
| 524 | |
2024 | |
| 186 | |
2025 | |
| 132 | |
Thereafter | |
| 457 | |
Total | |
$ | 2,840 | |
The
following table provides additional information related to the Company’s accrued expenses as of (in thousands):
| |
December 31, 2021 | | |
December 31, 2020 | |
Accrued customer incentives | |
$ | 1,471 | | |
$ | 1,524 | |
Accrued payroll | |
| 1,600 | | |
| 1,471 | |
Accrued commission | |
| 607 | | |
| 108 | |
Other accrued expenses | |
| 89 | | |
| 507 | |
Total accrued Expenses | |
$ | 3,767 | | |
$ | 3,610 | |
The
Company’s consolidated financial statements recognize the current and deferred income tax consequences that result from the Company’s
activities during the current and preceding periods. Prior to the Transaction, Myjojo (Delaware) was an S corporation, only subject to
a minimal entity level tax in California and foreign income tax filings. Following the Transaction, the Company files consolidated federal,
state, and foreign income tax filings. The Company recognizes current and deferred income taxes as a consolidated “C” corporation
for periods ending after the date of the Transaction. As a result, Myjojo (Delaware) recorded a one-time tax benefit resulting from Myjojo
(Delaware)’s change in tax status from an S-corporation to a C-corporation.
The
Company’s (loss) income before income taxes are subject to taxes in the following jurisdictions for the following periods (in thousands):
| |
December 31, 2021 | | |
December 31, 2020 | | |
December 31, 2019 | |
| |
| | |
| | |
| |
Pre-tax (loss) income from U.S. operations | |
$ | (40,772 | ) | |
$ | 24,396 | | |
$ | 4,308 | |
Pre-tax (loss) income from foreign operations | |
| 1,292 | | |
| 4,350 | | |
| 1,256 | |
Total Pre-tax (loss) income | |
$ | (39,480 | ) | |
$ | 28,746 | | |
$ | 5,564 | |
The
(benefit) provision for income taxes consisted of the following:
| |
December 31, 2021 | | |
December 31, 2020 | | |
December 31, 2019 | |
Current: | |
| | |
| | |
| |
Federal | |
$ | - | | |
$ | - | | |
$ | - | |
State and local | |
| 2 | | |
| 78 | | |
| 79 | |
Foreign | |
| 641 | | |
| 947 | | |
| 257 | |
Total current | |
| 643 | | |
| 1,025 | | |
| 336 | |
Deferred: | |
| | | |
| | | |
| | |
Federal | |
| 35,620 | | |
| (29,502 | ) | |
| - | |
State and local | |
| 11,847 | | |
| (13,591 | ) | |
| (11 | ) |
Foreign | |
| (186 | ) | |
| (390 | ) | |
| (171 | ) |
Tax benefit recorded to additional paid-in capital | |
| - | | |
| 2,180 | | |
| - | |
Total deferred | |
| 47,281 | | |
| (41,303 | ) | |
| (182 | ) |
| |
| | | |
| | | |
| | |
Total income tax (benefit) expense | |
$ | 47,924 | | |
$ | (40,278 | ) | |
$ | 154 | |
For the years ended December 31, 2021, 2020 and
2019, the effective tax rate was (121.4)%, (140.1)%, and 2.8%, respectively. A reconciliation of the income tax provisions to the amounts
computed by applying the statutory federal income tax rate to income before income tax provisions for the years ended (in thousands):
| |
December 31, 2021 | | |
December 31, 2020 | | |
December 31, 2019 | |
Income taxes computed at Federal statutory rate | |
$ | (8,291 | ) | |
| 21.0 | % | |
$ | 5,974 | | |
| 20.8 | % | |
$ | 1,210 | | |
| 21.7 | % |
State and local taxes | |
| (1,181 | ) | |
| 3.0 | % | |
| (422 | ) | |
| (1.5 | )% | |
| 69 | | |
| 1.2 | % |
Section 162(m) limitation | |
| - | | |
| - | % | |
| 2,537 | | |
| 8.8 | % | |
| - | | |
| - | % |
Derivative Gain / Loss | |
| (20 | ) | |
| 0.1 | % | |
| (7,812 | ) | |
| (27.2 | )% | |
| - | | |
| - | % |
Permanent differences | |
| 16 | | |
| 0.0 | % | |
| (187 | ) | |
| (0.7 | )% | |
| - | | |
| - | % |
Foreign taxes | |
| 455 | | |
| (1.2 | )% | |
| 947 | | |
| 3.3 | % | |
| 419 | | |
| 7.5 | % |
Earnings not subject to federal entity-level tax | |
| - | | |
| - | % | |
| (2,013 | ) | |
| (7.0 | )% | |
| (1,210 | ) | |
| (21.7 | )% |
Change in valuation allowance | |
| 50,680 | | |
| (128.4 | )% | |
| - | | |
| - | % | |
| (334 | ) | |
| (6.0 | )% |
Effect of Change in Rate (State) | |
| 4,897 | | |
| (12.4 | )% | |
| - | | |
| - | % | |
| - | | |
| - | % |
Change in tax status | |
| - | | |
| - | % | |
| (39,261 | ) | |
| (136.6 | )% | |
| - | | |
| - | % |
Other | |
| 1,368 | | |
| (3.5 | )% | |
| (41 | ) | |
| (0.1 | )% | |
| - | | |
| - | % |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Total income tax (benefit) expense | |
$ | 47,924 | | |
| (121.4 | )% | |
$ | (40,278 | ) | |
| (140.1 | )% | |
$ | 154 | | |
| 2.8 | % |
Deferred
Tax Assets and Liabilities
The
components of deferred income tax assets and liabilities, which are included in the accompanying consolidated balance sheets, are summarized
as follows for years ended (in thousands):
| |
2021 | | |
2020 | |
Deferred tax assets | |
| | |
| |
Transaction costs | |
$ | 1,127 | | |
$ | 6,204 | |
Fixed assets | |
| - | | |
| 65 | |
Intangibles | |
| 33,272 | | |
| 38,667 | |
Stock based compensation | |
| 643 | | |
| 951 | |
Accruals and reserves | |
| 767 | | |
| 275 | |
Net operating loss carryforwards | |
| 15,620 | | |
| 1,519 | |
Lease liabilities | |
| 2,087 | | |
| - | |
Unrealized exchange loss | |
| 232 | | |
| - | |
Other | |
| 318 | | |
| 110 | |
Gross deferred tax assets | |
| 54,066 | | |
| 47,791 | |
Less valuation allowance | |
| (50,612 | ) | |
| - | |
Total deferred tax assets | |
$ | 3,454 | | |
$ | 47,791 | |
Deferred tax liability | |
| | |
| |
Fixed assets | |
$ | (1,042 | ) | |
$ | - | |
Unrealized exchange gain | |
| - | | |
| (242 | ) |
Right of use asset | |
| (2,067 | ) | |
| - | |
Other | |
| (79 | ) | |
| - | |
Total deferred tax liabilities | |
| (3,188 | ) | |
| (242 | ) |
Net deferred tax assets | |
$ | 266 | | |
$ | 47,549 | |
Management assesses the available positive and
negative evidence to estimate whether sufficient future taxable income will be generated to permit use of the existing deferred tax assets.
A significant piece of objective negative evidence evaluated was the cumulative loss incurred over the three-year period ended December
31, 2021, as well significant deferred tax asset in excess of deferred tax liabilities. Primarily based on the objective evidence as described
above, the Company recorded a full valuation allowance on the net deferred tax asset in US. As of December 31, 2021, the balance of $0.3
million of deferred tax assets, net was recognized by Ittella Italy. As of December 31, 2021, the Company has established a valuation
allowance against its net deferred tax assets in the amount of $50.6 million.
As of December 31, 2021, the Company had federal
and state net operating loss carryforwards of approximately $62.8 million and $42.6 million, respectively. The federal net operating loss
carryforwards can be carried forward indefinitely. The state net operating loss carryforwards will expire beginning in 2040, if not utilized.
Pursuant to Section 382 of the Internal Revenue
Code, if a corporation undergoes an “ownership change” (generally defined as a greater than 50% change, by value, in the corporation’s
equity ownership by certain shareholders or group of shareholders over a rolling three-year period), the corporation’s ability to
use its pre-ownership change net operating loss carryforwards to offset its post-ownership change income may be limited. As of December
31, 2021, the Company has not completed an analysis of ownership change, and as such existing net operating loss carryforwards may be
limited.
The
Company recognizes the financial statement benefit of a tax position only after determining that the relevant tax authority would more
likely than not sustain the position based solely on the technical merits. For tax positions meeting the more likely than not threshold,
the amount recognized in the financial statements is the largest benefit that has a greater than 50% likelihood of being realized upon
ultimate settlement with the relevant tax authority. The Company evaluated all of its tax positions for which the statute of limitations
remained open and determined there were no unrecognized tax benefits as of December 31, 2021 and 2020.
The
Company’s policy is to classify interest and penalties associated with uncertain tax positions, if any, as a component of its income
tax provision. For the years ended December 31, 2021, 2020 and 2019, the Company had no interest or penalties related to unrecognized
tax benefits.
As
of December 31, 2021, and 2020, the Company had no open tax examinations by any taxing jurisdiction in which it operates. The taxing
authorities of the most significant jurisdictions are the United States Internal Revenue Service, the California Franchise Tax Board
and the Agenzia delle Entrate. The statute of limitations for which the Company’s tax returns are subject to examination are
as follows: Federal 2018-2021, California 2017-2021, and Italy 2017-2021.
Debt
consisted of the following as of (in thousands):
| |
December 31, 2021 | | |
December 31, 2020 | |
| |
| | |
| |
Revolving credit facility | |
$ | 1,200 | | |
$ | 22 | |
Notes payable | |
| 5,735 | | |
| 2,101 | |
Notes payable to related parties (Note 20) | |
| - | | |
| 66 | |
Total debt | |
| 6,935 | | |
| 2,189 | |
Less current debt | |
| (6,219 | ) | |
| (199 | ) |
| |
| | | |
| | |
Total long-term debt | |
$ | 716 | | |
$ | 1,990 | |
Revolving
credit facility
The Company is party to a revolving line of credit agreement, which
has been amended from time to time, pursuant to which a credit facility has been extended to the Company until March 31, 2022 (the “Credit
Facility”). The Credit Facility is collateralized by all of the Company’s accounts receivables, inventory and assets. The
Credit Facility provides the Company with up to $25.00 million in revolving credit. Under the Credit Facility, the Company may borrow
up to (a) 90% of the net amount of eligible accounts receivable; plus, (b) the lower of: (i) sum of: (1) 50% of the net amount of eligible
inventory; plus (2) 45% of the net amount of eligible in-transit inventory; (ii) $10.00 million; or (iii) 50% of the aggregate amount
of revolving loans outstanding, minus (c) the sum of all reserves. Under the Credit Facility: (i) the Company’s fixed charge coverage
ratio may not be less than 1.10:1.00, and (ii) the Company may make dividends or distributions in shares of stock of the same class and
also distributions for the payment of taxes. As of December 31, 2021, the Company was not in compliance with the fixed charge coverage
ratio term of the credit facility. This noncompliance has no impact on the Company’s borrowing capacity and financial condition.
On February 21, 2022, the lender issued a waiver of financial covenants letter to the Company waiving the requirement to comply with the
debt covenant for the period ended December 31, 2021.
The
revolving line of credit bears interest at the sum of (i) the greater of (a) the daily Prime Rate, or (b) LIBOR plus 2%; and (ii)
1%. The actual interest rates on outstanding borrowings were at 4.25% at both of December 31, 2021 and 2020. In addition, the Company
paid approximately $0.20 million, $0.10 million and $0.09 million for the years ended December 31, 2021, 2020 and 2019, respectively,
to cover the unused line fee, minimum usage fee, annual fees and other bank service fees.
The
revolving line of credit has an arrangement associated with it wherein all collections from collateralized receivables are deposited
into a collection account and applied to the outstanding balance of the line of credit on a daily basis. The funds in the collection
account are earmarked for payment towards the outstanding line of credit and given the Company’s obligation to pay off the outstanding
balance on a daily basis, the balance is classified as a current liability on the Company’s consolidated balance sheets as of December
31, 2021 and 2020. The balance on the credit facility was $0 million as of both December 31, 2021 and December 31, 2020.
The
Credit Facility included a capital expenditure loan (“Capex Loan”) in the amount of up to $1.89 million that functions to
reimburse the Company for certain qualified expenses related to the Company’s purchase of capital equipment. All borrowings against
this loan are payable on a straight-line basis over 5 years and accrue interest at the greater of (a) the daily Prime Rate or (b) the
daily LIBOR Rate plus 4%. The loan was paid off in full with the proceeds from the Transaction. The balance on the Capex Loan was $0
million as of both December 31, 2021 and December 31, 2020.
In March 2021, Ittella Italy entered into a line of credit with a financial
institution in the amount of up to 0.60 million Euros. The balance on the credit facility was 0.60 million Euros ($0.68 million) as of
December 31, 2021. The credit facility bears a one time commission fee at 0.40% and interest at 1.50% per annum. Under this credit facility,
Ittella Italy borrows the amount based on the sales invoices presented to the financial institution and pays back within 60 days. This
line of credit does not have an expiration date and does not contain financial covenants.
In September 2021, Ittella Italy entered into another credit line with
a financial institution in the amount of up to 1.35 million Euros. The balance on the credit line was 0.46 million Euros ($0.52 million)
as of December 31, 2021. The credit facility bears a one time commission fee at 0.40% and interest at 0.85% per annum. Under this credit
facility, the financial institution advances suppliers based on purchase invoices presented and Ittella Italy pays back within 180 days.
This line of credit does not have an expiration date and does not contain financial covenants.
Notes
payable
In connection with the NMFD Transaction in May 2021 (see Note 11),
the Company assumed a note payable in the amount of $2.92 million. The note payable bears interest at 3.8% per annum and has a maturity
date of December 29, 2025. Under the note payable, NMFD must maintain a minimum fixed charge coverage ratio of 1.20:1.00, assessed semi-annually
as of June 30th and December 31st of each calendar year beginning December 31, 2021, and the Company must, on a
consolidated basis, maintain a funded debt to EBITDA ratio not to exceed four to one, tested semi-annually as of June 30 and December
31, with the first test to begin June 30, 2021. The outstanding balance of the note payable was $2.83 million and classified as a current
liability due to noncompliance with above financing covenants as of December 31, 2021.
In May 2021, Ittella Italy entered into a promissory note with a financial
institution in the amount of 1.00 million Euros. The note accrues interest at 1.014% per annum and has a maturity date of May 28, 2025,
when the full principal and interest are due. The promissory note doesn’t contain any financial covenant. The balance on the promissory
note was 0.88 million Euro ($1.00 million) and 0 million Euro ($0 million) as of December 31, 2021 and 2020, respectively.
On January 6, 2020, Ittella Properties, LLC, a variable interest entity
(“VIE”) (see Note 22), refinanced all of its existing debt with a financial institution in the amount of $2.10 million (the
“Note”). The Note accrues interest at 3.60% per annum and has a maturity date of January 31, 2035. Financial covenants of
the Note include a minimum fixed charge coverage ratio of 1.20 to 1.00. The outstanding balance on the Note was $1.91 million and $2.02
million as of December 31, 2021 and 2020, respectively. As of December 31, 2021, the VIE was not in compliance with the fixed charge coverage
ratio and the full balance of the Note was classified as a current liability. On March 15, 2022, the VIE executed an amendment to the
Note that includes a waiver of the requirement to comply with the debt covenant through June 30, 2022. Commencing with the fiscal quarter
ending September 30, 2022, the VIE should meet a minimum fixed charge coverage ratio of 1.20 to 1.00.
Future
minimum principal payments due on the notes payable, including notes payable to related parties, for periods subsequent to December 31,
2021 are as follows (in thousands):
Year ended December 31, | |
| |
2022 | |
$ | 6,219 | |
2023 | |
| 286 | |
2024 | |
| 289 | |
2025 | |
| 141 | |
Total | |
$ | 6,935 | |
The
consolidated statements of changes in equity reflect the Reverse Recapitalization as of October 15, 2020 as discussed in Note 3. Since
Myjojo (Delaware) was determined to be the accounting acquirer in the Reverse Recapitalization, all periods prior to the consummation
of the Transaction reflect the balances and activity of Myjojo (Delaware) (other than shares which were retroactively restated in connection
with the Transaction).
Further,
the Company issued awards to certain officers and all of the directors pursuant to the Tattooed Chef, Inc. 2020 Incentive Award Plan
(“Director Awards”) on December 17, 2020 (see Note 19).
Preferred
Stock
The
Company is authorized to issue 10,000,000 shares of preferred stock with a par value of $0.0001 per share with such designations, voting
and other rights and preferences as may be determined from time to time by the Company’s board of directors. As of December 31,
2021, there were no shares of preferred stock issued or outstanding.
Common
Stock
The
Company is authorized to issue 1,000,000,000 shares of common stock with a par value of $0.0001 per share. Holders of common stock are
entitled to one vote for each share. As of December 31, 2021, there were 82,237,813 shares issued and outstanding.
Noncontrolling
Interest
Prior
to the consummation of the Transaction as discussed in Note 3, noncontrolling interest in Ittella Italy was included as a component of
stockholders’ equity on the accompanying consolidated balance sheets. Noncontrolling interest in Ittella International contained
a redemption feature and was included as mezzanine equity on the accompanying consolidated balance sheets (Notes 3 and 4). The share
of income attributable to noncontrolling interest were included as a component of net income in the accompanying consolidation statements
of income and comprehensive income prior to the Transaction.
The
following schedule discloses the components of the Company’s changes in net income attributable to noncontrolling interest for
the years ended December 31 (in thousands):
| |
2021 | | |
2020 | | |
2019 | |
Net income attributable to noncontrolling interest in Ittella Italy | |
$ | - | | |
$ | 1,192 | | |
$ | 351 | |
Net income attributable to noncontrolling interest in Ittella International | |
| - | | |
| 230 | | |
| 706 | |
Increase in noncontrolling interest due to foreign currency translation | |
| - | | |
| 84 | | |
| 7 | |
| |
| | | |
| | | |
| | |
Change in net comprehensive income attributable to noncontrolling interest | |
$ | - | | |
$ | 1,506 | | |
$ | 1,064 | |
As
discussed in Notes 3 and 4, all noncontrolling interest were converted into Myjojo (Delaware)’s common shares which were subsequently
exchanged for the Company’s common shares in the Transaction.
Warrants
In
connection with Forum’s IPO and issuance of Private Placement Units in August 2018, Forum issued Units consisting of Class A Common
Stock with attached warrants as follows:
| 1. | Public Warrants – Forum issued 20,000,000 Units at a price of $10.00 per Unit, each Unit consisting of one share of Class A Common Stock of Forum and one redeemable warrant. |
| 2. | Private Placement Warrants – Forum issued 655,000 Private Placement Units, each consisting of one share of Class A Common Stock and one warrant to the Sponsor and to Jefferies and Early Bird Capital, Inc. in a private placement. |
Each
Public Warrant and Private Placement Warrant (together, the “Warrants”) entitled or entitles the holder to purchase one share
of Common Stock at an exercise price of $11.50.
The
Public Warrants contained a redemption feature that provided the Company the option to call the Public Warrants for redemption 30 days
after notice to the holder when any of conditions described in the following paragraph were met, and required that any Public Warrant
holder who desired to exercise his, her or its Public Warrant prior to the redemption date do so on a “cashless basis,” by
converting each Public Warrant for an equivalent number of shares of Common Stock, determined by dividing (i) the product of the number
of shares of Common Stock underlying the Warrants, multiplied by the difference between the Warrant Price and the “Fair Market
Value”, and (ii) the Fair Market Value (defined as the average last sale price of the Common Stock for the ten trading days ending
on the third trading day prior to the date on which the notice of redemption is sent to the holders of the Public Warrants).
The
Public Warrants became exercisable upon occurrence of certain events (trigger events), including the completion of the Transaction (Note
3). Once the Public Warrants became exercisable, the Company was able to redeem the Public Warrants in whole, at a price of $0.01 per
warrant within 30 days after a written notice of redemption, and if and only if, the reported last sale price of the Company’s
common stock equaled or exceeded $18.00 per share for any 20 trading days within a 30-trading day period ending three business days before
the Company sent a notice of redemption to the holder.
The
Private Placement Warrants are identical to the Public Warrants, except that so long as they are held by the Sponsor or Underwriter or
any of their Permitted Transferees, the Private Placement Warrants: (i) may be exercised for cash or on a cashless basis; (ii) may not
be transferred, assigned, or sold 30 days after the completion of a defined Business Combination except to a Permitted Transferee who
enters into a written agreement with the Company agreeing to be bound by the transfer restrictions, and (iii) are not redeemable by the
Company.
A
Warrant may be exercised only during the “Exercise Period” commencing on the later of: (i) the date that is 30 days after
the first date on which Forum completes its initial business combination; or (ii) 12 months from the date of the closing of the IPO,
and terminating on the earlier to occur (x) five years after Forum completes its initial business combination; (y) the liquidation of
the Company or (z) other than with respect to the Private Placement Warrant, the Redemption Date (as that term is defined in the Warrant
Agreement), subject to any applicable conditions as set forth in the Warrant Agreement. The Company in its sole discretion may extend
the duration of the Warrants by delaying the expiration date, provided it give at least 20 days prior written notice of any such extension
to the registered holders of the Warrants.
As
discussed in Note 1, Forum completed a business combination, which is one of the trigger events for exercisability of the Warrants. Warrant
activity is as follows:
| |
Public Warrants | | |
Private Placement Warrants | |
Issued and outstanding as of October 15, 2020 | |
| 20,000,000 | | |
| 655,000 | |
Exercised | |
| (5,540,316 | ) | |
| (247,423 | ) |
Issued and outstanding as of December 31, 2020 | |
| 14,459,684 | | |
| 407,577 | |
Exercised | |
| (14,459,684 | ) | |
| (292,417 | ) |
Issued and outstanding as of December 31, 2021 | |
| - | | |
| 115,160 | |
The
Public Warrants are considered freestanding equity-classified instruments due to their detachable and separately exercisable features.
Accordingly, the Public Warrants are presented as a component of Stockholders’ Equity in accordance with ASC 815-40-25.
As
discussed in Note 13, the Private Placement Warrants are considered freestanding liability-classified instruments under ASC 815-40-25.
19. |
Equity
INCENTIVE PLAN |
On
October 15, 2020, the Company’s Tattooed Chef, Inc. 2020 Incentive Plan (the “Plan”) became effective and permits the
granting of equity awards of up to 5,200,000 common shares to executives, employees and non-employee directors, with the maximum number
of common shares to be granted in a single fiscal year, when taken together with any cash fees paid to the non-employee director during
that year in respect of his or her service as a non-employee director, not exceeding $100,000 in total value to any non-employee director.
Awards available for grant under the Plan include Incentive Stock Options, Nonqualified Stock Options, Stock Appreciation Rights, Restricted
Stock, Restricted Stock Units, Other Share-based Awards, Other Cash-based Awards and Dividend Equivalents. Shares issued under the Plan
may be newly issued shares or reissued treasury shares.
Options
maybe granted at a price per share not less than 100% of the fair market value at the date of grant. Options granted generally vest over
a period of three to five years, subject to the grantee’s continued service with the Company through the scheduled vested date
and expire no later than 10 years from the grant date.
Stock
Options
Stock
options under the Plan are generally granted with a strike price equal to 100% of the fair market value of the stock on the date of grant,
with a three-year vesting period and a grant life of 10 years. The strike price may be higher than the fair value of the stock on the
date of the grant but cannot be lower.
The
table below summarizes the share-based activity in the Plan:
| |
Number of Awards Outstanding | | |
Weighted Average Exercise Price | | |
Weighted Average Remaining Contractual Terms (Years) | | |
Intrinsic Value (in thousands) | |
Balance at December 31, 2019 | |
| - | | |
| - | | |
| - | | |
| - | |
Granted | |
| 773,300 | | |
| 24.64 | | |
| 10.00 | | |
| - | |
Cancelled and forfeited | |
| - | | |
| - | | |
| - | | |
| - | |
Exercised | |
| - | | |
| - | | |
| - | | |
| - | |
Balance at December 31, 2020 | |
| 773,300 | | |
$ | 24.64 | | |
| 9.98 | | |
$ | - | |
Granted | |
| 825,000 | | |
| 18.15 | | |
| - | | |
| - | |
Cancelled and forfeited | |
| (4,500 | ) | |
| 24.69 | | |
| - | | |
| - | |
Exercised | |
| - | | |
| - | | |
| - | | |
| - | |
Balance at December 31, 2021 | |
| 1,593,800 | | |
$ | 21.30 | | |
| 9.26 | | |
$ | - | |
Vested and Exercisable at December 31, 2021 | |
| 256,267 | | |
$ | 24.69 | | |
| 8.98 | | |
$ | - | |
There
were no options exercised during the year ended December 31, 2021.
Compensation
expense is recorded on a straight-line basis over the vesting period, which is the requisite service period, beginning on the grant
date. The compensation expense is based on the fair value of each option grant using the Black-Scholes option pricing model. During
the years ended December 31, 2021 and 2020, the Company recorded in aggregate $2.63 million and $0.04 million, respectively, of
share-based compensation expense related to stock options, which is included in operating expenses in the Company’s
consolidated statements of operations.
As of December 31, 2021, the Company had stock-based compensation expense
of $7.62 million, related to unvested stock options not yet recognized that are expected to be recognized over an estimated weighted average
period of approximately three years.
The
fair value of each option grant was estimated on the grant date using the Black-Scholes option pricing model with the following assumptions
during:
| |
2020 | | |
2021 | |
Dividend yield | |
| 0.00 | % | |
| 0.00 | % |
Expected volatility | |
| 25.89 | % | |
| 33.99 | % |
Risk-free interest rate | |
| 0.67 | % | |
| 1.11 | % |
Expected term | |
| 6 | | |
| 6 | |
Expected
term—This represents the weighted-average period the stock options are expected to remain outstanding based upon expected exercise
and expected post-vesting termination.
Risk-free
interest rate—The assumption is based upon the observed U.S. treasury rate appropriate for the expected life of the employee stock
options.
Expected
volatility—The expected volatility assumption is based upon the weighted-average historical daily price changes of our common stock
over the most recent period equal to the expected option life of the grant based on the contractual term of the awards, adjusted for
activity which is not expected to occur in the future.
Dividend
yield—The dividend yield assumption is based on our history and expectation of dividend payouts.
The
fair value of granted stock options was $5.17 million and $5.09 million for year ended December 31, 2021 and 2020, respectively.
Any
option granted under the Plan may include tandem Stock Appreciation Rights (“SARs”). SARs may also be awarded to eligible
persons independent of any option. The strike price for common share for each SAR shall not be less than 100% of the fair value of the
shares determined as of the date of grant. There were no SARs outstanding during the years ended December 31, 2021 or December 31, 2020.
Restricted
Stock and Restricted Stock Units
Restricted
Stock Units (“RSUs”) are convertible into shares of Company common stock upon vesting on a one-to-one basis. Restricted stock
has the same rights as other issued and outstanding shares of Company common stock except they are not entitled to dividends until the
awards vest. Restrictions also limit the sale or transfer of the same during the vesting period. Any unvested portion of the Restricted
Stock and RSUs shall be terminated and forfeited upon termination of employment or service of the grantee.
Director
restricted stock activity under the Plan for the year ended December 31, 2021 is as follows:
|
|
Employee
Director Awards |
|
|
Non-Employee
Director Awards |
|
|
|
Number
of Shares |
|
|
Weighted-
Average
Fair Value |
|
|
Number
of Shares |
|
|
Weighted-
Average
Fair Value |
|
Balance
at December 31, 2019 |
|
|
- |
|
|
$ |
- |
|
|
|
- |
|
|
$ |
- |
|
Granted |
|
|
4,935 |
|
|
|
20.26 |
|
|
|
39,480 |
|
|
|
20.26 |
|
Vested |
|
|
(4,935) |
|
|
|
20.26 |
|
|
|
(39,480) |
|
|
|
20.26 |
|
Forfeited |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
Balance
at December 31, 2020 |
|
|
- |
|
|
$ |
- |
|
|
|
- |
|
|
$ |
- |
|
Granted |
|
|
- |
|
|
|
- |
|
|
|
20,134 |
|
|
|
19.70 |
|
Vested |
|
|
- |
|
|
|
- |
|
|
|
(20,134) |
|
|
|
19.70 |
|
Forfeited |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
Non-vested
restricted stock at December 31, 2021 |
|
|
- |
|
|
$ |
- |
|
|
|
- |
|
|
$ |
- |
|
Non-director
employee and consultant restricted stock activity under the Plan for the year ended December 31, 2021 is as follows:
| |
Employee Awards | | |
Consultant (Non-Employee) Awards | |
| |
Number of Shares | | |
Weighted- Average Fair Value | | |
Number of Shares | | |
Weighted- Average Fair Value | |
Balance at December 31, 2019 | |
| - | | |
$ | - | | |
| - | | |
$ | - | |
Granted | |
| 400,000 | | |
| 24.28 | | |
| 200,000 | | |
| 24.69 | |
Vested | |
| - | | |
| - | | |
| (100,000 | ) | |
| 24.69 | |
Forfeited | |
| - | | |
| - | | |
| - | | |
| - | |
Balance at December 31, 2020 | |
| 400,000 | | |
$ | 24.28 | | |
| 100,000 | | |
$ | 24.69 | |
Granted | |
| 30,416 | | |
| 23.65 | | |
| 110,000 | | |
| 18.89 | |
Vested | |
| (4,916 | ) | |
| 24.28 | | |
| (110,000 | ) | |
| 18.89 | |
Forfeited | |
| (425,500 | ) | |
| 24.24 | | |
| (100,000 | ) | |
| 24.69 | |
Non-vested restricted stock at December 31, 2021 | |
| - | | |
$ | - | | |
| - | | |
$ | - | |
The
fair value of consultant (non-employee) restricted stock vested for the year ended December 31, 2021 and 2020 was approximately $1.90
million and $2.47 million, respectively. The fair value of employee restricted stock awards vested for the year ended December 31, 2021
and 2020 was approximately $0.08 million and $0.10 million, respectively. The fair value of non-employee restricted stock awards vested
for the year ended December 31, 2021 and 2020 was approximately $0.58 million and $0.80 million, respectively. During the years ended
December 31, 2021 and 2020, the Company recorded in aggregate $2.56 million and $3.37 million, respectively, of share-based compensation
expense related to restricted stock, which is included in operating expenses in the Company’s consolidated statements of operations.
As
of December 31, 2021, unrecognized compensation costs related to the employee restricted stock awards was $0 million.
20. |
RELATED
PARTY TRANSACTIONS |
The
Company leases office property in San Pedro, California from Deluna Properties, Inc., a company owned by Salvatore Galletti. Rent expense
was $0.21 million, $0.06 million and $0.06 million for the twelve months ended December 31, 2021, 2020 and 2019, respectively. As of
December 31, 2021, under the adoption of ASC 842, the Company recorded $2.15 million of operating lease right-of-use asset and $2.10
million of operating lease liabilities in relation to this lease.
The
Company entered into a credit agreement with Salvatore Galletti for a $1.20 million revolving line of credit in January 2007. Monthly
interest payments were accrued at 4.75% above the Prime Rate on any outstanding balance. In addition, the Company agreed to pay Salvatore
Galletti 0.67% per month of the full amount of the revolving credit line, regardless of whether the Company has borrowed against the
line of credit. For the years ended December 31, 2021, 2020 and 2019, respectively, zero amount of the fees have been paid to the lender.
This agreement originally expired on December 31, 2011, which was amended from time to time and extended to December 31, 2024. The
outstanding balance of the line of credit was $0 million at both of December 31, 2021 and 2020. On October 1, 2021, this revolving credit
agreement has been early terminated by both parties without penalty or fees.
In
May 2018, Ittella Italy entered into a promissory note with Pizzo in the amount of 0.48 million Euros. The note bears interest at 8.00%
per annum. The balance of the note was 0.00 million Euros and 0.07 million Euros as of December 31, 2021 and December 31, 2020, respectively.
The
Company is a party to a revolving line of credit with Marquette Business Credit with borrowing capacity of $25.00 million as of both
December 31, 2021 and December 31, 2020 (Note 17). The parent organization of Marquette Business Credit is UMB (Note 3).
On May 21, 2021, the Company entered into a transaction with Pizzo
for the purchase of a vehicle. The Company paid 0.02 million Euros for acquiring the vehicle.
In Connection with Belmont acquisition in December
2021, the Company entered into a lease agreement with Penhurst Realty, LLC, owned by Belmont’s prior owner who is currently serving
as the president of BCI. No rent was paid or payable to the lessor during the period from December 21, 2021 (acquisition closing date)
to December 31, 2021. As of December 31, 2021, under the adoption of ASC 842, the Company recorded $0.68 million of operating lease right-of-use
asset and $0.66 million of operating lease liabilities in relation to this lease.
A
company affiliated with a member of the Board has been contracted to provide marketing assistance to the Company for the year ended December
31, 2021. The Company paid $0.10 million for the services provided during the year ended December 31, 2021.
21. |
COMMITMENTS
AND CONTINGENCIES |
In
the ordinary course of business, the Company also enters into real property leases, which require the Company as lessee to indemnify
the lessor from liabilities arising out of the Company’s occupancy of the properties. The Company’s indemnification obligations
are generally covered under the Company’s general insurance policies.
From
time to time, the Company is involved in various litigation matters arising in the ordinary course of business. The Company does not
believe the disposition of any current matter will have a material adverse effect on its consolidated financial position or results of
operations.
A
subsidiary of the Company, Ittella Italy, is involved in certain litigation related to the death of an independent contractor who fell
off of the roof of Ittella Italy’s premises while performing pest control services. The case was brought by five relatives of the
deceased worker. The five plaintiffs are seeking collectively $2.12 million (1.87 million Euros) from the defendants. In addition to
Ittella Italy, the pest control company for which the deceased was working at the time of the accident is co-defendant. Furthermore,
under Italian law, the president of an Italian company is automatically criminally charged if a workplace death occurs on site.
While the Company does not believe it is probable that Ittella Italy or its president will be found culpable, the Company cannot predict
the ultimate outcome of the litigation. Procedurally, the case remains in a very early stage of the litigation. Ultimately, a trial will
be required to determine if the defendants are liable, and if they are liable, a second separate proceeding will be required to establish
the amount of damages owed by each of the co-defendants. The Company believes any required payment could be covered by its insurance
policy; however, it is not possible to determine the amount at which the insurance company will reimburse Ittella Italy or whether any
reimbursement will be received at all. The Company believes that the litigation may continue for a number of years before it is finally
resolved.
The
Company believes that a loss is currently not probable, and an estimate cannot be made. Therefore, no accrual has been made as of December
31, 2021 or December 31, 2020.
22. |
CONSOLIDATED
VARIABLE INTEREST ENTITY |
Ittella
Properties LLC (“Properties”), the Company’s consolidated VIE, owns the Alondra Building, which is leased by Ittella
International for 10 years from August 1, 2015 through August 1, 2025. Properties is wholly owned by Salvatore Galletti. The construction
and acquisition of the Alondra building by Properties were funded by a loan agreement with unconditional guarantees by Ittella International
and terms providing that 100% of the Alondra building must be leased to Ittella International throughout the term of the loan agreement.
The
Company concluded that it has a variable interest in Properties on the basis that Ittella International guarantees the loan for Properties
and substantially all of Properties’ transactions occur with the Ittella International. Thus, Properties’ equity at risk
is considered to be insufficient to finance its activities without additional support from Ittella International, and, therefore, Properties
is considered a VIE.
Properties’
assets and liabilities primarily consist of $2.1 million building and $1.9 million loan balance, see below Properties’ condensed
balance sheets as of the years ended December 31, 2021 and 2020. The results of operations and cash flows of Properties are included
in the Company’s consolidated financial statements. For the twelve-month periods ended December 31, 2021 and 2020, 100% of the
revenue of Properties is intercompany and thus was eliminated in consolidation. Properties contributed expenses of $0.21 million, $0.26
million and $0.20 million for the years ended December 31, 2021 2020 and 2019, respectively.
ITTELLA PROPERTIES, LLC. CONDENSED BALANCE SHEETS
(in thousands, except for share and per share information)
| |
December 31, | | |
December 31, | |
| |
2021 | | |
2020 | |
ASSETS | |
| | |
| |
CURRENT ASSETS | |
| | |
| |
Cash | |
$ | 166 | | |
$ | 14 | |
Accounts receivable | |
| 19 | | |
| 38 | |
Prepaid expenses and other current assets | |
| - | | |
| 10 | |
TOTAL CURRENT ASSETS | |
| 185 | | |
| 62 | |
Property, plant and equipment, net | |
| 2,093 | | |
| 2,187 | |
TOTAL ASSETS | |
$ | 2,278 | | |
$ | 2,249 | |
| |
| | | |
| | |
LIABILITIES, REDEEMABLE NONCONTROLLING INTEREST AND STOCKHOLDERS’ EQUITY | |
| | | |
| | |
CURRENT LIABILITIES | |
| | | |
| | |
Accounts payable | |
$ | 7 | | |
$ | 11 | |
Accrued expenses | |
| - | | |
| 10 | |
Notes payable to related parties, current portion | |
| 1,912 | | |
| 111 | |
Other current liabilities | |
| 49 | | |
| 11 | |
TOTAL CURRENT LIABILITIES | |
| 1,968 | | |
| 143 | |
Notes payable, net of current portion | |
| | | |
| 1,907 | |
TOTAL LIABILITIES | |
| 1,968 | | |
| 2,050 | |
COMMITMENTS AND CONTINGENCIES | |
| | | |
| | |
STOCKHOLDERS’ EQUITY | |
| | | |
| | |
Additional paid in capital | |
| 300 | | |
| 300 | |
Retained earnings (deficit) | |
| 10 | | |
| (101 | ) |
Total equity | |
| 310 | | |
| 199 | |
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY | |
$ | 2,278 | | |
$ | 2,249 | |
The
following is the summary of basic and diluted EPS for the years ended December 31, 2021, 2020 and 2019:
(In thousands, except EPS) |
|
2021 |
|
|
2020 |
|
|
2019 |
|
Numerator |
|
|
|
|
|
|
|
|
|
Net Income (loss) attributable to Tattooed Chef, Inc. |
|
$ |
(87,404 |
) |
|
$ |
67,602 |
|
|
$ |
4,353 |
|
Gain on fair value remeasurement related to Warrants |
|
|
(718 |
) |
|
|
(461 |
) |
|
|
- |
|
Dilutive Net income (loss) attributable to Tattooed Chef, Inc. |
|
|
(88,122 |
) |
|
|
67,141 |
|
|
|
4,353 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Denominator |
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average common shares outstanding |
|
|
81,532 |
|
|
|
36,488 |
|
|
|
28,324 |
|
Effect of potentially dilutive securities related to Warrants |
|
|
139 |
|
|
|
3,589 |
|
|
|
- |
|
Weighted average diluted shares outstanding |
|
|
81,671 |
|
|
|
40,077 |
|
|
|
28,324 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per share |
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
$ |
(1.07 |
) |
|
$ |
1.85 |
|
|
$ |
0.15 |
|
Diluted |
|
$ |
(1.08 |
) |
|
$ |
1.68 |
|
|
$ |
0.15 |
|
The following have been excluded from the calculation
of diluted earnings per share as the effect of including them would have been anti-dilutive for the years ended December 31, 2021, 2020
and 2019:
(In thousands) | |
2021 | | |
2020 | | |
2019 | |
Warrants | |
| - | | |
| 11,278 | | |
| - | |
Stock options | |
| 433 | | |
| 756 | | |
| - | |
Restricted stock awards | |
| 38 | | |
| 500 | | |
| - | |
| |
| | | |
| | | |
| | |
Total | |
| 471 | | |
| 12,534 | | |
| - | |
24. QUARTERLY FINANCIAL INFORMATION (Unaudited)
As discussed in Note 2, the Company is restating
its unaudited interim financial statements for the three months ended March 31, 2021, the three and six months ended June 30, 2021, and
the three and nine months ended September 30, 2021 as illustrated in this Note 24 (collectively referred to as the “Restatement”).
Amounts depicted as “As Restated” throughout the accompanying consolidated financial statements and footnotes include the
impact of the Restatement, as well as the impact of other immaterial error corrections and the adoption of ASC 842 as of January 1, 2021.
The Company identified the following areas of restatement and revision
which are depicted in the tables below:
| (a) | Changes as a result of ASC 842 adoption as of January 1, 2021, which do not relate to errors: |
As the Company lost EGC status as of
December 31, 2021, the Company was required to adopt ASC 842 beginning with the annual reporting period ended December 31, 2021.
As part of ASC 842 adoption, in
connection with NMFD acquisition (see Note 11), the assumed lease arrangements from the acquisitions have been assessed and fair
valued under ASC 842 transition guidance.
|
(b) |
Errors related to other immaterial previously unrecorded adjustments that were identified and disclosed as “Revision of Previously Issued Financial Statements for Correction of Immaterial Errors.” in the footnote with the Forms 10-Q for the prior quarterly reporting periods in 2021, and that were also recorded as part of the Restatement. These were primarily adjustments that the Company deemed immaterial in prior periods. The total impact of these adjustments was: |
| ● | an increase in net loss of: $0.0 million ($0.00 per share) for the three months ended March 31, 2021. |
| ● | an increase in net loss of: $0.6 million ($0.01 per share) and $0.6 million ($0.00 per share), for the three months and six months ended June 30, 2021. |
| (c) | Errors identified during the fourth quarter of 2021. |
(c1) Balance sheet classifications.
The Company identified classification errors among accounts receivable,
deferred revenue, inventory, accounts payable, finance lease liability and note payable. The classification errors had no impact the Company’s
consolidated statement of operations and were not individually material to any of the previously issued financial statements.
(c2) Valuation on deferred tax assets recorded during the
second quarter in 2021
As discussed on Notes 1 and 3, the Company
revised its consolidated financial statements for an error related to a deferred tax asset of $4.0 million related to the shares issued
to Harrison that should have been recorded as of December 31, 2020. In the quarter ended June 30, 2021, the Company recorded a full valuation
allowance on its deferred tax assets. As such, the amount of the valuation allowance is being restated by $4.0 million to reflect the
correction of the error.
The impact of the valuation allowance on the Company’s
consolidated statement of operations:
| ● | an increase in net loss of: $4.0 million ($0.05 per share) and $4.0 million ($0.05 per share), for the three months and six months ended June 30, 2021. |
| ● | an increase in net loss of: $0.0 million ($0.00 per share) and $4.0 million ($0.05 per share), for the three months and nine months ended September 30, 2021. |
(c3) Errors related to immaterial previously
unrecorded adjustments were identified during the fourth quarter of 2021 and recorded as part of the Restatement. These were primarily
adjustments that the Company deemed immaterial in prior periods. The total impact of these adjustments was:
| ● | a reduction in net loss of: $0.4 million ($0.01 per share) for the three months ended March 31, 2021. |
| ● | a reduction in net loss of: $0.6 million ($0.01 per share) and $0.3 million ($0.00 per share), for the three months and six months ended June 30, 2021. |
| ● | an increase in net loss of: $0.3 million ($0.00 per share) and $0.1 million ($0.00 per share), for the three months and nine months ended September 30, 2021. |
| (d) | Reclassifications of certain prior period amounts to conform
to the current period presentation. Reclassifications have no impact on net income (loss) and do not relate to errors and are included
here in order to conform the presentation across the periods presented. |
|
| | |
March
31, 2021 | | |
| |
|
| | |
Adjustments | | |
| |
(in
thousands except par value and shares, unaudited) | |
As
Reported | | |
a.
Adoption of
ASC 842 | | |
b.
Previous
Adjustments | | |
c.
Current
Adjustments |
|
| |
d.
Re-classification | | |
As
Restated | |
ASSETS | |
| | |
| | |
| | |
|
|
| |
| | |
| |
CURRENT
ASSETS | |
| | |
| | |
| | |
|
|
| |
| | |
| |
Cash | |
$ | 185,161 | | |
| - | | |
| - | | |
| - |
|
| |
| - | | |
$ | 185,161 | |
Accounts
receivable | |
| 31,796 | | |
| - | | |
| - | | |
| (2,625 |
) |
(c1,c3) | |
| - | | |
| 29,171 | |
Inventory | |
| 38,701 | | |
| - | | |
| (662 | ) | |
| 942 |
|
(c1) | |
| - | | |
| 38,981 | |
Prepaid
expenses and other current assets | |
| 11,739 | | |
| (27 | ) | |
| - | | |
| (288 |
) |
(c3) | |
| - | | |
| 11,424 | |
TOTAL
CURRENT ASSETS | |
| 267,397 | | |
| (27 | ) | |
| (662 | ) | |
| (1,971 |
) |
| |
| - | | |
| 264,737 | |
Property,
plant and equipment, net | |
| 19,312 | | |
| - | | |
| - | | |
| - |
|
| |
| - | | |
| 19,312 | |
Operating
lease right-of-use asset, net | |
| - | | |
| 3,968 | | |
| - | | |
| - |
|
| |
| - | | |
| 3,968 | |
Finance
lease right-of-use asset, net | |
| - | | |
| - | | |
| - | | |
| - |
|
| |
| - | | |
| - | |
Intangible
assets, net | |
| - | | |
| - | | |
| - | | |
| - |
|
| |
| - | | |
| - | |
Deferred
taxes | |
| 45,273 | | |
| - | | |
| - | | |
| 4,024 |
|
(c2) | |
| - | | |
| 49,297 | |
Goodwill | |
| - | | |
| - | | |
| - | | |
| - |
|
| |
| - | | |
| - | |
Other
assets | |
| 923 | | |
| - | | |
| - | | |
| - |
|
| |
| - | | |
| 923 | |
TOTAL
ASSETS | |
$ | 332,905 | | |
| 3,941 | | |
| (662 | ) | |
| 2,053 |
|
| |
| - | | |
$ | 338,237 | |
| |
| | | |
| | | |
| | | |
| |
|
| |
| | | |
| | |
LIABILITIES
AND STOCKHOLDERS’ EQUITY | |
| | | |
| |
|
| |
| | | |
| | |
CURRENT
LIABILITIES | |
| | | |
| | | |
| | | |
| |
|
| |
| | | |
| | |
| |
| | | |
| | | |
| | | |
| |
|
| |
| | | |
| | |
Accounts
payable | |
$ | 31,252 | | |
| - | | |
| - | | |
| (496 |
) |
(c1) | |
| (46 | ) | |
$ | 30,710 | |
Accrued
expenses | |
| 6,135 | | |
| - | | |
| - | | |
| 423 |
|
(c3) | |
| - | | |
| 6,558 | |
Line
of credit | |
| 26 | | |
| - | | |
| - | | |
| - |
|
| |
| - | | |
| 26 | |
Notes
payable to related parties, current portion | |
| 42 | | |
| - | | |
| - | | |
| - |
|
| |
| - | | |
| 42 | |
Notes
payable, current portion | |
| 111 | | |
| - | | |
| - | | |
| - |
|
| |
| - | | |
| 111 | |
Deferred
revenue | |
| 974 | | |
| - | | |
| - | | |
| (974 |
) |
(c1) | |
| - | | |
| - | |
Forward
contract derivative liability | |
| 2,042 | | |
| - | | |
| - | | |
| (84 |
) |
(c3) | |
| - | | |
| 1,958 | |
Finance
lease liabilities, current | |
| - | | |
| - | | |
| - | | |
| - |
|
| |
| - | | |
| - | |
Operating
lease liabilities, current | |
| - | | |
| 651 | | |
| - | | |
| - |
|
| |
| - | | |
| 651 | |
Other
current liabilities | |
| 1,188 | | |
| (47 | ) | |
| - | | |
| - |
|
| |
| 46 | | |
| 1,187 | |
TOTAL
CURRENT LIABILITIES | |
| 41,770 | | |
| 604 | | |
| - | | |
| (1,131 |
) |
| |
| - | | |
| 41,243 | |
Warrant
liability | |
| 1,875 | | |
| - | | |
| - | | |
| - |
|
| |
| - | | |
| 1,875 | |
Finance
lease, net of current portion | |
| - | | |
| - | | |
| - | | |
| - |
|
| |
| - | | |
| - | |
Operating
lease, net of current portion | |
| - | | |
| 3,344 | | |
| - | | |
| - |
|
| |
| - | | |
| 3,344 | |
Notes
payable, net of current portion | |
| 1,903 | | |
| - | | |
| - | | |
| - |
|
| |
| - | | |
| 1,903 | |
TOTAL
LIABILITIES | |
$ | 45,548 | | |
| 3,948 | | |
| - | | |
| (1,131 |
) |
| |
| - | | |
$ | 48,365 | |
| |
| | | |
| | | |
| | | |
| |
|
| |
| | | |
| | |
COMMITMENTS
AND CONTINGENCIES | |
| | | |
| | | |
| |
|
| |
| | | |
| | |
| |
| | | |
| | | |
| |
|
| |
| | | |
| | |
STOCKHOLDERS’
EQUITY | |
| | | |
| | | |
| | | |
| |
|
| |
| | | |
| | |
Preferred stock - $0.0001 par value; 10,000,000 shares authorized, none issued and outstanding at March 31, 2021 | |
| - | | |
| - | | |
| - | | |
| - |
|
| |
| - | | |
| - | |
Common shares-$0.0001 par value; 1,000,000,000 shares authorized; 81,400,199 shares issued and outstanding at March 31, 2021 | |
| 8 | | |
| - | | |
| - | | |
| - |
|
| |
| - | | |
| 8 | |
Additional
paid in capital | |
| 230,970 | | |
| - | | |
| - | | |
| 4,024 |
|
(c2) | |
| - | | |
| 234,994 | |
Accumulated
other comprehensive income | |
| 110 | | |
| - | | |
| - | | |
| - |
|
| |
| - | | |
| 110 | |
Retained
earnings | |
| 56,269 | | |
| (7 | ) | |
| (662 | ) | |
| (840 |
) |
(c3) | |
| - | | |
| 54,760 | |
Total
equity | |
| 287,357 | | |
| (7 | ) | |
| (662 | ) | |
| 3,184 |
|
| |
| - | | |
| 289,872 | |
TOTAL
LIABILITIES AND STOCKHOLDERS’ EQUITY | |
$ | 332,905 | | |
| 3,941 | | |
| (662 | ) | |
| 2,053 |
|
| |
| - | | |
$ | 338,237 | |
|
|
|
|
|
Three
Months Ended March 31, 2021 |
|
|
|
|
|
|
|
|
|
|
Adjustments |
|
|
|
|
|
(in
thousands except per share amounts, unaudited) |
|
As
Reported |
|
|
a.
Adoption of
ASC 842 |
|
|
b.
Previous
Adjustments |
|
|
c.
Current
Adjustments |
|
|
|
As
Restated |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
REVENUE |
|
$ |
52,682 |
|
|
|
- |
|
|
|
- |
|
|
|
(213 |
) |
(c3) |
|
$ |
52,469 |
|
COST
OF GOODS SOLD |
|
|
45,905 |
|
|
|
- |
|
|
|
(390 |
) |
|
|
(226 |
) |
(c3) |
|
|
45,289 |
|
GROSS PROFIT |
|
|
6,777 |
|
|
|
- |
|
|
|
390 |
|
|
|
13 |
|
|
|
|
7,180 |
|
OPERATING
EXPENSES |
|
|
13,795 |
|
|
|
7 |
|
|
|
394 |
|
|
|
288 |
|
(c3) |
|
|
14,484 |
|
INCOME
(LOSS) FROM OPERATIONS |
|
|
(7,018 |
) |
|
|
(7 |
) |
|
|
(4 |
) |
|
|
(275 |
) |
|
|
|
(7,304 |
) |
Interest
expense |
|
|
(20 |
) |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
|
(20 |
) |
Other
income (expense) |
|
|
(2,589 |
) |
|
|
- |
|
|
|
- |
|
|
|
(92 |
) |
(c3) |
|
|
(2,681 |
) |
INCOME
(LOSS) BEFORE PROVISION FOR INCOME TAXES |
|
|
(9,627 |
) |
|
|
(7 |
) |
|
|
(4 |
) |
|
|
(367 |
) |
|
|
|
(10,005 |
) |
INCOME
TAX BENEFIT (EXPENSE) |
|
|
1,475 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
|
1,475 |
|
NET INCOME
(LOSS) |
|
|
(8,152 |
) |
|
|
(7 |
) |
|
|
(4 |
) |
|
|
(367 |
) |
|
|
|
(8,530 |
) |
LESS:
INCOME ATTRIBUTABLE TO NONCONTROLLING INTERESTS |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
|
- |
|
NET
INCOME (LOSS) ATTRIBUTABLE TO TATTOOED CHEF, INC. |
|
$ |
(8,152 |
) |
|
|
(7 |
) |
|
|
(4 |
) |
|
|
(367 |
) |
|
|
$ |
(8,530 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NET INCOME
(LOSS) PER SHARE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
|
(0.10 |
) |
|
|
- |
|
|
|
- |
|
|
|
(0.01 |
) |
|
|
|
(0.11 |
) |
Diluted |
|
|
(0.11 |
) |
|
|
- |
|
|
|
- |
|
|
|
(0.01 |
) |
|
|
|
(0.12 |
) |
WEIGHTED
AVERAGE COMMON SHARES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
|
79,415,105 |
|
|
|
- |
|
|
|
825,000 |
|
|
|
- |
|
|
|
|
80,240,105 |
|
Diluted |
|
|
79,719,129 |
|
|
|
- |
|
|
|
825,000 |
|
|
|
- |
|
|
|
|
80,544,129 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
OTHER COMPREHENSIVE
INCOME (LOSS), NET OF TAX |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Foreign
currency translation adjustments |
|
|
109 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
|
109 |
|
Total other
comprehensive income (loss), net of tax |
|
|
109 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
|
109 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Comprehensive
income |
|
|
(8,043 |
) |
|
|
(7 |
) |
|
|
(4 |
) |
|
|
(367 |
) |
|
|
|
(8,421 |
) |
Less:
comprehensive income attributable to the noncontrolling interest |
|
|
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
- |
|
Comprehensive
income attributable to Tattooed Chef, Inc. stockholders |
|
$ |
(8,043 |
) |
|
|
(7 |
) |
|
|
(4 |
) |
|
|
(367 |
) |
|
|
$ |
(8,421 |
) |
Statement of Changes in Stockholders’ Equity -Three Months Ended
March 31, 2021
|
|
Common |
|
|
|
|
|
Common |
|
|
Additional |
|
|
Accumulated |
|
|
Retained |
|
|
|
|
|
|
|
Stock |
|
|
Treasury |
|
|
Shares |
|
|
Paid-In |
|
|
Comprehensive |
|
|
Earnings |
|
|
|
|
|
(in
thousands except shares, unaudited) |
|
Shares |
|
|
Shares |
|
|
Amount |
|
|
Capital |
|
|
Income
(Loss) |
|
|
(Deficit) |
|
|
|
Total |
|
AS REPORTED |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
BALANCE
AS OF JANUARY 1, 2021 |
|
|
71,551,067 |
|
|
|
(81,087 |
) |
|
$ |
7 |
|
|
$ |
164,423 |
|
|
$ |
1 |
|
|
$ |
64,729 |
|
|
|
$ |
229,160 |
|
FOREIGN
CURRENCY TRANSLATION ADJUSTMENT |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
109 |
|
|
|
- |
|
|
|
|
109 |
|
DISTRIBUTION |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(308 |
) |
|
|
|
(308 |
) |
STOCK-BASED
COMPENSATION |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
3,185 |
|
|
|
- |
|
|
|
- |
|
|
|
|
3,185 |
|
FORFEITURE
OF STOCK-BASED AWARDS |
|
|
(95,084 |
) |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
|
- |
|
CANCELLATION
OF TREASURY SHARES |
|
|
(81,087 |
) |
|
|
81,087 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
|
- |
|
EXERCISE
OF WARRANTS |
|
|
10,025,303 |
|
|
|
- |
|
|
|
1 |
|
|
|
63,361 |
|
|
|
- |
|
|
|
- |
|
|
|
|
63,362 |
|
NET
LOSS |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(8,152 |
) |
|
|
|
(8,152 |
) |
BALANCE
AS OF MARCH 31, 2021 (UNAUDITED) |
|
|
81,400,199 |
|
|
|
- |
|
|
$ |
8 |
|
|
$ |
230,969 |
|
|
$ |
110 |
|
|
$ |
56,269 |
|
|
|
$ |
287,356 |
|
ADJUSTMENTS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
BALANCE
AS OF JANUARY 1, 2021 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4,025 |
(c2) |
|
|
|
|
|
|
(1,131 |
) |
(b, c3) |
|
|
2,894 |
|
NET LOSS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(378 |
) |
(a,b,c3) |
|
|
(378) |
|
TOTAL
ADJUSTMENTS |
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
4,025 |
|
|
|
|
|
|
$ |
(1,509 |
) |
|
|
$ |
2,516 |
|
AS RESTATED |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
BALANCE
AS OF JANUARY 1, 2021 |
|
|
71,551,067 |
|
|
|
(81,087 |
) |
|
$ |
7 |
|
|
$ |
168,448 |
|
|
$ |
1 |
|
|
$ |
63,598 |
|
|
|
$ |
232,054 |
|
FOREIGN
CURRENCY TRANSLATION ADJUSTMENT |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
109 |
|
|
|
- |
|
|
|
|
109 |
|
DISTRIBUTION |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(308 |
) |
|
|
|
(308 |
) |
STOCK-BASED
COMPENSATION |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
3,185 |
|
|
|
- |
|
|
|
- |
|
|
|
|
3,185 |
|
FORFEITURE
OF STOCK-BASED AWARDS |
|
|
(95,084 |
) |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
|
- |
|
CANCELLATION
OF TREASURY SHARES |
|
|
(81,087 |
) |
|
|
81,087 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
|
- |
|
EXERCISE
OF WARRANTS |
|
|
10,025,303 |
|
|
|
- |
|
|
|
1 |
|
|
|
63,361 |
|
|
|
- |
|
|
|
- |
|
|
|
|
63,362 |
|
NET
LOSS |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(8,530 |
) |
|
|
|
(8,530 |
) |
BALANCE
AS OF MARCH 31, 2021 (AS RESTATED) (UNAUDITED) |
|
|
81,400,199 |
|
|
|
- |
|
|
$ |
8 |
|
|
$ |
234,994 |
|
|
$ |
110 |
|
|
$ |
54,760 |
|
|
|
$ |
289,872 |
|
|
|
|
|
|
Three Months
Ended March 31, 2021 |
|
|
|
|
|
|
|
|
|
Adjustments |
|
|
|
|
(in
thousands, unaudited) |
|
As
Reported |
|
|
a.
Adoption of
ASC 842 |
|
|
b.
Previous
Adjustments |
|
|
c.
Current
Adjustments |
|
|
|
d.
Re-
classification |
|
|
As
Restated |
|
CASH
FLOWS FROM OPERATING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net
income (loss) |
|
$ |
(8,152 |
) |
|
|
(7 |
) |
|
|
(4 |
) |
|
|
(367 |
) |
(c3) |
|
|
- |
|
|
$ |
(8,530 |
) |
Adjustments
to reconcile net income (loss) to net cash from operating activities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation |
|
|
552 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
|
- |
|
|
|
552 |
|
Bad debt
expense |
|
|
122 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
|
- |
|
|
|
122 |
|
Accretion
of debt financing costs |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
|
- |
|
|
|
- |
|
Revaluation
of warrant liability |
|
|
(320 |
) |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
|
- |
|
|
|
(320 |
) |
Unrealized
forward contract loss |
|
|
2,181 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
|
- |
|
|
|
2,181 |
|
Stock compensation
expense |
|
|
3,185 |
|
|
|
- |
|
|
|
- |
|
|
|
288 |
|
(c3) |
|
|
- |
|
|
|
3,473 |
|
Deferred
taxes, net |
|
|
(1,749 |
) |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
|
- |
|
|
|
(1,749 |
) |
Non-cash
lease cost |
|
|
- |
|
|
|
27 |
|
|
|
- |
|
|
|
- |
|
|
|
|
- |
|
|
|
27 |
|
Changes
in operating assets and liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accounts
receivable |
|
|
(13,926 |
) |
|
|
- |
|
|
|
- |
|
|
|
914 |
|
(c1, c3) |
|
|
- |
|
|
|
(13,012 |
) |
Inventory |
|
|
(41 |
) |
|
|
- |
|
|
|
4 |
|
|
|
(942 |
) |
(c1) |
|
|
- |
|
|
|
(979 |
) |
Prepaid
expenses and other assets |
|
|
(7,359 |
) |
|
|
27 |
|
|
|
- |
|
|
|
- |
|
|
|
|
- |
|
|
|
(7,332 |
) |
Accounts
payable |
|
|
4,534 |
|
|
|
- |
|
|
|
- |
|
|
|
(496 |
) |
(c1) |
|
|
1,270 |
|
|
|
5,308 |
|
Accrued
expenses |
|
|
3,173 |
|
|
|
- |
|
|
|
- |
|
|
|
(226 |
) |
(c3) |
|
|
- |
|
|
|
2,947 |
|
Deferred
revenue |
|
|
(737 |
) |
|
|
- |
|
|
|
- |
|
|
|
737 |
|
(c1) |
|
|
- |
|
|
|
- |
|
Other
current liabilities |
|
|
963 |
|
|
|
(47 |
) |
|
|
- |
|
|
|
92 |
|
(c3) |
|
|
(1,270 |
) |
|
|
(262 |
) |
Net cash
used in operating activities |
|
|
(17,574 |
) |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
|
- |
|
|
|
(17,574 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CASH FLOWS
FROM INVESTING ACTIVITIES |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
|
- |
|
|
|
- |
|
Purchases
of property, plant and equipment |
|
|
(2,852 |
) |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
|
- |
|
|
|
(2,852 |
) |
Acquisition
of subsidiaries, net of cash acquired |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
|
- |
|
|
|
- |
|
Proceeds
from sale of property, plant and equipment |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
|
- |
|
|
|
- |
|
Net cash
used in investing activities |
|
|
(2,852 |
) |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
|
- |
|
|
|
(2,852 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CASH
FLOWS FROM FINANCING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net change
in line of credit |
|
|
4 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
|
- |
|
|
|
4 |
|
Borrowings
of notes payable to related parties |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
|
- |
|
|
|
- |
|
Repayments
of notes payable to related parties |
|
|
(24 |
) |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
|
- |
|
|
|
(24 |
) |
Borrowings
of notes payable |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
|
- |
|
|
|
- |
|
Repayments
of notes payable |
|
|
(87 |
) |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
|
- |
|
|
|
(87 |
) |
Capital
contributions |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
|
- |
|
|
|
- |
|
Proceeds
from the exercise of warrants |
|
|
73,917 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
|
- |
|
|
|
73,917 |
|
Distribution |
|
|
(308 |
) |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
|
- |
|
|
|
(308 |
) |
Net cash
provided by financing activities |
|
|
73,502 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
|
- |
|
|
|
73,502 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NET INCREASE
IN CASH |
|
|
53,076 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
|
- |
|
|
|
53,076 |
|
EFFECT
OF EXCHANGE RATE ON CASH |
|
|
506 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
|
- |
|
|
|
506 |
|
CASH AT
BEGINNING OF PERIOD |
|
|
131,579 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
131,579 |
|
CASH AT
END OF PERIOD |
|
|
185,161 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
185,161 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SUPPLEMENTAL
DISCLOSURE OF CASH FLOW INFORMATION |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash paid
for |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest |
|
|
1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1 |
|
Income
taxes |
|
|
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
- |
|
Noncash
investing and financing activities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cashless
warrant exercises |
|
|
2,990 |
|
|
|
|
|
|
|
(2,990 |
) |
|
|
|
|
|
|
|
|
|
|
|
- |
|
Capital
expenditures included in accounts payable |
|
|
1,328 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,328 |
|
|
|
|
|
|
June
30, 2021 |
|
|
|
|
|
|
|
|
|
Adjustments |
|
|
|
|
(in
thousands except par value and shares, unaudited) |
|
As
Reported |
|
|
a.
Adoption of
ASC 842 |
|
|
b.
Previous
Adjustments |
|
|
c.
Current
Adjustments |
|
|
|
d.
Re-classification |
|
|
As
Restated |
|
ASSETS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CURRENT
ASSETS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash |
|
$ |
140,182 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
|
- |
|
|
$ |
140,182 |
|
Accounts
receivable, net |
|
|
23,018 |
|
|
|
- |
|
|
|
- |
|
|
|
(1,163 |
) |
(c1,c3) |
|
|
- |
|
|
|
21,855 |
|
Inventory |
|
|
50,818 |
|
|
|
- |
|
|
|
(1,232 |
) |
|
|
- |
|
|
|
|
- |
|
|
|
49,586 |
|
Prepaid
expenses and other current assets |
|
|
8,592 |
|
|
|
(28 |
) |
|
|
- |
|
|
|
- |
|
|
|
|
- |
|
|
|
8,564 |
|
TOTAL
CURRENT ASSETS |
|
|
222,610 |
|
|
|
(28 |
) |
|
|
(1,232 |
) |
|
|
(1,163 |
) |
|
|
|
- |
|
|
|
220,187 |
|
Property,
plant and equipment, net |
|
|
39,231 |
|
|
|
(2,918 |
) |
|
|
- |
|
|
|
- |
|
|
|
|
|
|
|
|
36,313 |
|
Operating
lease right-of-use asset, net |
|
|
- |
|
|
|
5,659 |
|
|
|
- |
|
|
|
- |
|
|
|
|
|
|
|
|
5,659 |
|
Finance
lease right-of-use asset, net |
|
|
- |
|
|
|
5,726 |
|
|
|
- |
|
|
|
- |
|
|
|
|
- |
|
|
|
5,726 |
|
Intangible
assets, net |
|
|
206 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
|
- |
|
|
|
206 |
|
Deferred
taxes |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
|
- |
|
|
|
- |
|
Goodwill |
|
|
19,351 |
|
|
|
(1,378 |
) |
|
|
- |
|
|
|
- |
|
|
|
|
- |
|
|
|
17,973 |
|
Other
assets |
|
|
1,947 |
|
|
|
(1,444 |
) |
|
|
- |
|
|
|
- |
|
|
|
|
- |
|
|
|
503 |
|
TOTAL
ASSETS |
|
$ |
283,345 |
|
|
|
5,617 |
|
|
|
(1,232 |
) |
|
|
(1,163 |
) |
|
|
|
- |
|
|
$ |
286,567 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES
AND STOCKHOLDERS’ EQUITY |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CURRENT
LIABILITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accounts
payable |
|
$ |
29,269 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
|
(19 |
) |
|
$ |
29,250 |
|
Accrued
expenses |
|
|
5,610 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
|
- |
|
|
|
5,610 |
|
Line of
credit |
|
|
2,115 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
|
- |
|
|
|
2,115 |
|
Notes payable
to related parties, current portion |
|
|
25 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
|
- |
|
|
|
25 |
|
Notes payable,
current portion |
|
|
405 |
|
|
|
- |
|
|
|
- |
|
|
|
2,917 |
|
(c1) |
|
|
- |
|
|
|
3,322 |
|
Deferred
revenue |
|
|
950 |
|
|
|
- |
|
|
|
- |
|
|
|
(950 |
) |
(c1) |
|
|
- |
|
|
|
- |
|
Forward
contract derivative liability |
|
|
935 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
|
- |
|
|
|
935 |
|
Finance
lease liabilities, current |
|
|
2917 |
|
|
|
- |
|
|
|
- |
|
|
|
(2,917 |
) |
(c1) |
|
|
- |
|
|
|
- |
|
Operating
lease liabilities, current |
|
|
- |
|
|
|
1,155 |
|
|
|
- |
|
|
|
- |
|
|
|
|
- |
|
|
|
1,155 |
|
Other
current liabilities |
|
|
1,840 |
|
|
|
(57 |
) |
|
|
(1) |
|
|
|
- |
|
|
|
|
19 |
|
|
|
1,801 |
|
TOTAL
CURRENT LIABILITIES |
|
|
44,066 |
|
|
|
1,098 |
|
|
|
(1) |
|
|
|
(950 |
) |
|
|
|
- |
|
|
|
44,213 |
|
Warrant
liability |
|
|
2,215 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
|
- |
|
|
|
2,215 |
|
Finance
lease, net of current portion |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
|
- |
|
|
|
- |
|
Operating
lease, net of current portion |
|
|
- |
|
|
|
4,548 |
|
|
|
- |
|
|
|
- |
|
|
|
|
- |
|
|
|
4,548 |
|
Notes
payable, net of current portion |
|
|
2,724 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
|
- |
|
|
|
2,724 |
|
TOTAL
LIABILITIES |
|
$ |
49,005 |
|
|
|
5,646 |
|
|
|
(1) |
|
|
|
(950 |
) |
|
|
|
- |
|
|
$ |
53,700 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
COMMITMENTS
AND CONTINGENCIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
STOCKHOLDERS’
EQUITY |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Preferred stock - $0.0001 par value; 10,000,000 shares authorized, none issued and outstanding at June 30, 2021 |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
|
- |
|
|
|
- |
|
Common shares- $0.0001 par value; 1,000,000,000 shares authorized; 81,938,668 shares issued and outstanding at June 30, 2021 |
|
|
8 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
|
- |
|
|
|
8 |
|
Additional
paid in capital |
|
|
231,359 |
|
|
|
- |
|
|
|
- |
|
|
|
4,024 |
|
(c2) |
|
|
- |
|
|
|
235,383 |
|
Accumulated
other comprehensive income (loss) |
|
|
(100 |
) |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
|
- |
|
|
|
(100 |
) |
Retained
earnings |
|
|
3,073 |
|
|
|
(29 |
) |
|
|
(1,231 |
) |
|
|
(4,237 |
) |
(c2,c3) |
|
|
- |
|
|
|
(2,424 |
) |
Total
equity |
|
|
234,340 |
|
|
|
(29 |
) |
|
|
(1,231 |
) |
|
|
(213 |
) |
|
|
|
- |
|
|
|
232,867 |
|
TOTAL
LIABILITIES AND STOCKHOLDERS’ EQUITY |
|
$ |
283,345 |
|
|
|
5,617 |
|
|
|
(1,232 |
) |
|
|
(1,163 |
) |
|
|
|
- |
|
|
$ |
286,567 |
|
|
|
|
|
|
Three Months
Ended June 30, 2021 |
|
|
|
|
|
|
|
|
|
|
Adjustments |
|
|
|
|
|
(in
thousands except per share amounts, unaudited) |
|
As
Reported |
|
|
a.
Adoption of
ASC 842 |
|
|
b.
Previous
Adjustments |
|
|
c.
Current
Adjustments |
|
|
|
As
Restated |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
REVENUE |
|
$ |
50,716 |
|
|
|
- |
|
|
|
(206 |
) |
|
|
(240 |
) |
(c3) |
|
$ |
50,270 |
|
COST
OF GOODS SOLD |
|
|
42,750 |
|
|
|
- |
|
|
|
(797 |
) |
|
|
- |
|
|
|
|
41,953 |
|
GROSS PROFIT |
|
|
7,966 |
|
|
|
- |
|
|
|
591 |
|
|
|
(240 |
) |
|
|
|
8,317 |
|
OPERATING
EXPENSES |
|
|
15,900 |
|
|
|
22 |
|
|
|
1,160 |
|
|
|
(951 |
) |
(c3) |
|
|
16,131 |
|
(LOSS)
INCOME FROM OPERATIONS |
|
|
(7,934 |
) |
|
|
(22 |
) |
|
|
(569 |
) |
|
|
711 |
|
|
|
|
(7,814 |
) |
Interest
expense |
|
|
(94 |
) |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
|
(94 |
) |
Other
(expense) income |
|
|
817 |
|
|
|
- |
|
|
|
- |
|
|
|
(84 |
) |
(c3) |
|
|
733 |
|
(LOSS)
INCOME BEFORE PROVISION FOR INCOME TAXES |
|
|
(7,211 |
) |
|
|
(22 |
) |
|
|
(569 |
) |
|
|
627 |
|
|
|
|
(7,175 |
) |
INCOME
TAX EXPENSE |
|
|
(45,985 |
) |
|
|
- |
|
|
|
- |
|
|
|
(4,024 |
) |
(c2) |
|
|
(50,009 |
) |
NET (LOSS)
INCOME |
|
|
(53,196 |
) |
|
|
(22 |
) |
|
|
(569 |
) |
|
|
(3,397 |
) |
|
|
|
(57,184 |
) |
LESS:
INCOME ATTRIBUTABLE TO NONCONTROLLING INTERESTS |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
|
- |
|
NET
(LOSS) INCOME ATTRIBUTABLE TO TATTOOED CHEF, INC. |
|
$ |
(53,196 |
) |
|
|
(22 |
) |
|
|
(569 |
) |
|
|
(3,397 |
) |
|
|
$ |
(57,184 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NET (LOSS)
INCOME PER SHARE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
|
(0.65 |
) |
|
|
(0.00 |
) |
|
|
(0.01 |
) |
|
|
(0.04 |
) |
|
|
|
(0.70 |
) |
Diluted |
|
|
(0.65 |
) |
|
|
(0.00 |
) |
|
|
(0.01 |
) |
|
|
(0.04 |
) |
|
|
|
(0.70 |
) |
WEIGHTED
AVERAGE COMMON SHARES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
|
81,981,428 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
|
81,981,428 |
|
Diluted |
|
|
81,981,428 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
|
81,981,428 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
OTHER COMPREHENSIVE
(LOSS) INCOME, NET OF TAX |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Foreign
currency translation adjustments |
|
|
(210 |
) |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
|
(210 |
) |
Total
other comprehensive (loss) income, net of tax |
|
|
(210 |
) |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
|
(210 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Comprehensive
(loss) income |
|
|
(53,406 |
) |
|
|
(22 |
) |
|
|
(569 |
) |
|
|
(3,397 |
) |
|
|
|
(57,394 |
) |
Less:
comprehensive income attributable to the noncontrolling interest |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
|
- |
|
Comprehensive
(loss) income attributable to Tattooed Chef, Inc. stockholders |
|
$ |
(53,406 |
) |
|
|
(22 |
) |
|
|
(569 |
) |
|
|
(3,397 |
) |
|
|
$ |
(57,394 |
) |
|
|
|
|
|
Six
Months Ended June 30, 2021 |
|
|
|
|
|
|
|
|
|
|
Adjustments |
|
|
|
|
|
(in
thousands except per share amounts, unaudited) |
|
As
Reported |
|
|
a.
Adoption of
ASC 842 |
|
|
b.
Previous
Adjustments |
|
|
c.
Current
Adjustments |
|
|
|
As
Restated |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
REVENUE |
|
$ |
103,398 |
|
|
|
- |
|
|
|
(206 |
) |
|
|
(453 |
) |
(c3) |
|
$ |
102,739 |
|
COST
OF GOODS SOLD |
|
|
89,534 |
|
|
|
- |
|
|
|
(2,066 |
) |
|
|
(226 |
) |
(c3) |
|
|
87,242 |
|
GROSS PROFIT |
|
|
13,864 |
|
|
|
- |
|
|
|
1,860 |
|
|
|
(227 |
) |
|
|
|
15,497 |
|
OPERATING
EXPENSES |
|
|
28,816 |
|
|
|
29 |
|
|
|
2,433 |
|
|
|
(663 |
) |
(c3) |
|
|
30,615 |
|
(LOSS)
INCOME FROM OPERATIONS |
|
|
(14,952 |
) |
|
|
(29 |
) |
|
|
(573 |
) |
|
|
436 |
|
|
|
|
(15,118 |
) |
Interest
expense |
|
|
(114 |
) |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
|
(114 |
) |
Other
(expense) income |
|
|
(1,772 |
) |
|
|
- |
|
|
|
- |
|
|
|
(176 |
) |
(c3) |
|
|
(1,948 |
) |
(LOSS)
INCOME BEFORE PROVISION FOR INCOME TAXES |
|
|
(16,838 |
) |
|
|
(29 |
) |
|
|
(573 |
) |
|
|
260 |
|
|
|
|
(17,180 |
) |
INCOME
TAX EXPENSE |
|
|
(44,510 |
) |
|
|
- |
|
|
|
- |
|
|
|
(4,024 |
) |
(c2) |
|
|
(48,534 |
) |
NET (LOSS)
INCOME |
|
|
(61,348 |
) |
|
|
(29 |
) |
|
|
(573 |
) |
|
|
(3,764 |
) |
|
|
|
(65,714 |
) |
LESS:
INCOME ATTRIBUTABLE TO NONCONTROLLING INTERESTS |
|
|
- |
|
|
|
|
|
|
|
- |
|
|
|
- |
|
|
|
|
- |
|
NET
(LOSS) INCOME ATTRIBUTABLE TO TATTOOED CHEF, INC. |
|
$ |
(61,348 |
) |
|
|
(29 |
) |
|
|
(573 |
) |
|
|
(3,764 |
) |
|
|
$ |
(65,714 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NET (LOSS)
INCOME PER SHARE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
|
(0.76 |
) |
|
|
(0.00 |
) |
|
|
(0.00 |
) |
|
|
(0.05 |
) |
|
|
|
(0.81 |
) |
Diluted |
|
|
(0.76 |
) |
|
|
(0.00 |
) |
|
|
(0.00 |
) |
|
|
(0.05 |
) |
|
|
|
(0.81 |
) |
WEIGHTED
AVERAGE COMMON SHARES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
|
81,121,795 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
|
81,121,795 |
|
Diluted |
|
|
81,258,427 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
|
81,258,427 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
OTHER COMPREHENSIVE
(LOSS) INCOME, NET OF TAX |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Foreign
currency translation adjustments |
|
|
(101 |
) |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
|
(101 |
) |
Total
other comprehensive (loss) income, net of tax |
|
|
(101 |
) |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
|
(101 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Comprehensive
(loss) income |
|
|
(61,449 |
) |
|
|
(29 |
) |
|
|
(573 |
) |
|
|
(3,764 |
) |
|
|
|
(65,815 |
) |
Less:
comprehensive income attributable to the noncontrolling interest |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
|
- |
|
Comprehensive
(loss) income attributable to Tattooed Chef, Inc. stockholders |
|
$ |
(61,449 |
) |
|
|
(29 |
) |
|
|
(573 |
) |
|
|
(3,764 |
) |
|
|
$ |
(65,815 |
) |
Statement of Changes in Stockholders’ Equity -Three Months
Ended June 30, 2021
| |
Common | | |
Common | | |
Additional |
| |
Accumulated | | |
Retained |
|
| |
| |
| |
Stock | | |
Shares | | |
Paid-In |
| |
Comprehensive | | |
Earnings |
|
| |
| |
(in
thousands except shares, unaudited) | |
Shares | | |
Amount | | |
Capital |
| |
Income
(Loss) | | |
(Deficit) |
|
| |
Total | |
AS
REPORTED | |
| | |
| | |
|
| |
| | |
|
|
| |
| |
BALANCE
AS OF APRIL 1, 2021 (UNAUDITED) | |
| 81,400,199 | | |
$ | 8 | | |
$ | 230,970 |
| |
$ | 110 | | |
| 56,269 |
|
| |
$ | 287,357 | |
FOREIGN
CURRENCY TRANSLATION ADJUSTMENT | |
| - | | |
| - | | |
| - |
| |
| (210 | ) | |
| - |
|
| |
| (210 | ) |
DISTRIBUTION | |
| - | | |
| - | | |
| - |
| |
| - | | |
| - |
|
| |
| - | |
STOCK-BASED
COMPENSATION | |
| - | | |
| - | | |
| 582 |
| |
| - | | |
| - |
|
| |
| 582 | |
NON-EMPLOYEE
STOCK-BASED COMPENSATION | |
| 835,000 | | |
| - | | |
| 181 |
| |
| - | | |
| - |
|
| |
| 181 | |
FORFEITURE
OF STOCK-BASED AWARDS | |
| (300,000 | ) | |
| - | | |
| (445 |
) | |
| - | | |
| - |
|
| |
| (445 | ) |
EXERCISE
OF WARRANTS | |
| 3,469 | | |
| - | | |
| 71 |
| |
| - | | |
| - |
|
| |
| 71 | |
NET
LOSS | |
| - | | |
| - | | |
| - |
| |
| - | | |
| (53,196 |
) |
| |
| (53,196 | ) |
BALANCE
AS OF JUNE 30, 2021 (UNAUDITED) | |
| 81,938,668 | | |
$ | 8 | | |
$ | 231,359 |
| |
$ | (100 | ) | |
$ | 3,073 |
|
| |
$ | 234,340 | |
ADJUSTMENTS | |
| | | |
| | | |
| |
| |
| | | |
| |
|
| |
| | |
BALANCE
AS OF APRIL 1, 2021 | |
| | | |
| | | |
| 4,024 |
(c2) | |
| | | |
| (1,509 |
) |
(a,b,c3) | |
| 2,515 | |
NET
LOSS | |
| | | |
| | | |
| |
| |
| | | |
| (3,988 |
) |
(a,b,c2,c3) | |
| (3,988 | ) |
TOTAL
ADJUSTMENTS | |
| | | |
| | | |
| 4,024 |
| |
| | | |
| (5,497 |
) |
| |
| (1,473 | ) |
AS
RESTATED | |
| | | |
| | | |
| |
| |
| | | |
| |
|
| |
| | |
BALANCE
AS OF APRIL 1, 2021 (AS RESTATED) (UNAUDITED) | |
| 81,400,199 | | |
$ | 8 | | |
$ | 234,994 |
| |
$ | 110 | | |
$ | 54,760 |
|
| |
$ | 289,872 | |
FOREIGN
CURRENCY TRANSLATION ADJUSTMENT | |
| - | | |
| - | | |
| - |
| |
| (210 | ) | |
| - |
|
| |
| (210 | ) |
DISTRIBUTION | |
| - | | |
| - | | |
| - |
| |
| - | | |
| - |
|
| |
| - | |
STOCK-BASED
COMPENSATION | |
| - | | |
| - | | |
| 582 |
| |
| - | | |
| - |
|
| |
| 582 | |
NON-EMPLOYEE
STOCK-BASED COMPENSATION | |
| 835,000 | | |
| - | | |
| 181 |
| |
| - | | |
| - |
|
| |
| 181 | |
FORFEITURE
OF STOCK-BASED AWARDS | |
| (300,000 | ) | |
| - | | |
| (445 |
) | |
| - | | |
| - |
|
| |
| (445 | ) |
EXERCISE
OF WARRANTS | |
| 3,469 | | |
| - | | |
| 71 |
| |
| - | | |
| - |
|
| |
| 71 | |
NET
LOSS | |
| - | | |
| - | | |
| - |
| |
| - | | |
| (57,184 |
) |
| |
| (57,184 | ) |
BALANCE
AS OF JUNE 30, 2021 (AS RESTATED) (UNAUDITED) | |
| 81,938,668 | | |
$ | 8 | | |
$ | 235,383 |
| |
$ | (100 | ) | |
$ | (2,424 |
) |
| |
$ | 232,867 | |
Statement of Changes in Stockholders’ Equity -Six Months Ended June
30, 2021
|
|
Common |
|
|
|
|
|
Common |
|
|
Additional |
|
|
Accumulated |
|
|
Retained |
|
|
|
|
|
|
|
Stock |
|
|
Treasury |
|
|
Shares |
|
|
Paid-In |
|
|
Comprehensive |
|
|
Earnings |
|
|
|
|
|
(in
thousands except shares, unaudited) |
|
Shares |
|
|
Shares |
|
|
Amount |
|
|
Capital |
|
|
Income
(Loss) |
|
|
(Deficit) |
|
|
|
Total |
|
AS REPORTED |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
BALANCE
AS OF JANUARY 1, 2021 |
|
|
71,551,067 |
|
|
|
(81,087 |
) |
|
$ |
7 |
|
|
$ |
164,423 |
|
|
$ |
1 |
|
|
$ |
64,729 |
|
|
|
$ |
229,160 |
|
FOREIGN
CURRENCY TRANSLATION ADJUSTMENT |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(101 |
) |
|
|
- |
|
|
|
|
(101 |
) |
DISTRIBUTION |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(308 |
) |
|
|
|
(308 |
) |
STOCK-BASED
COMPENSATION |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
3,767 |
|
|
|
- |
|
|
|
- |
|
|
|
|
3,767 |
|
NON-EMPLOYEE
STOCK-BASED COMPENSATION |
|
|
835,000 |
|
|
|
- |
|
|
|
- |
|
|
|
181 |
|
|
|
- |
|
|
|
- |
|
|
|
|
181 |
|
FORFEITURE
OF STOCK-BASED AWARDS |
|
|
(395,084 |
) |
|
|
- |
|
|
|
- |
|
|
|
(445 |
) |
|
|
- |
|
|
|
- |
|
|
|
|
(445 |
) |
CANCELLATION
OF TREASURY SHARES |
|
|
(81,087 |
) |
|
|
81,087 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
|
- |
|
EXERCISE
OF WARRANTS |
|
|
10,028,772 |
|
|
|
- |
|
|
|
1 |
|
|
|
63,433 |
|
|
|
- |
|
|
|
- |
|
|
|
|
63,434 |
|
NET
LOSS |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(61,348 |
) |
|
|
|
(61,348 |
) |
BALANCE
AS OF JUNE 30, 2021 (UNAUDITED) |
|
|
81,938,668 |
|
|
|
- |
|
|
$ |
8 |
|
|
$ |
231,359 |
|
|
$ |
(100 |
) |
|
$ |
3,073 |
|
|
|
$ |
234,340 |
|
ADJUSTMENTS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
BALANCE
AS OF JANUARY 1, 2021 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4,024 |
(c2) |
|
|
|
|
|
|
(1,131 |
) |
(b,c3) |
|
|
2,893 |
|
NET
LOSS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(4,366 |
) |
(a,b,c2,c3) |
|
|
(4,366 |
) |
TOTAL
ADJUSTMENTS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4,024 |
|
|
|
|
|
|
|
(5,497 |
) |
|
|
|
(1,473 |
) |
AS RESTATED |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
BALANCE
AS OF JANUARY 1, 2021 |
|
|
71,551,067 |
|
|
|
(81,087 |
) |
|
|
7 |
|
|
|
168,447 |
|
|
|
1 |
|
|
|
63,598 |
|
|
|
$ |
232,053 |
|
FOREIGN
CURRENCY TRANSLATION ADJUSTMENT |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(101 |
) |
|
|
- |
|
|
|
|
(101 |
) |
DISTRIBUTION |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(308 |
) |
|
|
|
(308 |
) |
STOCK-BASED
COMPENSATION |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
3,767 |
|
|
|
- |
|
|
|
- |
|
|
|
|
3,767 |
|
NON-EMPLOYEE
STOCK-BASED COMPENSATION |
|
|
835,000 |
|
|
|
- |
|
|
|
- |
|
|
|
181 |
|
|
|
- |
|
|
|
- |
|
|
|
|
181 |
|
FORFEITURE
OF STOCK-BASED AWARDS |
|
|
(395,084 |
) |
|
|
- |
|
|
|
- |
|
|
|
(445 |
) |
|
|
- |
|
|
|
- |
|
|
|
|
(445 |
) |
CANCELLATION
OF TREASURY SHARES |
|
|
(81,087 |
) |
|
|
81,087 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
|
- |
|
EXERCISE
OF WARRANTS |
|
|
10,028,772 |
|
|
|
- |
|
|
|
1 |
|
|
|
63,433 |
|
|
|
- |
|
|
|
- |
|
|
|
|
63,434 |
|
NET
LOSS |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(65,714 |
) |
|
|
|
(65,714 |
) |
BALANCE
AS OF JUNE 30, 2021 (AS RESTATED) (UNAUDITED) |
|
|
81,938,668 |
|
|
|
- |
|
|
$ |
8 |
|
|
$ |
235,383 |
|
|
$ |
(100 |
) |
|
$ |
(2,424 |
) |
|
|
$ |
232,867 |
|
|
|
|
|
|
Six
Months Ended June 30, 2021 |
|
|
|
|
|
|
|
|
|
Adjustments |
|
|
|
|
(in
thousands, unaudited) |
|
As
Reported |
|
|
a.
Adoption of
ASC 842 |
|
|
b.
Previous
Adjustments |
|
|
c.
Current
Adjustments |
|
|
|
d.
Re-
classification |
|
|
As
Restated |
|
CASH FLOWS
FROM OPERATING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net
income (loss) |
|
|
(61,348 |
) |
|
|
(29 |
) |
|
|
(573 |
) |
|
|
(3,764 |
) |
(c2,c3) |
|
|
- |
|
|
|
(65,714 |
) |
Adjustments
to reconcile net income (loss) to net cash from operating activities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation |
|
|
1,448 |
|
|
|
14 |
|
|
|
- |
|
|
|
- |
|
|
|
|
- |
|
|
|
1,462 |
|
Bad debt
expense |
|
|
311 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
|
- |
|
|
|
311 |
|
Accretion
of debt financing costs |
|
|
3 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
|
- |
|
|
|
3 |
|
Revaluation
of warrant liability |
|
|
51 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
|
- |
|
|
|
51 |
|
Unrealized
forward contract loss |
|
|
1,074 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
|
- |
|
|
|
1,074 |
|
Stock compensation
expense |
|
|
3,502 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
|
- |
|
|
|
3,502 |
|
Deferred
taxes, net |
|
|
43,525 |
|
|
|
- |
|
|
|
- |
|
|
|
4,024 |
|
(c2) |
|
|
- |
|
|
|
47,549 |
|
Non-cash
lease cost |
|
|
- |
|
|
|
44 |
|
|
|
- |
|
|
|
- |
|
|
|
|
- |
|
|
|
44 |
|
Changes
in operating assets and liabilities: |
|
|
|
|
|
|
|
|
|
|
- |
|
|
|
- |
|
|
|
|
- |
|
|
|
- |
|
Accounts
receivable |
|
|
(1,772 |
) |
|
|
- |
|
|
|
- |
|
|
|
(548 |
) |
(c1, c3) |
|
|
- |
|
|
|
(2,320 |
) |
Inventory |
|
|
(8,988 |
) |
|
|
- |
|
|
|
573 |
|
|
|
- |
|
|
|
|
- |
|
|
|
(8,415 |
) |
Prepaid
expenses and other assets |
|
|
(3,641 |
) |
|
|
28 |
|
|
|
- |
|
|
|
- |
|
|
|
|
- |
|
|
|
(3,613 |
) |
Accounts
payable |
|
|
(1,961 |
) |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
|
1,297 |
|
|
|
(664 |
) |
Accrued
expenses |
|
|
2,571 |
|
|
|
- |
|
|
|
- |
|
|
|
(649 |
) |
(c3) |
|
|
- |
|
|
|
1,922 |
|
Deferred
revenue |
|
|
(761 |
) |
|
|
- |
|
|
|
- |
|
|
|
761 |
|
(c1) |
|
|
- |
|
|
|
- |
|
Other
current liabilities |
|
|
1,614 |
|
|
|
(57 |
) |
|
|
- |
|
|
|
176 |
|
|
|
|
(1,297 |
) |
|
|
436 |
|
Net cash
used in operating activities |
|
|
(24,372 |
) |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
|
|
|
|
|
(24,372 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CASH FLOWS
FROM INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Purchases
of property, plant and equipment |
|
|
(10,140 |
) |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
|
- |
|
|
|
(10,140 |
) |
Acquisition
of subsidiaries, net of cash acquired |
|
|
(33,918 |
) |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
|
- |
|
|
|
(33,918 |
) |
Net cash
used in investing activities |
|
|
(44,058 |
) |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
|
- |
|
|
|
(44,058 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
- |
|
CASH FLOWS
FROM FINANCING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
- |
|
Net change
in line of credit |
|
|
2,093 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2,093 |
|
Borrowings
of notes payable to related parties |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
|
- |
|
|
|
- |
|
Repayments
of notes payable to related parties |
|
|
(42 |
) |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
|
- |
|
|
|
(42 |
) |
Borrowings
of notes payable |
|
|
1,168 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
|
- |
|
|
|
1,168 |
|
Repayments
of notes payable |
|
|
(140 |
) |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
|
- |
|
|
|
(140 |
) |
Capital
contributions |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
|
- |
|
|
|
- |
|
Proceeds
from the exercise of warrants |
|
|
73,957 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
|
- |
|
|
|
73,957 |
|
Distribution |
|
|
(308 |
) |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
|
- |
|
|
|
(308 |
) |
Net cash
provided by financing activities |
|
|
76,728 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
|
- |
|
|
|
76,728 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NET INCREASE
IN CASH |
|
|
8,298 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
|
- |
|
|
|
8,298 |
|
EFFECT
OF EXCHANGE RATE ON CASH |
|
|
305 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
|
- |
|
|
|
305 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CASH AT
BEGINNING OF PERIOD |
|
|
131,579 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
131,579 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CASH AT
END OF PERIOD |
|
|
140,182 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
140,182 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SUPPLEMENTAL
DISCLOSURE OF CASH FLOW INFORMATION |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash paid
for |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest |
|
|
100 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
100 |
|
Income
taxes |
|
|
249 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
249 |
|
Noncash
investing and financing activities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Capital
expenditures included in accounts payable |
|
|
776 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
776 |
|
|
|
|
|
|
September
30, 2021 |
|
|
|
|
|
|
|
|
|
|
|
Adjustments |
|
|
|
|
|
|
(in
thousands except par value and shares, unaudited) |
|
As
Reported |
|
|
a.
Adoption of
ASC 842 |
|
|
c.
Current
Adjustments |
|
|
|
|
As
Restated |
|
ASSETS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CURRENT
ASSETS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash |
|
$ |
129,476 |
|
|
|
- |
|
|
|
- |
|
|
|
|
$ |
129,476 |
|
Accounts
receivable, net |
|
|
24,469 |
|
|
|
- |
|
|
|
(1,314 |
) |
(c1, c3) |
|
|
|
23,155 |
|
Inventory |
|
|
45,271 |
|
|
|
- |
|
|
|
- |
|
|
|
|
|
45,271 |
|
Prepaid
expenses and other current assets |
|
|
8,256 |
|
|
|
(39 |
) |
|
|
- |
|
|
|
|
|
8,217 |
|
TOTAL
CURRENT ASSETS |
|
|
207,472 |
|
|
|
(39 |
) |
|
|
(1,314 |
) |
|
|
|
|
206,119 |
|
Property,
plant and equipment, net |
|
|
39,669 |
|
|
|
(2,900 |
) |
|
|
- |
|
|
|
|
|
36,769 |
|
Operating
lease right-of-use asset, net |
|
|
- |
|
|
|
5,766 |
|
|
|
- |
|
|
|
|
|
5,766 |
|
Finance
lease right-of-use asset, net |
|
|
- |
|
|
|
5,683 |
|
|
|
- |
|
|
|
|
|
5,683 |
|
Intangible
assets, net |
|
|
179 |
|
|
|
- |
|
|
|
- |
|
|
|
|
|
179 |
|
Deferred
taxes |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
|
|
- |
|
Goodwill |
|
|
19,351 |
|
|
|
(1,378 |
) |
|
|
- |
|
|
|
|
|
17,973 |
|
Other
assets |
|
|
1,731 |
|
|
|
(1,444 |
) |
|
|
- |
|
|
|
|
|
287 |
|
TOTAL
ASSETS |
|
$ |
268,402 |
|
|
|
5,688 |
|
|
|
(1,314 |
) |
|
|
|
$ |
272,776 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES
AND STOCKHOLDERS’ EQUITY |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CURRENT
LIABILITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accounts
payable |
|
$ |
23,641 |
|
|
|
- |
|
|
|
- |
|
|
|
|
$ |
23,641 |
|
Accrued
expenses |
|
|
4,880 |
|
|
|
- |
|
|
|
- |
|
|
|
|
|
4,880 |
|
Line of
credit |
|
|
3,317 |
|
|
|
- |
|
|
|
- |
|
|
|
|
|
3,317 |
|
Notes payable
to related parties, current portion |
|
|
7 |
|
|
|
- |
|
|
|
- |
|
|
|
|
|
7 |
|
Notes payable,
current portion |
|
|
400 |
|
|
|
- |
|
|
|
2,863 |
|
(c1) |
|
|
|
3,263 |
|
Deferred
revenue |
|
|
634 |
|
|
|
- |
|
|
|
(634 |
) |
(c1) |
|
|
|
- |
|
Forward
contract derivative liability |
|
|
1788 |
|
|
|
- |
|
|
|
(136 |
) |
(c3) |
|
|
|
1,652 |
|
Finance
lease liabilities, current |
|
|
2863 |
|
|
|
- |
|
|
|
(2,863 |
) |
(c1) |
|
|
|
- |
|
Operating
lease liabilities, current |
|
|
- |
|
|
|
1,203 |
|
|
|
- |
|
|
|
|
|
1,203 |
|
Other
current liabilities |
|
|
911 |
|
|
|
(67 |
) |
|
|
- |
|
|
|
|
|
844 |
|
TOTAL
CURRENT LIABILITIES |
|
|
38,441 |
|
|
|
1,136 |
|
|
|
(770 |
) |
|
|
|
|
38,807 |
|
Warrant
liability |
|
|
1,343 |
|
|
|
- |
|
|
|
- |
|
|
|
|
|
1,343 |
|
Finance
lease, net of current portion |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
|
|
- |
|
Operating
lease, net of current portion |
|
|
- |
|
|
|
4,622 |
|
|
|
- |
|
|
|
|
|
4,622 |
|
Notes
payable, net of current portion |
|
|
2,627 |
|
|
|
- |
|
|
|
- |
|
|
|
|
|
2,627 |
|
TOTAL
LIABILITIES |
|
$ |
42,411 |
|
|
|
5,758 |
|
|
|
(770 |
) |
|
|
|
$ |
47,399 |
|
COMMITMENTS
AND CONTINGENCIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
STOCKHOLDERS’
EQUITY |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Preferred stock - $0.0001 par value; 10,000,000 shares authorized, none issued and outstanding at September 30, 2021 |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
|
|
- |
|
Common shares- $0.0001 par value; 1,000,000,000 shares authorized; 81,982,392 shares issued and outstanding at September 30, 2021 |
|
|
8 |
|
|
|
- |
|
|
|
- |
|
|
|
|
|
8 |
|
Additional
paid in capital |
|
|
233,223 |
|
|
|
- |
|
|
|
4,024 |
|
(c2) |
|
|
|
237,247 |
|
Accumulated
other comprehensive income (loss) |
|
|
(908 |
) |
|
|
- |
|
|
|
- |
|
|
|
|
|
(908 |
) |
Retained
earnings |
|
|
(6,332 |
) |
|
|
(70 |
) |
|
|
(4,568 |
) |
(c2, c3) |
|
|
|
(10,970 |
) |
Total
equity |
|
|
225,991 |
|
|
|
(70 |
) |
|
|
(544 |
) |
|
|
|
|
225,377 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL
LIABILITIES AND STOCKHOLDERS’ EQUITY |
|
$ |
268,402 |
|
|
|
5,688 |
|
|
|
(1,314 |
) |
|
|
|
$ |
272,776 |
|
| |
| | |
Three
Months Ended
September 30, 2021 |
|
|
| |
| |
| |
| | |
Adjustment |
|
|
| |
| |
(in
thousands except per share amounts, unaudited) | |
As
Reported | | |
a.
Adoption of ASC 842 | | |
c.
Current Adjustments |
|
|
| |
As
Restated | |
| |
| | |
| | |
|
|
|
| |
| |
REVENUE | |
$ | 58,780 | | |
| - | | |
| (425 |
) |
(c3) |
| |
$ | 58,355 | |
COST
OF GOODS SOLD | |
| 52,836 | | |
| - | | |
| - |
|
|
| |
| 52,836 | |
GROSS
PROFIT | |
| 5,944 | | |
| - | | |
| (425 |
) |
|
| |
| 5,519 | |
OPERATING
EXPENSES | |
| 13,604 | | |
| 41 | | |
| 42 |
|
(c3) |
| |
| 13,687 | |
(LOSS)
INCOME FROM OPERATIONS | |
| (7,660 | ) | |
| (41 | ) | |
| (467 |
) |
|
| |
| (8,168 | ) |
Interest
expense | |
| (45 | ) | |
| - | | |
| - |
|
|
| |
| (45 | ) |
Other
(expense) income | |
| (724 | ) | |
| - | | |
| 136 |
|
(c3) |
| |
| (588 | ) |
(LOSS)
INCOME BEFORE PROVISION FOR INCOME TAXES | |
| (8,429 | ) | |
| (41 | ) | |
| (331 |
) |
|
| |
| (8,801 | ) |
INCOME
TAX EXPENSE | |
| 255 | | |
| - | | |
| - |
|
|
| |
| 255 | |
NET
(LOSS) INCOME | |
| (8,174 | ) | |
| (41 | ) | |
| (331 |
) |
|
| |
| (8,546 | ) |
LESS:
INCOME ATTRIBUTABLE TO NONCONTROLLING INTERESTS | |
| - | | |
| | | |
| - |
|
|
| |
| - | |
NET
(LOSS) INCOME ATTRIBUTABLE TO TATTOOED CHEF, INC. | |
$ | (8,174 | ) | |
| (41 | ) | |
| (331 |
) |
|
| |
$ | (8,546 | ) |
| |
| | | |
| | | |
| |
|
|
| |
| | |
NET (LOSS)
INCOME PER SHARE | |
| | | |
| | | |
| |
|
|
| |
| | |
Basic | |
| (0.10 | ) | |
| (0.00 | ) | |
| (0.00 |
) |
|
| |
| (0.10 | ) |
Diluted | |
| (0.10 | ) | |
| (0.00 | ) | |
| (0.00 |
) |
|
| |
| (0.10 | ) |
WEIGHTED
AVERAGE COMMON SHARES | |
| | | |
| | | |
| |
|
|
| |
| | |
Basic | |
| 81,957,170 | | |
| - | | |
| - |
|
|
| |
| 81,957,170 | |
Diluted | |
| 82,011,216 | | |
| - | | |
| - |
|
|
| |
| 82,011,216 | |
| |
| | | |
| | | |
| |
|
|
| |
| | |
OTHER
COMPREHENSIVE (LOSS) INCOME, NET OF TAX | |
| | | |
| | | |
| |
|
|
| |
| | |
Foreign
currency translation adjustments | |
| (808 | ) | |
| - | | |
| - |
|
|
| |
| (808 | ) |
Total
other comprehensive (loss) income, net of tax | |
| (808 | ) | |
| - | | |
| - |
|
|
| |
| (808 | ) |
| |
| | | |
| | | |
| |
|
|
| |
| | |
Comprehensive
(loss) income | |
| (8,982 | ) | |
| (41 | ) | |
| (331 |
) |
|
| |
| (9,354 | ) |
Less:
comprehensive income attributable to the noncontrolling interest | |
| - | | |
| - | | |
| - |
|
|
| |
| - | |
Comprehensive
(loss) income attributable to Tattooed Chef, Inc. stockholders | |
$ | (8,982 | ) | |
| (41 | ) | |
| (331 |
) |
|
| |
$ | (9,354 | ) |
| |
| | |
Nine
Months Ended
September 30, 2021 |
|
|
| |
| |
| |
| | |
Adjustments |
|
|
| |
| |
(in
thousands except per share amounts, unaudited) | |
As
Reported | | |
a.
Adoption of ASC 842 | | |
c.
Current Adjustments |
|
|
| |
As
Restated | |
| |
| | |
| | |
|
|
|
| |
| |
REVENUE | |
$ | 161,972 | | |
| - | | |
| (878 |
) |
(c3) |
| |
$ | 161,094 | |
COST
OF GOODS SOLD | |
| 140,304 | | |
| - | | |
| (226 |
) |
(c3) |
| |
| 140,078 | |
GROSS
PROFIT | |
| 21,668 | | |
| - | | |
| (652 |
) |
|
| |
| 21,016 | |
OPERATING
EXPENSES | |
| 44,853 | | |
| 70 | | |
| (621 |
) |
(c3) |
| |
| 44,302 | |
(LOSS)
INCOME FROM OPERATIONS | |
| (23,185 | ) | |
| (70 | ) | |
| (31 |
) |
|
| |
| (23,286 | ) |
Interest
expense | |
| (159 | ) | |
| - | | |
| - |
|
|
| |
| (159 | ) |
Other
(expense) income | |
| (2,496 | ) | |
| - | | |
| (40 |
) |
|
| |
| (2,536 | ) |
(LOSS)
INCOME BEFORE PROVISION FOR INCOME TAXES | |
| (25,840 | ) | |
| (70 | ) | |
| (71 |
) |
|
| |
| (25,981 | ) |
INCOME
TAX EXPENSE | |
| (44,255 | ) | |
| - | | |
| (4,024 |
) |
(c2) |
| |
| (48,279 | ) |
NET
(LOSS) INCOME | |
| (70,095 | ) | |
| (70 | ) | |
| (4,095 |
) |
|
| |
| (74,260 | ) |
LESS:
INCOME ATTRIBUTABLE TO NONCONTROLLING INTERESTS | |
| - | | |
| - | | |
| - |
|
|
| |
| - | |
NET
(LOSS) INCOME ATTRIBUTABLE TO TATTOOED CHEF, INC. | |
$ | (70,095 | ) | |
| (70 | ) | |
| (4,095 |
) |
|
| |
$ | (74,260 | ) |
| |
| | | |
| | | |
| |
|
|
| |
| | |
NET (LOSS)
INCOME PER SHARE | |
| | | |
| | | |
| |
|
|
| |
| | |
Basic | |
| (0.86 | ) | |
| (0.00 | ) | |
| (0.05 |
) |
|
| |
| (0.91 | ) |
Diluted | |
| (0.86 | ) | |
| (0.00 | ) | |
| (0.05 |
) |
|
| |
| (0.91 | ) |
WEIGHTED
AVERAGE COMMON SHARES | |
| | | |
| | | |
| |
|
|
| |
| | |
Basic | |
| 81,404,348 | | |
| - | | |
| - |
|
|
| |
| 81,404,348 | |
Diluted | |
| 81,548,673 | | |
| - | | |
| - |
|
|
| |
| 81,548,673 | |
| |
| | | |
| | | |
| |
|
|
| |
| | |
OTHER
COMPREHENSIVE (LOSS) INCOME, NET OF TAX | |
| | | |
| | | |
| |
|
|
| |
| | |
Foreign
currency translation adjustments | |
| (909 | ) | |
| - | | |
| - |
|
|
| |
| (909 | ) |
Total
other comprehensive (loss) income, net of tax | |
| (909 | ) | |
| - | | |
| - |
|
|
| |
| (909 | ) |
| |
| | | |
| | | |
| |
|
|
| |
| | |
Comprehensive
(loss) income | |
| (71,004 | ) | |
| (70 | ) | |
| (4,095 |
) |
|
| |
| (75,169 | ) |
Less:
comprehensive income attributable to the noncontrolling interest | |
| - | | |
| - | | |
| - |
|
|
| |
| - | |
Comprehensive
(loss) income attributable to Tattooed Chef, Inc. stockholders | |
$ | (71,004 | ) | |
| (70 | ) | |
| (4,095 |
) |
|
| |
$ | (75,169 | ) |
Statement of Changes in Stockholders’ Equity -Three Months Ended
September 30, 2021
| |
Common | | |
Common | | |
Additional |
| |
Accumulated | | |
Retained |
|
| |
| |
| |
Stock | | |
Shares | | |
Paid-In |
| |
Comprehensive | | |
Earnings |
|
| |
| |
(in thousands except shares, unaudited) | |
Shares | | |
Amount | | |
Capital |
| |
Income
(Loss) | | |
(Deficit) |
|
| |
Total | |
AS REPORTED | |
| | |
| | |
|
| |
| | |
|
|
| |
| |
BALANCE AS OF
JULY 1, 2021 (UNAUDITED) | |
| 81,938,668 | | |
$ | 8 | | |
$ | 231,359 |
| |
$ | (100 | ) | |
$ | 1,842 |
|
| |
$ | 233,109 | |
FOREIGN CURRENCY TRANSLATION
ADJUSTMENT | |
| - | | |
| - | | |
| - |
| |
| (808 | ) | |
| - |
|
| |
| (808 | ) |
DISTRIBUTION | |
| - | | |
| - | | |
| - |
| |
| - | | |
| - |
|
| |
| - | |
STOCK-BASED COMPENSATION | |
| - | | |
| - | | |
| 733 |
| |
| - | | |
| - |
|
| |
| 733 | |
NON-EMPLOYEE STOCK-BASED
COMPENSATION | |
| 4,918 | | |
| - | | |
| 109 |
| |
| - | | |
| - |
|
| |
| 109 | |
FORFEITURE OF STOCK-BASED
AWARDS | |
| - | | |
| - | | |
| - |
| |
| - | | |
| - |
|
| |
| - | |
EXERCISE OF WARRANTS | |
| 38,806 | | |
| - | | |
| 1,022 |
| |
| - | | |
| - |
|
| |
| 1,022 | |
NET
LOSS | |
| - | | |
| - | | |
| - |
| |
| - | | |
| (8,174 |
) |
| |
| (8,174 | ) |
BALANCE
AS OF SEPTEMBER 30, 2021 (UNAUDITED) | |
| 81,982,392 | | |
$ | 8 | | |
$ | 233,223 |
| |
$ | (908 | ) | |
$ | (6,332 |
) |
| |
$ | 225,991 | |
ADJUSTMENTS | |
| | | |
| | | |
| |
| |
| | | |
| |
|
| |
| | |
BALANCE AS OF JULY 1, 2021 | |
| | | |
| | | |
| 4,024 |
(c2) | |
| | | |
| (4,266 |
) |
(a, c2) | |
| (242 | ) |
NET
LOSS | |
| | | |
| | | |
| |
| |
| | | |
| (372 |
) |
(a, c3) | |
| (372 | ) |
TOTAL
ADJUSTMENTS | |
| | | |
| | | |
| 4,024 |
| |
| | | |
| (4,638 |
) |
| |
| (614 | ) |
AS RESTATED | |
| | | |
| | | |
| |
| |
| | | |
| |
|
| |
| | |
BALANCE AS OF JULY 1, 2021
(AS RESTATED) (UNAUDITED) | |
| 81,938,668 | | |
$ | 8 | | |
$ | 235,383 |
| |
$ | (100 | ) | |
$ | (2,424 |
) |
| |
$ | 232,867 | |
FOREIGN CURRENCY TRANSLATION
ADJUSTMENT | |
| - | | |
| - | | |
| - |
| |
| (808 | ) | |
| - |
|
| |
| (808 | ) |
DISTRIBUTION | |
| - | | |
| - | | |
| - |
| |
| - | | |
| - |
|
| |
| - | |
STOCK-BASED COMPENSATION | |
| - | | |
| - | | |
| 733 |
| |
| - | | |
| - |
|
| |
| 733 | |
NON-EMPLOYEE STOCK-BASED
COMPENSATION | |
| 4,918 | | |
| - | | |
| 109 |
| |
| - | | |
| - |
|
| |
| 109 | |
FORFEITURE OF STOCK-BASED
AWARDS | |
| - | | |
| - | | |
| - |
| |
| - | | |
| - |
|
| |
| - | |
EXERCISE OF WARRANTS | |
| 38,806 | | |
| - | | |
| 1,022 |
| |
| - | | |
| - |
|
| |
| 1,022 | |
NET
LOSS | |
| - | | |
| - | | |
| - |
| |
| - | | |
| (8,546 |
) |
| |
| (8,546 | ) |
BALANCE
AS OF SEPTEMBER 30, 2021 (AS RESTATED) (UNAUDITED) | |
| 81,982,392 | | |
$ | 8 | | |
$ | 237,247 |
| |
$ | (908 | ) | |
$ | (10,970 |
) |
| |
$ | 225,377 | |
Statement of Changes in Stockholders’ Equity -Nine Months Ended
September 30, 2021
| |
Common | | |
| | |
Common | | |
Additional |
| |
Accumulated | | |
Retained |
|
| |
| |
| |
Stock | | |
Treasury | | |
Shares | | |
Paid-In |
| |
Comprehensive | | |
Earnings |
|
| |
| |
(in
thousands except shares, unaudited) | |
Shares | | |
Shares | | |
Amount | | |
Capital |
| |
Income
(Loss) | | |
(Deficit) |
|
| |
Total | |
AS REPORTED | |
| | |
| | |
| | |
|
| |
| | |
|
|
| |
| |
BALANCE AS OF
JANUARY 1, 2021 | |
| 71,551,067 | | |
| (81,087 | ) | |
$ | 7 | | |
$ | 164,424 |
| |
$ | 1 | | |
$ | 64,071 |
|
| |
$ | 228,503 | |
FOREIGN CURRENCY TRANSLATION
ADJUSTMENT | |
| - | | |
| - | | |
| - | | |
| - |
| |
| (909 | ) | |
| - |
|
| |
| (909 | ) |
DISTRIBUTION | |
| - | | |
| - | | |
| - | | |
| - |
| |
| - | | |
| (308 |
) |
| |
| (308 | ) |
STOCK-BASED COMPENSATION | |
| - | | |
| - | | |
| - | | |
| 4,499 |
| |
| - | | |
| - |
|
| |
| 4,499 | |
NON-EMPLOYEE STOCK-BASED
COMPENSATION | |
| 839,918 | | |
| - | | |
| - | | |
| 290 |
| |
| - | | |
| - |
|
| |
| 290 | |
FORFEITURE OF STOCK-BASED
AWARDS | |
| (395,084 | ) | |
| - | | |
| - | | |
| (445 |
) | |
| - | | |
| - |
|
| |
| (445 | ) |
CANCELLATION OF TREASURY SHARES | |
| (81,087 | ) | |
| 81,087 | | |
| - | | |
| - |
| |
| - | | |
| - |
|
| |
| - | |
EXERCISE OF WARRANTS | |
| 10,067,578 | | |
| - | | |
| 1 | | |
| 64,455 |
| |
| - | | |
| - |
|
| |
| 64,456 | |
NET
LOSS | |
| - | | |
| - | | |
| - | | |
| - |
| |
| - | | |
| (70,095 |
) |
| |
| (70,095 | ) |
BALANCE
AS OF SEPTEMBER 30, 2021 (UNAUDITED) | |
| 81,982,392 | | |
| - | | |
$ | 8 | | |
$ | 233,223 |
| |
$ | (908 | ) | |
$ | (6,332 |
) |
| |
$ | 225,991 | |
ADJUSTMENTS | |
| | | |
| | | |
| | | |
| |
| |
| | | |
| |
|
| |
| | |
BALANCE AS OF JANUARY 1, 2021 | |
| | | |
| | | |
| | | |
| 4,024 |
(c2) | |
| | | |
| (473 |
) |
(c3) | |
| 3,551 | |
NET
LOSS | |
| | | |
| | | |
| | | |
| |
| |
| | | |
| (4,165 |
) |
(a,c2,c3) | |
| (4,165 | ) |
TOTAL
ADJUSTMENTS | |
| | | |
| | | |
| | | |
| 4,024 |
| |
| | | |
| (4,638 |
) |
| |
| (614 | ) |
AS RESTATED | |
| | | |
| | | |
| | | |
| |
| |
| | | |
| |
|
| |
| | |
BALANCE AS OF JANUARY 1, 2021
(AS RESTATED) (UNAUDITED) | |
| 71,551,067 | | |
| (81,087 | ) | |
$ | 7 | | |
$ | 168,448 |
| |
$ | 1 | | |
$ | 63,598 |
|
| |
$ | 232,054 | |
FOREIGN CURRENCY TRANSLATION
ADJUSTMENT | |
| - | | |
| - | | |
| - | | |
| - |
| |
| (909 | ) | |
| - |
|
| |
| (909 | ) |
DISTRIBUTION | |
| - | | |
| - | | |
| - | | |
| - |
| |
| - | | |
| (308 |
) |
| |
| (308 | ) |
STOCK-BASED COMPENSATION | |
| - | | |
| - | | |
| - | | |
| 4,499 |
| |
| - | | |
| - |
|
| |
| 4,499 | |
NON-EMPLOYEE STOCK-BASED
COMPENSATION | |
| 839,918 | | |
| - | | |
| - | | |
| 290 |
| |
| - | | |
| - |
|
| |
| 290 | |
FORFEITURE OF STOCK-BASED
AWARDS | |
| (395,084 | ) | |
| - | | |
| - | | |
| (445 |
) | |
| - | | |
| - |
|
| |
| (445 | ) |
CANCELLATION OF TREASURY SHARES | |
| (81,087 | ) | |
| 81,087 | | |
| - | | |
| - |
| |
| - | | |
| - |
|
| |
| - | |
EXERCISE OF WARRANTS | |
| 10,067,578 | | |
| - | | |
| 1 | | |
| 64,455 |
| |
| - | | |
| - |
|
| |
| 64,456 | |
NET
LOSS | |
| - | | |
| - | | |
| - | | |
| - |
| |
| - | | |
| (74,260 |
) |
| |
| (74,260 | ) |
BALANCE
AS OF SEPTEMBER 30, 2021 (AS RESTATED) (UNAUDITED) | |
| 81,982,392 | | |
| - | | |
$ | 8 | | |
$ | 237,247 |
| |
$ | (908 | ) | |
$ | (10,970 |
) |
| |
$ | 225,377 | |
| |
Nine Months Ended September 30, 2021 | |
| |
Adjustments | |
| |
As Reported | | |
a. Adoption
of ASC 842 | | |
c. Current
Adjustments |
|
| | |
As Restated | |
CASH FLOWS FROM OPERATING ACTIVITIES | |
| | |
| | |
|
|
| | |
| |
Net income (loss) | |
$ | (70,095 | ) | |
| (70 | ) | |
| (4,095 |
) |
(c2,c3) | | |
$ | (74,260 | ) |
Adjustments to reconcile
net income (loss) to net cash from operating activities: | |
| | | |
| | | |
| |
|
| | |
| | |
Depreciation | |
| 2,514 | | |
| 39 | | |
| - |
|
| | |
| 2,553 | |
Bad debt expense | |
| 539 | | |
| - | | |
| - |
|
| | |
| 539 | |
Accretion of debt financing
costs | |
| 4 | | |
| - | | |
| - |
|
| | |
| 4 | |
Revaluation of warrant liability | |
| (158 | ) | |
| - | | |
| - |
|
| | |
| (158 | ) |
Unrealized forward contract
loss | |
| 2,342 | | |
| - | | |
| - |
|
| | |
| 2,342 | |
Stock compensation expense | |
| 4,344 | | |
| - | | |
| - |
|
| | |
| 4,344 | |
Deferred taxes, net | |
| 43,525 | | |
| - | | |
| 4,024 |
|
(c2) | | |
| 47,549 | |
Non-cash lease cost | |
| - | | |
| 59 | | |
| - |
|
| | |
| 59 | |
Changes in operating assets
and liabilities: | |
| | | |
| | | |
| |
|
| | |
| - | |
Accounts receivable | |
| (3,450 | ) | |
| - | | |
| (397 |
) |
(c1,c3) | | |
| (3,847 | ) |
Inventory | |
| (4,099 | ) | |
| - | | |
| - |
|
| | |
| (4,099 | ) |
Prepaid expenses and other
assets | |
| (3,090 | ) | |
| 39 | | |
| - |
|
| | |
| (3,051 | ) |
Accounts payable | |
| (6,554 | ) | |
| - | | |
| - |
|
| | |
| (6,554 | ) |
Accrued expenses | |
| 1,841 | | |
| - | | |
| (649 |
) |
(c3) | | |
| 1,192 | |
Deferred revenue | |
| (1,077 | ) | |
| - | | |
| 1,077 |
|
(c1) | | |
| - | |
Other
current liabilities | |
| 289 | | |
| (67 | ) | |
| 40 |
|
(c3) | | |
| 262 | |
Net cash used in operating
activities | |
$ | (33,125 | ) | |
| - | | |
| - |
|
| | |
$ | (33,125 | ) |
| |
| | | |
| | | |
| |
|
| | |
| | |
CASH FLOWS FROM INVESTING
ACTIVITIES | |
| | | |
| | | |
| |
|
| | |
| | |
Purchases of property, plant
and equipment | |
| (13,048 | ) | |
| - | | |
| - |
|
| | |
| (13,048 | ) |
Acquisition of subsidiaries,
net of cash acquired | |
| (33,918 | ) | |
| - | | |
| - |
|
| | |
| (33,918 | ) |
Proceeds
from sale of property, plant and equipment | |
| - | | |
| - | | |
| - |
|
| | |
| - | |
Net cash used in investing
activities | |
$ | (46,966 | ) | |
| - | | |
| - |
|
| | |
$ | (46,966 | ) |
| |
| | | |
| | | |
| |
|
| | |
| | |
CASH FLOWS FROM FINANCING
ACTIVITIES | |
| | | |
| | | |
| |
|
| | |
| | |
Net change in line of credit | |
| 3,295 | | |
| - | | |
| - |
|
| | |
| 3,295 | |
Borrowings of notes payable
to related parties | |
| - | | |
| - | | |
| - |
|
| | |
| - | |
Repayments of notes payable
to related parties | |
| (59 | ) | |
| - | | |
| - |
|
| | |
| (59 | ) |
Borrowings of notes payable | |
| 1,168 | | |
| - | | |
| - |
|
| | |
| 1,168 | |
Repayments of notes payable | |
| (296 | ) | |
| - | | |
| - |
|
| | |
| (296 | ) |
Capital contributions | |
| - | | |
| - | | |
| - |
|
| | |
| - | |
Proceeds from the exercise
of warrants | |
| 74,316 | | |
| - | | |
| - |
|
| | |
| 74,316 | |
Distribution | |
| (308 | ) | |
| - | | |
| - |
|
| | |
| (308 | ) |
Net cash provided by financing
activities | |
$ | 78,116 | | |
| - | | |
| - |
|
| | |
$ | 78,116 | |
| |
| | | |
| | | |
| |
|
| | |
| | |
NET INCREASE IN CASH | |
| (1,975 | ) | |
| - | | |
| - |
|
| | |
| (1,975 | ) |
EFFECT OF EXCHANGE RATE ON
CASH | |
| (128 | ) | |
| - | | |
| - |
|
| | |
| (128 | ) |
CASH AT BEGINNING OF PERIOD | |
| 131,579 | | |
| | | |
| |
|
| | |
| 131,579 | |
CASH AT END OF PERIOD | |
$ | 129,476 | | |
| | | |
| |
|
| | |
$ | 129,476 | |
| |
| | | |
| | | |
| |
|
| | |
| | |
SUPPLEMENTAL DISCLOSURE OF
CASH FLOW INFORMATION | |
| | | |
| | | |
| |
|
| | |
| | |
Cash paid for | |
| | | |
| | | |
| |
|
| | |
| | |
Interest | |
| 145 | | |
| - | | |
| - |
|
| | |
| 145 | |
Income taxes | |
| 759 | | |
| - | | |
| - |
|
| | |
| 759 | |
Noncash investing and financing
activities | |
| | | |
| | | |
| |
|
| | |
| | |
Capital expenditures included
in accounts payable | |
| 1,049 | | |
| - | | |
| - |
|
| | |
| 1,049 | |