1-SA 1 hylete_1sa.htm SEMIANNUAL REPORT

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

FORM 1-SA

 

SEMIANNUAL REPORT PURSUANT TO REGULATION A

 

or

 

SPECIAL FINANCIAL REPORT PURSUANT TO REGULATION A

 

For the fiscal semiannual period ended: June 30, 2021

 

HYLETE, Inc.

(Exact name of registrant as specified in its charter)

 

Delaware   45-5220524
(State or other jurisdiction of incorporation or organization)   (I.R.S. Employer Identification No.)

 

568 Stevens Avenue,

Solana Beach, CA 92075

(Mailing Address of principal executive offices)

 

(858) 225-8998

Issuer’s telephone number, including area code 

 

 

 

 

 

 

 

   

 

 

In this report, the term “HYLETE,” ”we,” “us” or “the company” refers to HYLETE, Inc.

 

This semiannual report on Form 1-SA (the “Report”) may contain forward-looking statements and information relating to, among other things, the company, its business plan and strategy, and its industry. These forward-looking statements are based on the beliefs of, assumptions made by, and information currently available to the company’s management. When used in this Report, the words “estimate,” “project,” “believe,” “anticipate,” “intend,” “expect” and similar expressions are intended to identify forward-looking statements, which constitute forward looking statements. These statements reflect management’s current views with respect to future events and are subject to risks and uncertainties that could cause the company’s actual results to differ materially from those contained in the forward-looking statements. You are cautioned not to place undue reliance on these forward-looking statements, which speak only as of the date on which they are made. The company does not undertake any obligation to revise or update these forward-looking statements to reflect events or circumstances after such date or to reflect the occurrence.

 

Item 1. Management’s Discussion and Analysis of Financial Condition and Results of Operations

 

The following discussion of our financial condition and results of operations should be read in conjunction with our financial statements and the related notes included in Item 3 of this Report. The following discussion contains forward-looking statements that reflect our plans, estimates, and beliefs. Our actual results could differ materially from those discussed in the forward-looking statements. Unless otherwise indicated, latest results discussed below are as of and for the six month period ended June 30, 2021. The financial statements included in this filing as of and for the six month period ended June 30, 2021 are unaudited, and may not include year-end adjustments necessary to make those financial statements comparable to audited results, although in the opinion of management all adjustments necessary to make interim statements of operations not misleading have been included.

 

Overview

 

We are a digitally native, fitness lifestyle company engaged in the design, development, manufacturing and distribution of premium performance apparel, footwear, and gear for men and women. Our products incorporate unique fabrics and/or innovative features that we believe differentiates us from our competitors, and are designed to offer superior performance, fit and comfort while incorporating both function and style. We focus our products, content, and initiatives on customers and communities that maintain a fitness-based lifestyle.

 

We seek to reach our target customer audience through a multi-faceted marketing strategy that is designed to integrate our brand image with the lifestyles we represent. We pursue a marketing strategy which leverages our teams and ambassadors, digital marketing and social media, and a variety of grassroots initiatives. We also plan to continue to explore how we can complement and amplify our community-based initiatives with brand-building activity. We are continuously looking to partner and build meaningful relationships with social media influencers to produce high-quality fitness-focused content. We believe this approach offers an opportunity for our customers to develop a strong identity with our brands and culture. We also have a loyalty program to further engage, reward and motivate our customers. We believe that our immersion in the fitness lifestyle culture allows us to build credibility with our target audience and gather valuable feedback on ever evolving customer preferences.

 

In order to identify new trends and consumer preferences, our product design team spends considerable time analyzing sales data and gathering feedback from our customers. We believe this provides us with valuable consumer data and analytics to help shape our merchandising strategy. For example, in May 2016, in response to requests received from members of the HYLETE community for new products and features for existing products, we launched HYLETE Project. Under the HYLETE Project, we introduce new products that we are developing with our community at www.hylete.com/project and offer our customers to purchase such products at a discount to the proposed retail price. This initiative has helped us to further engage our customer base and gain insight into the most preferred styles and colors, thereby enabling us to better manage our inventory. We believe that this direct interaction with our community allows us to collect feedback and incorporate unique performance and fashion needs into the design process.

 

 

 

 

 1 

 

 

Our products are sold direct to consumers primarily through our website (www.hylete.com) and certain third-party e-commerce marketplace retailers. We also have select strategic partners that order in bulk and/or with their corporate branding added to our products. We believe that a direct-to-consumer model provides a more convenient retail experience for our customers, allows us to access more customers than with a traditional brick-and-mortar model and is more cost effective than investment and management of brick and mortar storefronts.

 

 Several factors have contributed to our increase in customer acquisition, including higher online advertising spend, new print marketing collateral, and the creation of a new points-based referral program. Our repeat purchase rates have increased due to improved email segmentation and overall email marketing execution, as well as an expanded product offering, including new fabrics, styles and categories. Our continued investment in marketing and product will be critical factors in the future revenue growth of our company.

 

Going Concern

 

Our financial statements have been prepared on a going concern basis, which contemplates the realization of assets and the satisfaction of liabilities in the normal course of business. We have incurred losses from operations and have a working capital deficit of $6.7 million and $6.9 million, and an accumulated deficit of approximately $30.5 million and $30.5 million, as of June 30, 2021 and December 31, 2020, respectively. These factors raise substantial doubt about our ability to continue as a going concern. See “ – Liquidity and Capital Resources” below for a more detailed discussion.

 

Basis of Presentation

 

Net sales

 

Net sales is comprised of direct to consumer sales through www.hylete.com, and other third-party sites. Our net sales reflect sales revenues, net of discounts, and shipping revenues, offset by sales returns and allowances.

 

Cost of sales

 

Cost of sales includes the cost of purchased merchandise, including freight, duty, and nonrefundable taxes incurred in delivering our goods. It also includes the inventory provision expense. The primary drivers of the costs of individual products are the costs of raw materials and labor in the countries where we source our merchandise.

 

Operating expenses

 

Operating expenses consists of (i) selling and marketing expenses, (ii) general and administrative expenses and (iii) shipping and distribution expenses. We recognize shipping and handling billed to customers as a component of net sales and the cost of shipping and handling as a component of operating expenses.

 

Significant Accounting Policies

 

See Note 3 to the accompanying financial statements for a summary of our significant accounting policies.

 

 

 

 

 2 

 

 

Factors Affecting Our Performance

 

Overall Economic Trends

 

The overall economic environment and related changes in consumer behavior have a significant impact on our business. In general, positive conditions in the broader economy promote customer spending on our sites, while economic weakness, which generally results in a reduction of customer spending, may have a more pronounced negative effect on spending on our sites. Macroeconomic factors that can affect customer spending patterns, and thereby our results of operations, include employment rates, business conditions, changes in the housing market, the availability of credit, interest rates and fuel and energy costs. In addition, during periods of low unemployment, we generally experience higher labor costs.

 

Growth in Brand Awareness and Site Visits

 

We intend to continue investing in our brand marketing efforts, with a specific focus on increasing HYLETE brand awareness. We have made significant investments to strengthen the HYLETE brand through expansion of our social media presence and strategic relationships. If we fail to cost-effectively promote our brand or convert impressions into new customers, our net sales growth and profitability would be adversely affected.

 

Customer Acquisition

 

To continue to grow our business, we intend to acquire new customers and retain our existing customers at a reasonable cost. We invest significant resources in marketing and use a variety of brand and performance marketing channels to acquire new customers. It is important to maintain reasonable costs for these marketing efforts relative to the net sales and profit we expect to derive from customers. Failure to effectively attract customers on a cost-efficient basis would adversely impact our profitability and operating results.

   

Customer Retention

 

Our success is impacted not only by efficient and profitable customer acquisition, but also by our ability to retain customers and encourage repeat purchases.

 

We monitor retention across our entire customer base. We define repeat customers as customers who have purchased from us at least once before, in the current year or a previous year. Repeat customers place more orders annually than new customers, resulting in repeat customers representing approximately 67% of net sales dollars in the first six months of 2021 and 68% in the first six months of 2020. We believe this metric is reflective of our ability to engage and retain our customers through our differentiated marketing and compelling merchandise offering and shopping experience. The share of our net sales from repeat customers reflects our customer loyalty and the net sales retention behavior we see in our cohorts.

  

Merchandise Mix

 

We offer merchandise across a variety of product types and price points. Our product mix consists primarily of apparel, footwear and accessories. We sell merchandise across a broad range of price points and may further broaden our price point offerings in the future.

 

While changes in our merchandise mix have not caused significant fluctuations in our gross margin to date, product types and price points do have a range of margin profiles. Shifts in merchandise mix driven by customer demand may result in fluctuations in our gross margin from period to period.

  

 

 

 3 

 

 

Inventory Management

 

We leverage our platform to buy and manage our inventory and merchandise assortment. We make shallow initial inventory buys, and then use our proprietary technology tools to identify and re-order best sellers, taking into account customer feedback across a variety of key metrics, which allows us to minimize inventory and fashion risk. To ensure sufficient availability of merchandise, we generally purchase inventory in advance and frequently before apparel trends are confirmed. As a result, we are vulnerable to demand and pricing shifts and to suboptimal selection and timing of merchandise purchases. We incur inventory write-offs, which impact our gross margins. Moreover, our inventory investments will fluctuate with the needs of our business. For example, entering new categories will require additional investments in inventory.

 

Investment in our Operations and Infrastructure

 

We will continue to make investments aimed at growing our customer base and enhancing our product offerings. We intend to leverage our platform and understanding of trends to inform investments in marketing, infrastructure, and inventory. We anticipate these investments will be offset by savings in other areas, allowing cash outlays to increase more slowly than our rate of revenue growth. While we cannot be certain that these efforts will grow our customer base, we believe these strategies will yield positive returns in both the short and the long terms.

  

Results of operations

 

Six months ended June 30, 2021 compared to six months ended June 30, 2020

 

The following tables summarize key components of our results of operations for the periods indicated, both in dollars and as a percentage of net revenue:

 

   Six months ended June 30, 
   2021   2020 
Net sales  $5,024,780   $5,329,580 
Cost of sales   2,294,971    2,848,998 
Gross profit   2,729,809    2,480,582 
Selling and marketing expense   1,469,502    1,372,464 
General and administrative expense   1,432,135    3,005,701 
Shipping and distribution expense   1,129,368    1,171,425 
Insurance proceeds       (574,419)
PPP loan forgiveness   (10,000)    
Interest expense   657,685    577,665 
Change in fair value of Series A-2 warrant liability   (1,876,980)    
Loss on disposal of long-term assets   (750)    
Net loss   71,151    3,072,254 

 

 

 

 

 4 

 

 

   Six months ended June 30, 
   2021   2020 
Net sales   100%    100% 
Cost of sales   45.7    53.5 
Gross profit   54.3    46.5 
Selling and marketing expense   29.2    25.8 
General and administrative expense   28.5    56.4 
Shipping and distribution expense   22.5    22.0 
Insurance proceeds   0.0    (10.8)
PPP loan forgiveness   (0.2)   0.0 
Interest expense   13.1    10.8 
Change in fair value of Series A-2 warrant liability   (37.4)   0.0 
Loss on disposal of long-term assets   0.0    0.0 
Net loss   1.4    57.6 

 

Net sales for the first six months of 2021 were $5,024,780, a slight decrease of 5.7% from net sales of $5,329,580 in the first six months of 2020. This small decline resulted from our decision to eliminate the large discounts that were being offered in January 2020 which were not repeated in January of 2021. Sales on HYLETE.com attributable to existing customers were approximately 67% of total sales for the six months ended June 30, 2021 compared to approximately 68% for the same period in 2020.

 

Cost of sales for the six months ended June 30, 2021 was $2,294,971, compared to $2,848,998 for the same period in 2020. Cost of sales as a percentage of net sales for the six months ended June 30, 2021 yielded a gross margin of 54.3% versus a gross margin of 46.5% in the same time period in 2020. In May of 2020, we began to significantly reduce our landed costs by taking advantage of the savings available under the Section 321 programs offered by US Customs and Border Protection. The company is currently utilizing these programs to significantly reduce the total amount we pay for duties and taxes and thus significantly reduced our landed costs. Our current estimates show that our gross margins will grow to approximately 60% of net sales.

  

Selling and marketing expenses were $1,469,502 for the first six months of 2021, up from $1,372,464 for the same period in 2020, which represented 29.2% and 25.8% of net sales, respectively. The increase was due to increased marketing expenditures resulting from a combination of higher advertising rates and our decision to increase our investment in customer acquisition. We continue to track our marketing spend closely and utilize benchmark e-commerce metrics such as cost per acquisition, lifetime value per customer and others to drive allocation of our marketing resources. We anticipate that these expenses as a percentage of revenue will decrease gradually starting in 2022 as we achieve more efficient costs per acquisition and build better brand awareness for our company.

 

General and administrative expenses were $1,432,135 for the six months ended June 30, 2021 compared to $3,005,701 for the same period in 2020. This 52.4% decrease in general and administrative expense was the result of the November 2020 settlement of a legal action with Hybrid Athletics, LLC, as well as operating with a leaner staff in the six months ended June 30, 2021 compared to the same period in 2020, which led to a decrease in general and administrative expenses both in dollars and as a percentage of revenue.

 

Shipping and distribution remained relatively flat as a percentage of net sales. In July 2020, we transitioned to a new distribution partner which allowed us to take advantage of the savings available under the section 321 programs offered by US Customs and Border Protection without increasing our shipping and distribution costs.

 

Interest expense increased 13.9% for the six months ended June 30, 2021 versus the same period in 2020, resulting from an increase in total debt outstanding and an increased interest rate applicable to a portion of the borrowings under our Credit Agreement (as defined and described below). In addition, we recorded a non-cash gain of $1,876,980 reflecting the change in fair value of outstanding Preferred Stock warrants, which were reclassified in June 2021 to equity following the elimination of the contingent redemption feature of the underlying stock, as discussed below under “– Liquidity and Capital Resources – Equity Issuances” below.

 

 

 

 

 5 

 

 

As a result of the foregoing we incurred a net loss for the six months ended June 30, 2021 of $71,151 versus a net loss in the same period of 2020 of $3,072,254. We currently expect that we will incur a modest loss in 2021. It is possible that we will continue to incur losses in the future if we experience unforeseen expenses, difficulties, complications, and delays, and other unknown events. 

 

Liquidity and Capital Resources

 

Since inception, we have funded operations through borrowings and the issuance of equity securities and bonds. Our net cash provided by financing activities was $1,559,300 in the six months ended June 30, 2021 and our net cash used in operating activities was $1,458,233 in the same period. As of June 30, 2021, our cash on hand was $93,368.

 

On February 26, 2021, we were officially notified by our senior lender, Black Oak Capital Partners (together with its affiliated companies, “Black Oak Capital”), that we were not in compliance with the covenant to make principal or interest payments when due, since we failed to pay interest that was due on January 31, 2021. At that time, the company was also not in compliance with the covenant that requires the company to maintain a cash balance at all times of at least $250,000. On April 1, 2021, the principal payment of $5,750,000 that was due to Black Oak on that date became past due. Based on these compliance failures, the company is presently in default and is negotiating a possible waiver of the covenant violations, extension of the maturity date and conversion of debt to equity. There can be no assurance that the company will be able to obtain a waiver of the covenant violations, an extension of the maturity date or a conversion of debt to equity on terms satisfactory to Black Oak and the company.

 

To fund operations, we have been working with our investors as well as our senior secured lender. Based on our business and development plans, we are dependent upon raising a minimum of $1.0 million in combined debt and equity to fund operations for a period in excess of one year from the date of this report. As of September 2021, we do not have capital to fund operations through the end of 2021. Our future capital requirements will depend on many factors, including: the costs and timing of future product and marketing activities, including product manufacturing, marketing, sales and distribution for any of our products; the expenses needed to attract and retain skilled personnel; and the timing and success of the private placement of debt and/or equity. Until such time, if ever, as we can generate more substantial product revenues, we expect to finance our cash needs through a combination of equity or debt financings.

 

Our ability to access the credit and capital markets in the future as a source of liquidity, and the borrowing costs associated with such financing, are dependent upon our creditworthiness as well as market conditions. In addition, any equity securities we issue, including any preferred stock, may be on terms that are dilutive or potentially dilutive to our existing stockholders, and the prices at which new investors would be willing to purchase our securities may be lower than the price per share of of our prior equity issuances. The holders of any equity securities we issue, including any preferred stock, may also have rights, preferences or privileges which are senior to those of existing holders of Common and Preferred Stock. If after these efforts our cash flows and capital resources are insufficient to fund our debt service obligations, we may be forced to reduce or delay capital expenditures or planned growth objectives or dispose of material assets.

 

Our cash from operations may also be negatively impacted by a decrease in demand for our products, the COVID-19 pandemic, as well as other factors outside of our control.

 

Indebtedness

  

As of June 30, 2021, the company had total debt of $7,407,696, consisting of:

 

·$5,750,000 of senior secured borrowings under its credit agreement (the “Credit Agreement”) with Black Oak Capital, all of which is classified as short-term debt due to the company’s being in default
·$250,000 of additional loans payable to Black Oak Capital under the Credit Agreement, which is classified as long-term debt
·$261,696 of additional loans payable, of which $111,696 is classified as short-term debt
·$200,000 of convertible loans, which had a maturity date of June 26, 2021 and are classified as short-term debt
·$684,000 of convertible bonds, which is classified as long-term debt
·$262,000 of bonds payable, which is classified as long-term debt

 

 

 

 

 6 

 

 

Black Oak Capital was the lead investor in our private placement of Series B-1 Preferred Stock, which had its initial funding in June 2021, and elected a majority of the current directors in July of 2021.

 

Loans

 

We entered into a Credit Agreement with Black Oak Capital in July 2017, which has subsequently been amended a number of times to increase borrowing amounts and extend the maturity, which is currently April 1, 2021 with respect to $5,750,000 of borrowings under the Credit Agreement. This amount bears interest at a rate of 12.5% per annum, which is payable monthly. The additional $250,000 of borrowings under the Credit Facility matures upon a change of control of the Borrower. This additional amount accrues interest at the maximum rate permitted by law and an amount calculated as follows: (A) if all amounts due are satisfied on or before November 15, 2021, the interest rate would be equal to 200% of principal amount; (B) if any amount due remains outstanding after November 15, 2021, the interest would be equal to 250%, with such amount increasing 50% if the aggregate principal amount for each six calendar month period following June 15, 2021 up to a maximum of 400%. Interest on this additional amount is paid solely upon a change of control. As of June 30, 2021, we had outstanding accrued interest of $156,250 related to this additional amount of borrowing, which was recorded to interest expense. See Note 5 to the accompanying financial statements for a summary of our borrowing under and amendments to the Credit Agreement with Black Oak Capital; and see the Credit Agreement and amendments thereto filed as exhibits to this report.

 

We also issued warrants for 2,082,747 shares of Series A-2 Preferred Stock to Black Oak Capital in connection with the Credit Agreement. Fees and Series A-2 Preferred Stock warrants issued in connection with the senior credit agreement resulted in a discount and loan premium to the senior credit agreement.

 

The Credit Agreement is secured by substantially all our assets and shareholder shares which have been pledged as additional collateral. The Credit Agreement contains certain affirmative covenants related to the timely delivery of financial information to the lender, as well as certain customary negative covenants. It also includes a financial covenant related to our liquidity and requires a minimum cash balance of $250,000 to be maintained. On February 26, 2021, we were officially notified by our senior lender, Black Oak Capital, that we were not in compliance with the covenant to make principal or interest payments when due, since we failed to pay interest that was due on January 31, 2021. At that time, the company was also not in compliance with the covenant that requires the company to maintain a cash balance at all times of at least $250,000. Based on these compliance failures, the company is presently in default and is negotiating the possible waiver of the covenant violations, the possible extension of the maturity date, along with the conversion of this debt to equity There can be no assurance that the company will be able to obtain a waiver of the covenant violations or an extension of the maturity date on terms satisfactory to Black Oak Capital and the company.

 

In November 2020, the company entered into a PayPal Working Capital business loan offered by WebBank for $150,000. The company paid a one-time fixed loan fee of $4,212, which was recorded as interest expense. There were no other fees or interest associated with this loan. Repayments of 10% of our sales proceeds transacted via PayPal were deducted daily from our PayPal merchant account. A minimum payment of $15,421 was required every 90 days. In April 2021, the loan was paid in full. In the same month, we entered a new loan with PayPal Working Capital for $150,000 with similar payment terms and paid a one-time fixed loan fee of $8,790, which was recorded as interest expense. As of June 30, 2021, the loan balance was $97,924.

 

In January 2021, we entered into a Stripe Capital Program loan offered by Celtic Bank for $36,000. The company paid a one-time fixed loan fee of $6,048, which was recorded as interest expense. There were no other fees or interest associated with this loan. Repayments of 19.80% of our sales proceeds transacted via Stripe were deducted daily from our Stripe merchant account. A minimum payment of $4,672 was required every 60 days. As of June 30, 2021, the loan balance was $13,772.

 

 

 

 

 7 

 

 

Loans under the CARES Act

 

We applied for assistance via three programs being offered by the Small Business Administration (“SBA”) in response to the COVID-19 crisis: The Paycheck Protection Program (“PPP”) Loan; the Economic Injury Disaster Loan (“EIDL”) and Economic Injury Disaster Loan Emergency Advance. On April 14, 2020, we received $10,000 for the Economic Injury Disaster Loan Emergency Advance. In the second quarter of 2020, we were approved and received funds for the PPP and the EIDL loan. The PPP loan funded $492,555 through Radius Bank with a 1% fixed interest rate and a maturity date of two years of first disbursement of this loan. No payments were due on this loan for six months from the date of disbursement. Interest continued to accrue during the deferment period. On November 2, 2020, we received forgiveness of $482,555 in principal and $2,480 in accrued interest, with the SBA deducting $10,000 for the EIDL loan emergency advance, leaving a principal balance of $10,000 on the loan. Monthly payments of $593 for the remaining balance of $10,000 and accrued interest started in December 2020. In February 2021, the loan balance was forgiven, and all payments and interest were returned to the company. On June 4, 2020, the EIDL loan funded $150,000 with a 3.75% per annum interest rate. Monthly installment payments, including principal and interest, of $731 will begin twenty-four months from the date of the note. The balance of principal and interest will be due thirty years from the date of the note.

 

Promissory Notes

 

On June 27, 2018, we received $200,000 under a promissory note agreement, with a maturity date of June 26, 2020. The proceeds were used for operations. Interest accrues on the loan amount at a monthly rate of 1.5%, paid on a monthly basis. In June 2020, the note’s maturity date was extended to June 26, 2021. On June 30, 2021 the company was past due on the note.

 

Bonds

 

On May 18, 2018, we commenced an offering under Regulation A under the Securities Act of 1933, as amended (the “Securities Act”), of 5,000 Class A Bonds. The price per bond was $1,000 with a minimum investment of $5,000. The target offering was up to $5,000,000. The Class A Bond offering was closed on December 31, 2018 and we issued $946,000 of Class A Bonds, the proceeds of which were used for operations. The Class A Bonds bear interest at 1% per month, or 12% per year, paid monthly. In connection with the Class A Bond offering, we paid fees of $67,845, which were recorded as a discount to the bonds. The discount is amortized using the straight-line method over the term of the bonds (36 months), due to the short-term nature of the bonds. During the six months ended June 30, 2021 and 2020, the company amortized $2,705 and $2,969, respectively to interest expense. As of June 30, 2021, a discount of $546 remained, which will be expensed through 2021. In June 2019, we offered our Class A Bond holders the opportunity to convert their existing debt (principal only) at an IPO of the company and listing on a major exchange at a 20% discount to the IPO share price. As of December 31, 2019, Class A Bond debt holders electing to convert represented $684,000 of debt and has been reclassed to Convertible bonds on our balance sheet.

 

In August 2021, the bondholders approved an extension of the maturity on their bonds for an additional three years.

  

Equity Issuances

  

On October 20, 2017, the company commenced an offering pursuant to Regulation A under the Securities Act pursuant to which the company offered 5,000,000 shares of its Class B Common Stock at $1.25 per share. This offering terminated on June 15, 2018. On August 30, 2018, the company commenced another offering pursuant to Regulation A under the Securities Act pursuant to which the company offered 2,000,000 shares of Class B Common Stock at $1.75 per share. This offering terminated November 30, 2018. We received combined net proceeds of $2,000,895 from these offerings.

 

In the third quarter of 2019, the company offered stockholders an opportunity to exercise their options and warrants at a 10% discount to the exercise price. In September 2019, the company sold Class A Common Stock to stockholders who elected to exercise their options and warrants for net proceeds of $281,749.

 

 

 

 

 8 

 

 

On November 14, 2019, we commenced an offering pursuant to Regulation Crowdfunding under the Securities Act under which we sold 1,213,252 shares of Class A Common Stock for net proceeds of $970,248.

 

In January 2020, $4,092,623 of convertible debt principal, including accrued interest, was converted into 13,642,088 shares of Series AA Preferred Stock at $0.30 per share. In addition, in June 2020, the Company issued 200,000 shares of Series AA Preferred Stock to Black Oak Capital at a purchase price of $0.50 per share. In July 2020, the Company paid Matt Paulson $50,000 in the form of 100,000 shares of Series AA Preferred Stock at $0.50 per share and paid Ronald Wilson $100,000 in the form of 200,000 shares of Series AA Preferred Stock at $0.50 per share in association with their separation from the company.

 

On March 31, 2020, we commenced an offering pursuant to Regulation A under the Securities Act, pursuant to which we offered up to 12,000,000 shares of our Class A Common Stock, at a price of $1.00 per share. The offering terminated in March 2021 and we sold 1,327,562 shares of Class A Common Stock in the offering for gross proceeds of $1,327,562 as of June 30, 2021. We also issued a warrant to StartEngine Primary, LLC, the placement agent for the offering, exercisable for 66,378 shares of Class A Common Stock at $1.00 per share.

 

On June 14, 2021, we filed a Second Amended and Restated Certificate of Incorporation with the State of Delaware to authorize, sell and issue Series B-1 Preferred Stock, create Series B-2A and Series B-2B Preferred Stock, reclassify the Series AA Preferred Stock into Series B-3 Preferred Stock and reclassify the Series A, A-1 and A-2 Preferred Stock into Series B-4 Preferred Stock. In addition, each share of Common Stock issued and outstanding immediately prior to the effective date of this amendment was automatically reclassified to one share of Common Stock and one share of Series B-5 Preferred Stock. Any outstanding options, warrants or other rights exercisable for Common Stock became exercisable for an equivalent number of shares of Common Stock and Series B-5 Preferred Stock. All warrants exercisable for Series A-2 Preferred Stock became exercisable for an equivalent number of shares of Series B-4 Preferred Stock.

 

On June 18, 2021, we entered into a stock purchase agreement with Black Oak Capital and, on June 22, 2021 issued 9,825,113 shares of Series B-1 Preferred Stock at a price of $0.10178 per share, for total proceeds of $1,000,000. Under the stock purchase agreement, we may sell an additional 19,650,226 shares of Series B-1 Preferred Stock until October 21, 2021. In July and August 2021, we sold 19,650,226 additional shares of Series B-1 Preferred Stock for gross proceeds of $2,000,000.

 

Pursuant to the company’s Amended and Restated Certificate of Incorporation, the holders of Series B-1 Preferred are entitled to elect three (3) of the five (5) members of our Board of Directors. Following its purchase of Series B-1 Preferred Stock, Black Oak Capital elected and appointed Gregory Seare, Steven Roy and David Fraser to serve as the Series B-1 Preferred directors, with Darren Yager, Kate Nowlan and Matt Paulson resigning from the Board of Directors.

 

Seasonality

 

Generally, our business is affected by the pattern of seasonality common to most retail apparel businesses. Historically, we have recognized a significant portion of our revenues during the holiday season in the fourth fiscal quarter of each year.

 

Inflation

 

Inflationary factors such as increases in the cost of our product, the cost of shipping and overhead costs may adversely affect our operating results. Although we do not believe that inflation has had a material impact on our financial position or results of operations to date, a high rate of inflation in the future may have an adverse effect on our ability to maintain current levels of gross margin and selling, general and administrative expenses as a percentage of net revenue if the selling prices of our products do not increase with these increased costs.

  

 

 

 

 9 

 

 

Trend Information

 

COVID-19

 

In March 2020, the World Health Organization declared the outbreak of COVID-19 as a pandemic, which continues to spread throughout the United States. While the disruption is currently expected to be temporary, there is uncertainty around the duration.

 

COVID-19 has been a highly disruptive economic and societal event that has affected our business and has had a significant impact on consumer shopping behavior. In March of 2020, the company assigned most of the workforce in our San Diego headquarters to work from home. As of the date of this report the work from home order is still under way. We expect to return to the office in the fourth quarter of this year.

 

As the company’s third-party logistics partners are qualified as essential businesses as defined by the relevant regulations, we continued to ship from our fulfillment centers with little disruption. The reduced manpower in warehouses, together with increased DTC orders, has led to minor delivery delays. We have not experienced any significant disruptions in our supply chain or any significant carrier interruptions or delays. If, as a result of COVID-19, we face disruptions in our supply chain, or are unable to continue to ship from our third-party fulfillment center or timely deliver orders to our customers, we may not be able to retain our customers or attract new customers.

  

While sales were reduced in April and May 2020, they have since returned to pre-COVID-19 levels and have not had a material effect on the company’s revenue. We cannot predict the duration or severity of the economic impact of COVID-19 or its ultimate impact on our wholesale operations.

 

The ultimate financial impact on the company’s future operating results and consolidated financial statements cannot be reasonably estimated at this time.  However, as of the date of this report, the company has experienced stable demand for its products so it does not expect this matter will have a material negative impact on its business, results of operations, and financial position.

 

Item 2. Other Information

 

None.

  

 

 

 

 

 

 

 10 

 

 

Item 3. Condensed Financial Statements

 

HYLETE, INC.

CONDENSED BALANCE SHEETS

AT JUNE 30, 2021 AND DECEMBER 31, 2020

(unaudited)

 

 

  

June 30,

2021

  

December 31,

2020

 
ASSETS          
Current Assets:          
Cash and cash equivalents  $93,368   $153,801 
Accounts receivable   47,175    56,737 
Inventory   2,825,163    2,795,559 
Vendor deposits   549,637    188,969 
Other current assets   103,679    156,298 
Total current assets   3,619,022    3,351,364 
           
Non-Current Assets:          
Property and equipment, net   16,341    40,329 
Goodwill   426,059    426,059 
Other non-current assets   223,500    61,250 
Total non-current assets   665,900    527,638 
TOTAL ASSETS  $4,284,922   $3,879,002 
           
LIABILITIES & STOCKHOLDERS’ DEFICIT          
Current Liabilities:          
Accounts payable  $3,203,366   $2,501,322 
Accrued expenses   749,983    883,930 
Loan payable, net of issuance costs   111,696    5,841,010 
Convertible loan payable   200,000    200,000 
Loan payable- related party, net of issuance costs   6,025,000     
Bonds       208,750 
Convertible bonds       609,000 
Total current liabilities   10,290,045    10,244,012 
           
Non-Current Liabilities:          
Other long-term liabilities   75,000    75,000 
Loan payable, net of current portion and issuance costs   156,026    424,069 
Loan payable- related party, net of issuance costs   402,083     
Bonds, net of current portion and issuance costs   261,454    50,000 
Convertible bonds, net of current portion   684,000    75,000 
Preferred stock warrant liability       2,059,971 
Total non-current liabilities   1,578,563    2,684,040 
TOTAL LIABILITIES   11,868,608    12,928,052 
           
Commitments and contingencies (Note 18)          
Redeemable Preferred Stock:          
Series A preferred stock, $0.001 par value, 1,712,200 total shares authorized, 1,712,200 issued and outstanding at December 31, 2020       603,920 
Series A-1 preferred stock, $0.001 par value, 5,970,300 total shares authorized, 5,970,300 issued and outstanding at December 31, 2020       3,363,574 
Series A-2 preferred stock, $0.001 par value, 10,000,000 total shares authorized, 4,791,500 issued and outstanding at December 31, 2020       4,154,399 
Series AA preferred stock, $0.001 par value, 35,000,000 total shares authorized, 14,142,088 issued and outstanding at December 31, 2020       6,200,623 
Total redeemable preferred stock       14,322,516 
Stockholders' Deficit:          
Series B-1 preferred stock, par value $0.001, 50,000,000 shares authorized, 9,825,113 issued and outstanding at June 30, 2021 (liquidation preferences of $3,000,000)   930,803     
Series B-3 preferred stock, par value $0.001, 19,000,000 total shares authorized, 14,142,088 issued and outstanding at June 30, 2021 (liquidation preferences of $8,685,246)   1,439,382     
Series B-4 preferred stock, par value $0.001, 16,000,000 total shares authorized, 12,474,000 issued and outstanding at June 30, 2021 (liquidation preferences of $9,434,212)   1,269,604     
Unit consisting of one share of common stock and one share of Series B-5 preferred stock, par value $0.001, 155,000,000 of common stock total shares authorized, 19,000,000 of Series B-5 preferred stock total shares authorized, 15,583,191 units issued and outstanding at June 30, 2021, 15,195,394 at December 31, 2020 (Series B-5 preferred stock liquidation preferences of $7,791,596)   15,583    15,195 
Subscription receivable       (52,930)
Additional paid-in capital   19,297,770    7,131,846 
Accumulated deficit   (30,536,828)   (30,465,677)
Total Stockholders' Deficit   (7,583,686)   (23,371,566)
TOTAL LIABILITIES & STOCKHOLDERS’ DEFICIT  $4,284,922   $3,879,002 

 

See accompanying notes to condensed financial statements.

 

 

 

 11 

 

 

HYLETE, INC.

CONDENSED STATEMENTS OF OPERATIONS

FOR THE SIX MONTHS ENDED JUNE 30, 2021 AND 2020

(unaudited)

 

 

  

June 30,

2021

  

June 30,

2020

 
         
Net Sales  $5,024,780   $5,329,580 
           
Cost of Sales   2,294,971    2,848,998 
           
Gross Profit   2,729,809    2,480,582 
           
Operating Expenses:          
Selling and marketing   1,469,502    1,372,464 
General and administrative   1,432,135    3,005,701 
Shipping and distribution   1,129,368    1,171,425 
Total Operating Expenses   4,031,005    5,549,590 
           
Loss from Operations   (1,301,196)   (3,069,008)
           
Insurance proceeds       (574,419)
PPP loan forgiveness   (10,000)    
Interest expense   657,685    577,665 
Change in fair market value of Series A-2 warrant liability   (1,876,980)    
Loss on disposal of long-term assets   (750)    
           
Net Loss  $(71,151)  $(3,072,254)
           
Accrual of Preferred Stock Dividend and Discount Amortized   (259,412)   (287,557)
           
Net Loss Attributable to Common Stockholders  $(330,563)  $(3,359,811)
           
Basic and diluted loss per common share  $(0.02)  $(0.23)
Weighted average shares- basic and diluted   15,470,495    14,308,717 

 

See accompanying notes to condensed financial statements.

 

 

 

 

 

 

 12 

 

 

HYLETE, INC.

CONDENSED STATEMENTS OF STOCKHOLDERS' DEFICIT

FOR THE SIX MONTHS ENDED JUNE 30, 2021

AND FOR THE YEAR ENDED DECEMBER 31, 2020

(unaudited)

 

 

   Preferred Stock   Common Stock (Unit)   Subscription  

Common Stock

To Be

  

Additional

Paid-in

   Accumulated   Stockholders' 
   Shares   Amount   Shares   Amount   Receivable   Issued   Capital   Deficit   Deficit 
                                     
Balance as of December 31, 2019      $    14,180,965   $14,181   $(20,896)  $21,400   $5,785,877   $(23,745,015)  $(17,944,453)
                                              
Net Loss                               (6,720,662)   (6,720,662)
Net proceeds from sale of common stock           1,014,429    1,014    (32,034)   (21,400)   796,558        744,138 
Dividend accretion on preferred stock                           (565,990)       (565,990)
Amortization of issuance costs on preferred stock                           (4,563)       (4,563)
Common stock warrants issued for legal settlement                           949,067        949,067 
Exercise of stock options and warrants                                    
Stock-based compensation                           170,897        170,897 
                                              
Balance as of December 31, 2020           15,195,394    15,195    (52,930)       7,131,846    (30,465,677)   (23,371,566)
                                              
Net Loss                               (71,151)   (71,151)
Net proceeds from sale of common stock           375,897    376    52,930        319,297        372,603 
Dividend accretion on preferred stock                           (259,412)       (259,412)
Reclassification to additional paid-in capital                           182,991        182,991 
Eliminate preferred stock redemption characteristic   26,616,088    14,581,929                            14,581,929 
Equity conversion to Series B preferred stock       (11,872,943)                   11,872,943         
Net proceeds from sale of Series B preferred stock   9,825,113    930,803                            930,803 
Exercise of stock options and warrants           11,900    12            196        208 
Stock-based compensation                           49,909        49,909 
                                              
Balance as of June 30, 2021   36,441,201   $3,639,789    15,583,191   $15,583   $   $   $19,297,770   $(30,536,828)  $(7,583,686)

 

 

See accompanying notes to condensed financial statements.

(See Note 10 for additional information on equity conversion)

 

 

 13 

 

 

HYLETE, INC.

CONDENSED STATEMENTS OF CASH FLOWS

FOR THE SIX MONTHS ENDED JUNE 30, 2021 AND 2020

(unaudited)

 

 

   June 30,
2021
   June 30,
2020
 
CASH FLOWS FROM OPERATING ACTIVITIES:          
Net loss  $(71,151)  $(3,072,254)
Adjustments:          
Depreciation and amortization   23,988    109,835 
Stock-based compensation   49,909    3,709 
Amortization of debt discounts   58,956    136,478 
Net loss on disposal of long-term assets   (750)    
Net loss on debt extinguishment   (10,000)    
Change in fair market value of Series A-2 warrant liability   (1,876,980)    
Changes in:          
Accounts receivable   9,562    44,235 
Inventory   (29,604)   891,041 
Vendor deposits   (360,668)   (66,056)
Other current assets   52,619    61,017 
Accounts payable   702,044    203,434 
Accrued expenses   (6,158)   22,124 
Net Cash used in Operating Activities   (1,458,233)   (1,666,437)
           
CASH FLOWS FROM INVESTING ACTIVITIES:          
Proceeds from sale of property and equipment   750     
Purchases of intangible assets       (12,607)
Other non-current assets   (162,250)   (96,897)
Net Cash used in Investing Activities   (161,500)   (109,504)
           
CASH FLOWS FROM FINANCING ACTIVITIES:          
Borrowings on loans payable   436,000    1,117,455 
Payments on loans payable   (180,314)   (99,041)
Net proceeds from sale of common stock   319,881    252,383 
Subscription receivable   52,930    (14,551)
Common stock to be issued       (21,400)
Net proceeds from sale of preferred stock   930,803    100,000 
Net Cash provided by Financing Activities   1,559,300    1,334,846 
           
NET CHANGE IN CASH AND CASH EQUIVALENTS   (60,433)   (441,095)
CASH AND CASH EQUIVALENTS, beginning of year   153,801    1,194,314 
CASH AND CASH EQUIVALENTS, end of year  $93,368   $753,219 
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION:          
Cash paid for interest  $452,941   $441,632 
Cash paid for income taxes  $800   $11,180 
SUPPLEMENTAL DISCLOSURE OF NON-CASH FINANCING ACTIVITIES:          
Reclassification to additional paid-in capital  $182,991   $ 
Accretion of preferred stock dividends  $259,412   $282,995 
Accretion of preferred stock discounts  $   $4562 
Eliminate preferred stock redemption characteristic  $14,581,929   $ 
Equity conversion to Series B preferred stock  $11,872,943   $ 
Debt conversion to Series AA preferred stock  $   $4,092,623 
Accrued interest and fees added to equity balance of Series B-1 purchase  $245,946   $ 

 

See accompanying notes to condensed financial statements.

 

 

 

 14 

 

 

HYLETE, INC.

NOTES TO CONDENSED FINANCIAL STATEMENTS

(unaudited)

 

 

Note 1 – Organization and Nature of Business

 

HYLETE, LLC was organized under the laws of the State of California on March 26, 2012. In January 2015, the HYLETE, LLC was converted to a California corporation named HYLETE, Inc. (referred to as “HYLETE” or the “Company”). The Company reincorporated in Delaware in January 2019. The Company’s principal corporate office is located at 568 Stevens Avenue, Solana Beach, California 92075, and its telephone number is (858) 225-8998. Our website address is www.hylete.com. The Company was formed to design, develop, and distribute premium performance apparel primarily direct to consumers through its own website and affiliate marketing partners, as well as select third party ecommerce retailers.

 

In March 2020, the World Health Organization declared the outbreak of COVID-19 as a pandemic, which continues to spread throughout the United States. While the disruption is currently expected to be temporary, there is uncertainty around the duration.

 

COVID-19 has been a highly disruptive economic and societal event that has affected our business and has had a significant impact on consumer shopping behavior. In March of 2020, the Company assigned most of the workforce in our San Diego headquarters to work from home. As of the date of this report the work from home order is still under way and we do not expect to return to the office until Q4 2021.

 

As the Company’s third-party logistics partners are qualified as essential businesses as defined by the relevant regulations, we continued to ship from our fulfillment centers with little disruption. Early in the pandemic, the reduced manpower in warehouses, together with increased DTC orders, led to minor delivery delays. We have not experienced any significant disruptions in our supply chain or any significant carrier interruptions or delays. If, as a result of COVID-19, we face disruptions in our supply chain, or are unable to continue to ship from our third-party fulfillment center or timely deliver orders to our customers, we may not be able to retain our customers or attract new customers.

 

The ultimate financial impact on the Company’s future operating results and consolidated financial statements cannot be reasonably estimated at this time. However, as of the date of this report, the Company has experienced stable demand for its products so it does not expect this matter will have a material negative impact on its business, results of operations, and financial position.

 

Note 2 – Going Concern

 

The accompanying financial statements have been prepared on a going concern basis, which contemplates the realization of assets and the satisfaction of liabilities in the normal course of business. The Company has incurred losses from operations, has a working capital deficit of $6.7 million and $6.9 million, and has an accumulated deficit of approximately $30.5 million and $30.5 million as of June 30, 2021 and December 31, 2020, respectively. These factors raise substantial doubt about the Company’s ability to continue as a going concern.

 

To fund operations, the Company has been working with our investors as well as our senior secured lender. Based on our business and development plans, the Company is dependent upon raising a minimum of $1.0 million in combined debt and equity to fund operations for a period in excess of one year from the date of this report. As of September, 2021, we do not have capital to fund operations through the end of Q4 2021. Our future capital requirements will depend on many factors, including: the costs and timing of future product and marketing activities, including product manufacturing, marketing, sales and distribution for any of our products; the expenses needed to attract and retain skilled personnel; and the timing and success of the private placement of debt and/or equity. Until such time, if ever, as we can generate more substantial product revenues, we expect to finance our cash needs through a combination of equity or debt financings.

 

 

 

 

 15 

 

 

In order to meet these additional cash requirements, we may seek to sell additional equity or convertible securities that may result in dilution to our stockholders. If we raise additional funds through the issuance of convertible securities, these securities could have rights senior to those of our common stock and could contain covenants that restrict our operations. There can be no assurance that we will be able to obtain additional equity or debt financing on terms acceptable to us, if at all. If we raise additional funds through collaboration and licensing agreements with third parties, it may be necessary to relinquish valuable rights to our product candidates or future revenue streams or to grant licenses on terms that may not be favorable to us.

 

Note 3 – Summary of Significant Accounting Policies

 

Basis for presentation - These unaudited financial statements of HYLETE, Inc. have been prepared in accordance with accounting principles generally accepted in the United States of America ("US GAAP").

 

We have prepared the accompanying interim financial statements pursuant to the rules and regulations of the Securities and Exchange Commission (the “SEC”) for interim financial reporting. These interim financial statements are unaudited and, in our opinion, include all adjustments, consisting of normal recurring adjustments and accruals necessary for a fair presentation of our balance sheets, operating results, and cash flows for the periods presented. Operating results for the periods presented are not necessarily indicative of the results that may be expected for 2021. Certain information and footnote disclosures normally included in interim financial statements prepared in accordance with US GAAP have been omitted in accordance with the rules and regulations of the SEC. These interim financial statements should be read in conjunction with the audited financial statements and accompanying notes.

 

Accounting estimates – The preparation of the financial statements in conformity with US GAAP requires management to make estimates and assumptions that affect the amounts reported in the financial statements and accompanying notes. Examples of our significant accounting estimates that may involve a higher degree of judgment and complexity than others include: the valuation of inventories; the valuation and assessment of the recoverability of goodwill and other indefinite-lived and long-lived assets; and the fair market value of the common and preferred stock warrant liabilities. Actual results could differ from those estimates.

 

Fair value of financial instruments – Accounting Standards Codification ("ASC") 820 defines fair value as the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date. ASC 820 also establishes a fair value hierarchy that requires an entity to maximize the use of observable inputs and minimize the use of unobservable inputs when measuring fair value.

 

The standard describes three levels of inputs that may be used to measure fair value:

 

The fair value hierarchy prioritizes the inputs used in valuation techniques into three levels as follows:

 

Level 1

 

Observable inputs – unadjusted quoted prices in active markets for identical assets and liabilities;

 

Level 2

 

Observable inputs – other than the quoted prices included in Level 1 that are observable for the asset or liability through corroboration with market data; and

  

Level 3

 

Unobservable inputs – includes amounts derived from valuation models where one or more significant inputs are unobservable.

 

 

 

 

 16 

 

 

The Company’s financial instruments consist of cash and cash equivalents, accounts receivable, vendor deposits, accounts payable, and accrued expenses. The carrying value of these assets and liabilities is representative of their fair market value, due to the short maturity of these instruments. The carrying value of the long-term loan payable to stockholder represent fair value as the terms approximate those currently available for similar debt instruments.

 

The Company's preferred stock warrant liabilities are carried at fair value. The fair value of the Company’s preferred stock warrant liabilities has been measured under the Level 3 hierarchy (See Note 9). Changes in preferred stock warrant liabilities during the six months ended June 30, 2021 and year ended December 31, 2020 are as follows:

 

  

Fair Value of Significant

Unobservable Inputs

Fair Value

 
Preferred Warrants    
     
Outstanding as of December 31, 2019  $2,060,841 
      
Warrants granted    
Change in fair value   (870)
Reclassification to additional paid-in capital    
      
Outstanding as of December 31, 2020  $2,059,971 
      
Warrants granted  $ 
Change in fair value   (1,876,980)
Reclassification to additional paid-in capital   (182,991)
      
Outstanding as of June 30, 2021  $ 

 

Accounts receivable – The Company carries its accounts receivable at invoiced amounts less allowances for customer credits, doubtful accounts and other deductions. The Company does not accrue interest on its trade receivables. Management evaluates the ability to collect accounts receivable based on a combination of factors. Receivables are determined to be past due based on individual credit terms. A reserve for doubtful accounts is maintained based on the length of time receivables are past due, historical collections or the status of a customer’s financial position. The Company did not have a reserve recorded as of June 30, 2021 and December 31, 2020. Receivables are written off in the year deemed uncollectible after efforts to collect the receivables have proven unsuccessful. For the six months ended June 30, 2021 and 2020, the Company wrote off $4,246 and $1,482 of uncollectible accounts, respectively.

 

Goodwill and intangible assets – Goodwill represents the excess of purchase price over the value assigned to the net tangible and identifiable intangible assets of businesses acquired. Acquired intangible assets other than goodwill are amortized over their useful lives unless the lives are determined to be indefinite. For intangible assets purchased in a business combination, the estimated fair values of the assets received are used to establish their recorded values. For intangible assets acquired in a non-monetary exchange, the estimated fair values of the assets transferred (or the estimated fair values of the assets received, if more clearly evident) are used to establish their recorded values, unless the values of neither the assets received nor the assets transferred are determinable within reasonable limits, in which case the assets received are measured based on the carrying values of the assets transferred. Valuation techniques consistent with the market approach, income approach and/or cost approach are used to measure fair value.

 

 

 

 

 17 

 

 

Product designs acquired from GRACEDBYGRIT were determined to have a useful life of 18 months and were amortized using the straight-line method. During the six months ended June 30, 2021 and 2020, we amortized $0 and $54,822, respectively. As of December 31, 2020, product designs were fully amortized.

 

Impairment of Goodwill and long-lived assets – Goodwill and other indefinite-lived intangible assets are tested annually for impairment in the fourth fiscal quarter and in interim periods if events or changes in circumstances indicate that the assets may be impaired. If a qualitative assessment is used and we determine that the fair value of a reporting unit or indefinite-lived intangible asset is more likely than not (i.e., a likelihood of more than 50%) less than its carrying amount, a quantitative impairment test will be performed. If goodwill is quantitatively assessed for impairment and a reporting unit’s carrying value exceeds its fair value, the difference is recorded as an impairment. Other indefinite-lived intangible assets are quantitatively assessed for impairment, if necessary, by comparing their estimated fair values to their carrying values. If the carrying value exceeds the fair value, the difference is recorded as an impairment. During the six months ended June 30, 2021 and 2020, no impairments were needed.

 

Long-lived assets, such as property, plant and equipment and intangible assets subject to amortization, are reviewed for impairment when there is evidence that events or changes in circumstances indicate that the carrying amount of an asset or asset group may not be recoverable. Recoverability of assets to be held and used is measured by comparing the carrying amount of an asset or asset group to estimated undiscounted future cash flows expected to be generated by the asset or asset group. If the carrying amount of an asset or asset group exceeds its estimated future cash flows, an impairment charge is recognized for the amount by which the carrying amount of the asset or asset group exceeds the estimated fair value of the asset or asset group. Long-lived assets to be disposed of by sale are reported at the lower of their carrying amounts or their estimated fair values less costs to sell and are not depreciated. During the year ended December 31, 2020, we expensed items related to patents and trademarks which no longer represented long-lived assets. During the six months ended June 30, 2021 and 2020, no impairment was needed.

 

Accounting for preferred stock – ASC 480, Distinguishing Liabilities from Equity, includes standards for how an issuer of equity (including equity shares issued by consolidated entities) classifies and measures on its balance sheet certain financial instruments with characteristics of both liabilities and equity.

  

Management is required to determine the presentation for the preferred stock as a result of the redemption and conversion provisions, among other provisions in the agreement. Specifically, management is required to determine whether the embedded conversion feature in the preferred stock is clearly and closely related to the host instrument, and whether the bifurcation of the conversion feature is required and whether the conversion feature should be accounted for as a derivative instrument. If the host instrument and conversion feature are determined to be clearly and closely related (both more akin to equity), derivative liability accounting under ASC 815, Derivatives and Hedging, is not required. Management determined that the host contract of the preferred stock is more akin to equity, and accordingly, derivative liability accounting is not required by the Company. In addition, at December 31, 2020 the Company has presented preferred stock outside of stockholders' deficit due to the potential redemption of the preferred stock being outside of the Company's control. The potential redemption feature no longer exists as of June 30, 2021 and the preferred stock is now shown inside the stockholders deficit section. (See Note 10)

 

Revenue recognition – Revenues are recognized when performance obligations are satisfied through the transfer of promised goods to the Company’s customers. Control transfers upon shipment of product and when the title has been passed to the customers. This includes the transfer of legal title, physical possession, the risks and rewards of ownership, and customer acceptance. Revenue is recorded net of sales taxes collected from customers on behalf of taxing authorities, allowance for estimated returns, chargebacks, and markdowns based upon management’s estimates and the Company’s historical experience. The Company’s liability for sales return refunds is recognized within other current liabilities, and an asset for the value of inventory which is expected to be returned is recognized within other current assets on the balance sheet. The Company generally allows a 60 day right of return to its customers. The Company had a reserve for returns of $77,727 and $117,808 recorded within accrued expenses as of June 30, 2021 and December 31, 2020, respectively. Proceeds from the sale of gift cards are initially deferred and recognized within accrued expenses on the balance sheet and are recognized as revenue when tendered for payment. Based on historical experience, and to the extent there is no requirement to remit unclaimed card balances to government agencies, an estimate of the gift card balances that will never be redeemed is recognized as revenue in proportion to gift cards which have been redeemed. In addition, the Company records a liability for deposits for future products, credits provided to equity investors in connection with their investment, etc. The liability is relieved, and the revenue is recognized once the revenue recognition criteria is met. As of June 30, 2021 and December 31, 2020, deferred revenue of approximately $296,000 and $240,000 were present within accrued liabilities on the accompanying balance sheet, respectively. Of these amounts, approximately $223,000 and $210,000 related to credits provided to equity investors in connection with their investments as of June 30, 2021 and December 31, 2020, respectively.

 

 

 

 

 18 

 

 

Cost of sales – Cost of sales consists primarily of inventory, freight in, customs duties/tariffs and taxes.

 

Shipping and handling – The Company recognizes shipping and handling billed to customers as a component of net sales, and the cost of shipping and handling as a component of operating expenses. Total shipping and handling billed to customers as a component of net sales was approximately $80,000 and $134,000, for the six months ended June 30, 2021 and 2020, respectively. Total shipping and handling costs included in operating expenses was approximately $691,000 and $727,000, for the six months ended June 30, 2021 and 2020, respectively.

 

Advertising and promotion – Advertising and promotional costs are expensed as incurred. Advertising and promotional expense for the six months ended June 30, 2021 and 2020, amounted to approximately $493,000 and $302,000, respectively, which is included in selling and marketing expense.

 

Stock based compensation – The Company estimates the fair value of the stock warrants and options using the Black-Scholes option pricing model. The expected lives were determined using the simplified method. Key input assumptions used to estimate the fair value of stock warrants and options include the exercise price of the award, the expected term, the expected volatility of the Company’s stock over the expected term, the risk-free interest rate over the term, the Company expected annual dividend yield and forfeiture rate. The Company’s management believes that the valuation technique and the approach utilized to develop the underlying assumptions are appropriate in estimating the fair value of the Company’s stock warrants and options granted. Estimates of fair value are not intended to predict actual future events or the value ultimately realized by persons who receive equity awards. The Company had no data to support estimates of expected forfeitures.

  

Basic loss per common share – Basic loss per share is calculated by dividing the Company’s net loss applicable to common shareholders by the weighted average number of common shares during the period. Diluted earnings per share is calculated by dividing the Company’s net loss available to common shareholders by the diluted weighted average number of shares outstanding during the year. The diluted weighted average number of shares outstanding is the basic weighted number of shares adjusted for any potentially dilutive debt or equity. The Company's common stock equivalents consist of common stock issuable upon the conversion of preferred stock, and exercise of options and warrants. As of the years six months ended June 30, 2021 and 2020, the effect of dilutive securities was anti-dilutive and thus is not included. Basic and dilutive net loss per common share for the six months ended June 30, 2021 and 2020, includes accrued preferred stock dividends of $259,412 and $282,995, and preferred stock discount accretion of $0 and $4,562, respectively, as an increase to net loss available for common shareholders.

 

Note 4 – Property and Equipment

 

Property and equipment consisted of the following as of June 30, 2021 and December 31, 2020:

  

   June 30,
2021
   December 31,
2020
 
         
Auto  $49,576   $49,576 
Computer Hardware and Software   65,432    79,325 
Office Furniture, Fixtures and Equipment   63,561    73,177 
Leasehold Improvements       75,419 
Website Development   252,529    252,529 
Production Molds   90,300    90,300 
    521,398    620,326 
Accumulated Depreciation   (505,057)   (579,997)
   $16,341   $40,329 

 

Depreciation and amortization expense related to property and equipment amounted to $23,988 and $55,012 for the six months ended June 30, 2021 and 2020, respectively.

 

 

 

 

 19 

 

 

Note 5 – Loans Payable, Related Party

 

On June 29, 2016, the Company entered into a senior credit agreement with a lender (Black Oak Capital). Black Oak Capital is the lead investor in the Series B Round, which had its initial funding in June 2021. Black Oak Capital also elected a majority of the current directors in July of 2021. Under the initial senior credit agreement with Black Oak Capital, the principal was due three years from the date of issuance on June 29, 2019. The lender had offered the Company up to $3,150,000, which accrues interest at a rate equal to 12.50% per annum, which is payable monthly. In July 2017, the Company amended and restated the agreement to borrow up to an additional amount of $1,000,000, raising the maximum available to be borrowed to $4,150,000. In March 2018, the amounts borrowable under the senior credit agreement were increased by an additional $500,000. In February 2019, the lender agreed to an additional $1,725,000 to provide working capital to maintain and expand the operations. In March 2019, the lender distributed $1,100,000 of the expected $1,725,000. On August 1, 2019, the Company issued $500,000 of additional promissory notes to its senior secured lender as part of a reduction of its senior note from $5,375,000 to $5,000,000 and an additional funding of $125,000. On December 31, 2019, the Company amended the senior credit agreement to extend the maturity date to January 31, 2020, a replacement from its original maturity date of December 31, 2019.

 

In the first quarter of 2020, the Company issued $500,000 of additional promissory notes to its senior secured lender (Black Oak Capital) with an initial maturity date of December 31, 2020. The Company pays interest on these additional promissory notes on a monthly basis at a rate of 12.5% per annum. As part of this transaction, Black Oak Capital (1) extended the maturity date of $5,000,000 of senior notes to April 1, 2021 and (2) added an extension fee of $250,000 for the senior secured notes and $25,000 for the promissory note to be paid on the Note Maturity Date or earlier repayment of the Loans, which is recorded as a loan premium to the debt. The loan premium is amortized using the straight-line method over the term of the Loans. As of June 30, 2021 and 2020, the Company amortized $50,000 and $100,000 for the senior secured notes and $0 and $22,727 for the promissory note to interest expense.

 

In December 2020, the Company amended the senior credit agreement to borrow an additional $250,000 and extended the $500,000 promissory note maturity date to April 1, 2021, originally December 31, 2020. The maturity date of the additional $250,000 occurs upon a Change of Control of the Borrower. The $250,000 note is comprised of $180,500 in new funds, $57,000 in otherwise due to lender in the form of interest payments under the credit agreement “September 2020 Interest Payment, and a closing fee of $12,500. The new note accrues interest at the maximum rate permitted by law and an amount calculated as follows: (A) if all amounts due are satisfied on or before November 15, 2021, the interest rate would be equal to 200% of principal amount; (B) if any amount due remains outstanding after November 15, 2021, the interest would be equal to 250%, with such amount increasing 50% if the aggregate principal amount for each six calendar month period following June 15, 2021 up to a maximum of 400%. Interest under this new note is paid solely upon a Change of Control of Borrower. As of June 30, 2021 and December 31, 2020, the Company had outstanding accrued interest of $156,250 and $31,250, respectively, related to this note, which was recorded to interest expense. With the exception of debt described in the preceding sentence, the Company pays the interest on a monthly basis related to all other debt under this senior credit agreement.

 

In March 2021, the Company amended its senior credit agreement to borrow from its senior secured lender (Black Oak Capital) an additional $250,000. The company pays interest on a monthly basis at a rate of 12.5% per annum.

 

The agreement contains certain affirmative covenants related to the timely delivery of financial information to the lender, as well as certain customary negative covenants. The agreement also includes a financial covenant related to the Company’s liquidity and requires a minimum cash balance of $250,000 to be maintained. As of December 31, 2020, the Company was in compliance with all financial and non-financial covenants. As of June 30, 2021, the Company was NOT in compliance with the financial and non-financial covenants.

 

The senior credit agreement is secured by substantially all the Company's assets and shareholder shares in which have been pledged as additional collateral.

  

As of June 30, 2021 and December 31, 2020, the Company had outstanding borrowings of $6,000,000 and $5,750,000, respectively, under its senior credit agreement.

 

 

 

 

 20 

 

 

Fees and Series A-2 Preferred Stock warrants issued in connection with the senior credit agreement resulted in a discount and loan premium to the senior credit agreement. During the six months ended June 30, 2021 and December 31, 2020, the Company recorded debt discounts of approximately $0 and $37,500 and loan premiums of $50,000 and $225,000, respectively, related to costs for obtaining the senior credit agreement, and no warrants were issued related to the fair value of the Series A-2 Preferred Stock warrants. As of June 30, 2021 and 2020 , discounts and loan premiums of approximately $56,000 and $133,000, respectively, had been amortized to interest expense in conjunction with this agreement. The Company is recording the debt amortization using the straight-line method due to the relatively short term of the senior credit agreement. As of June 30, 2021 and December 31, 2020, a debt discount $4,167 and $10,417 remained, respectively.

 

Note 6 – Loans Payable

 

In November 2020, the Company entered into a PayPal Working Capital business loan offered by WebBank for $150,000. The Company paid a one-time fixed loan fee of $4,212, which was recorded as interest expense. There were no other fees or interest associated with this loan. Repayments of 10% of the Company’s sales proceed transacted via PayPal were deducted daily from the Company’s PayPal merchant account. A minimum payment of $15,421 was required every 90 days. In April 2021, the loan was paid in full. In the same month, the Company entered a new loan with PayPal Working Capital for $150,000 with similar payment terms and paid a one-time fixed loan fee of $8,790, which was recorded as interest expense. As of June 30, 2021 and December 31, 2020, a loan balance remained of $97,924 and $106,550, respectively.

 

In January 2021, the Company entered into a Stripe Capital Program loan offered by Celtic Bank for $36,000. The Company paid a one-time fixed loan fee of $6,048, which was recorded as interest expense. There were no other fees or interest associated with this loan. Repayments of 19.80% of the Company’s sales proceed transacted via Stripe were deducted daily from the Company’s Stripe merchant account. A minimum payment of $4,672 was required every 60 days. As of June 30, 2021, a loan balance of $13,772 remained.

 

The Company applied for assistance via three programs being offered by the Small Business Administration (“SBA”) in response to the COVID-19 crisis: The Paycheck Protection Program (“PPP”) Loan; the Economic Injury Disaster Loan (“EIDL”) and Economic Injury Disaster Loan Emergency Advance. On April 14, 2020, the Company received $10,000 for the Economic Injury Disaster Loan Emergency Advance. In the second quarter of 2020, the Company was approved and received funds for the PPP and the EIDL loan. The PPP loan funded $492,555 through Radius Bank with a 1% fixed interest rate and a mature date of two years of first disbursement of this loan. No payments were due on this loan for six months from the date of disbursement. Interest continued to accrue during the deferment period. The Company was eligible to apply for loan forgiveness 8 weeks after the first disbursement. The amount of forgiveness was calculated in accordance with the requirements of the PPP, including the provisions of the Coronavirus Aid, Relief, and Economic Security Act (“CARES Act”). Not more than 25% of the amount forgiven could be attributable to non-payroll costs. The Company applied for forgiveness of the PPP loan in the third quarter of 2020. On November 2, 2020, the Company received forgiveness of the PPP loan of $482,555 in principal and $2,480 in accrued interest, with the SBA deducting $10,000 for the EIDL loan emergency advance, leaving a principal balance of $10,000 on the loan. Monthly payments of $593 for the remaining balance of $10,000 and accrued interest started in December 2020 and go through the maturity date of May 1, 2022. As of December 2020, a loan balance of $9,460 remained. In February 2021, the loan balance was forgiven, and all payments and interest were returned to the Company. On June 4, 2020, the EIDL loan funded $150,000 with a 3.75% per annum interest rate. Monthly installment payments, including principal and interest, of $731 will begin twenty-four months from the date of the note. The balance of principal and interest will be due thirty years from the date of the note. As of June 30, 2021 and December 31, 2020, the Company had outstanding accrued interest for the EIDL loan of $6,026 and $3,236, respectively, which was recorded as interest expense.

 

Note 7 – Promissory Notes Payable

 

On June 27, 2018, the Company received $200,000 under a promissory note (the “Second June 2018 Promissory Note”) agreement, with a maturity date of June 26, 2020. The proceeds were used for operations. Interest accrues on the loan amount at a monthly rate of 1.5%, paid monthly. For the six months ended June 30, 2021 and December 31, 2020, the Company had outstanding accrued interest payable of $21,000 and $3,000, respectively, which was recorded as interest expense. The Company paid fees of $10,000, which was recorded as a discount to the Promissory Note. The discount was amortized using the straight-line method over the term of the Second June 2018 Promissory Note, due to the short-term nature of the note. During the years ended December 31, 2020 and 2019, the Company amortized $0 and $7,500, respectively to interest expense. As of December 31, 2019, the debt discount was fully amortized to interest expense. In 2019, the Company offered its debt holders the opportunity to convert their existing debt (principal only) at an IPO of the Company and listing on a major exchange at a 20% discount to the IPO share price. This debt holder elected to convert existing debt (principal only) and debt has been reclassed to Convertible loan payable on the balance sheet. This is an extinguishment of existing debt and a beneficial conversion will be recorded upon an IPO, as it is contingent before conversion feature. In June 2020, the note maturity date was extended to June 26, 2021. On June 30, 2021 the Company was past due on the note.

 

 

 

 

 21 

 

 

Note 8 – Bonds Payable

 

On May 18, 2018, the Company commenced an offering under Regulation A under the Securities Act of 1933, as amended, of 5,000 Class A Bonds. The price per bond was $1,000 with a minimum investment of $5,000. The target offering was up to $5,000,000. The Class A Bond offering was closed on December 31, 2018 and the Company received proceeds of $821,000. In the first quarter of 2019, the Company received the remaining proceeds of $125,000. As of December 31, 2019, total Class A Bonds issued was $946,000, which amounts were used for operations. The Class A Bonds bear interest at 1% per month, or 12% per year, paid monthly. In connection with the Class A Bond offering, the Company paid fees of $67,845, which were recorded as a discount to the bonds. The discount is amortized using the straight-line method over the term of the bonds (36 months), due to the short-term nature of the bonds. During the six months ended June 30, 2021 and 2020, the Company amortized $2,705 and $2,969, respectively to interest expense. For the six months ended June 30, 2021 and year ended December 31, 2020, a discount of $546 and $3,251 remained, respectively, which will be expensed through 2021.

 

In June 2019, the Company offered its Class A Bond debt holders the opportunity to convert their existing debt (principal only) at an IPO of the Company and listing on a major exchange at a 20% discount to the IPO share price. As of December 31, 2019, Class A Bond debt holders electing to convert represented $684,000 of debt and has been reclassed to Convertible bonds on the balance sheet. This is an extinguishment of existing bonds and a beneficial conversion will be recorded upon an IPO, as it is contingent before conversion feature.

  

As of December 31, 2020, the following is a schedule of principal amount maturities for all loans, convertible loans, promissory notes, bonds and convertible bonds payable:

 

Year Ending December 31,  Third Party   Related Party 
         
2021  $6,627,550   $ 
2022   134,460     
2023   250,000     
2050   150,000     
   $7,162,010   $ 

  

As of June 30, 2021, the following is a schedule of principal amount maturities for all loans, convertible loans, promissory notes, bonds and

convertible bonds payable:

 

Six Months Ended June 30,  Third Party   Related Party 
         
2021  $311,696   $5,750,000 
2022        
2023       250,000 
2024   821,000     
2025   125,000     
2050   150,000     
   $1,407,696   $6,000,000 

 

 

 

 

 22 

 

 

Note 9 – Preferred Stock Warrant Liability

 

During 2021 and 2020, there were no issuance of Series A-2 Preferred Stock warrants in conjunction with a debt or purchase agreement. As of December 31, 2020, the Series A-2 Preferred Stock was contingently redeemable and, accordingly, the related warrants had been presented as a liability in accordance with ASC 480. The Warrants that were treated as a liability were measured to estimated fair value at each reporting period through June 2021. In June 2021, the warrants were revalued one last time and then reclassed to additional paid-in capital as the redemption feature was eliminated when the new Certificate of Incorporation was filed. The warrants have an exercise price of $0.01 and $1.75 per share and expire ten years after issuance.

 

Management determined that the fair market value of the Series A-2 Preferred Stock warrants granted as of June 30, 2021 and December 31, 2020, were approximately $0 and $2,060,000, respectively, which had been recorded as a liability. See Note 12 for additional information related to the valuation.

 

Note 10 – Preferred Stock

 

On June 14, 2021, the Company filed a Second Amended and Restated Certificate of Incorporation with the State of Delaware to authorize, sell and issue a new series of Preferred Stock B, and convert the old series of Preferred Stock A, A-1, A-2 and AA to the new series of Preferred Stock B. Immediately prior to the effective date of the Certificate, the total number of shares the Company was authorized to sell was 88,682,500. The number of shares of Common Stock (“Old Common Stock”) authorized was 36,000,000. The number of shares of Preferred Stock (“Old Preferred Stock”) authorized was 52,682,500 consisting of 1,712,200 for Series A, 5,970,300 for Series A-1, 10,000,000 for Series A-2, and 35,000,000 for Series AA. The Old Preferred Stock contained a redemption right, which no longer exist with the conversion to the new Series B Preferred Stock. The Company is now authorized to issue two classes of Stock, Common Stock and Preferred Stock, for total shares of 288,000,000. The number of Common Stock authorized is 155,000,000 shares. The number of Preferred Stock authorized is 133,000,000 shares, which shall be divided into 1) 50,000,000 shares of Series B-1 Preferred Stock, 2) 7,000,000 shares of Series B-2a Preferred Stock, 3) 22,000,000 shares of Series B-2b Preferred Stock, 4) 19,000,000 shares of Series B-3 Preferred Stock, 5) 16,000,000 shares of Series B-4 Preferred Stock, and 6) 19,000,000 shares of Series B-5 Preferred Stock, collectively known as “Series B Preferred Stock” or “Preferred Stock.” Each share of Common Stock issued and outstanding immediately prior to the effective date of this amendment was automatically reclassified to one share of Common Stock and one share of Series B-5 Preferred stock (“Common Stock Unit”). Any options and warrants or other rights to purchase Old Common Stock became an option, warrant, or right, or security convertible into, an equivalent number of shares of Common Stock and Series B-5 Preferred Stock. After the effective date of this amendment, any new Common Stock will be issued as a unit consisting of one share of Common Stock and one share of Series B-5 Preferred Stock. All warrants exercisable for Series A-2 Preferred Stock became exercisable for an equivalent number of shares of B-4 Preferred Stock.

 

In June 2021, the Company entered into a stock purchase agreement that authorized the sale and issuance of 9,825,113 shares of Series B-1 Preferred Stock at a purchase price of $0.10178 per share.

  

Conversion rights: Shares of Series B-5 Preferred Stock are not convertible. The holders of the Series B Preferred Stock (excluding Series B-5 Preferred Stock) shall have the rights with respect to the conversion of their respective Series B Preferred Stock into shares of Common Stock. Series B Preferred Stock conversion rate shall be obtained by dividing the respective original issue price for the Series B Preferred Stock. The conversion price for Series B-1, Series B2a, Series B-2b, B-3 and B-4 Preferred Stock shall initially be the original issue price of the Series B Preferred Stock issue price. Such initial Preferred Stock conversion price shall be adjusted form time to time.

 

 

 

 

 23 

 

 

Liquidation rights: Upon a liquidating event, before any distribution or payment shall be made to the holders of any common stock, the holder of Series B Preferred Stock shall be entitled to be paid out of the assets of the Company legally available for distribution, or the consideration received in such transaction, respectively. First an amount per share of Series B-1 Preferred Stock and Series B-2a Preferred Stock equal to three times the original issue price (as adjusted for any stock dividends, combinations, splits, recapitalizations and the like with respect to such shares after the filing date hereof) for each shares held by them on a pro rata basis. If, upon any such liquidation, dissolution, or winding up, the assets of the Company shall be insufficient to make payment in full to all holders of the Series B-1Preferred Stock and Series B-2a Preferred Stock, of the liquidation preferences set forth, then such assets (or consideration) shall be distributed among the holders of Series B-1 Preferred Stock and Series B-2a Preferred Stock at the time outstanding, ratably in proportion to the full amounts to which they would otherwise be respectively entitled to. Then second, an amount per share of Series B-2b Preferred Stock equal to one times the original issue price (as adjusted for any stock dividends, combinations, splits, recapitalizations and the like with respect to such shares after the filing date hereof) for each share of Series B-2b Preferred Stock held by them. If, upon liquidation, dissolution, or winding up, the assets of the Company shall be insufficient to make payment in full to all holders of Series B-2b, then such assets (or consideration) shall be distributed among the holders of Series B-2b at the time outstanding, ratably in proportion to the full amounts to which they would otherwise be respectively entitled to. Then third, an amount per share of Series B-3 Preferred Stock equal to one times the original issue price (as adjusted for any stock dividends, combinations, splits, recapitalizations and the like with respect to such shares after the filing date hereof) for each share of Series B-3 Preferred Stock held by them. If, upon liquidation, dissolution, or winding up, the assets of the Company shall be insufficient to make payment in full to all holders of Series B-3, then such assets (or consideration) shall be distributed among the holders of Series B-3 at the time outstanding, ratably in proportion to the full amounts to which they would otherwise be respectively entitled to. Then forth, an amount per share of Series B-4 Preferred Stock equal to one times the original issue price (as adjusted for any stock dividends, combinations, splits, recapitalizations and the like with respect to such shares after the filing date hereof) for each share of Series B-4 Preferred Stock held by them. If, upon liquidation, dissolution, or winding up, the assets of the Company shall be insufficient to make payment in full to all holders of Series B-4, then such assets (or consideration) shall be distributed among the holders of Series B-4 at the time outstanding, ratably in proportion to the full amounts to which they would otherwise be respectively entitled to. Then fifth, an amount per share of Series B-2b Preferred Stock equal to one times the original issue price (as adjusted for any stock dividends, combinations, splits, recapitalizations and the like with respect to such shares after the filing date hereof) for each share of Series B-2b Preferred Stock held by them. If, upon liquidation, dissolution, or winding up, the assets of the Company shall be insufficient to make payment in full to all holders of Series B-2b, then such assets (or consideration) shall be distributed among the holders of Series B-2b at the time outstanding, ratably in proportion to the full amounts to which they would otherwise be respectively entitled to. Then sixth, an amount per share of Series B-3 Preferred Stock equal to one times the original issue price (as adjusted for any stock dividends, combinations, splits, recapitalizations and the like with respect to such shares after the filing date hereof) for each share of Series B-3 Preferred Stock held by them. If, upon liquidation, dissolution, or winding up, the assets of the Company shall be insufficient to make payment in full to all holders of Series B-3, then such assets (or consideration) shall be distributed among the holders of Series B-3 at the time outstanding, ratably in proportion to the full amounts to which they would otherwise be respectively entitled to. Then seventh, an amount per share of Series B-4 Preferred Stock equal to one times the original issue price (as adjusted for any stock dividends, combinations, splits, recapitalizations and the like with respect to such shares after the filing date hereof) for each share of Series B-4 Preferred Stock held by them. If, upon liquidation, dissolution, or winding up, the assets of the Company shall be insufficient to make payment in full to all holders of Series B-4, then such assets (or consideration) shall be distributed among the holders of Series B-4 at the time outstanding, ratably in proportion to the full amounts to which they would otherwise be respectively entitled to. Then eighth, an amount per share of Series B-5 Preferred Stock equal to $0.50 for each share held by them. If, upon any liquidation, dissolution, or winding up, the assets of the Company shall be insufficient to make payment in full to all holders of Series B-5 Preferred Stock, then such assets (or consideration) shall be distributed among the holders of Series B-5 Preferred Stock at the time outstanding, ratably in proportion to the full amounts to which they would otherwise be respectively entitled to.

 

After the payment of full liquidation preferences of the Series B Preferred Stock, the remaining assets of the Company legally available for distribution ratably to the holders of the Common Stock and Series B Preferred stockholders (excluding Series B-5 Preferred Stock) on an as-if converted basis in proportion to the number of shares of Common Stock held by each such holder.

  

 

 

 

 24 

 

 

Voting rights: The holders of Preferred Stock (excluding all shares of Series B-5 Preferred Stock) shall be entitled to the number of votes equal to the whole number of shares of Common Stock into which such shares of Preferred Stock could be converted with the same voting rights and powers of common shareholders, except with respect to the election of directors. The Series B-5 Preferred Stock itself shall carry no voting rights, but the Common Stock, after the effective date of the Second Amended and Restated Certificate of Incorporation, shall maintain its voting rights of one vote per share. In addition to any greater or additional vote required by law of the Second Amended and Restated Certificate of Incorporation, the affirmative vote of the holders of at least a majority of the outstanding Preferred Stock (excluding all shares of Series B-5 Preferred Stock), voting together on an as-converted basis, shall be necessary for effecting or validating actions (whether by amendment, merger or consolidation, or by any wholly-owned subsidiaries or otherwise).

 

Detail information in support of Statement of Stockholders’ Deficit 

 

   Preferred Series B-1   Preferred Series B-3   Preferred Series B-4   Preferred Series A 
   Shares   Amount   Shares   Amount   Shares   Amount   Shares   Amount 
                                 
Balance as of December 31, 2020:      $       $       $       $ 
                                         
Eliminate preferred stock redemption characteristics                           1,712,200    621,973 
                                         
Equity conversion to Series B preferred stock           14,142,088    1,439,382    12,474,000    1,269,604    (1,712,200)   (621,973)
                                         
Net proceeds from sale of Series B preferred stock   9,825,113    930,803                         
                                         
Balance as of June 30, 2021:   9,825,113   $930,803    14,142,088   $1,439,382    12,474,000   $1,269,604       $ 

(continued)

 

   Preferred Series A-1   Preferred Series A-2   Preferred Series AA 
   Shares   Amount   Shares   Amount   Shares   Amount 
                         
Balance as of December 31, 2020:      $       $       $ 
                               
Eliminate preferred stock redemption characteristics   5,970,300    3,464,645    4,791,500    4,294,687    14,142,088    6,200,623 
                               
Equity conversion to Series B preferred stock   (5,970,300)   (3,464,645)   (4,791,500)   (4,294,687)   (14,142,088)   (6,200,623)
                               
Net proceeds from sale of Series B preferred stock                        
                               
Balance as of June 30, 2021:      $       $       $

 

 

 

 

 

 25 

 

 

Note 11 – Common Stock

 

On March 31, 2020, the Company commenced an offering pursuant to Regulation A under the Securities Act (the “Offering”), pursuant to which it offered to sell up to 12,000,000 shares of its Common Stock, at a price of $1.00 per share. The Company utilized the net proceeds from the Offering for inventory, purchase order deposits for inventory, tooling and other upfront costs associated with inventory production and general working capital. For the six months ended June 30, 2021 and year ended December 31, 2020, the Company sold shares of 375,897 and 951,665, respectively for net proceeds of $319,674 and $740,876, respectively from the Offering. As of June 30, 2021 and December 31, 2020 a deposit hold of $0 and $52,930, respectively was reclassed to subscription receivable. The Company paid fees to StartEngine of $15,000 for services provided prior to commencing. Other fees include a 7% commission fee based on dollar amount received from investors and 5% commission paid in warrants for shares with the same terms as the Offering. As of June 30, 2021, the Company is obligated to issue 66,378 in warrants to StartEngine in connection with the Offering.

 

In May 2021, an employee exercised their options and purchased 11,900 shares of common stock for net proceeds of $208.

 

On June 14, 2021, the Company filed a Second Amended and Restated Certificate of Incorporation with the State of Delaware to among other things, authorize each share of Common Stock issued and outstanding immediately prior to the effective date of the amendment to be automatically reclassified as to one share of Common Stock and one share of Series B-5 Preferred Stock (“Common Stock Unit”). See Note 10 for additional details on the Second Amended and Restated Certificate of Incorporation

  

Note 12 – Stock Warrants

 

At various times during 2017, the Company issued 216,779 Series A-2 Preferred Stock warrants in connection with the loan payable (See Note 5). The warrants have an exercise price of $0.0143 per share and expire ten years after issuance.

 

At various times during 2018, the Company issued 263,298 Series A-2 Preferred Stock warrants in conjunction with the loan payable (See Note 5) and Series A-2 preferred stock purchase agreements (See Note 10). The warrants have an exercise price of $0.0143 and $1.75 per share, respectively, and expire ten years after issuance.

 

In the first quarter of 2019, the Company issued 360,170 Series A-2 Preferred Stock warrants in conjunction with the loan payable (See Note 5). The warrants have an exercise price of $0.0143 and expire in ten years after issuance.

 

In December 2020, the Company issued 950,000 common stock warrants to Robert Orlando in conjunction with the settlement of the Hybrid Athletics case.

 

The Company calculated the estimated fair value of each Series A-2 Preferred Stock and common stock warrants on the date of grant and at December 31, 2020 using the following assumptions for the year ended December 31, 2020.

 

Weighted average variables in accordance with the Series A-2 Preferred Stock warrants:

 

   2020 
Expected life of preferred stock warrants   2.00 
Expected stock price volatility   33.0% 
Annual rate of quarterly dividends   0.00% 
Risk free rate   0.13% 

 

 

 

 

 26 

 

 

Weighted average variables in accordance with the common stock warrants:

 

   2020 
Expected life of common stock warrants   10.00 
Expected stock price volatility   33.00% 
Annual rate of quarterly dividends   0.00% 
Risk free rate   0.37% 

 

The following table summarizes warrant activity:

 

  

Number of

Warrants

   Weighted Avg Exercise Price   Weighted Avg Remaining Years 
             
Outstanding as of December 31, 2019   3,478,785    0.07    8.41 
                
Forfeited   (882,238)   0.01      
Granted   950,000    0.001      
                
Outstanding as of December 31, 2020   3,546,547   $0.07    8.43 

 

Note 13– Stock Option Plan

 

The Company’s 2015 Equity Incentive Plan (the “Incentive Plan”) permits the grant of incentive and nonqualified stock options for up to 2,746,500 shares of common stock. In July 2020, the Incentive Plan was amended and restated to account for the increase of share limit available by 1,000,000 shares, change the Plan’s governing law from California to Delaware, extend the term of the Plan, and make other necessary technical changes. As of December 31, 2020, there were 680,317 shares, respectively, available for issuance under the Plan. Key employees, defined as employees, directors, non-employee directors and consultants, are eligible to be granted awards under the Plan. The Company believes that such awards promote the long-term success of the Company. 

 

For the six months ended June 30, 2021 and year ended December 31, 2020, the Company issued 0 and 877,000, respectively, stock options to the board of directors, employees and consultants, which have various vesting terms.

 

For the six months ended June 30, 2021 and 2020, the Company recognized $49,909 and 3,709, respectively, of stock compensation expenses related to stock options. The total stock-based compensation was recognized in sales and marketing expenses in the amount of $14,318 and $0, respectively, and general and administrative expenses in the amount of $35,591 and $3,709, respectively, for the six months ended June 30, 2021 and 2020.

 

The Company calculated the estimated fair value of each stock option on the date of grant using the following weighted average assumptions for the year ended December 31,

 

   2020 
Expected life of options   6.50 
Expected stock price volatility   33.00% 
Annual rate of quarterly dividends   0.00% 
Risk free rate   0.45% 

 

 

 

 

 27 

 

 

The Company estimated the fair value of the options using the Black-Scholes option-pricing model. Expected lives were determined using the simplified method, except non-employee options.

  

The following table summarized option activity:

 

   Number of Options  

Weighted Avg

Exercise Price

   Weighted Avg Remaining Years 
             
Outstanding as of December 31, 2019   1,739,170    0.74    9.44 
                
Forfeited   (428,487)   0.81      
Exercised             
Granted   877,000    0.60      
                
Outstanding as of December 31, 2020   2,187,683    0.67    9.89 
                
Outstanding as of December 31, 2020, vested   1,373,599   $0.28    6.07 

 

Note 14 – Retirement Plan

 

The Company has a 401(k) Plan (the “Plan”) covering employees who meet eligibility requirements. Employees are eligible to contribute any amount of their earnings, up to the annual federal maximum allowed by law. The employer contributions to the 401(k) plan are determined on a yearly basis at the discretion of Management. The Company contributed approximately $42,000 and $60,000 to the Plan during the six months ended June 30, 2021 and 2020, respectively.

 

Note 15 – Major Suppliers and Customers

 

For the six months ended June 30, 2021, purchases from four suppliers represented approximately 95% of total inventory purchases. As of June 30, 2021, $1,404,821 or 44% of accounts payable was due to these suppliers. For the year ended December 31, 2020, purchases from three suppliers represented approximately 95% of total inventory purchases. As of December 31, 2020, approximately $629,411 or 25% of accounts payable was due to these suppliers.

 

The Company is not subject to customer concentration as a majority of its revenue is derived from website sales (direct-to-consumer).

 

Note 16 – Commitments and Contingencies

 

Operating leases – The Company leased its office facility for a monthly rent of approximately $11,000. On March 31, 2021, the Company let the lease expire on the bulk of its office space and signed a lease for a subset of the space at a monthly rent of $2,246 with an expiration date of March 31, 2022. Total rent expense for the six months ended June 30, 2021 and 2020, was approximately $39,400 and $64,800, respectively.

 

Warranty – Our product warranties are expensed as incurred. Due to their immateriality, we do not maintain a warranty reserve. We continue to monitor our warranty cost and their impact on our business.

  

 

 

 

 28 

 

 

Contingencies – As a manufacturer of consumer products, the Company has exposure to California Proposition 65, which regulates substances officially listed by California as causing cancer, birth defects, or other reproductive harm. The regulatory arm of Proposition 65 that relates to the Company prohibits businesses from knowingly exposing individuals to listed substances without providing a clear and reasonable warning. All Companies in California are subject to potential claims based on the content of their products sold. The Company is not currently subject to litigation matters related to the proposition. While there is currently not an accrual recorded for this potential contingency, in the opinion of management, the amount of ultimate loss with respect to these actions will not materially affect the financial position or results of operations of the Company.

 

The apparel industry is subject to laws and regulations of federal, state and local governments. Management believes that the Company is in compliance with these laws. While no regulatory inquiries have been made, compliance with such laws and regulations can be subject to future review and interpretation, as well as regulatory actions unknown or asserted at this time.

 

From time to time, the Company is involved in a variety of legal matters that arise in the normal course of business. Based on information available, the Company evaluates the likelihood of potential outcomes. The Company records the appropriate liability when the amount is deemed probable and reasonably estimable. No allowance for loss or settlement has been recorded at June 30, 2021 and December 31, 2020.

 

Note 17 – Subsequent Events

 

Bondholder Consent and Extension

 

Subsequent to June 30, 2021, the Company asked bondholders to vote for an extension on their bonds. In August 2021, the bondholder vote passed with more than 51% consent, resulting in the original maturity date of each Class A Bond being extended by three years.

 

Series B-1 Preferred Stock Purchase

 

Subsequent to June 30, 2021, the Company sold 19,650,226 shares of Series B-1 Preferred Stock for gross proceeds of $2,000,000.

 

The Company has evaluated subsequent events that occurred after June 30, 2021 through September 24, 2021, the issuance date of these financial statements. There have been no other events or transactions during this time that would have a material effect on these financial statements, other than those disclosed above.

 

 

 

 

 

 

 

 

 

 

 

 

 29 

 

 

Item 4. Exhibits

 

The documents listed in the Exhibit Index of this report are incorporated by reference or are filed with this report, in each case as indicated below.

 

2.1 Second Amended and Restated Certificate of Incorporation (2)
2.2 Bylaws (3)
2.3 First Amendment to Bylaws (4)
2.4 Second Amendment to Bylaws (2)
3.1 Investor Rights Agreement dated as of July 16, 2015 (5)
3.2 Voting Agreement dated as of July 16, 2015 (6)
3.3 Right of First Refusal and Co-Sale Agreement dated as of July 16, 2015, as amended June 14, 2017 (7)
3.4 Form of Preferred Stock Warrant (8)
3.5 Form of Preferred Stock Warrant (Black Oak) (24)
3.6 Form of Class A Stock Warrant (9)
3.7 Form of Class A Bond (10)
4 Form of Subscription Agreement (11)
6.1 First Amended and Restated Senior Credit Agreement dated July 28, 2017, between HYLETE, Inc., certain stockholders of HYLETE, Inc., Black-Oak-HYLETE-Senior-Debt, LLC, and HYLETE-Senior Debt, LLC. (12)
6.2 Amendment Nos. 1 through 7 to First Amended and Restated Senior Credit Agreement
6.3 Employment Agreement dated June 13, 2019, by and between HYLETE, Inc. and Adam Colton (13)
6.4 First Amendment to Employment Agreement dated September 14, 2021, by and between HYLETE, Inc. and Adam Colton
6.5 Form of Option Award Agreement (14)
6.6 2015 Equity Incentive Plan (15)
6.7 Lease between Solana Partners, L.P., and HYLETE, Inc., dated November 13, 2013, as amended by the Fourth Lease Amendment dated February 24, 2018 (16)
6.8 Asset Purchase agreement dated May 31, 2018, between GRACEDBYGRIT, Inc., and HYLETE, Inc. (17)
6.9 Form of Loan Conversion Agreement dated January 6, 2020 (18)
6.10

Seventh Lease Amendment with Solana Partners, L.P. dated March 11, 2021 (19)

6.11 Separation Agreement and General Release of All Claims between the Company and Ronald Wilson dated June 14, 2020 (20)
6.12 Separation Agreement and General Release of All Claims between the Company and Matthew Paulson dated June 15, 2020. (21)
6.13 Settlement Agreement by and among (a) Hylete, Inc, Ronald L. Wilson II and Matthew Paulson and (b) Hybrid Athletics, LLC and Robert Orlando, dated December 15, 2020. (22)
8 Form of Escrow Agreement (23)

______________________

   
(2) Filed as an exhibit to the HYLETE, Inc. Current Report on Form 1-U filed on June 21, 2021 and incorporated herein by reference.
(3) Filed as an exhibit to the HYLETE, Inc. Annual Report on Form 1-K filed on April 30, 2019 and incorporated herein by reference.
(4) Filed as an exhibit to the HYLETE, Inc. Current Report on Form 1-U filed on February 13, 2020 and incorporated herein by reference.
(5) Filed as an exhibit to the HYLETE, Inc. Regulation A Offering Statement on Form 1-A (Commission File No. 024-10736) filed on September 1, 2017 and incorporated herein by reference.
(6) Filed as an exhibit to the HYLETE, Inc. Regulation A Offering Statement on Form 1-A (Commission File No. 024-10736) filed on September 1, 2017 and incorporated herein by reference.

 

 

 

 30 

 

 

(7) Filed as an exhibit to the HYLETE, Inc. Regulation A Offering Statement on Form 1-A (Commission File No. 024-10736) filed on September 1, 2017 and incorporated herein by reference.
(8) Filed as an exhibit to the HYLETE, Inc. Registration Statement on Form S-1 (Commission File No. 333-233036) filed on September 30, 2019 and incorporated herein by reference.
(9) Filed as an exhibit to the HYLETE, Inc. Registration Statement on Form S-1 (Commission File No. 333-233036) filed on September 30, 2019 and incorporated herein by reference.
(10) Filed as an exhibit to the HYLETE, Inc. Regulation A Offering Statement on Form 1-A (Commission File No. 024-10817) filed by March 12, 2018 and incorporated herein by reference.
(11) Filed as an exhibit to the HYLETE, Inc. Regulation A Offering Statement on Form 1-A (Commission File No. 024-11158) filed on March 27, 2020, and incorporated herein by reference.
(12) Filed as an exhibit to the HYLETE, Inc. Regulation A Offering Statement on Form 1-A (Commission File No. 024-10736) filed on September 1, 2017 and incorporated herein by reference.
(13) Filed as an exhibit to the HYLETE, Inc. Regulation A Offering Statement on Form 1-A (Commission File No. 024-10736) filed on September 1, 2017 and incorporated herein by reference.
(14) Filed as an exhibit to the HYLETE, Inc. Registration Statement on Form S-1 (Commission File No. 333-233036) filed on September 30, 2019 and incorporated herein by reference.
(15) Filed as an exhibit to the HYLETE, Inc. Regulation A Offering Statement on Form 1-A (Commission File No. 024-10736) filed on September 1, 2017 and incorporated herein by reference.
(16) Filed as an exhibit to the HYLETE, Inc. Annual Report on Form 1-K filed on April 23, 2018 and incorporated herein by reference.
(17) Filed as an exhibit to the HYLETE, Inc. Regulation A Offering Statement on Form 1-A (Commission File No. 024-10817) filed on March 12, 2018 and incorporated herein by reference.
(18) Filed as an exhibit to the HYLETE, Inc. Regulation A Offering Statement on Form 1-A (Commission File No. 024-11158) filed on March 27, 2020, and incorporated herein by reference.
(19) Filed as an exhibit to the HYLETE, Inc. Annual Report on Form 1-K filed on April 29, 2021 and incorporated herein by reference.
(20) Filed as an exhibit to the Current Report on Form 1-U of HYLETE, Inc. filed on June 19, 2020, and incorporated herein by reference.
(21) Filed as an exhibit to the HYLETE, Inc. Annual Report on Form 1-K filed on April 29, 2021 and incorporated herein by reference.
(22) Filed as an exhibit to the HYLETE, Inc. Current Report on Form 1-U  filed December 18, 2020, and incorporated herein by reference.
(23) Filed as an exhibit to the HYLETE, Inc. Regulation A Offering Statement on Form 1-A (Commission File No. 024-11158) filed on March 27, 2020, and incorporated herein by reference.
(24) Filed as an exhibit to the HYLETE, Inc. Semi-Annual Report on Form 1-SA filed on September 23, 2020 and incorporated herein by reference.

 

 

 

 

 

 

 

 

 

 

 

 31 

 

 

SIGNATURES

 

Pursuant to the requirements of Regulation A, the issuer has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized, in Solana Beach, California, on September 24, 2021.

 

HYLETE, Inc.

 

 

By /s/ Adam Colton                            

Adam Colton, Principal Executive Officer

HYLETE, Inc.

 

 

This report been signed by the following persons in the capacities and on the dates indicated.

 

 

/s/ Adam Colton                                  

Adam Colton, Chief Financial Officer, Principal Executive Officer, Interim Chief Executive Officer

Date: September 24, 2021

 

/s/ Lilia Nevarez                                  

Lilia Nevarez, Principal Accounting Officer

Date: September 24, 2021

 

 

 

 

 

 

 

 32