NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
NOTE
1 — NATURE OF OPERATIONS
Overview
NewAge,
Inc. (the “Company”) was formed under the laws of the State of Washington on April 26, 2010. Effective July 28, 2020,
the Company amended its Articles of Incorporation to change its name from New Age Beverages Corporation to NewAge, Inc. Accordingly,
all references herein have been changed to reflect the new name. The Company changed its name to NewAge, Inc as it built out its
distribution system and was in a position to drive a broader portfolio of products through that system that spans more than 50
markets worldwide with a network of more than 400,000 exclusive independent distributors (“Brand Partners”). The Company
is a healthy and organic consumer products company engaged in the development and commercialization of a portfolio of brands in
three core category platforms including health and wellness, healthy appearance, and nutritional performance primarily in a direct-to-consumer
route to market.
Legal
Structure, Regulation and Consolidation
The
Company has four direct subsidiaries, all of which are wholly owned. These subsidiaries consist of NABC, Inc., NABC Properties,
LLC (“NABC Properties”), Morinda Holdings, Inc. (“Morinda”) and Ariix LLC (“Ariix”). NABC,
Inc. is a Colorado-based operating company that consolidates performance and financial results of the Company’s subsidiaries
and divisions. NABC Properties administers a building owned by the Company in southern Colorado. Morinda was acquired in December
2018 and Ariix was acquired in November 2020. In addition, Morinda and Ariix have numerous subsidiaries that are in the same
line of business.
The
Company and its subsidiaries are subject to regulation by a number of governmental agencies, including the U.S. Food and Drug
Administration; Federal Trade Commission; Consumer Product Safety Commission; federal, state, and local taxing agencies; and others.
In addition, the Company and its subsidiaries are subject to regulation by a number of foreign governmental agencies.
The
consolidated financial statements, which include the accounts of the Company and its wholly owned subsidiaries, are prepared in
conformity with generally accepted accounting principles in the United States of America (“U.S. GAAP”). All intercompany
balances and transactions have been eliminated.
Segments
The
Company’s chief operating decision maker (the “CODM”), who is the Company’s Chief Executive Officer, allocates
resources and assesses performance based on financial information of the Company. The CODM reviews financial information presented
for each reportable segment for purposes of making operating decisions and assessing financial performance. The Company’s
CODM assesses performance and allocates resources based on the financial information of two operating segments, the Direct/ Social
Selling segment and the Direct Store segment. These two reportable segments focus on the sale of distinctly different products
and are managed separately because they have different marketing strategies, customer bases, and economic characteristics. The
Direct Store segment includes substantially all of our corporate overhead activities. Please refer to Note 17 for additional information
about the Company’s operating segments.
NOTE
2 — SIGNIFICANT ACCOUNTING POLICIES
Use
of Estimates
The
preparation of financial statements and related disclosures in conformity with U.S. GAAP requires the Company to make judgments,
assumptions, and estimates that affect the amounts reported in its consolidated financial statements and accompanying notes. The
Company bases its estimates and assumptions on existing facts, historical experience, and various other factors that it believes
are reasonable under the circumstances, to determine the carrying values of assets and liabilities that are not readily apparent
from other sources. The Company’s significant accounting estimates include, but are not necessarily limited to, impairment
of goodwill and long-lived assets; valuation assumptions for business combination obligations and the related assets acquired
in business combinations; valuation assumptions for stock options, warrants and equity instruments issued for goods or services;
estimated useful lives for identifiable intangible assets and property and equipment; allowances for sales returns, chargebacks
and inventory obsolescence; deferred income taxes and the related valuation allowances; and the evaluation and measurement of
contingencies. Additionally, the full impact of COVID-19 is unknown and cannot be reasonably estimated. However, the Company has
made appropriate accounting estimates based on the facts and circumstances available as of the reporting date. To the extent there
are material differences between the Company’s estimates and the actual results, the Company’s future consolidated
results of operation will be affected.
NewAge,
Inc.
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
Cash
and Cash Equivalents
All
highly liquid investments purchased with an original maturity of three months or less that are freely available for the Company’s
immediate and general business use are classified as cash and cash equivalents. Cash consists of demand deposits with financial
institutions. Cash equivalents consist of short-term certificates of deposit.
Allowance
for Doubtful Accounts
Effective
January 1, 2020, the Company adopted ASU 2016-13 that requires an impairment model known as the “current expected credit
losses” model that is based on expected losses rather than incurred losses. Under the “current expected credit losses”
model, an entity recognizes, as an allowance, its estimate of expected credit losses. Through December 2019, the Company recorded
a provision for doubtful accounts based on historical experience and a detailed assessment of the collectability of its trade
accounts receivable. In estimating the allowance for doubtful accounts, the Company considered, among other factors, the aging
of the accounts receivable, its historical write-offs, the credit worthiness of customers, and general economic conditions. Under
both methods, account balances are charged off against the allowance for doubtful accounts when the Company believes that it is
probable that the receivable will not be recovered.
Inventories
Inventories
are adjusted to the lower of cost and net realizable value, using the first-in, first-out method. The components of inventory
cost include raw materials, labor and overhead. The determination of net realizable value involves various assumptions related
to excess or slow-moving inventories, non-conforming inventories, expiration dates, current and future product demand, production
planning, and market conditions. If future demand and market conditions are less favorable than management’s assumptions,
additional inventory adjustments could be required in future periods.
Identifiable
Intangible Assets
Identifiable
intangible assets are recorded at the estimated acquisition date fair value. Finite lived intangible assets are amortized over
the shorter of the contractual life or their estimated useful life using the straight-line method, which is determined by identifying
the period over which the cash flows from the intangible asset are expected to be generated.
In
connection with the Company’s business combinations, identifiable intangible assets were acquired that were recorded at
estimated fair value on the date of acquisition. These assets are being amortized using the straight-line method over the estimated
useful lives as follows:
IDENTIFIABLE INTANGIBLE ASSETS ESTIMATED USEFUL LIFE
Brand Partner distribution and sales network
|
10-13
|
Trade
names
|
5-15
|
Manufacturing
know-how and other
|
15
|
Non-compete
agreements
|
3-5
|
China
direct selling license
|
15
|
Patents
and other
|
10-12
|
Leases
The
Company determines if contractual arrangements are considered a lease at inception. Operating leases are included in right-of-use
(“ROU”) assets, whereas assets related to finance leases are included in property and equipment. ROU assets represent
the Company’s right to use an underlying asset for the lease term and lease liabilities represent the related obligations
to make lease payments arising from the lease. Operating lease ROU assets and liabilities are recognized at the lease commencement
date based on the present value of lease payments over the lease term. Most of the Company’s leases do not set forth an
implicit interest rate, which requires use of the Company’s estimated incremental borrowing rate to determine the present
value of lease payments. The Company has a central treasury function and determines the incremental borrowing rate based on local
economic conditions in the jurisdiction of the related leased property.
NewAge,
Inc.
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
When
lease terms include options to extend or terminate the lease that are considered reasonably certain to be exercised, the ROU calculations
give effect to the expected exercise of such options. Lease expense for lease payments is recognized on a straight-line basis
over the lease term. Some of the Company’s lease agreements contain lease and non-lease components, which are generally
accounted for separately. However, for certain leases, the Company elects to account for the lease and non-lease components as
a single lease component. Additionally, for certain equipment leases, the Company applies a portfolio approach to account for
the ROU assets and operating lease liabilities.
Property
and Equipment
Property
and equipment are recorded at cost less accumulated depreciation and amortization. Depreciation is calculated using the straight-line
method over the estimated useful lives of the assets, as follows:
PROPERTY AND EQUIPMENT ESTIMATED USEFUL LIFE
|
Years
|
|
|
Buildings
and improvements
|
28-40
|
Machinery
and equipment
|
3-7
|
Leasehold
improvements
|
1-20
|
Office
furniture and equipment
|
3-7
|
Transportation
equipment
|
3-5
|
Leasehold
improvements are amortized over the remaining lease term or the estimated useful life of the asset, whichever is shorter. Maintenance
and repairs are expensed as incurred. Depreciation commences when assets are initially placed into service for their intended
use.
Goodwill
Goodwill
represents the excess of the purchase price of acquired businesses over the estimated fair value of the identifiable net assets
acquired. Goodwill is not amortized but tested for impairment annually on December 31 of each year, or more frequently when events
or circumstances indicate that the carrying value of a reporting unit more likely than not exceeds its fair value. The goodwill
impairment test is applied by performing a qualitative assessment before calculating the fair value of the reporting unit. If,
on the basis of qualitative factors, it is considered more likely than not that the fair value of the reporting unit is greater
than the carrying amount, further testing of goodwill for impairment is not required. If the carrying amount of a reporting unit
exceeds the reporting unit’s fair value, an impairment loss is recognized in an amount equal to that excess, limited to
the total amount of goodwill allocated to that reporting unit.
Impairment
of Long-lived Assets
Long-lived
assets consist of identifiable intangible assets, property, equipment, and ROU assets, which are reviewed for impairment whenever
events or changes in circumstances indicate the carrying amount of an asset may not be recoverable. Impairment exists for long-lived
assets if the carrying amounts of such assets exceed the estimates of future net undiscounted cash flows expected to be generated
by such assets. An impairment charge is recognized for the amount by which the carrying amount of the asset, or asset group, exceeds
its fair value.
Debt
Issuance Costs and Discounts
Debt
issuance costs are costs incurred to obtain new debt financing or modify existing debt agreements and consist of incremental direct
costs incurred for professional fees and due diligence services, including reimbursement of similar costs incurred by the lenders.
Amounts paid to the lenders when a financing is consummated are a reduction of the proceeds and are treated as a debt discount.
Except for revolving lines of credit, debt issuance costs and discounts are presented in the accompanying consolidated balance
sheets as a reduction in the carrying value of the debt and are accreted to interest expense using the effective interest method.
Debt issuance costs related to revolving lines of credit are presented in the accompanying consolidated balance sheets as a long-term
asset and are amortized using the straight-line method over the contractual term of the debt agreement. Unamortized deferred debt
issuance costs are not charged to expense when the related debt becomes a demand obligation due to the violation of terms so long
as it is probable that the lenders will either waive the violation or will agree to amend or restructure the terms of the indebtedness.
If either circumstance is probable, the deferred debt issuance costs continue to be amortized over the remaining term of the initial
amortization period. If it is not probable, the costs will be charged to expense.
NewAge,
Inc.
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
Equity
Offering Costs
Commissions,
legal fees and other costs that are directly associated with equity offerings are capitalized as deferred offering costs, pending
a determination of the success of the offering. Deferred offering costs related to successful offerings are charged to additional
paid-in capital in the period it is determined that the offering was successful. Deferred offering costs related to unsuccessful
equity offerings are recorded as expense in the period when it is determined that an offering is unsuccessful.
Revenue
Recognition
Product
sales are recognized when the Company satisfies its performance obligations and transfers control of the promised products to
its customers, which generally occurs over a very short period of time. Performance obligations are typically satisfied by shipping
or delivering products to customers, which is also the point when title transfers to customers. Revenue is measured as the amount
of consideration expected to be received in exchange for transferring the related products.
Revenue
consists of the gross sales price, less estimated returns and allowances for which provisions are made at the time of sale, and
less certain other discounts, allowances, and personal rebates that are accounted for as a reduction from gross revenue. Shipping
and handling charges that are billed to customers are included as a component of revenue and amounted to $7.3 million and $5.7
million for the years ended December 31, 2020 and 2019, respectively. Costs incurred by the Company for shipping and handling
charges are included in cost of goods sold. The Company accounts for retail incentives made to Brand Partners, and similar discounts and incentives, as a reduction of revenue.
Payments
received for undelivered or back-ordered products are recorded as deferred revenue. The Company’s policy is to defer revenue
related payments received on products ordered in the current period but not delivered until the
subsequent period, initial Brand Partner fees, Brand Partner renewal fees and internet subscription fees until the products or
services have been provided. Deferred revenue is included in other accrued liabilities in the consolidated balance sheets and
amounted to $6.3 million and $1.4 million for the years ended December 31, 2020 and 2019, respectively. All amounts shown as deferred
revenue as of December 31, 2019 were recognized as revenue during the year ended December 31, 2020.
Customers are permitted to return products in unused condition
during a period of six to twelve months after the original sale date, depending on the business unit that originated the sale.
The amount refunded is generally offset by a reduction in commissions and incentives related to the original sale. Brand Partners
may be terminated if they return more than $250 of products within a rolling six-month period unless otherwise agreed to by the
Company. If a Brand Partner elects to terminate their account, they may return all unused products purchased within the past 12
months. Sales returns have
historically been less than 1.0%
of annual sales.
Customer
Programs and Incentives
The
Company incurs customer program costs to promote sales of products and to maintain competitive pricing. Amounts paid in connection
with customer programs and incentives are recorded as reductions to revenue or as advertising, promotional and selling expenses,
based on the nature of the expenditure. The Company accounts for volume rebates made to its Brand Partners, and similar discounts
and incentives, as a reduction of revenue in the accompanying consolidated statements of operations.
Sales
and Marketing Expenses
Promotional and
selling expenses consisted of sales and marketing expenses, and promotional activity expenses and
are recognized in the period incurred. The Company accrues expenses for incentive trips associated with the Direct / Social Selling segment’s marketing program, which rewards certain Brand Partners with paid attendance at its conventions, meetings, and
retreats. Expenses associated with incentive trips are accrued over qualification periods as they are earned. The Company
specifically analyzes incentive trip accruals based on historical and current sales trends as well as contractual obligations
when evaluating the adequacy of the incentive trip accrual. Actual results could result in liabilities being more or less
than the amounts recorded.
NewAge,
Inc.
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
Research
and Development
Research
and development costs are primarily related to development of new product formulas. All research and development costs are expensed
as incurred and amounts incurred through December 31, 2020 have not been material.
Loss
and Gain Contingencies
The
Company is subject to the possibility of various loss contingencies arising in the ordinary course of business. An estimated loss
contingency is accrued when it is probable that an asset has been impaired, or a liability has been incurred, and the amount of
loss can be reasonably estimated. If some amount within a range of loss appears to be a better estimate than any other amount
within the range, the Company accrues that amount. Alternatively, when no amount within a range of loss appears to be a better
estimate than any other amount, the Company accrues the lowest amount in the range. If the Company determines that a loss is reasonably
possible and the range of the loss is estimable, then the Company discloses the range of the possible loss. If the Company cannot
estimate the range of loss, it will disclose the reason why it cannot estimate the range of loss. The Company regularly evaluates
current information available to it to determine whether an accrual is required, an accrual should be adjusted and if a range
of possible loss should be disclosed. Legal fees related to contingencies are charged to general and administrative expense as
incurred. Contingencies that may result in gains are not recognized until realization is assured, which typically requires collection
in cash.
Stock-Based
Compensation
The
Company measures the cost of employee and director services received in exchange for all equity awards granted, including stock
options, based on the fair market value of the award as of the grant date. The Company computes the fair value of options using
the Black-Scholes-Merton (“BSM”) option pricing model. The Company recognizes the cost of the equity awards over the
period that services are provided to earn the award, usually the vesting period. For awards granted which contain a graded vesting
schedule, and the only condition for vesting is a service condition, compensation cost is recognized as an expense on a straight-line
basis over the requisite service period as if the award were, in substance, a single award. The Company recognizes the impact of
forfeitures in the period that the forfeiture occurs, rather than estimating the number of awards that are not expected to vest
in accounting for stock-based compensation.
Derivatives
Derivative
financial instruments are recorded in the accompanying consolidated balance sheets at fair value. When the Company enters into
a financial instrument such as a debt or equity agreement (the “host contract”), the Company assesses whether the
economic characteristics of any embedded features are clearly and closely related to the primary economic characteristics of the
remainder of the host contract. When it is determined that (i) an embedded feature possesses economic characteristics that are
not clearly and closely related to the primary economic characteristics of the host contract, and (ii) a separate, stand-alone
instrument with the same terms would meet the definition of a financial derivative instrument, then the embedded feature is bifurcated
from the host contract and accounted for as a derivative instrument. The estimated fair value of the derivative feature is recorded
in the accompanying consolidated balance sheets separately from the carrying value of the host contract. Subsequent changes in
the estimated fair value of derivatives are recorded as a gain or loss in the Company’s consolidated statements of operations.
Income
Taxes
The
Company accounts for income taxes in accordance with Accounting Standards Codification (“ASC”) 740, Income Taxes,
under which deferred income taxes are recognized based on the estimated future tax effects of differences between the financial
statement and tax bases of assets and liabilities given the provisions of enacted tax laws. Deferred income tax provisions and
benefits are based on changes to the assets or liabilities from year to year. In providing for deferred taxes, the Company considers
the relevant tax laws and regulations of the jurisdictions in which the Company operates, estimates of future taxable
income, and available tax planning strategies. If tax regulations, operating results, or the ability to implement tax-planning
strategies vary, adjustments to the carrying value of deferred tax assets and liabilities may be required. A valuation allowance
is recorded when it is more likely than not that a deferred tax asset will not be realized. The recorded valuation allowance is
based on significant estimates and judgments and if the facts and circumstances change, the valuation allowance could materially
change. In accounting for uncertainty in income taxes, the Company recognizes the financial statement benefit of a tax position
only after determining that the relevant tax authority would more likely than not sustain the position following an audit. For
tax positions meeting the more likely than not threshold, the amount recognized in the financial statements is the largest benefit
that has a greater than 50 percent likelihood of being realized upon ultimate settlement with the relevant tax authority.
The Company recognizes interest and penalties accrued
on any unrecognized tax benefits as a component of income tax expense.
NewAge,
Inc.
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
Foreign
Currency Translation
The
Company’s reporting currency is the U.S. Dollar, while the functional currencies of its foreign subsidiaries are their respective
local currencies. A majority of the Direct / Social Selling segment’s business operations occur outside the United
States. The local currency of each of the Direct / Social Selling segment’s international subsidiaries and branches
is used as its functional currency. All assets and liabilities are translated into U.S. dollars at exchange rates existing at
the consolidated balance sheet date, and net revenue and expenses are translated at monthly average exchange rates. The resulting
net foreign currency translation adjustments are recorded in accumulated other comprehensive income as a separate component of
shareholders’ equity in the consolidated balance sheets. Gains and losses from foreign currency transactions and remeasurement
gains (losses) on short-term intercompany borrowings, are recorded in other income and expense in the consolidated statements
of operations and comprehensive loss. The tax effect has not been material to date.
Loss
Per Common Share
Basic
net loss per common share is computed by dividing the net loss applicable to common stockholders by the weighted average number
of common shares outstanding for each period presented. Diluted net loss per common share is computed by giving effect to all
potential shares of Common Stock, including unvested restricted stock awards, stock options, convertible debt, Preferred Stock,
and warrants, to the extent dilutive.
Recent
Accounting Pronouncements
Recently
Adopted Standards. The following accounting standards were adopted during the year ended December 31, 2020:
In
June 2016, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update (“ASU”)
2016-13, Financial Instruments - Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments. ASU
2016-13 amends the guidance on the impairment of financial instruments. ASU 2016-13 requires an impairment model (known as the
current expected credit losses model, or “CECL”) that is based on expected losses rather than incurred losses. Under
the CECL model, an entity recognizes, as an allowance, its estimate of expected credit losses. ASU 2016-13 was adopted in the
first quarter of 2020. Upon adoption, trade accounts receivable was the primary financial instrument that required application
of the CECL model. The adoption of ASU 2016-13 did not have a material impact on the Company’s results of operations or
financial position.
In
August 2018, the FASB issued ASU 2018-13, Fair Value Measurements (Topic 820): Disclosure Framework—Changes to the Disclosure
Requirements for Fair Value Measurement. ASU 2018-13 modifies the disclosure requirements on fair value measurements. The
adoption of ASU 2018-13 did not have a material impact on the Company’s results of operations, financial position, or related
disclosures.
Standards
Required to be Adopted in Future Years. The following accounting standard is not yet effective and will be adopted
in the first quarter of 2021.
In
August 2020, the FASB issued ASU 2020-06, Debt – Debt with Conversion and Other Options (Subtopic 470-20) and Derivatives
and Hedging – Contracts in Entity’s Own Equity (Subtopic 815-40): Accounting for Convertible Instruments and Contracts
in an Entity’s Own Equity). ASU 2020-06 reduces the number of accounting models for convertible debt instruments and
convertible preferred stock, which results in fewer embedded conversion features being separately recognized from the host contract
as compared with current GAAP. Additionally, ASU 2020-06 affects the diluted earnings per share calculation for instruments that
may be settled in cash or shares and for convertible instruments and requires enhanced disclosures about the terms of convertible
instruments and contracts in an entity’s own equity. ASU 2020-06 allows entities to use a modified or full retrospective
transition method and is effective for fiscal years beginning after December 15, 2023, including interim periods within those
fiscal years. Early adoption is permitted, but no earlier than fiscal years beginning after December 15, 2020, including interim
periods within those fiscal years.
NewAge,
Inc.
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
Other
accounting standards that have been issued or proposed by the FASB or other standards-setting bodies that do not require adoption
until a future date are not currently expected to have a material impact on the Company’s financial statements upon adoption.
NOTE
3 — LIQUIDITY AND GOING CONCERN
As
of December 31, 2020, the Company had working capital of $4.6 million and an accumulated deficit of $151.8 million. Since March
2020, many of the Company’s business units have been experiencing reduced sales as a result of the COVID-19 pandemic discussed
in Note 14. For the year ended December 31, 2020, the Company incurred a net loss of $39.3 million and net cash used in operating
activities amounted to $34.3 million, of which approximately $13.1 million was attributable to income tax payments paid in March
2020 related to the sale leaseback that was entered into in March 2019 as discussed in Note 8.
During
2020, the Company began a new product and marketing strategy to increase demand for the Company’s products. In
September 2020, the Company disposed of the Divested Business discussed in Note 5 that accounted for an operating loss of
$7.4
million and a loss on disposal of $3.4
million for the year ended December 31, 2020. The Divested Business also accounted for an operating loss of $61.4 million for
the year ended December 31, 2019. Accordingly, the disposal of the Divested Business is expected to improve the
Company’s overall financial performance and reduce cash flow needs in the future. As discussed in Note 6, the Company
implemented restructuring plans in April and August 2020 that are designed to achieve future annualized selling, general and
administrative cost reductions estimated at approximately $9.6
million.
On
November 16, 2020, the Company closed its acquisition of Ariix as discussed in Note 4. A portion of the consideration is issuable
in shares of Common Stock that are subject to approval by the Company’s stockholders. If the Company’s stockholders
fail to provide approval at up to three meetings, the Company will be required to make a cash payment of approximately $163.3
million. The timing of this payment would be due ninety days after the third stockholder meeting. While no assurance can be provided,
management believes the Company’s stockholders will provide the necessary approval to settle this obligation in shares of
Common Stock.
As
discussed in Note 9, the Company entered into a securities purchase agreement on November 30, 2020 that resulted in a private
placement of (i) 8.00% Original Issue Discount Senior Secured Notes with an initial principal balance of $32.4 million, (ii) 800,000
shares of Common Stock, (iii) Class A Warrants to purchase 750,000 shares of Common Stock exercisable at $3.75 per share, and
(iv) Class B Warrants to purchase 750,000 shares of Common Stock exercisable at $5.75 per share At the closing, the Company received
net proceeds of $28.7 million from the private placement. Approximately $14.1 million of the proceeds was used to repay all outstanding
principal to terminate the credit facility with East West Bank as discussed in Note 10. As of December 31, 2020, the Company had
cash and cash equivalents of $43.7 million and the current portion of restricted cash balances was $10.0 million, for a total
of $53.7 million.
In
February 2021, the Company entered into a securities purchase agreement in connection with a private placement of an aggregate
of approximately 14.6 million shares of Common Stock and warrants to purchase an aggregate of 7.3 million shares of Common Stock.
At the closing, the Company received net proceeds of approximately $53.9 million.
During
the year ending December 31, 2021, cash payments will be required to settle certain obligations, including cash payable to
the former owners of Ariix of $10.0 million,
up to $20.0 million
of principal and interest under the 8.00%
Original Issue Discount Senior Secured Notes, and total operating lease payments of $9.3 million.
Management
believes the current portion of the Company’s existing cash and restricted cash resources, combined with the net proceeds
of $53.9 million from the private placement completed in February 2021, will be sufficient to fund the Company’s contractual
obligations and working capital requirements at least through the first quarter of 2022.
NOTE
4 — BUSINESS COMBINATIONS
The
Company completed business combinations with Ariix in November 2020 and BWR in July 2019. Each of these business combinations
was accounted for using the acquisition method of accounting under ASC 805, Business Combinations, and using the fair value
concepts set forth in ASC 820, Fair Value Measurement. The key terms of these business combinations are discussed below.
NewAge,
Inc.
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
Ariix
Merger Agreement
On
September 30, 2020, the Company entered into an Amended and Restated Agreement and Plan of Ariix Merger (the “Ariix Merger
Agreement”), by and among Ariix, LLC (“Ariix”), Ariel Merger Sub, LLC (“Ariix Merger Sub”), Ariel
Merger Sub 2, LLC (“Ariix Merger Sub 2”), certain Members of Ariix (the “Sellers”), and Dr. Frederick
W. Cooper, the principal member of Ariix who serves as sellers’ agent (the “Sellers’ Agent”), pursuant
to which the Company agreed to acquire 100% of the equity interests of Ariix, subject to customary representations, warranties,
covenants and indemnities and closing conditions. The Company entered into the Ariix Merger Agreement to accelerate organic growth
with its direct-to-consumer business model and to expand its portfolio of healthy products.
On
November 16, 2020, the Company entered into a letter agreement (the “Waiver Letter”), with Ariix and the Sellers’
Agent that resulted in closing of the Ariix Merger on November 16, 2020 (the “Ariix Closing Date”) and the Sellers’
Agent was appointed as a member of the Company’s Board of Directors. On the Ariix Closing Date, Ariix merged with Ariix
Merger Sub, with Ariix as the surviving entity and a wholly owned subsidiary of the Company. Subsequently, Ariix Merger Sub was
merged with and into Ariix Merger Sub 2 and remains a wholly owned subsidiary of the Company. Ariix Merger Sub 2 was subsequently
renamed “Ariix, LLC”.
Pursuant
to the Ariix Merger Agreement as modified by the Waiver Letter and the Clarification Letter (the “Amended Ariix Merger Agreement”),
the Company was obligated to issue 19.7
million shares of its Common Stock on
the Ariix Closing Date, subject to delivery by Sellers’ Agent of issuance instructions, and to pay $10.0
million to the Sellers within two business
days of the later of the dates that (i) Ariix delivers to the Company certain audited annual financial statements and unaudited
interim financial statements, and (ii) the Company receives new debt financing and repays its debt agreement with East West Bank.
These conditions were satisfied by February 1, 2021. The obligation to issue the 19.7
million shares is included within stockholders’
equity and the obligation to pay $10.0
million to the Sellers is reflected as
a current liability as of December 31, 2020. This obligation to issue 19.7 million shares has a fair value of $54.2 million
and, along with the $10.0 million obligation to pay cash, is included as part of the purchase consideration.
Pursuant
to the Amended Ariix Merger Agreement and exclusive of the impact of the working capital adjustment discussed below, as of
December 31, 2020 the Company was required to seek approval from its stockholders to issue (i) up to 31.4 million
shares of its Common Stock as additional consideration required under the Amended Ariix Merger Agreement, (ii) up to 1.7 million
shares for consideration payable to designees of the Sellers’ Agent, and (iii) 7.0 million
shares of Common Stock to the Seller’s Agent in consideration of a non-competition, non-solicitation, invention
assignment, and right of first refusal agreement with a term that extends for five years (the “Non-Compete
Agreement”). If the Company’s stockholders approve the issuance of shares of Common Stock to settle this portion
of the merger consideration, the Company will be required to issue (i) approximately 11.7 million shares within 30 days after
stockholder approval is received, (ii) up to 25.5 million shares upon the later of one year after the Ariix Closing Date or
30 days after shareholder approval is received, and (iii) 2.9 million shares upon the later of 14 months after the Ariix
Closing Date or 30 days after shareholder approval is received. If the Company’s stockholders fail to approve the
issuance of the aggregate of up to 40.1 million shares of Common Stock at up to three stockholder meetings held after
the Ariix Closing Date, the Company will be required to make cash payments of $163.3 million, within 90 days after the third stockholder meeting. These cash
payments consist of approximately $141.0 million
to the Sellers, up to $10.0 million
for payments to certain designees of the Seller’s Agent, and a payment to the Seller’s Agent of approximately
$12.3 million.
On
May 16, 2021, the Company is required to either pay up to $10.0
million in cash to the Sellers or issue a variable number of shares of its Common Stock with a value up to $10.0
million (the “Interim Ariix Merger Consideration”). The terms of the Company’s Senior Notes discussed
in Note 10 require that if this payment is made that it must be paid in shares of Common Stock. The Interim Ariix Merger Consideration
is reduced to the extent that working capital of Ariix is less than $11.0
million as of the Ariix Closing Date. Based on the preliminary balance sheet provided by Ariix as of the Ariix Closing
Date, working capital of Ariix amounted to a negative $18.0
million, resulting in a $29.0
million shortfall of the targeted working capital per the merger agreement. Ariix also had $5.0
million of long-term accrued business combination liabilities as of the closing date of the transaction which were required
to be repaid pursuant to the Amended Merger Agreement. Based on Ariix’s failure to meet the working capital requirements
of the Amended Ariix Merger Agreement, the Company expects to eliminate the requirement to pay the Interim Ariix Merger Consideration
of $10.0
million. Therefore, there is no fair value associated with the Interim Ariix Merger Consideration. Based on the
preliminary working capital shortfall, the Company expects that there will be a reduction in the number of shares issuable on
the first anniversary of the Ariix Closing Date from 25.5
million shares to approximately 21.2
million shares based on the agreed value of $5.53
per share set forth in the Amended Ariix Merger Agreement. As discussed in Note 18, the Company and the Seller’s
Agent entered into a letter of clarification on January 29, 2021 that further reduced the number of shares issuable on the first
anniversary of the Ariix Closing Date by 0.5
million shares. This arrangement to provide up to 40.1 million shares or $163.3 million in cash meets the definition of a derivative with
an estimated fair value of $90.9 million that comprises a portion of the purchase consideration.
NewAge,
Inc.
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
Brands
Within Reach Merger Agreement
On
May 30, 2019, the Company and BWR Acquisition Corp., a wholly owned subsidiary of the Company (“BWR Merger Sub”) entered
into an Agreement and Plan of Merger (the “BWR Merger Agreement”) with Brands Within Reach, LLC (“BWR”),
and Olivier Sonnois, the sole owner of BWR (“Mr. Sonnois”). At the closing on July 10, 2019 (the “BWR Closing
Date”), the transactions contemplated by the BWR Merger Agreement were completed resulting in the merger of BWR Merger Sub
with and into BWR, and BWR became a wholly owned subsidiary of the Company. This closing of the transaction was accounted for
using the acquisition method of accounting based on ASC 805, Business Combinations, and using the fair value concepts set
forth in ASC 820, Fair Value Measurement. The Company entered into the BWR Merger Agreement primarily to acquire certain
key licensing and distribution rights in the United States for some of the world’s leading beverage brands.
In
connection with the BWR Merger Agreement, the Company made a loan to BWR in the amount of $1.0 million in June 2019. The BWR Merger
Agreement provided that if BWR’s working capital set forth on its opening balance sheet was negative, then the number of
shares of Common Stock issuable by the Company would be reduced from 700,000 shares to account for the deficiency. The opening
balance sheet resulted in negative working capital of approximately $2.5 million, which resulted in a reduction of the number
of shares issued at closing to 107,602 shares. Accordingly, the estimated fair value of the shares was approximately $453,000
based on the fair value of the Company’s Common Stock of $4.21 per share on the BWR Closing Date. The BWR Merger Agreement
also provided for a cash payment of $0.5 million to the former owner of BWR.
Summary
of Purchase Consideration
Presented
below is a summary of the total purchase consideration for the Ariix and BWR business combinations (dollars in
thousands):
SCHEDULE OF PURCHASE CONSIDERATION
|
|
Ariix
|
|
|
BWR
|
|
|
|
2020
|
|
|
2019
|
|
|
|
|
|
|
|
|
Pre-closing cash advance
|
|
$
|
-
|
|
|
$
|
1,000
|
|
Cash paid to former owners
|
|
|
-
|
|
|
|
500
|
|
Fair value of:
|
|
|
|
|
|
|
|
|
Common stock issuable for 19.7 million shares
|
|
|
54,186
|
|
|
|
453
|
|
Short-term cash consideration
|
|
|
10,000
|
|
|
|
-
|
|
Derivative liability to issue shares or cash
|
|
|
90,874
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
Total purchase consideration
|
|
$
|
155,060
|
|
|
$
|
1,953
|
|
NewAge,
Inc.
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
Purchase
Price Allocations
Presented
below is a summary of the purchase price allocations for the Ariix and BWR business combinations (in thousands):
SUMMARY OF PURCHASE PRICE ALLOCATION
|
|
Ariix
|
|
|
BWR
|
|
|
|
2020
|
|
|
2019
|
|
|
|
|
|
|
|
|
Identifiable assets acquired:
|
|
|
|
|
|
|
|
|
Cash, cash equivalents and restricted cash
|
|
$
|
7,408
|
|
|
$
|
537
|
|
Accounts receivable, net
|
|
|
4,740
|
|
|
|
1,293
|
|
Inventories
|
|
|
20,084
|
(1)
|
|
|
2,398
|
(1)
|
Prepaid expenses and other assets
|
|
|
7,418
|
|
|
|
452
|
|
Non-compete agreement
|
|
|
19,085
|
(2)
|
|
|
120
|
|
Other identifiable intangible assets
|
|
|
112,730
|
(3)
|
|
|
1,410
|
(3)
|
Right-of-use assets
|
|
|
3,309
|
|
|
|
708
|
|
Property and equipment
|
|
|
789
|
|
|
|
136
|
|
Total identifiable assets acquired
|
|
|
175,563
|
|
|
|
7,054
|
|
Liabilities assumed:
|
|
|
|
|
|
|
|
|
Accounts payable and accrued liabilities
|
|
|
(50,893
|
)
|
|
|
(4,071
|
)
|
Business combination liabilities
|
|
|
(6,743
|
)
|
|
|
-
|
|
Mortgage and notes payable
|
|
|
(2,779
|
)
|
|
|
(2,353
|
)(5)
|
Deferred income taxes
|
|
|
(1,488
|
)(4)
|
|
|
-
|
(4)
|
Operating lease liabilities
|
|
|
(3,309
|
)
|
|
|
(708
|
)
|
Net identifiable assets acquired
|
|
|
110,351
|
|
|
|
(78
|
)
|
Goodwill
|
|
|
44,709
|
(6)
|
|
|
2,031
|
(6)
|
|
|
|
|
|
|
|
|
|
Total purchase price allocation
|
|
$
|
155,060
|
|
|
$
|
1,953
|
|
|
(1)
|
Based
in part on the preliminary report of an independent valuation specialist for Ariix and a final report for BWR, the fair value of work-in-process and finished
goods inventories on the closing dates exceeded the historical carrying value by approximately $0.9
million for Ariix and $0.2
million for BWR. These amounts represent an element of built-in profit on the closing dates and are being charged to cost of
goods sold as the related inventories are subsequently sold. The fair value of inventories was determined using both the
“cost approach” and the “market approach”.
|
|
(2)
|
The
fair value of the Ariix non-compete agreement was determined based on the fair value for 7.0
million shares of the
Company’s Common Stock issuable in exchange for the non-compete agreement as of the Ariix Closing Date. The fair value was
discounted using a credit adjusted risk free interest rate of approximately 2.0%.
|
|
(3)
|
Based
in part on the preliminary report of an independent valuation specialist for Ariix and a final report for BWR, the fair
value of identifiable intangible assets was determined primarily using variations of the “income approach,” which
is based on the present value of the future after-tax cash flows attributable to each identifiable intangible asset.
|
|
(4)
|
The
U.S. operations of Ariix and BWR were previously taxed on the owners’ individual income tax returns. Adjustments of
approximately $8.0 million for Ariix and $0.4 million for BWR have been reflected for net deferred income tax liabilities
that resulted from differences between the financial reporting basis and the income tax basis of such assets and liabilities
on the respective closing dates.
|
|
(5)
|
The
Company assumed BWR’s obligations under its existing line of credit in connection with the business combination. Shortly
after the closing date, the Company paid an aggregate of $2.5 million to terminate the BWR line of credit and repay certain
other liabilities.
|
|
(6)
|
Goodwill was recognized for the difference between the total purchase consideration transferred to consummate the business combinations
and the fair value of the net identifiable assets acquired. Goodwill primarily relates to expected synergies to be realized due to combining
the respective businesses with the Company, and the value of assembled workforces on the closing dates. Goodwill in connection with the
Ariix and BWR business combinations is not expected to be deductible for income tax purposes.
|
NewAge,
Inc.
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
The Company has recognized provisional amounts
for deferred income taxes, certain working capital adjustments, and is still evaluating possible obligations of licensed operations
and other operational obligations in key foreign jurisdictions which we expect to be completed during the one-year period after
the Ariix Closing Date (the “Measurement Period”).
Identifiable Intangible Assets
Acquired
Presented below are the details of the
identifiable intangible assets acquired in the Ariix business combination and the weighted average estimated useful lives (dollars
in thousands):
SUMMARY
OF IDENTIFIABLE ASSETS ACQUIRED
|
|
Fair
|
|
|
Useful
|
|
|
|
Value
|
|
|
Lives
|
|
|
|
|
|
|
|
|
Brand Partner sales and distribution network
|
|
$
|
79,550
|
|
|
|
13.0
|
|
Brand and trade names
|
|
|
19,970
|
|
|
|
14.5
|
|
Internal use software
|
|
|
13,210
|
|
|
|
15.0
|
|
Sub-total
|
|
|
112,730
|
|
|
|
13.5
|
|
Non-compete agreement
|
|
|
19,085
|
|
|
|
5.0
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
$
|
131,815
|
|
|
|
12.3
|
|
Business Combination Liabilities
As of December 31, 2020
and 2019, business combination liabilities are as follows (in thousands):
SCHEDULE OF BUSINESS
COMBINATION LIABILITIES
|
|
2020
|
|
|
2019
|
|
|
|
|
|
|
|
|
Liabilities to former owners of Ariix:
|
|
|
|
|
|
|
|
|
Derivative liability payable in cash or shares
|
|
$
|
90,874
|
(1)
|
|
$
|
-
|
|
Short-term debt payable in cash
|
|
|
10,000
|
|
|
|
-
|
|
Business combination liabilities assumed from Ariix:
|
|
|
|
|
|
|
|
|
Fair value of deferred consideration payable:
|
|
|
|
|
|
|
|
|
LIMU
|
|
|
3,656
|
(2)
|
|
|
-
|
|
Zennoa
|
|
|
2,196
|
(3)
|
|
|
-
|
|
Short-term debt for Zennoa, due May 2021
|
|
|
850
|
|
|
|
-
|
|
Morinda business combination liabilities:
|
|
|
|
|
|
|
|
|
Excess working capital payable in July 2020, net of discount of $179 in 2019
|
|
|
-
|
|
|
|
5,283
|
|
Earnout under Series D preferred stock
|
|
|
-
|
|
|
|
225
|
(4)
|
Total
|
|
|
107,576
|
|
|
|
5,508
|
|
Less current portion
|
|
|
11,750
|
|
|
|
5,508
|
|
|
|
|
|
|
|
|
|
|
Long-term portion
|
|
$
|
95,826
|
|
|
$
|
-
|
|
|
(1)
|
Pursuant
to the Amended Ariix Merger Agreement, the Company is required to seek approval from its stockholders to issue up to an
aggregate of 40.1
million shares of Common Stock at up to three stockholder meetings held after the Ariix Closing Date. Based on the expected
working capital adjustment set forth in the Amended Merger Agreement, the aggregate shares issuable were revised to an
aggregate of 35.7 million shares as of December 31, 2020. If stockholders fail to approve the settlement in shares of Common
Stock, the Company will be required to make cash payments of $163.3
million within 90 days after the third stockholder meeting. This obligation to issue approximately 35.7 million shares or pay
cash of $163.3 million is accounted for as derivative liability with a fair value of $90.9
million. Key
valuation assumptions included (i) historical volatility of NewAge shares of Common Stock of 77%, (ii) a risk-free interest
rate of approximately 0.1%, and (iii) the weighted average cost of capital for the Company of 16.5%.
|
|
(2)
|
On
May 31, 2019, Ariix completed a business combination with The LIMU Company, LLC (“LIMU”) that provided for a cash
payment of $3.0
million on the closing date and $5.0
million of deferred consideration payable based on 5.0%
of monthly post-closing sales related to the LIMU business. Through December 31, 2020, total payments of deferred
consideration made by Ariix and the Company amounted to approximately $0.8 million, resulting in a remaining balance due to
the former owners of LIMU of $4.2 million. This obligation is subject to a security agreement until the entire amount is paid
in full. The net carrying value of $3.7
million represents the fair value of this obligation based on a discount rate of 4.5%. This discount is being accreted using the effective interest method.
|
|
(3)
|
On
November 27, 2019, Ariix completed a business combination with Zennoa, LLC (“Zennoa”) that provided for fixed
cash payments of $2.25 million and deferred consideration of $2.5 million that is payable based on annualized sales from the
Zennoa business for the latest completed month (the “Zennoa Sales Metric”). Payments related to the deferred consideration
commenced in December 2020 and are computed using a variable percentage based on the Zennoa Sales Metric. No amounts are payable
if the Zennoa Sales Metric is less than $6.0 million, and payments ranging from 3% to 5% of monthly sales are payable if the
Zennoa Sales Metric exceeds $6.0 million.
|
|
|
After
the stated purchase price of $4.75 million is paid in full, the Company is obligated to begin making Growth Incentive Payments
(“GI Payments”) through November 2026. The amount of GI Payments due for each month is based on varying percentages
starting at 2.0% if the Zennoa Sales Metric is at least $25.0 million, up to a maximum of 3.0% if the Zennoa Sales Metric
is $45.0 million or higher. The Company determined that the probability of the Zennoa Sales Metric exceeding $25.0 million
is remote. The net carrying value of the Zennoa deferred consideration of $2.2 million represents the fair value of the Company’s
obligations to pay the stated purchase price and the GI Payments based on a discount rate of 3.9%. This discount is being accreted using the effective interest method.
|
|
(4)
|
As
of December 31, 2019, it was determined that Morinda’s EBITDA for the year ended December 31, 2019 was less than $17.0
million and therefore no Milestone Dividend was payable. Accordingly, the fair value of the Morinda earnout of $0.2 million
was solely attributable to the 1.5% dividend set forth in the Series D Preferred Stock.
The Preferred Stock terminated on April
15, 2020, and the
Company paid accumulated cash dividends of approximately $0.3
million in May
2020.
|
NewAge,
Inc.
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
Future
Maturities of Business Combination Obligations
As
of December 31, 2020, the estimated future cash and derivative settlements for business combination obligations were as follows:
SCHEDULE OF FUTURE MATURITIES OF BUSINESS COMBINATION OBLIGATIONS
|
|
Type of Obligation
|
|
|
|
|
Year Ending December 31,
|
|
Debt
|
|
|
Deferred Consideration
|
|
|
Derivative
|
|
|
Total
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2021
|
|
$
|
10,850
|
|
|
$
|
900
|
|
|
$
|
-
|
|
|
$
|
11,750
|
|
2022
|
|
|
-
|
|
|
|
900
|
|
|
|
90,874
|
|
|
|
91,774
|
|
2023
|
|
|
-
|
|
|
|
900
|
|
|
|
-
|
|
|
|
900
|
|
2024
|
|
|
-
|
|
|
|
900
|
|
|
|
-
|
|
|
|
900
|
|
2025
|
|
|
-
|
|
|
|
900
|
|
|
|
-
|
|
|
|
900
|
|
Thereafter
|
|
|
-
|
|
|
|
1,352
|
|
|
|
-
|
|
|
|
1,352
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
$
|
10,850
|
|
|
$
|
5,852
|
|
|
$
|
90,874
|
|
|
$
|
107,576
|
|
Net
Revenue and Net Loss Related to Business Combinations
For
the years ended December 31, 2020 and 2019, the accompanying consolidated statements of operations include net revenue and net
loss for the post-acquisition results of operations of Ariix and BWR as follows (in thousands):
SCHEDULE OF NET REVENUE AND NET LOSS RELATED TO BUSINESS COMBINATIONS
|
|
2020
|
|
|
BWR
|
|
|
|
Ariix
|
|
|
BWR
|
|
|
2019
|
|
|
|
|
|
|
|
|
|
|
|
Net revenue
|
|
$
|
31,970
|
|
|
$
|
9,173
|
|
|
$
|
4,938
|
|
Net income (loss)
|
|
$
|
2,080
|
|
|
$
|
(3,952
|
)
|
|
$
|
(5,460
|
)
|
Unaudited
Pro Forma Disclosures
The
following table summarizes on an unaudited pro forma basis, the Company’s results of operations for the years ended December
31, 2020 and 2019 (in thousands, except per share amounts):
SCHEDULE OF UNAUDITED PRO FORMA DISCLOSURES
|
|
2020
|
|
|
2019
|
|
|
|
|
|
|
|
|
Net revenue
|
|
$
|
499,272
|
|
|
$
|
485,169
|
|
Net loss
|
|
$
|
(37,477
|
)
|
|
$
|
(89,304
|
)
|
Net loss per share- basic and diluted
|
|
$
|
(0.32
|
)
|
|
$
|
(0.91
|
)
|
Weighted average number of shares of common stock outstanding- basic and diluted
|
|
|
116,052
|
|
|
|
97,747
|
|
The pro forma financial
results shown above reflect the historical operating results of the Company, including the unaudited pro forma results of Ariix
and BWR as if each of these business combinations and the related equity issuances had occurred at the beginning of the first full
calendar year preceding the acquisition date. As applicable for the years presented, the calculations of pro forma net revenue
and pro forma net loss give effect to the pre-acquisition operating results of Ariix and BWR based on (i) the historical net revenue
and net income (loss), and (ii) incremental depreciation and amortization based on the fair value of property, equipment and identifiable
intangible assets acquired and the related estimated useful lives. The potential impact of settling the Ariix derivative liability
in shares has not been given effect in the calculation of the weighted average number of shares since the impact was anti-dilutive
for the years ended December 31, 2020 and 2019. The pro forma information presented above does not purport to represent what the
actual results of operations would have been for the periods indicated, nor does it purport to represent the Company’s future
results of operations.
NewAge,
Inc.
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
NOTE
5 — DIVESTED BUSINESS
On
September 24, 2020 (the “BWR Closing Date”), the Company entered into a Membership Interest Purchase Agreement (the
“Purchase Agreement”) with Zachert Private Equity GmbH (the “Buyer”), pursuant to which the Company sold
its (i) BWR subsidiary, including the rights to distribute the Nestea, Volvic, Evian, Illy Coffee, Kusmi Tea, Saint Geron and
Found brands , (ii) substantially all U.S. retail brands owned by the Brands Division, including XingTea, Búcha® Live
Kombucha, Aspen Pure and Coco-Libre brands, and (iii) certain machinery, equipment and other assets necessary for the distribution
of such brands. All of these assets and the related results of operations are included in the Direct Store segment and are collectively
referred to herein as the “Divested Business”. The remaining brands within the Brands Division that were not included
in this transaction were phased out during the fourth quarter of 2020.
As
consideration for the transaction, the Company received net cash in the amount of $0.6 million and an unsecured nonrecourse promissory
note in the aggregate amount of approximately $3.3 million that related to inventory of BWR that was pre-paid by the Company,
bears no interest, and matures nine months from the BWR Closing Date (the “Nonrecourse Note”). The Nonrecourse Note
was issued by the Buyer through its newly acquired subsidiary BWR, is payable solely by BWR, and bears no interest. As of the
BWR Closing Date, the Company determined that there was no fair value associated with the Nonrecourse Note, since the Buyer did
not guarantee the note and there is no collateral. Accordingly, the Company will recognize future gains to the extent that cash
is collected on the Nonrecourse Note.
Under
the terms of the Purchase Agreement, on the third anniversary of the BWR Closing Date, the Company has the right to purchase 10%
of the membership interests of BWR for $2.5 million. The Company determined that there is no fair value associated with this purchase
option based on the current operating results of the business. The Company agreed to certain non-competition and non-solicitation
provisions for a period of three years beginning on the BWR Closing Date. The Company has agreed to retain certain contingent
liabilities related to BWR and the U.S. retail brands in the aggregate amount of $0.9 million, which are included in other accrued
liabilities in the accompanying consolidated balance sheet as of December 31, 2020.
NewAge,
Inc.
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
The
Company recognized a loss on the disposition of the Divested Business of $3.4 million as follows (in thousands):
SCHEDULE OF RECOGNIZED A LOSS ON THE DISPOSITION OF THE DIVESTED BUSINESS
|
|
|
|
Carrying value of consideration received:
|
|
|
|
|
Cash received
|
|
$
|
590
|
|
Nonrecourse Note, face amount of $3.3 million, due June 2021
|
|
|
-
|
|
Total fair value of consideration received
|
|
|
590
|
|
Carrying value of assets conveyed:
|
|
|
|
|
Cash
|
|
|
(209
|
)
|
Accounts receivable
|
|
|
(1,900
|
)
|
Inventories
|
|
|
(3,891
|
)
|
Identifiable intangible assets
|
|
|
(657
|
)
|
Right-of-use and other assets
|
|
|
(761
|
)
|
Property and equipment
|
|
|
(125
|
)
|
Liabilities conveyed:
|
|
|
|
|
Accounts payable and accrued liabilities
|
|
|
2,549
|
|
Accrued compensation and other current liabilities
|
|
|
723
|
|
Operating lease liabilities
|
|
|
606
|
|
|
|
|
|
|
Total consideration conveyed to Buyer
|
|
|
(3,665
|
)
|
Commissions and other selling expenses
|
|
|
(371
|
)
|
|
|
|
|
|
Loss on disposition
|
|
$
|
(3,446
|
)
|
In
connection with the transaction, the Buyer issued to the Company an unsecured promissory note payable by BWR in exchange for $1.25
million in cash and $1.25 million in equity. This promissory note provides for a principal balance of $2.5 million, bears interest
at 10% per annum, matures three years from the BWR Closing Date, and is fully guaranteed by the Buyer until the earlier of such
time that (i) the promissory note is repaid in full, (ii) the Buyer makes equity contributions to BWR of at least $2.5 million,
or (iii) BWR recognizes net income of at least $2.5 million for any 12-month period following the BWR Closing date (the “Guaranty
Note”). A portion of the consideration for the Guaranty Note was the issuance of 691,953 shares of the Company’s common
stock issued to the Buyer with an estimated fair value of $1.25 million. Accordingly, $1.25 million of the Guaranty Note is reflected
as a reduction of stockholders’ equity and $1.25 million is included under the caption “Deposits and other”
in the accompanying consolidated balance sheet as of December 31, 2020.
Concurrent with the BWR
Merger Agreement discussed in Note 4, the Company entered into an independent contractor agreement (“ICA”) that provided
for the former sole owner of BWR to serve as president of the Company’s North American Brands Division (“NABD”).
Under the ICA, the Company was required to (i) pay base compensation of $350,000 per year, (ii) make certain grants of restricted
stock and stock options that vested over three years, and (iii) pay annual short term performance bonuses and other incentives
if criteria established by the Company were achieved. No special performance bonuses or incentives were earned and due to the sale
of the Divested Business, the ICA is no longer in effect.
NOTE
6 — OTHER FINANCIAL INFORMATION
Inventories
Inventories
consisted of the following as of December 31, 2020 and 2019 (in thousands):
SCHEDULE
OF INVENTORIES
|
|
2020
|
|
|
2019
|
|
|
|
|
|
|
|
|
Raw materials
|
|
$
|
12,628
|
|
|
$
|
12,848
|
|
Work-in-process
|
|
|
1,225
|
|
|
|
872
|
|
Finished goods, net
|
|
|
34,198
|
|
|
|
22,998
|
|
Total inventories
|
|
$
|
48,051
|
|
|
$
|
36,718
|
|
NewAge,
Inc.
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
Prepaid
Expenses and Other
Prepaid
expenses and other consisted of the following as of December 31, 2020 and 2019 (in thousands):
SCHEDULE OF PREPAID EXPENSES AND OTHER
|
|
2020
|
|
|
2019
|
|
|
|
|
|
|
|
|
Prepaid expenses and deposits
|
|
$
|
11,255
|
|
|
$
|
4,150
|
|
Supplier and other receivables
|
|
|
1,777
|
|
|
|
122
|
|
Prepaid stock-based compensation
|
|
|
-
|
|
|
|
112
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
$
|
13,032
|
|
|
$
|
4,384
|
|
Property
and Equipment
As
of December 31, 2020 and 2019, property and equipment consisted of the following (in thousands):
SCHEDULE OF PROPERTY AND EQUIPMENT
|
|
2020
|
|
|
2019
|
|
|
|
|
|
|
|
|
Land
|
|
$
|
37
|
|
|
$
|
37
|
|
Buildings and improvements
|
|
|
18,098
|
|
|
|
16,686
|
|
Machinery and equipment
|
|
|
5,837
|
|
|
|
5,307
|
|
Leasehold improvements
|
|
|
7,100
|
|
|
|
5,019
|
|
Office furniture and equipment
|
|
|
4,809
|
|
|
|
3,964
|
|
Transportation equipment
|
|
|
1,039
|
|
|
|
1,733
|
|
Total property and equipment
|
|
|
36,920
|
|
|
|
32,746
|
|
Less accumulated depreciation
|
|
|
(8,844
|
)
|
|
|
(4,303
|
)
|
|
|
|
|
|
|
|
|
|
Property and equipment, net
|
|
$
|
28,076
|
|
|
$
|
28,443
|
|
Repairs
and maintenance costs amounted to $1.3 million and $2.2 million for the years ended December 31, 2020 and 2019, respectively.
Other
Accrued Liabilities
As
of December 31, 2020 and 2019, other accrued liabilities consisted of the following (in thousands):
SCHEDULE OF OTHER
ACCRUED LIABILITIES
|
|
2020
|
|
|
2019
|
|
|
|
|
|
|
|
|
Accrued commissions
|
|
$
|
23,594
|
|
|
$
|
8,914
|
|
Accrued compensation and benefits
|
|
|
9,443
|
|
|
|
5,868
|
|
Accrued marketing events
|
|
|
8,212
|
|
|
|
4,568
|
|
Deferred revenue
|
|
|
6,278
|
|
|
|
1,358
|
|
Provision for sales returns
|
|
|
1,322
|
|
|
|
461
|
|
Income taxes payable
|
|
|
3,461
|
|
|
|
15,227
|
|
Current portion of operating lease liabilities
|
|
|
6,948
|
|
|
|
5,673
|
|
Other accrued liabilities
|
|
|
10,749
|
|
|
|
7,382
|
|
|
|
|
|
|
|
|
|
|
Total accrued liabilities
|
|
$
|
70,007
|
|
|
$
|
49,451
|
|
Restructuring
In
April and August 2020, the Company initiated restructuring plans that are designed to achieve selling, general and administrative
cost reductions. These restructuring plans are primarily focused on reductions in marketing and other personnel. For the year
ended December 31, 2020, the Company implemented headcount reductions of approximately 150 employees. These 150 employees whose
employment was terminated accounted for estimated annualized compensation and benefit costs of $9.6 million. In connection with
the termination of employees, the Company incurred severance costs of $2.6 million for the year ended December 31, 2020. Severance
costs are included in selling, general and administrative expenses in the accompanying consolidated statement of operations. For
the year ended December 31, 2020, approximately $1.9 million and $0.7 million of the severance costs related to the Direct/ Social
Selling segment and the Direct Store segment, respectively. The unpaid portion of severance costs amounted to $0.2 million is
included in accrued liabilities as of December 31, 2020. Presented below is a summary of activity affecting the accrued liability
for severance benefits for the year ended December 31, 2020 (in thousands):
SUMMARY OF ACTIVITY AFFECTING THE ACCRUED LIABILITY FOR SEVERANCE BENEFITS
Accrued liability, December 31, 2019
|
|
$
|
-
|
|
Severance expense incurred
|
|
|
2,543
|
|
Cash payments
|
|
|
(2,352
|
)
|
|
|
|
|
|
Accrued liability, December 31, 2020
|
|
$
|
191
|
|
No
assurance can be provided that the restructuring plan will be successful in achieving the annualized cost reductions.
NewAge,
Inc.
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
Depreciation
and Amortization Expense
Depreciation
expense related to property and equipment and amortization expense related to identifiable intangible assets, including amounts
included in cost of goods sold, are as follows (in thousands):
SCHEDULE OF DEPRECIATION AND AMORTIZATION EXPENSE
|
|
2020
|
|
|
2019
|
|
|
|
|
|
|
|
|
Depreciation
|
|
$
|
3,999
|
|
|
$
|
3,402
|
|
Amortization
|
|
|
4,929
|
|
|
|
5,357
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
$
|
8,928
|
|
|
$
|
8,759
|
|
NOTE
7 —IDENTIFIABLE INTANGIBLE ASSETS AND GOODWILL
Identifiable
Intangible Assets
As
of December 31, 2020 and 2019, identifiable intangible assets consisted of the following (in thousands):
SCHEDULE OF IDENTIFIABLE INTANGIBLE ASSETS
|
|
December 31, 2020
|
|
|
December 31, 2019
|
|
|
|
|
|
|
Accumulated
|
|
|
Net Book
|
|
|
|
|
|
Accumulated
|
|
|
Net Book
|
|
Identifiable Intangible Asset
|
|
Cost
|
|
|
Amortization
|
|
|
Value
|
|
|
Cost
|
|
|
Amortization
|
|
|
Value
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Brand Partner distribution and sales network
|
|
$
|
89,310
|
|
|
$
|
(2,644
|
)
|
|
$
|
86,666
|
|
|
$
|
9,760
|
|
|
$
|
(1,005
|
)
|
|
$
|
8,755
|
|
Trade names
|
|
|
27,433
|
|
|
|
(1,291
|
)
|
|
|
26,142
|
|
|
|
7,485
|
|
|
|
(545
|
)
|
|
|
6,940
|
|
Manufacturing know-how and other
|
|
|
21,290
|
|
|
|
(1,203
|
)
|
|
|
20,087
|
|
|
|
8,080
|
|
|
|
(555
|
)
|
|
|
7,525
|
|
Non-compete agreements
|
|
|
19,271
|
|
|
|
(603
|
)
|
|
|
18,668
|
|
|
|
186
|
|
|
|
(64
|
)
|
|
|
122
|
|
China direct selling license
|
|
|
20,420
|
|
|
|
(2,763
|
)
|
|
|
17,657
|
|
|
|
20,420
|
|
|
|
(1,401
|
)
|
|
|
19,019
|
|
Patents and other
|
|
|
418
|
|
|
|
(27
|
)
|
|
|
391
|
|
|
|
1,107
|
|
|
|
(25
|
)
|
|
|
1,082
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total identifiable intangible assets
|
|
$
|
178,142
|
|
|
$
|
(8,531
|
)
|
|
$
|
169,611
|
|
|
$
|
47,038
|
|
|
$
|
(3,595
|
)
|
|
$
|
43,443
|
|
Assuming
no future impairments or disposals, amortization expense for the above identifiable intangible assets for the next five years
is set forth below:
SCHEDULE OF FUTURE AMORTIZATION EXPENSES OF IDENTIFIABLE INTANGIBLE ASSETS
Year Ending December 31,
|
|
|
|
|
|
|
|
2021
|
|
$
|
15,755
|
|
2022
|
|
|
15,694
|
|
2023
|
|
|
15,694
|
|
2024
|
|
|
15,694
|
|
2025
|
|
|
15,191
|
|
Thereafter
|
|
|
91,583
|
|
|
|
|
|
|
Total
|
|
$
|
169,611
|
|
NewAge,
Inc.
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
Goodwill
Goodwill
by reporting unit consists of the following (in thousands):
SUMMARY
OF GOODWILL
|
|
December
31,
|
|
|
2020
|
|
|
December 31,
|
|
Reporting Unit
|
|
2019
|
|
|
Additions
|
|
|
2020
|
|
|
|
|
|
|
|
|
|
|
|
Ariix
|
|
$
|
-
|
|
|
$
|
44,709
|
|
|
$
|
44,709
|
|
Morinda
|
|
|
10,284
|
|
|
|
-
|
|
|
|
10,284
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total goodwill
|
|
$
|
54,993
|
|
|
$
|
10,284
|
|
|
$
|
54,993
|
|
Impairment
Assessment
During the fourth
quarter of 2020, the Company performed its annual goodwill impairment testing and determined that no impairment of goodwill existed
as of December 31, 2020. During the fourth quarter of
2019, the Company performed its annual goodwill impairment testing in conjunction with its annual budget process to reassess strategic
priorities and forecast future operating performance and capital spending. Accordingly, the Company performed a quantitative assessment
of the fair value of each of its reporting units in the Direct/ Social Selling and Direct Store segments as of December
31, 2019. Fair value of the reporting units was determined using the fair value concepts set forth in ASC 820, Fair Value Measurement
based in part on the report of an independent valuation specialist. The valuation approach attributable to each reporting
unit used a weighted average from the “income approach” based on the present value of the future after-tax cash flows,
and the “market approach” using the public company method.
As
a result of the 2019 valuation assessment, the Company recorded a cumulative impairment
charge of $44.9 million to eliminate the net carrying value of all goodwill and substantially all identifiable intangible assets for all
reporting units in the Direct Store segment. For the year ended December 31, 2019, the changes in the net carrying value of identifiable
intangible assets and goodwill are as follows (in thousands):
SCHEDULE OF IDENTIFIABLE INTANGIBLE ASSETS AND GOODWILL
|
|
Balance
|
|
|
Changes in Net Carrying Value
|
|
|
Balance
|
|
|
|
December 31,
|
|
|
|
|
|
Amortization
|
|
|
Impairment
|
|
|
December 31,
|
|
Intangible Asset
|
|
2018
|
|
|
Additions(1)
|
|
|
Expense
|
|
|
Write-Offs(2)
|
|
|
2019
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Identifiable intangible assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
License agreements
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
China direct selling license
|
|
$
|
20,380
|
|
|
$
|
-
|
|
|
$
|
(1,361
|
)
|
|
$
|
-
|
|
|
$
|
19,019
|
|
Other
|
|
|
5,671
|
|
|
|
838
|
|
|
|
(529
|
)
|
|
|
(5,980
|
)
|
|
|
-
|
|
Manufacturing know-how and other
|
|
|
11,230
|
|
|
|
-
|
|
|
|
(796
|
)
|
|
|
(2,909
|
)
|
|
|
7,525
|
|
Trade names
|
|
|
11,717
|
|
|
|
300
|
|
|
|
(886
|
)
|
|
|
(4,191
|
)
|
|
|
6,940
|
|
Brand Partner sales and distribution network
|
|
|
9,731
|
|
|
|
-
|
|
|
|
(976
|
)
|
|
|
-
|
|
|
|
8,755
|
|
Customer relationships
|
|
|
5,250
|
|
|
|
420
|
|
|
|
(439
|
)
|
|
|
(5,231
|
)
|
|
|
-
|
|
Patents
|
|
|
3,667
|
|
|
|
163
|
|
|
|
(274
|
)
|
|
|
(3,244
|
)
|
|
|
312
|
|
Product distribution rights and other
|
|
|
-
|
|
|
|
795
|
|
|
|
(25
|
)
|
|
|
-
|
|
|
|
770
|
|
Non-compete agreements
|
|
|
184
|
|
|
|
119
|
|
|
|
(72
|
)
|
|
|
(109
|
)
|
|
|
122
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total identifiable intangible assets
|
|
|
67,830
|
|
|
|
2,635
|
|
|
|
(5,358
|
)
|
|
|
(21,664
|
)
|
|
|
43,443
|
|
Goodwill
|
|
|
31,514
|
|
|
|
2,031
|
|
|
|
-
|
|
|
|
(23,261
|
)
|
|
|
10,284
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total intangible assets
|
|
$
|
99,344
|
|
|
$
|
4,666
|
|
|
$
|
(5,358
|
)
|
|
$
|
(44,925
|
)
|
|
$
|
53,727
|
|
(1)
|
Additions
include identifiable intangible assets of $1.5 million and goodwill of $2.0 million in connection with the BWR business combination
in July 2019, as discussed in Note 4. Identifiable intangible assets of $0.8 million and goodwill of $2.0 million related
to BWR are included in the impairment write-offs.
|
(2)
|
All
impairment write-offs were attributable to the Direct Store segment.
|
NewAge,
Inc.
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
NOTE
8 — LEASES
The
Company leases various office and warehouse facilities, vehicles and equipment under non-cancellable operating lease agreements
that expire between January 2021 and March 2039. The Company has made accounting policy elections (i) to not apply the recognition
requirements for short-term leases and (ii) for facility leases, when there are lease and non-lease components, such as common
area maintenance charges, to account for the lease and non-lease components as a single lease component. For
the years ended December 31, 2020 and 2019, the Company had operating lease expense of $8.4
million and $10.6
million, respectively. For the years
ended December 31, 2020 and 2019, the Company did not incur any material amounts for variable and short-term lease expense.
As
of December 31, 2020 and 2019, the carrying value of ROU assets and the related operating lease obligations were as follows (in
thousands):
SUMMARY OF CARRYING VALUE OF OPERATING LEASE ROU ASSETS
|
|
2020
|
|
|
2019
|
|
|
|
|
|
|
|
|
Right-of-Use Assets
|
|
$
|
38,764
|
|
|
$
|
38,458
|
|
|
|
|
|
|
|
|
|
|
Operating Lease Liabilities:
|
|
|
|
|
|
|
|
|
Current
|
|
$
|
6,948
|
|
|
$
|
5,673
|
|
Long-term
|
|
|
34,788
|
|
|
|
35,513
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
$
|
41,736
|
|
|
$
|
41,186
|
|
|
|
|
|
|
|
|
|
|
Deferred Lease Financing Obligation:
|
|
|
|
|
|
|
|
|
Current
|
|
$
|
659
|
|
|
$
|
637
|
|
Long-term
|
|
|
15,882
|
|
|
|
16,541
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
$
|
16,541
|
|
|
$
|
17,178
|
|
As
of December 31, 2020 and 2019, the weighted average remaining lease term under operating leases was 11.5 years and 12.5 years,
respectively. As of December 31, 2020 and 2019, the weighted average discount rate for ROU operating lease liabilities was 5.5%
and 5.6%, respectively.
NewAge,
Inc.
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
Future
Lease Payments
As
of December 31, 2020, future payments under operating lease agreements are as follows (in thousands):
SUMMARY OF FUTURE MINIMUM LEASE PAYMENTS
Years Ending December 31,
|
|
|
|
|
|
|
|
2021
|
|
$
|
9,283
|
|
2022
|
|
|
6,835
|
|
2023
|
|
|
5,939
|
|
2024
|
|
|
5,599
|
|
2025
|
|
|
5,487
|
|
Thereafter
|
|
|
25,214
|
|
|
|
|
|
|
Total operating lease payments
|
|
|
58,357
|
|
Less imputed interest
|
|
|
(16,621
|
)(1)
|
|
|
|
|
|
Present value of operating lease payments
|
|
$
|
41,736
|
|
|
(1)
|
Calculated
based on the term of the respective leases using corporate borrowing rates ranging from 2.0% to 10.0%.
|
Impairment
of ROU Asset
In
June 2019, the Company began attempting to sublease a portion of its ROU assets previously used for warehouse space that are no
longer needed for current operations. As a result, impairment evaluations were completed during 2019 that resulted in the recognition
of an impairment charge of $2.3 million. These evaluations were based on the expected time to obtain a suitable subtenant and
current market rates for similar commercial properties. Due to longer than expected timing to obtain a subtenant, an updated impairment
evaluation was completed in June 2020 that resulted in recognition of an additional impairment charge of $0.4 million for the
year ended December 31, 2020. Through December 31, 2020, the Company had recognized cumulative impairment charges of $2.7 million
and is continuing its efforts to obtain a subtenant for this space.
Sale
Leaseback
On
March 22, 2019, the Company entered into an agreement with a major Japanese real estate company resulting in the sale for approximately
$57.1 million of the land and building in Tokyo that serves as the corporate headquarters of Morinda’s Japanese subsidiary.
Concurrently with the sale, the Company entered into a lease of this property for a term of 27 years with the option to terminate
the lease any time after seven years. The monthly lease cost is ¥20.0 million (approximately $194,000 based on the exchange
rate as of December 31, 2020) for the initial seven-year period of the lease term. After the seventh year of the lease term, either
party may elect to adjust the monthly lease payment to the then current market rate for similar buildings in Tokyo. In order to
secure its obligations under the lease, the Company provided a refundable security deposit of approximately $1.8 million. At any
time after the seventh year of the lease term, the Company may elect to terminate the lease. However, if the lease is terminated
before the 20th anniversary of the lease inception date, then the Company will be obligated to perform certain restoration obligations.
The Company determined that the restoration obligation is a significant penalty whereby there is reasonable certainty that the
Company will not elect to terminate the lease prior to the 20-year anniversary. Therefore, the lease term was determined to be
20 years.
In
connection with this transaction, a $2.6 million mortgage on the building was repaid at closing, the refundable security deposit
of $1.8 million was paid at closing, and the Company became obligated to pay $25.0 million to the former stockholders of Morinda
to settle the full amount of the contingent financing liability. Other cash payments were made include transaction costs of $1.9
million, post-closing repair obligations of $1.7 million, and Japanese income taxes of $11.9 million.
NewAge,
Inc.
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
Presented
below is a summary of the selling price and resulting gain on sale calculation (in thousands):
SUMMARY OF SELLING PRICE AND RESULTING GAIN ON SALE
Gross selling price
|
|
$
|
57,129
|
|
Less commissions and other expenses
|
|
|
(1,941
|
)
|
Less repair obligations
|
|
|
(1,675
|
)
|
Net selling price
|
|
|
53,513
|
|
Cost of land and building sold
|
|
|
(29,431
|
)
|
Total gain on sale
|
|
|
24,082
|
|
Portion of gain related to above-market rent concession
|
|
|
(17,640
|
)
|
|
|
|
|
|
Recognized gain on sale
|
|
$
|
6,442
|
|
The
Company determined that $17.6 million of the $24.1 million gain on the sale of this property was the result of above-market rent
inherent in the leaseback arrangement. The remainder of the gain of $6.4 million was attributable to the highly competitive process
among the entities that bid to purchase the property and is included in gain from sale of property and equipment in the accompanying
consolidated statement of operations for the year ended December 31, 2019.
The
$17.6 million portion of the gain related to above-market rent is being accounted for as a deferred lease financing obligation.
Accordingly, the operating lease payments are allocated to (i) reduce the operating lease liability, (ii) reduce the principal
portion of the deferred lease financing obligation, and (iii) to recognize imputed interest expense at an incremental borrowing
rate of 3.5% on the deferred lease financing obligation over the 20-year lease term. The present value of the future lease payments
amounted to a gross operating lease liability of $25.0 million. After deducting the $17.6 million deferred lease financing obligations,
the Company recognized an initial ROU asset and operating lease liability of approximately $7.4 million.
NOTE
9 — PRIVATE PLACEMENT OF DEBT AND EQUITY SECURITIES
On
November 30, 2020, the Company entered into a securities purchase agreement (the “SPA”) for a private placement of
its (i) 8.00% Original Issue Discount Senior Secured Notes with an initial principal balance of $32.4 million (the “Senior
Notes”), (ii) 800,000 shares of its Common Stock (the “Commitment Shares”), (iii) Class A Warrants to purchase
750,000 shares of Common Stock exercisable at $3.75 per share (the “Class A Warrants”), and (d) Class B Warrants to
purchase 750,000 shares of Common Stock exercisable at $5.75 per share (the “Class B Warrants,” and together with
the Class A Warrants, the “Warrants”). The Warrants are exercisable until December 1, 2025. Exercise of the Warrants
is permitted on a cashless basis if the underlying shares are not subject to an effective registration statement, and the shares
are subject to a beneficial ownership limitation of 4.99% (or 9.99% at the option of the Purchasers). The holders of the Commitment
Shares had the right to demand redemption if a registration statement for the shares was not declared effective by March 31, 2021.
The redemption price was the greater of $3.36 per share and the volume weighted average price of the Company’s shares on
the date prior to the date that the holders elect to demand redemption. Based on this redemption contingency, the Commitment Shares
are classified as temporary equity as of December 31, 2020. The Company filed a Form S-3 registration statement for the Commitment
Shares and the Warrants in February 2021, and the registration statement was declared effective by the SEC on February 8, 2021.
Accordingly, the Commitment Shares are no longer redeemable and will be reclassified as permanent equity during the first quarter
of 2021.
NewAge,
Inc.
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
The
Company received net proceeds of $28.7 million from the private placement at the closing on December 1, 2020 (the “SPA Closing
Date”). Approximately $14.1 million of the proceeds was used to repay all outstanding principal to terminate the Company’s
Credit Facility with East West Bank as discussed in Note 10, including the termination of an interest rate swap agreement for
$0.4 million and a prepayment fee of $0.1 million. The net proceeds of $28.7 million were allocated between the Senior Notes,
the Commitment Shares and the Warrants based on the relative fair value of each instrument as of the SPA Closing Date as set forth
below (in thousands):
SUMMARY OF RELATIVE FAIR VALUE ALLOCATION OF NET PROCEEDS
|
|
Warrants
|
|
|
Commitment
|
|
|
Senior
|
|
|
|
|
|
|
Class A
|
|
|
Class B
|
|
|
Shares
|
|
|
Notes
|
|
|
Total
|
|
Fair value on closing date
|
|
$
|
1,795
|
(1)
|
|
$
|
1,646
|
(1)
|
|
$
|
2,640
|
(2)
|
|
$
|
30,000
|
(3)
|
|
$
|
36,081
|
|
Percentage of total fair value
|
|
|
5.0
|
%
|
|
|
4.6
|
%
|
|
|
7.3
|
%
|
|
|
83.1
|
%
|
|
|
100.0
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Relative fair value allocation of net proceeds
|
|
$
|
1,428
|
(4)
|
|
$
|
1,310
|
(4)
|
|
$
|
2,101
|
(4)
|
|
$
|
23,871
|
(4)
|
|
$
|
28,710
|
|
|
(1)
|
Fair
value of the Warrants was computed using the Black-Scholes-Merton valuation model. Key
assumptions included the respective exercise prices, the five-year term, the market price
of the Company’s shares of Common Stock of $3.30 per share on the SPA Closing Date,
historical volatility of 101% and the risk-free interest rate of 0.4%.
|
|
(2)
|
The
fair value of the Commitment Shares was based on the market price of the Company Shares
of $3.30 per share on the SPA Closing Date.
|
|
(3)
|
The
fair value of the standalone Senior Notes debt instrument was determined by reference
to market rates paid for debt by borrowers with a similar credit rating as the Company.
|
|
(4)
|
The
relative fair value allocation is determined by multiplying the $28.7 million of net
proceeds by the percentage that the fair value each financial instrument bears to the
aggregate fair value of all of the financial instruments.
|
As
discussed in Note 18, the Company completed a private placement on February 16, 2021 that resulted in the issuance of an aggregate
of approximately 14.6 million shares of Common Stock and warrants to purchase an aggregate of 7.3 million shares of Common Stock
at an exercise price of $5.00 per share. Pursuant to the terms of the Warrants, the securities issued in the private placement
constitute a dilutive issuance that resulted in a reduction of the exercise price of the Class B Warrant from $5.75 per share
to $5.53 per share.
NOTE
10 — DEBT
Summary
of Debt
As
of December 31, 2020 and 2019, the Company’s debt consisted of the following (in thousands):
SUMMARY OF DEBT
|
|
2020
|
|
|
2019
|
|
Senior Notes, net of discount of $7,900 in 2020
|
|
$
|
24,532
|
|
|
$
|
-
|
|
PPP Loan payable, interest at 1.0%, unsecured, due April 2022
|
|
|
6,868
|
|
|
|
-
|
|
PPP Loan payable, interest at 1.0%, unsecured, due May 2022
|
|
|
2,781
|
|
|
|
-
|
|
EWB Credit Facility:
|
|
|
|
|
|
|
|
|
Term loan, net of discount of $448 in 2019
|
|
|
-
|
|
|
|
14,302
|
|
Revolver
|
|
|
-
|
|
|
|
9,700
|
|
Installment notes payable
|
|
|
16
|
|
|
|
8
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
|
34,197
|
|
|
|
24,010
|
|
Less current maturities
|
|
|
18,016
|
|
|
|
11,208
|
|
|
|
|
|
|
|
|
|
|
Long-term debt, less current maturities
|
|
$
|
16,181
|
|
|
$
|
12,802
|
|
Future
Debt Maturities
As
of December 31, 2020, the scheduled future maturities of long-term debt, exclusive of discount accretion, are as follows (in
thousands):
SUMMARY FUTURE DEBT MATURITIES
Years Ending December 31,
|
|
2020
|
|
|
|
|
|
2021
|
|
$
|
18,016
|
|
2022
|
|
|
24,081
|
|
|
|
|
|
|
Total
|
|
$
|
42,097
|
|
NewAge,
Inc.
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
Senior
Notes
As
discussed in Note 9, the Senior Notes were issued pursuant to a private placement that closed on December 1, 2020. The Senior
Notes bear interest at an annual rate of 8.0% applied to the contractual principal balance with such accrued interest payable
in cash commencing on December 31, 2020 and continuing monthly thereafter. The aggregate discount related to the Senior Notes
was approximately $8.5 million based on the contractual principal balance of $32.4 million and the net carrying value of $23.9
million on the closing date. The discount is being accreted to interest expense using the effective interest method that results
in an overall effective interest rate of approximately 42.3%, including the 8.0% stated rate.
As
a post-closing deliverable, the Company was required to provide certain historical financial statements of Ariix to the lenders
by January 4, 2021. The required financial statements were not available by the deadline, which would have resulted in a default
under the SPA. The lenders agreed to amend the Senior Notes to extend the deadline in exchange for the issuance of 400,000 shares
of Common Stock with a fair value of approximately $1.1 million as of the issuance date. These shares were subject to the same
redemption rights as the Commitment Shares discussed in Note 9. The amendment fee of $1.1 million will be accounted for as an
additional discount related to the Senior Notes in the first quarter of 2021.
For
the months of February 2021 through May 2021, the holders of the Senior Notes are entitled to request that the Company make principal
payments up to $1.0 million per month. Beginning in June 2021 and continuing for each subsequent month, the holders of
the Senior Notes are entitled to request that the Company make principal payments up to $2.0 million per month. All principal
payments are required to be paid within five business days of the date that notice is provided by the holders of the Senior Notes.
The maturity date of the Senior Notes is on December 1, 2022. However, if the holders of the Senior Notes continue to exercise
their rights to demand the maximum principal payments permitted in each month, the Senior Notes would be repaid in full by August
2022. The Company may prepay all or a portion of the outstanding principal amount of the Senior Notes at any time, subject
to a prepayment fee of 3.0% of the outstanding principal balance through December 1, 2021.
The
obligations of the Company under the Senior Notes are secured by substantially all of the assets of the Company and its subsidiaries,
including all personal property and all proceeds and products thereof, goods, contract rights and other general intangibles, accounts
receivable, intellectual property, equipment, and deposit accounts and a lien on certain real estate. The Company was required
to maintain restricted cash balances of $18.0 million until the lender approved the prior year Ariix financial statements. After
approval in February 2021, the requirement to maintain restricted cash balances was reduced to $8.0 million until such time that
the outstanding principal balance of the Senior Notes is reduced below $8.0 million without regard to the unaccreted discount.
The Senior Notes contain certain restrictions and covenants, which restrict the Company’s ability to incur additional debt
or make guarantees, sell assets, make investments or loans, make distributions or create liens or other encumbrances. The Senior
Notes also require that the Company comply with certain financial covenants, including maintaining minimum cash, minimum adjusted
EBITDA, minimum revenue, and a maximum ratio of cash in foreign bank accounts to cash in U.S. deposit accounts subject to account
control agreements.
The
Senior Notes contain customary events of default, including failure to pay any principal or interest when due, failure to perform
or observe covenants, breaches of representations and warranties, certain cross defaults, certain bankruptcy related events, monetary
judgments defaults, material adverse effect defaults, change of management defaults, and a change in control. Upon the occurrence
of an event of default, the outstanding obligations may be accelerated and become immediately due and payable and interest on
the obligations increases to an annual rate of 12.0%.
PPP
Loans
Pursuant
to the Paycheck Protection Program (“PPP”) under the CARES Act, the Company obtained a PPP Loan in April 2020 for
approximately $6.9
million. In May 2020, Ariix obtained a PPP loan for approximately $2.8
million, and the Company assumed this obligation in connection with the business combination discussed in Note 4. The PPP
Loans are unsecured and guaranteed by the U.S. Small Business Administration (“SBA”), bear interest at a fixed
rate of 1.0%
per annum and provide for a maturity date in two years. The Company and Ariix have both applied to their lenders for forgiveness of their PPP Loans, with the amounts that may be forgiven equal to the sum of
payroll costs, covered rent and mortgage obligations, and covered utility payments incurred during the permitted period as
calculated in accordance with the terms of the CARES Act. The eligibility for the PPP Loans, expenditures that qualify toward
forgiveness, and the final balance of the PPP Loans that may be forgiven are subject to audit and final approval by the SBA.
To the extent that all or part of the PPP Loan is not forgiven, all accrued interest and principal will be payable on the
maturity dates in the second quarter of 2022. The terms of the PPP Loans provide for customary events of default including,
among other things, payment defaults, breach of representations and warranties, and insolvency events. The PPP Loans may be
accelerated upon the occurrence of an event of default, including if the SBA subsequently reaches an audit determination that
the eligibility criteria were not met.
NewAge,
Inc.
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
The
PPP Loans are being accounted for under ASC 470, Debt whereby interest expense is being accrued at the contractual rate
and future debt maturities are based on the assumption that none of the principal balance will be forgiven. Forgiveness, if any,
will be recognized as a gain on extinguishment if the lender legally releases the Company based on the criteria set forth in the
debt agreement and the CARES Act.
EWB
Credit Facility
On
March 29, 2019, the Company entered into a Loan and Security Agreement (the “EWB Credit Facility”) with East West
Bank (“EWB”). The EWB Credit Facility provided for (i) a term loan in the aggregate principal amount of $15.0 million
(the “EWB Term Loan”) and (ii) a $10.0 million revolving loan facility (the “EWB Revolver”). At the closing,
EWB funded $25.0 million to the Company consisting of the $15.0 million EWB Term Loan and $10.0 million as an advance under the
EWB Revolver. The obligations of the Company under the EWB Credit Facility were secured by substantially all assets of the Company
and guaranteed by certain subsidiaries of the Company. The EWB Credit Facility required compliance with certain financial and
restrictive covenants and included customary events of default.
Borrowings
outstanding under the EWB Credit Facility initially provided for interest at the prime rate plus 0.50%. As of December 31, 2019,
the prime rate was 4.75% and the contractual rate applicable to outstanding borrowings under the EWB Credit Facility was 5.25%.
Payments under the EWB Term Loan were interest-only through September 30, 2019, followed by monthly principal payments of $125,000
plus interest through the stated maturity date of the EWB Term Loan. On March 13, 2020, the Company entered into the third amendment
(the “Third Amendment”) to the EWB Credit Facility whereby the interest rate applicable to outstanding borrowings
increased from 0.5% to 2.0% in excess of the prime rate. In addition to the change in interest rate, the Third Amendment modified
the Credit Facility as follows:
|
●
|
In
March 2020, the Company made an initial deposit of $15.1 million in restricted cash accounts
designated by EWB. The requirement to maintain restricted cash was reduced by the amount
of principal payments under the EWB Term Loan after the amendment date.
|
|
●
|
The
Company was required to increase restricted cash deposits by the corresponding amount
of any borrowings under the EWB Revolver whereby no amounts were borrowed after the amendment
date.
|
|
●
|
Less
stringent requirements were applicable for future compliance with certain financial covenants.
|
|
●
|
The
existing provision related to “equity cures” that may be employed to maintain
compliance with financial covenants was increased from $5.0 million to $15.0 million
for the year ended December 31, 2020.
|
|
●
|
The
Company was required to obtain equity infusions for gross proceeds of $30.0 million for
the year ended December 31, 2020.
|
On
July 6, 2020, the Company entered into the fourth amendment (the “Fourth Amendment”) to the EWB Credit Facility. The
Fourth Amendment reduced the amount of restricted cash in China with a corresponding increase in restricted cash in the United
States. The Fourth Amendment also permitted the Company to purchase up to $1.2 million of shares of its Common Stock with a corresponding
increase in the requirement for cash equity infusions from $30.0 million to approximately $31.2 million for the year ending December
31, 2020. As of September 30, 2020, the Company was not in compliance with the minimum Adjusted EBITDA covenant under the EWB
Credit Facility. The Company entered into an amendment and waiver to the EWB Credit Facility on November 5, 2020, pursuant to
which EWB provided a waiver and agreed to eliminate the requirement to comply with the minimum Adjusted EBITDA financial covenant
in future periods.
The
EWB Credit Facility was scheduled to mature in March 2023. As discussed in Note 9, the Company paid the EWB Credit Facility
in full and terminated the EWB Credit Facility on December 1, 2020.
NewAge,
Inc.
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
Siena
Revolver
On
August 10, 2018, the Company entered into a loan and security agreement with Siena Lending Group LLC (“Siena”) that
provided for a $12.0 million revolving credit facility (the “Siena Revolver”) with a scheduled maturity date of August
10, 2021. As of December 31, 2018, the effective interest rate was 8.25%. The Siena Revolver was paid off and terminated on March
29, 2019, and the unamortized debt issuance costs of $0.5 million were written off as additional interest expense for the year
ended December 31, 2019. Additionally, the Company incurred a make-whole premium payment of $0.5 million that was also charged
to interest expense for the year ended December 31, 2019.
NOTE
11 — STOCKHOLDERS’ EQUITY
Common
Stock
In
May 2019, the Company’s stockholders approved an amendment to the Company’s Articles of Incorporation increasing the
authorized shares of Common Stock from 100 million shares to 200 million shares. Holders of the Company’s Common Stock are
entitled to one vote for each issued share.
Preferred
Stock
The
Company is authorized to issue 1,000,000 shares of preferred stock in one or more series, each having a par value of $0.001 per
share. The Board of Directors is authorized to establish the voting rights, if any, designations, powers, preferences, special
rights, and any qualifications, limitations and restrictions thereof, applicable to the shares of each series. Through December
31, 2020, the Board of Directors had designated four series of Preferred Stock as discussed below:
Series
A Preferred. The Board of Directors previously designated 250,000 shares as Series A Preferred stock (“Series A Preferred”)
which are unissued as of December 31, 2020 and 2019. Each share of Series A Preferred was entitled to 500 votes in matters voted
on by the common stockholders of the Company.
Series
B Preferred. The Board of Directors previously designated 300,000 shares as Series B Preferred Stock (“Series B Preferred”).
The Series B Preferred was non-voting, not eligible for dividends and ranked equal to Common Stock and below Series A Preferred
in liquidation. Each share of Series B Preferred was convertible into eight shares of Common Stock. The Company issued 284,807
shares of Series B Preferred through December 31, 2016, and the holders converted all outstanding shares of Series B Preferred
into an aggregate of 2,278,456 shares of Common Stock through December 31, 2018. As of December 31, 2020 and 2019, an aggregate
of 300,000 shares of Series B Preferred are authorized for future issuance.
Series
C Preferred. In September 2018, the Board of Directors designated 7,000 shares as Series C Preferred Stock (“Series
C Preferred”). The Certificate of Designation for the Series C Preferred provided for the automatic conversion into 1,000
shares of the Company’s Common Stock when the Company filed an amendment to its Articles of Incorporation to increase the
authorized number of shares of Common Stock to 100 million shares. In September 2018, the Company issued 6,900 shares of Series
C Preferred that automatically converted into 6.9 million shares of Common Stock in the fourth quarter of 2018. Holders of the
Series C Preferred were entitled to voting rights and had liquidation rights on an as converted basis with the Company’s
Common Stock. As of December 31, 2020 and 2019, there are 100 shares designated for future issuance as Series C Preferred and
no shares are outstanding.
Series
D Preferred. In November 2018, the Board of Directors designated 44,000 shares as Series D Preferred Stock and 43,804 shares
were issued in connection with the Morinda business combination in December 2018. The Series D Preferred provided for dividends
at 1.5% per annum plus the potential payment of up to $15.0 million contingent upon Morinda achieving certain post-closing milestones.
As of December 31, 2019, the Series D Preferred was classified as a liability since it provided for the issuance of a variable
number of shares of Common Stock if the Company elected to settle in shares rather than pay the cash redemption value. The Series
D Preferred terminated on April 15, 2020, and the Company paid accumulated cash dividends of approximately $0.3 million in May
2020. As of December 31, 2020, there are no shares outstanding, and no shares are designated for future issuance as Series D Preferred.
Public
Offerings of Common Stock
On
April 30, 2019, the Company entered into an At the Market Offering Agreement (“ATM Agreement”) with Roth Capital Partners,
LLC (the “Agent”), pursuant to which the Company could offer and sell from time to time up to an aggregate of $100
million in shares of the Company’s Common Stock (the “Placement Shares”) through the Agent. The Agent acted
as sales agent and was required to use commercially reasonable efforts to sell on the Company’s behalf all of the Placement
Shares requested to be sold by the Company, consistent with its normal trading and sales practices, on mutually agreed terms between
the Agent and the Company. On May 8, 2020, the ATM Agreement was amended and restated to eliminate the previous termination date
of April 30, 2020. As discussed in Note 18, on February 9, 2021, the Company notified the Agent of its election to terminate the
ATM Agreement effective on February 16, 2021.
NewAge,
Inc.
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
Under
the terms of the ATM Agreement, the Company paid the Agent a commission equal to 3.0% of the gross proceeds from the gross sales
price of the Placement Shares up to $30 million, and 2.5% of the gross proceeds from the gross sales price of the Placement Shares
in excess of $30 million. In addition, the Company agreed to pay certain expenses incurred by the Agent in connection with the
offering.
Presented
below is a summary of Common Stock issued pursuant to the ATM Agreement for the years ended December 31, 2020 and 2019 (in thousands):
SUMMARY OF COMMON STOCK PURSUANT TO AGREEMENT
|
|
Number
|
|
|
Gross
|
|
|
Offering Costs
|
|
|
Net
|
|
Year Ended December
31:
|
|
Of Shares
|
|
|
Proceeds
|
|
|
Commissions
|
|
|
Other
|
|
|
Proceeds
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2020
|
|
|
16,130
|
|
|
$
|
25,815
|
|
|
$
|
(693
|
)
|
|
$
|
(164
|
)
|
|
$
|
24,958
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2019
|
|
|
5,957
|
|
|
$
|
20,724
|
|
|
$
|
(622
|
)
|
|
$
|
(579
|
)
|
|
$
|
19,523
|
|
NOTE
12 — STOCK OPTIONS AND WARRANTS
Equity
Incentive Plans
On
May 30, 2019, the Company’s stockholders voted to approve the 2019 Equity Incentive Plan (the “2019 Plan”).
On August 3, 2016, the Company’s stockholders approved and implemented the NewAge, Inc. 2016-2017 Long Term Incentive Plan
(the “LTI Plan”). The 2019 Plan and the LTI Plan are collectively referred to as the “Equity Incentive Plans”.
2019
Plan. A total of up to 10.0 million shares of Common Stock may be issued under the 2019 Plan. Participation in the 2019 Plan
is limited to employees, non-employee directors, and consultants. The 2019 Plan will terminate in April 2029. The 2019 Plan provides
for grants of both incentive stock options, or “ISOs”, which are subject to special income tax treatment, and non-statutory
options, or “NSOs.” Eligibility for ISOs is limited to employees of the Company and its subsidiaries. The exercise
price of ISOs and NSOs generally cannot be less than the fair market value of the Common Stock at the time of grant. In addition,
the expiration date for ISOs and NSOs cannot be more than ten years after the date of the original grant. The administrator also
determines all other terms and conditions related to the exercise of an option, including the consideration to be paid, if any,
for the grant of the option, the time at which options may be exercised and conditions related to the exercise of options.
The
2019 Plan also provides for awards of shares of restricted Common Stock and restricted stock units. Awards of restricted stock
may be made in exchange for services or other lawful consideration. Generally, awards of restricted stock are subject to the requirement
that the shares be forfeited or resold to the Company unless specified conditions are met. Subject to these restrictions, conditions
and forfeiture provisions, any recipient of a vested award of restricted stock will have all the rights of a stockholder of the
Company, including the right to vote the shares and to receive dividends. The 2019 Plan also provides for deferred grants (“deferred
stock”) entitling the recipient to receive shares of Common Stock in the future on such conditions as the administrator
may specify. As of December 31, 2020, 8.0 million shares under the 2019 Plan were available for future grants of stock options,
restricted stock and similar instruments.
LTI
Plan. The LTI Plan provides for stock options to be granted to employees, directors and consultants at an exercise price not
less than 100% of the fair value of the Company’s Common Stock on the grant date. The options granted generally have a maximum
term of 10 years from the grant date and are exercisable upon vesting. Option grants generally vest over a period between one
and three years after the grant date of such award. The number of shares reserved for grants is adjusted annually on the first
day of January whereby a maximum of 10% of the Company’s outstanding shares of Common Stock are available for grant under
the LTI Plan. As of December 31, 2020, approximately 1.5 million shares of Common Stock were available for future grants of stock
options, restricted stock and similar instruments under the LTI Plan.
NewAge,
Inc.
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
Stock
Option Activity
The
following table sets forth stock option activity under the Equity Incentive Plans for the years ended December 31, 2020 and 2019
(shares in thousands):
SCHEDULE OF STOCK OPTION ACTIVITY
|
|
2020
|
|
|
2019
|
|
|
|
Shares
|
|
|
Price
(1)
|
|
|
Term
(2)
|
|
|
Shares
|
|
|
Price
(1)
|
|
|
Term
(2)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Outstanding, beginning of year
|
|
|
3,551
|
|
|
$
|
2.65
|
|
|
|
8.7
|
|
|
|
2,786
|
|
|
$
|
2.84
|
|
|
|
9.0
|
|
Grants
|
|
|
1,498
|
|
|
|
2.67
|
|
|
|
|
|
|
|
1,489
|
|
|
|
2.37
|
|
|
|
|
|
Forfeited
|
|
|
(862
|
)
|
|
|
2.61
|
|
|
|
|
|
|
|
(418
|
)
|
|
|
2.81
|
|
|
|
|
|
Exercised
|
|
|
(331
|
)(3)
|
|
|
1.98
|
|
|
|
|
|
|
|
(306
|
)(3)
|
|
|
2.00
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Outstanding, end of year
|
|
|
3,856
|
(4)
|
|
|
2.72
|
|
|
|
8.2
|
|
|
|
3,551
|
(4)
|
|
|
2.65
|
|
|
|
8.7
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Vested, end of year
|
|
|
1,918
|
(5)
|
|
|
2.59
|
|
|
|
7.1
|
|
|
|
1,365
|
(5)
|
|
|
2.46
|
|
|
|
7.7
|
|
|
(1)
|
Represents
the weighted average exercise price.
|
|
(2)
|
Represents
the weighted average remaining contractual term until the stock options expire.
|
|
(3)
|
On
the respective exercise dates, the aggregate intrinsic value of shares of Common Stock
issued upon exercise of stock options amounted to $0.3 million and $1.0 million for the
years ended December 31, 2020 and 2019, respectively.
|
|
(4)
|
As
of December 31, 2020 and 2019, the aggregate intrinsic value of stock options outstanding
was $1.5 million and $19,000, respectively.
|
|
(5)
|
As
of December 31, 2020 and 2019, the aggregate intrinsic value of vested stock options
was $1.0 million and $17,000, respectively.
|
During
2020, the Company modified certain stock options for approximately 0.3
million shares. These modifications resulted
in incremental compensation cost of approximately $47,000
due to the extension of the exercise period
for employees that terminated employment. In July 2019, the Company entered into a modification agreement for approximately 292,000
shares of outstanding stock options. The
modification resulted in an extension of the exercise period from July 2019 until July 2020, which increased the fair value of
the stock options by approximately $0.5
million. The modified options became vested
in August 2019, and the Company recognized incremental stock-based compensation expense of $0.5
million for the year ended December 31,
2019.
For
the years ended December 31, 2020 and 2019, the valuation assumptions for stock options granted under the Equity Incentive Plans
and the modified options discussed above were estimated on the date of grant or modification, as applicable, using the BSM option-pricing
model with the following weighted-average assumptions:
SUMMARY OF STOCK OPTIONS WEIGHTED-AVERAGE ASSUMPTIONS
|
|
2020
|
|
|
2019
|
|
|
|
Grants
|
|
|
Modifications
|
|
|
Grants
|
|
|
Modifications
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Grant or modification date closing price of Common Stock
|
|
$
|
2.66
|
|
|
$
|
1.54
|
|
|
$
|
2.38
|
|
|
$
|
4.75
|
|
Expected life (in years)
|
|
|
5.8
|
|
|
|
0.3
|
|
|
|
6.4
|
|
|
|
1.0
|
|
Volatility
|
|
|
102
|
%
|
|
|
82
|
%
|
|
|
107
|
%
|
|
|
138
|
%
|
Dividend yield
|
|
|
0
|
%
|
|
|
0
|
%
|
|
|
0
|
%
|
|
|
0
|
%
|
Risk-free interest rate
|
|
|
0.7
|
%
|
|
|
0.1
|
%
|
|
|
1.7
|
%
|
|
|
1.9
|
%
|
Based
on the assumptions set forth above, the weighted-average grant date fair value per share for stock options granted for the years
ended December 31, 2020 and 2019 was $2.17 and $1.99, respectively. With respect to stock options for approximately 292,000 shares
modified in 2019, the fair value of the modified options had a weighted average fair value of $3.40 per share in comparison to
the weighted average fair value of the stock options immediately before the modification of $1.59 per share. With respect to stock
options for approximately 348,000 shares modified in 2020, the fair value of the modified options was $0.14 per share, whereas
the modified stock options did not have any fair value immediately before the modification.
NewAge,
Inc.
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
The
BSM model requires various assumptions that represent management’s best estimates of the fair value of the Company’s
Common Stock, volatility, risk-free interest rates, expected term, and dividend yield. The expected term represents the weighted-average
period that options granted are expected to be outstanding giving consideration to vesting schedules. Because the Company does
not have an extended history of actual exercises, the Company has estimated the expected term using a simplified method which
calculates the expected term as the average of the time-to-vesting and the contractual life of the awards. The Company has never
declared or paid cash dividends and does not plan to pay cash dividends in the foreseeable future; therefore, the Company used
an expected dividend yield of zero. The risk-free interest rate is based on U.S. Treasury rates in effect for maturities based
on the expected term of the grant. The expected volatility is based on the historical volatility of the Company’s Common
Stock for the period beginning in August 2016 when its shares were first publicly traded on the Nasdaq OTC Market through the
grant date of the respective stock options.
Restricted
Stock Activity
The
following table sets forth activity related to grants of restricted stock under the Equity Incentive Plans for the years ended
December 31, 2020 and 2019 (in thousands):
SCHEDULE OF RESTRICTED STOCK AWARD ACTIVITY
|
|
Equity-Classified Awards
|
|
|
Liability-Classified
Awards (1)
|
|
|
|
Number of
|
|
|
Per
|
|
|
Unvested
|
|
|
Number of
|
|
|
Per
|
|
|
Unvested
|
|
|
|
Shares
|
|
|
Share (2)
|
|
|
Compensation
|
|
|
Shares
|
|
|
Share
(2)
|
|
|
Compensation
|
|
Outstanding, December 31, 2018
|
|
|
1,151
|
|
|
$
|
3.46
|
|
|
$
|
3,987
|
|
|
|
474
|
|
|
$
|
5.25
|
|
|
$
|
2,489
|
|
Shares issued to Board members
|
|
|
91
|
(3)
|
|
|
5.49
|
|
|
|
500
|
(3)
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Unvested awards granted to employees
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
with service vesting criteria
|
|
|
2,085
|
(4)
|
|
|
2.42
|
|
|
|
5,036
|
(4)
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Forfeitures
|
|
|
(220
|
)
|
|
|
4.63
|
|
|
|
(1,019
|
)
|
|
|
(322
|
)
|
|
|
5.26
|
|
|
|
(1,693
|
)
|
Fair value adjustments and other
|
|
|
-
|
|
|
|
-
|
|
|
|
(27
|
)
|
|
|
-
|
|
|
|
|
|
|
|
(519
|
)(1)
|
Vested shares and expense
|
|
|
(984
|
)(5)
|
|
|
3.93
|
|
|
|
(3,872
|
)(5)
|
|
|
(115
|
)(5)
|
|
|
1.83
|
|
|
|
(210
|
)(5)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Outstanding, December 31, 2019
|
|
|
2,123
|
|
|
|
2.17
|
|
|
|
4,605
|
|
|
|
37
|
|
|
|
1.81
|
|
|
|
67
|
|
Outstanding, December 31, 2019
|
|
|
2,123
|
|
|
|
2.17
|
|
|
|
4,605
|
|
|
|
37
|
|
|
|
1.81
|
|
|
|
67
|
|
Shares issued to Board members
|
|
|
339
|
(3)
|
|
|
1.87
|
|
|
|
633
|
(3)
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Unvested awards granted to employees
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
with service vesting criteria
|
|
|
1,259
|
(4)
|
|
|
2.43
|
|
|
|
3,060
|
(4)
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Forfeitures
|
|
|
(975
|
)
|
|
|
1.94
|
|
|
|
(1,893
|
)
|
|
|
(2
|
)
|
|
|
1.50
|
|
|
|
(3
|
)
|
Fair value adjustments and other
|
|
|
(35
|
)
|
|
|
0.97
|
|
|
|
(34
|
)
|
|
|
-
|
|
|
|
-
|
|
|
|
28
|
(1)
|
Vested shares and expense
|
|
|
(672
|
)(5)
|
|
|
3.68
|
|
|
|
(2,472
|
)(5)
|
|
|
(17
|
)(5)
|
|
|
2.65
|
|
|
|
(45
|
)(5)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Outstanding, December 31, 2020
|
|
|
2,039
|
|
|
|
1.91
|
|
|
$
|
3,899
|
|
|
|
18
|
|
|
|
2.61
|
|
|
$
|
47
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Intrinsic value, December 31, 2020
|
|
$
|
5,363
|
(6)
|
|
|
|
|
|
|
|
|
|
$
|
47
|
(6)
|
|
|
|
|
|
|
|
|
|
(1)
|
Certain
awards granted to employees in China are not permitted to be settled in shares, which
requires classification as a liability in the Company’s consolidated balance sheets.
This liability is adjusted based on the closing price of the Company’s Common Stock
at the end of each reporting period until these awards vest. As of December 31, 2020,
the cumulative amount of compensation expense recognized is based on the progress toward
vesting and the total fair value of the respective awards on that date.
|
NewAge, Inc.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
|
(2)
|
Represents the weighted average price.
|
|
(3)
|
Represents
grants to members of the Board of Directors whereby the shares of Common Stock were issued
with cliff vesting one year after the grant date.
|
|
(4)
|
Restricted
stock awards that generally vest over three years with fair value determined based on
the closing price of the Company’s Common Stock on the respective grant dates.
|
|
(5)
|
The
“Number of Shares” column reflects shares that vested due to achievement of the service condition during the
year. The “Unvested Compensation” column reflects the
stock-based compensation expense recognized for vested and unvested awards during the year.
|
|
(6)
|
The
intrinsic value is based on the closing price of the Company’s Common Stock of
$ per share on December 31, 2020.
|
In addition, restricted stock awards for approximately 629,000 shares that were not granted under the Equity
Incentive Plans became vested in March and April 2019. The Company recognized compensation expense related to these awards of approximately
$64,000 for the year ended December 31, 2019.
Stock-Based
Compensation Expense
Substantially
all stock-based compensation expense is included in general and administrative expenses in the accompanying consolidated statements
of operations. The table below summarizes stock-based compensation expense related to stock options and restricted stock awards
for the years ended December 31, 2020 and 2019, and the unrecognized compensation expense as of December 31, 2020 and 2019 (in
thousands):
SCHEDULE OF STOCK-BASED COMPENSATION EXPENSE
|
|
Expense Recognized for
|
|
|
Unrecognized Expense
|
|
|
|
Year Ended December 31:
|
|
|
as of December 31:
|
|
|
|
2020
|
|
|
2019
|
|
|
2020
|
|
|
2019
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Plan-based stock option awards:
|
|
$
|
2,121
|
|
|
$
|
2,240
|
|
|
$
|
4,389
|
|
|
$
|
4,803
|
|
Plan-based restricted stock awards:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Equity-classified
|
|
|
2,472
|
|
|
|
3,872
|
|
|
|
3,899
|
|
|
|
4,605
|
|
Liability-classified
|
|
|
45
|
|
|
|
210
|
|
|
|
47
|
|
|
|
67
|
|
Non-plan equity-classified
restricted stock awards
|
|
|
-
|
|
|
|
64
|
|
|
|
-
|
|
|
|
-
|
|
Warrants
|
|
|
-
|
|
|
|
2
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
$
|
4,638
|
|
|
$
|
6,388
|
|
|
$
|
8,335
|
|
|
$
|
9,475
|
|
As
of December 31, 2020, unrecognized stock-based compensation expense is expected to be recognized on a straight-line basis over
a weighted-average period of approximately 2.2 years for stock options and equity-classified restricted stock awards, and 1.0
years for liability-classified restricted stock awards.
Warrants
The
following table sets forth warrant activity for the years ended December 31, 2020 and 2019 (shares in thousands):
SCHEDULE OF WARRANTS
|
|
2020
|
|
|
2019
|
|
|
|
Shares
|
|
|
Price
(1)
|
|
|
Term
(2)
|
|
|
Shares
|
|
|
Price
(1)
|
|
|
Term
(2)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Outstanding, beginning of year
|
|
|
311
|
|
|
$
|
4.80
|
|
|
|
6.7
|
|
|
|
103
|
|
|
$
|
4.38
|
|
|
|
3.2
|
|
Grants
|
|
|
1,500
|
(3)
|
|
|
4.75
|
|
|
|
|
|
|
|
208
|
|
|
|
5.01
|
|
|
|
|
|
Forfeited
|
|
|
(8
|
)
|
|
|
1.83
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Outstanding, end of year
|
|
|
1,803
|
(4)
|
|
|
4.77
|
|
|
|
5.1
|
|
|
|
311
|
|
|
|
4.80
|
|
|
|
6.7
|
|
|
(1)
|
Represents
the weighted average exercise price.
|
|
(2)
|
Represents
the weighted average remaining contractual term until the warrants expire.
|
|
(3)
|
Grant
of Warrants in connection with the private placement discussed in Note 9.
|
|
(4)
|
All
warrants are vested and exercisable as of December 31, 2020.
|
NewAge, Inc.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
NOTE
13 — INCOME TAXES
Income
Tax Expense
For
the years ended December 31, 2020 and 2019, loss before income tax expense is as follows (in thousands):
SCHEDULE OF LOSS BEFORE INCOME TAX EXPENSE
|
|
2020
|
|
|
2019
|
|
|
|
|
|
|
|
|
Domestic
|
|
$
|
(50,361
|
)
|
|
$
|
(96,159
|
)
|
International
|
|
|
12,912
|
|
|
|
18,992
|
|
|
|
|
|
|
|
|
|
|
NewAge, Inc.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
For
the years ended December 31, 2020 and 2019, the reconciliation between the income tax benefit computed by applying the statutory
U.S. federal income tax rate to the pre-tax loss before income taxes, and total income tax expense recognized in the financial
statements is as follows (in thousands):
SCHEDULE OF RECONCILIATION OF INCOME TAX BENEFIT
|
|
2020
|
|
|
2019
|
|
|
|
|
|
|
|
|
Income tax benefit at statutory U.S. federal rate
|
|
$
|
7,864
|
|
|
$
|
16,205
|
|
Income tax benefit attributable to U.S. states
|
|
|
2,114
|
|
|
|
3,914
|
|
Change in state tax rates
|
|
|
2,449
|
|
|
|
-
|
|
Stock-based compensation
|
|
|
(229
|
)
|
|
|
774
|
|
Remeasurement of acquired taxes payable
|
|
|
974
|
|
|
|
-
|
|
Subpart F income
|
|
|
(952
|
)
|
|
|
-
|
|
Other
|
|
|
257
|
|
|
|
720
|
|
Code section 162(m) excess compensation
|
|
|
(13
|
)
|
|
|
(703
|
)
|
Non-deductible expenses
|
|
|
(421
|
)
|
|
|
(725
|
)
|
Change in fair value earnouts
|
|
|
-
|
|
|
|
2,900
|
|
Benefit of foreign taxes
|
|
|
-
|
|
|
|
717
|
|
Foreign deferred tax adjustments
|
|
|
94
|
|
|
|
2,194
|
|
Foreign tax credit
|
|
|
3,324
|
|
|
|
6,146
|
|
Foreign withholding/prior year tax
|
|
|
(668
|
)
|
|
|
(1,414
|
)
|
Foreign rate differential
|
|
|
34
|
|
|
|
(5,561
|
)
|
Change in valuation allowance
|
|
|
(16,722
|
)
|
|
|
(37,835
|
)
|
|
|
|
|
|
|
|
|
|
Total income tax expense
|
|
$
|
(1,895
|
)
|
|
$
|
(12,668
|
)
|
For
the years ended December 31, 2020 and 2019, the Company’s income tax expense consisted of the following components (in thousands):
SCHEDULE OF COMPONENTS OF INCOME TAX EXPENSE
|
|
2020
|
|
|
2019
|
|
Current income tax benefit (expense):
|
|
|
|
|
|
|
|
|
U.S. Federal
|
|
$
|
975
|
|
|
$
|
-
|
|
U.S. States
|
|
|
(44
|
)
|
|
|
(5
|
)
|
Foreign
|
|
|
(2,762
|
)
|
|
|
(17,563
|
)
|
Total current income tax benefit (expense)
|
|
|
(1,831
|
)
|
|
|
(17,568
|
)
|
|
|
|
|
|
|
|
|
|
Deferred income tax benefit (expense):
|
|
|
|
|
|
|
|
|
U.S. Federal
|
|
|
631
|
|
|
|
(8,419
|
)
|
U.S. States
|
|
|
-
|
|
|
|
-
|
|
Foreign
|
|
|
(695
|
)
|
|
|
13,319
|
|
Total deferred income tax benefit (expense)
|
|
|
(64
|
)
|
|
|
4,900
|
|
|
|
|
|
|
|
|
|
|
Total income tax expense
|
|
$
|
(1,895
|
)
|
|
$
|
(12,668
|
)
|
NewAge, Inc.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Deferred
Income Tax Assets and Liabilities
As
of December 31, 2020 and 2019, the income tax effects of temporary differences that give rise to significant deferred income tax
assets and liabilities are as follows (in thousands):
SCHEDULE OF DEFERRED INCOME TAX ASSETS AND LIABILITIES
|
|
2020
|
|
|
2019
|
|
Deferred income tax assets:
|
|
|
|
|
|
|
|
|
Foreign tax credits
|
|
$
|
18,847
|
|
|
$
|
14,079
|
|
Net operating loss carryforwards
|
|
|
29,785
|
|
|
|
15,348
|
|
Accrued liabilities
|
|
|
11,877
|
|
|
|
8,670
|
|
Accrued pension
|
|
|
1,680
|
|
|
|
1,927
|
|
Operating lease liabilities
|
|
|
15,378
|
|
|
|
16,596
|
|
Above market lease
|
|
|
10,063
|
|
|
|
10,370
|
|
Property and equipment, net
|
|
|
1,362
|
|
|
|
363
|
|
Other
|
|
|
3,344
|
|
|
|
758
|
|
|
|
|
|
|
|
|
|
|
Gross deferred income tax assets
|
|
|
92,336
|
|
|
|
68,111
|
|
Valuation allowance for deferred income tax assets
|
|
|
(64,721
|
)
|
|
|
(43,465
|
)
|
Net deferred income tax assets
|
|
|
27,615
|
|
|
|
24,646
|
|
Deferred income tax liabilities:
|
|
|
|
|
|
|
|
|
Goodwill and identifiable intangible assets
|
|
|
(10,226
|
)
|
|
|
(5,117
|
)
|
Operating lease, right-of-use assets
|
|
|
(14,518
|
)
|
|
|
(15,842
|
)
|
Other
|
|
|
(480
|
)
|
|
|
-
|
|
Total deferred income tax liabilities
|
|
|
(25,224
|
)
|
|
|
(20,959
|
)
|
|
|
|
|
|
|
|
|
|
Net deferred income tax asset
|
|
$
|
2,391
|
|
|
$
|
3,687
|
|
As
of December 31, 2020 and 2019, the Company’s net deferred income tax asset consisted of the following components
(in thousands):
|
|
2020
|
|
|
2019
|
|
|
|
|
|
|
|
|
Foreign deferred income tax assets
|
|
$
|
7,782
|
|
|
$
|
9,128
|
|
Foreign deferred income tax liabilities
|
|
|
(5,391
|
)
|
|
|
(5,441
|
)
|
|
|
|
|
|
|
|
|
|
Net deferred income tax asset
|
|
$
|
2,391
|
|
|
$
|
3,687
|
|
Net
deferred income tax assets consist solely of foreign net deferred income tax assets which are expected to be realized in the future,
and that are included in long-term assets in the accompanying consolidated balance sheets. For the year ended December 31, 2020,
the valuation allowance increased by $21.3 million, primarily due to incremental net operating losses that were not considered realizable, which includes $6.6 million in net operating loss carryforwards acquired in the Ariix acquisition.
For the year ended December 31, 2019, the valuation allowance increased by $37.8 million, primarily due to incremental net operating
losses that were not considered realizable. In assessing the realizability of deferred income tax assets, management considers
whether it is more likely than not that some portion or all of the deferred income tax assets will not be realized.
NOL
Carryforwards and Other Matters
As
of December 31, 2020, the Company had unused net operating loss (“NOL”) carryovers for income tax purposes of approximately
$138.7 million
with approximately $73.1
million relating to foreign subsidiaries
and approximately $65.6
million relating to U.S. entities. The
federal and state NOL carryforwards in the income tax returns filed included unrecognized tax benefits. The deferred tax assets
recognized for those NOLs are presented net of these unrecognized tax benefits. The
NOLs will expire at various dates from 2021 through 2040, with the exception of $50.0 million related to United States and
those in some foreign jurisdictions where there is no expiration. The U.S. NOLs have a full valuation allowance recorded against
them. Of the $73.1 million of foreign NOLs, all but $5.4 million have a valuation allowance recorded against them.
Federal and state laws impose substantial restrictions on the utilization of NOL and tax credit carryforwards in the event of
an ownership change for income tax purposes, as defined in Section 382 of the Code. Under the provisions of Section 382 and 383
of the Code, a change in control, as defined by the Code, may impose an annual limitation on the amount of the Company’s
net operating loss and tax credit carryforwards, and other tax attributes that can be used to reduce future tax liabilities. The
Company has performed a preliminary Section 382 analysis. The preliminary calculations indicate that the Company’s NOLs
do not appear to be subject to the limitation.
NewAge, Inc.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Management
assesses the available positive and negative evidence to estimate whether sufficient future taxable income will be generated to
permit use of the existing deferred tax assets. When weighing all available evidence, associated with the realizability of its
deferred tax assets, in particular, uncertainties related to the future generation of taxable income, the recent negative trends
in certain operating markets, and the cumulative losses in certain jurisdictions, the Company determined that it was not “more
likely than not” that it would be able to realize the tax benefits associated with certain of its net deferred tax assets.
On the basis of this evaluation, a valuation allowance against the U.S. and other foreign jurisdictions deferred tax assets has
been recorded to recognize only the portion of deferred tax assets that is more likely than not to be realized. The Company will
continue to monitor its historical and forecast operating results in the U.S. to assess the realizability of its deferred tax
assets.
As of December 31, 2020,
the Company has continued its position to return all foreign earnings to the U.S. parent company and has recorded deferred tax
liabilities of $0.5 million for foreign withholding taxes associated with foreign retained earnings and cross-border payments.
Unrecognized
Tax Benefits
As of December 31,
2020, $1.1 million of unrecognized income tax benefits is included in other long-term liabilities with the remainder of $4.3 million
being offset with other deferred tax assets. As of December 31, 2019, the total outstanding balance for liabilities related
to unrecognized income tax benefits is included in other long-term liabilities and amounted to $1.5 million. As of December
31, 2020, unrecognized tax benefits of $1.1 million, if recognized, would affect the effective tax rate. As of December 31, 2020,
unrecognized tax benefits of $4.3 million, if recognized, would not affect the Company’s effective tax rate since the tax
benefits would increase a deferred tax asset that is currently fully offset by a full valuation allowance.
The
Company accounts for interest expense and penalties associated with unrecognized tax benefits as part of its income tax expense.
The unrecognized tax benefit as of December 31, 2020 includes an aggregate of approximately $0.1 million for interest and
penalties, all of which was recognized for the year ended December 31, 2020. The Company does not anticipate any significant changes
related to unrecognized tax benefits in the next twelve months.
The
following table summarizes changes in unrecognized tax benefits for the years ending December 31, 2020 and 2019 (in thousands):
SCHEDULE OF UNRECOGNIZED TAX BENEFITS
|
|
2020
|
|
|
2019
|
|
|
|
|
|
|
|
|
Balance, beginning of year
|
|
$
|
1,545
|
|
|
$
|
430
|
|
Increase related to:
|
|
|
|
|
|
|
|
|
Prior tax positions
|
|
|
4,500
|
|
|
|
1,163
|
|
Current tax positions
|
|
|
15
|
|
|
|
22
|
|
Decreases related to prior tax positions
|
|
|
(613
|
)
|
|
|
)
|
Settlements
|
|
|
-
|
|
|
|
(24
|
)
|
|
|
|
|
|
|
|
|
|
Balance, end of year
|
|
$
|
5,447
|
|
|
$
|
1,545
|
|
The
Company files income tax returns in the U.S. federal, and various states as well as the following foreign jurisdictions:
Australia, Austria, Canada, Chile, China, Colombia, Germany, Hong Kong, Hungary, Indonesia, Ireland, Italy, Japan, Korea,
Malaysia, Malta, Mexico, New Zealand, Norway, Peru, Poland, Russia, Singapore, Sweden, Switzerland, Thailand, Tahiti, Taiwan, the UK
and Vietnam. The Company’s federal and state tax years for 2017 and forward are subject to examination by taxing
authorities. All foreign jurisdictions tax years are also subject to examination depending on their relative statutes of
limitations.
NewAge, Inc.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
NOTE
14 — COMMITMENTS AND CONTINGENCIES
Executive
Deferred Compensation Plan
Morinda’s
Board of Directors implemented an unfunded executive deferred compensation plan in 2009 for certain executives of Morinda.
All financial performance targets under the plan were achieved prior to the Morinda acquisition date in December 2018. After
the executives retired, the deferred compensation obligation is payable over a period up to 20
years. All executives covered under this plan had retired as of December 31, 2019, and cash payments did not commence until
December 2020. As of December 31, 2020, the obligations under this plan consist of $3.6
million that is included in other long-term liabilities and $0.3
million included in other accrued current liabilities. As of December 31, 2019, the obligations under this plan consist of
$3.8
million that is included in other long-term liabilities and $0.3
million included in other accrued current liabilities.
401(k)
Plan
Since
December 2018, the
Company has had a defined contribution employee benefit plan under section 401(k) of the Code (the “401(k)
Plan”). The 401(k) Plan covers all eligible U.S. employees that are entitled to participate at the beginning of the
first full quarter following commencement of employment. The Company matches the entire amount of the employee contributions
up to 3% of the participating employee’s compensation, and then 50% of employee contributions between 4% and 5% of the participating employee’s compensation. These matching contributions vest for 100% when the matching contributions are made. Total contributions to the 401(k) Plan amounted to $0.9
million and $0.7
million for the years ended December 31, 2020 and 2019, respectively.
Foreign
Benefit Plans
The
Company has an unfunded retirement benefit plan for its Japanese subsidiary that entitles substantially
all employees in Japan, other than directors, to retirement payments. The Company also has an unfunded
retirement benefit plan in Indonesia that entitles all permanent employees to retirement payments.
Upon
termination of employment, the employees of the Japanese subsidiary are generally entitled to retirement
benefits determined by reference to basic rates of pay at the time of termination, years of service, and conditions under which
the termination occurs. If the termination is involuntary or caused by retirement at the mandatory retirement age of 65, the employee
is entitled to a greater payment than in the case of voluntary termination. The employees in Indonesia
whose service is terminated are generally entitled to retirement benefits determined by reference to basic rates of pay at the
time of termination, years of service and conditions under which the termination occurs. The unfunded benefit obligation for these
defined benefit pension plans was approximately $2.9 million and $3.5 million as of December 31, 2020 and 2019, respectively.
Of these amounts, approximately $3.1 million and $3.4 million are included in other long-term liabilities in the accompanying
consolidated balance sheets as of December 31, 2020 and 2019, respectively.
Litigation,
Claims and Assessments
The
Company’s operations are subject to numerous governmental rules and regulations in each of the countries it does business.
These rules and regulations include a complex array of tax and customs regulations as well as restrictions on product ingredients
and claims, the commissions paid to the Company’s Brand Partners, labeling and packaging of products, conducting business
as a direct-selling business, and other facets of manufacturing and selling products. In some instances, the rules and regulations
may not be fully defined under the law or are otherwise unclear in their application. Additionally, laws and regulations can change
from time to time, as can their interpretation by the courts, administrative bodies, and the tax and customs authorities in each
country. The Company actively seeks to be in compliance, in all material respects, with the laws of each of the countries in which
it does business and expects its Brand Partners to do the same. The Company’s operations are often subject to review by
local country tax and customs authorities and inquiries from other governmental agencies. No assurance can be given that the Company’s
compliance with governmental rules and regulations will not be challenged by the authorities or that such challenges will not
result in assessments or required changes in the Company’s business that could have a material impact on its business, consolidated
financial statements and cash flow.
On November 19, 2020, Ariix’s subsidiary in Japan (the “Japanese Subsidiary”) received an
order from the Japan Consumer Affairs Agency notifying it of a nine-month suspension from recruiting new Brand Partners in Japan.
In comparison to pre-acquisition levels of net revenue generated by the Japanese subsidiary, management expects that the suspension
of recruiting could result in a material reduction in net revenue for the nine-month suspension period.
NewAge, Inc.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
According to the order, the Japanese Subsidiary may continue to sell products to customers through existing
Brand Partners and may continue to attract new customers. Accordingly, the Japanese Subsidiary has refocused its efforts to attract
new customers by introducing new products and a new customer program. The Japanese Subsidiary has terminated non-compliant distributors
whose actions led to the sanction, and many other distributors have elected to terminate their relationship with the Japanese Subsidiary.
The
Company has various non-income tax contingencies in several countries. Such exposure could be material depending upon the ultimate
resolution of each situation. As of December 31, 2020 and 2019, the Company has recorded a current liability under ASC 450, Contingencies,
of approximately $1.1 million and $0.9 million, respectively.
From
time to time, the Company may be a party to litigation and subject to claims incident to the ordinary course of business. Although
the results of litigation and claims cannot be predicted with certainty, the Company currently believes that the final outcome
of these ordinary course matters will not have a material adverse effect on its business. Regardless of the outcome, litigation
can have an adverse impact on the Company because of defense and settlement costs, diversion of management resources, and other
factors.
COVID-19
Pandemic
In
December 2019, a novel strain of coronavirus known as COVID-19 was reported to have surfaced in China, and by March 2020 the spread
of the virus resulted in a world-wide pandemic. By March 2020, the U.S. economy had been largely shut down by mass quarantines
and government mandated stay-in-place orders (the “Orders”) to halt the spread of the virus. While some of these Orders
were relaxed or lifted in different jurisdictions at various times during the year ended December 31, 2020, the overall impact
of COVID-19 continues to have an adverse impact on business activities across the world. The Orders required some of the Company’s
employees to work from home when possible, and other employees were entirely prevented from performing their job duties at times.
The world-wide response to the pandemic has resulted in a significant downturn in economic activity and there is no assurance
that government stimulus programs will successfully restore the economy to the levels that existed before the pandemic. If an
economic recession or depression is sustained, it could have a material adverse effect on the Company’s business as consumer
demand for its products could decrease.
Foreign
jurisdictions accounted for approximately 68% of the Company’s net revenue for the year ended December 31, 2020. The impact
of COVID-19 was a significant contributing factor for the year ended December 31, 2020 that resulted in decreases in net revenue
in foreign countries as a group. While the Company’s direct-to-consumer selling model typically relies heavily on the use
of its Brand Partner sales force in close contact with customers, the pandemic has required alternative selling approaches such
as through social media. Until an effective vaccine or other successful mitigation of COVID-19 has been widely administered throughout the
population, no assurance can be provided that the Company will be able to avoid future reductions in net revenue using alternative
selling approaches that avoid direct contact with customers.
In
most jurisdictions, the Orders have been relaxed or lifted but considerable uncertainty remains about whether the Orders will
need to be reinstated as the spread of new variants of COVID-19 continues. While the current disruption to the Company’s
business is expected to be temporary, the long-term financial impact on the Company’s business cannot be reasonably estimated
at this time.
Employment
and Severance Agreements
On
May 8, 2020, the Company entered into employment agreements with three executive officers, Brent Willis, Gregory Gould, and David
Vanderveen. The employment agreements provide for aggregate annual base compensation of $650,000, $500,000, and $550,000 plus
target annual performance bonuses of 100%, 50%, and 50% of annual base compensation for Mr. Willis, Mr. Gould, and Mr. Vanderveen,
respectively. The agreements expire on January 1, 2023 and provide for annual renewal periods thereafter. If the employment agreements
are terminated by the Company for Cause (as defined in the employment agreements) or an officer resigns without Good Reason (as
defined in the employment agreements), becomes disabled, or dies before the expiration date, the Company is required to pay base
salary through the termination date plus reimbursement of business expenses and unused vacation. If the Company terminates the
employment agreements with Messrs. Willis or Gould without Cause or they resign for Good Reason, the Company will be required
to make severance payments of 18 months and 12 months of base compensation and health insurance benefits, for Mr. Willis and Mr.
Gould, respectively, plus the target performance bonus that would have been otherwise payable for the year in which termination
occurs.
NewAge, Inc.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
On
September 4, 2020, the Company and David Vanderveen entered into a Confidential Settlement Agreement and Release (the “Settlement
Agreement”) in connection with his resignation from the Company, which was deemed effective as of August 1, 2020. Under
the Settlement Agreement, Mr. Vanderveen’s employment agreement discussed above was cancelled and he agreed to release any
and all claims he may have against the Company in exchange for receiving (i) $0.4 million payable upon his entry into the Settlement
Agreement, (ii) weekly salary continuation payments up to a maximum of approximately $0.3 million until the earlier of the completion
of 65 weeks or the date when Mr. Vanderveen obtains new employment; and (iii) payment of up to 18 months of premiums for continued
health benefit coverage. The Settlement Agreement also provided for the immediate vesting of 41,250 shares of restricted common
stock and modification of certain stock options for 42,900 shares at an exercise price of $1.77 that will now expire on September
4, 2021. In connection with his resignation, Mr. Vanderveen entered into a consulting agreement with the Company under which he
provided up to 20 hours per week of consulting services to the Company for a six-month period in exchange for $22,500 per month.
Mr. Vanderveen is also eligible to receive a finder’s fee for any potential business acquisition candidates brought to the
Company in accordance with the terms of the consulting agreement. As discussed in Note 18, Mr. Gould’s employment agreement was amended in March 2021.
Guarantee
Deposits
The
Direct / Social Selling segment has deposits in Korea that serve as collateral for Brand Partner returns dictated by law
related to future customer returns, and collateral to credit card companies for guarantee of Brand Partner payments.
Approximately $0.9
million of guarantee deposits are included in other long-term assets in the accompanying consolidated balance sheets as of
December 31, 2020 and 2019.
Royalty
Agreement
In
December 2020, the Company entered into a royalty agreement with an individual that developed a sales, distribution and direct
customer network (the “Royalty Network”). Pursuant to the agreement, the Company prepaid royalties of $0.5 million
in December 2020 and agreed to pay additional royalties up to $750,000. Future royalty payments will be determined based on a
sliding scale where (i) no royalties are payable if net revenue for the annual contract period is less than $3.0 million, and
(ii) royalties ranging from 3% to 4% of net revenue are payable for annual revenue in excess of $3.0 million. The individual is
required to cause members of the Royalty Network to integrate with the contractual arrangements applicable to the Company’s
Brand Partners.
NewAge, Inc.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
NOTE
15 —NET LOSS PER SHARE
Net
loss per share is computed by dividing loss attributable to common stockholders by the weighted average number of common shares
outstanding during the year. The calculation of diluted net loss per share includes dilutive stock options, unvested restricted
stock awards, and other Common Stock equivalents computed using the treasury stock method, in order to compute the weighted average
number of shares outstanding. For the years ended December 31, 2020 and 2019, basic and diluted net loss per share were the same
since all Common Stock equivalents were anti-dilutive. As of December 31, 2020 and 2019, the following potential Common Stock
equivalents were excluded from the computation of diluted net loss per share since the impact of inclusion was anti-dilutive (in
thousands):
SCHEDULE OF LOSS PER SHARE
|
|
2020
|
|
|
2019
|
|
|
|
|
|
|
|
|
Equity Incentive Plan awards:
|
|
|
|
|
|
|
|
|
Stock options
|
|
|
3,856
|
|
|
|
3,551
|
|
Unissued and unvested restricted stock awards
|
|
|
2,057
|
|
|
|
2,069
|
|
Common stock purchase warrants
|
|
|
1,803
|
|
|
|
311
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
|
7,716
|
|
|
|
5,931
|
|
NOTE
16 — FINANCIAL INSTRUMENTS AND SIGNIFICANT CONCENTRATIONS
Fair
Value Measurements
Fair
value is defined as the price that would be received upon sale of an asset or paid to transfer a liability in an orderly transaction
between market participants on the measurement date. When determining fair value, the Company considers the principal or most
advantageous market in which it transacts and considers assumptions that market participants would use when pricing the asset
or liability. The Company applies the following fair value hierarchy, which prioritizes the inputs used to measure fair value
into three levels and bases the categorization within the hierarchy upon the lowest level of input that is available and significant
to the fair measurement:
Level
1—Quoted prices in active markets for identical assets or liabilities accessible to the reporting entity at the measurement
date
Level
2—Other than quoted prices included in Level 1 that are observable for the asset and liability, either directly or indirectly
through market collaboration, for substantially the full term of the asset or liability
Level
3—Unobservable inputs for the asset or liability used to measure fair value to the extent that observable inputs are not
available, thereby allowing for situations in which there is little, if any market activity for the asset or liability at measurement
date
As of December 31, 2020
and 2019, the fair value of the Company’s cash and cash equivalents, restricted cash, accounts receivable, accounts payable,
and accrued liabilities approximated their carrying values due to the short-term nature of these instruments. Cash equivalents
consist of short-term certificates of deposit that are classified as Level 2. The fair value of the short-term debts for business
combination obligations in Note 4 are classified as Level 2 and were recently determined whereby the carrying value and
fair value as of December 31, 2020 are the same. The estimated fair value of the Senior Notes discussed in Notes 9 and 10 is
classified as Level 2 and amounted to approximately $28.9
million as of December 31, 2020. The notes receivable from BWR discussed in Note 5 were recorded at estimated fair value
as of September 24, 2020. The recorded amounts for debt payable pursuant to business combinations discussed in Note 4 approximated
fair value due to the relatively short-term maturities and lack of changes in the Company’s credit risk. Due to the U.S.
government guarantee and the otherwise unique terms of the PPP Loan discussed in Note 10, it was not possible to determine fair
value of this debt instrument.
Recurring Fair Value Measurements
SCHEDULE OF FAIR VALUE OF LIABILITIES
For the years ended December 31, 2020 and 2019, the Company did not have any recurring measurements for the
fair value of assets. Recurring measurements of the fair value of liabilities as of December 31, 2020 and 2019 were as follows:
|
|
2020
|
|
|
2019
|
|
|
|
Level 1
|
|
|
Level 2
|
|
|
Level 3
|
|
|
Total
|
|
|
Level 1
|
|
|
Level 2
|
|
|
Level 3
|
|
|
Total
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ariix derivative liability
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
90,874
|
|
|
$
|
90,874
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
-
|
|
Interest rate swap liability
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
99
|
|
|
|
-
|
|
|
|
99
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
90,874
|
|
|
$
|
90,874
|
|
|
$
|
-
|
|
|
$
|
99
|
|
|
$
|
-
|
|
|
$
|
99
|
|
The Company’s policy is to recognize asset or liability transfers among Level 1, Level 2 and Level 3
as of the actual date of the events or change in circumstances that caused the transfer. During the years ended December 31, 2020
and 2019, the Company had no transfers of its assets or liabilities between levels of the fair value hierarchy. Presented
below is further information about the Ariix derivative liability and the interest rate swap shown in the table above.
NewAge, Inc.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Derivative
Liability
As
discussed in Note 4, the Company is required to seek approval from its stockholders to issue up to an aggregate of 40.1 million
shares of Common Stock at up to three stockholder meetings. Based on the expected working capital adjustment set forth in the
Amended Merger Agreement, the aggregate shares issuable were revised to an aggregate of 35.7 million shares as of December 31,
2020. If stockholders fail to approve the settlement in shares of Common Stock, the Company will be required to make cash payments
of $163.3 million within 90 days after the third stockholder meeting. This obligation to issue approximately 35.7 million shares
or pay cash of $163.3 million is accounted for as derivative liability. Key valuation assumptions to arrive at fair value of the
derivative liability included (i) historical volatility of the Company’s shares of Common Stock of 77%, (ii) a risk-free
interest rate of approximately 0.1%, and (iii) the weighted average cost of capital of 16.5%. This derivative liability is classified
within Level 3 of the fair value hierarchy.
Interest
Rate Swap Agreement
The
Company entered into an interest rate swap agreement with EWB dated July 31, 2019. This swap agreement provided for a total
notional amount of $10.0
million at a fixed interest rate of approximately 5.4%
through May
1, 2023, in exchange for a floating rate indexed to the prime rate plus 0.5%.
As of December 31, 2019, the Company had an unrealized loss from this interest rate swap agreement of approximately $0.1
million that is included in other long-term liabilities in the accompanying consolidated balance sheet. The Company terminated the Interest Rate Swap Agreement in 2020 when the EWB Credit Facility was paid off
and terminated.
Significant
Concentrations
A
substantial portion of the business related to the Direct / Social Selling segment is conducted in foreign markets, exposing
the Company to the risks of trade or foreign exchange restrictions, increased tariffs, foreign currency fluctuations and
similar risks associated with foreign operations. For the years ended December 31, 2020 and 2019, approximately 68% and 72%,
respectively, of the Company’s consolidated net revenue was generated outside the United States, primarily in the Asia
Pacific market. Many of the Direct/ Social Selling segment’s products have a component of the noni plant, Morinda
Citrifolia (“Noni”) as a common element. Tahitian Noni® Juice, MAX and other noni-based products are expected
to comprise approximately
70% of net revenue of the Direct/ Social Selling segment for the foreseeable future. However, if consumer demand for
these products decreases significantly or if the Company ceases to offer these products without a suitable replacement, the
Company’s consolidated financial condition and operating results would be adversely affected. The Company purchases
fruit and other Noni-based raw materials from French Polynesia, but these purchases of materials are from a wide variety of
individual suppliers with no single supplier accounting for more than 10%
of its raw material purchases during 2020 and 2019. However, as the majority of the raw materials are consolidated and
processed at the Company’s plant in Tahiti, the Company could be negatively affected by certain governmental actions or
natural disasters if they occurred in that region of the world. For the years ended December 31, 2020 and 2019, no customers
accounted for 10%
or more of the Company’s consolidated net revenue.
Financial
instruments that subject the Company to concentrations of credit risk consist primarily of cash, cash equivalents, restricted
cash, and accounts receivable. The Company maintains its cash, cash equivalents and restricted cash at high-quality financial
institutions. Cash deposits, including those held in foreign branches of global banks, may exceed the amount of insurance provided
on such deposits. As of December 31, 2020, the Company had cash and cash equivalents with two financial institutions in the United
States with balances of $8.2 million and $23.7 million, and two financial institutions in China with balances of $6.3 million
and $7.3 million. As of December 31, 2019, the Company had cash and cash equivalents with two financial institutions in the United
States with balances of $22.2 million and $1.4 million, and two financial institutions in China with balances of $6.6 million
and $3.6 million. The Company has never experienced any losses related to its investments in cash, cash equivalents and restricted
cash.
Generally,
credit risk with respect to accounts receivable is diversified due to the number of entities comprising the Company’s customer
base and their dispersion across different geographies and industries. The Company performs ongoing credit evaluations on certain
customers and generally does not require collateral on accounts receivable. The Company maintains reserves for potential bad debts.
NewAge, Inc.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
NOTE
17 — SEGMENTS AND GEOGRAPHIC CONCENTRATIONS
Reportable
Segments
The
Company follows segment reporting in accordance with ASC Topic 280, Segment Reporting. Since the consummation of the business
combination with Morinda in December 2018, the Company’s operating segments have consisted of the Noni by NewAge segment
and the NewAge segment. Upon completion of the business combination with Ariix, which comprised a portion of the Noni by NewAge
segment, the Company rebranded this segment as the Direct/ Social Selling segment to better reflect the overall characteristics
shared by the business units that comprise this segment. Also, as a result of the divestiture of the BWR reporting unit and substantially
all of the Brands Division in September 2020, the Company has rebranded the NewAge segment as the Direct Store segment.
The Direct / Social Selling
segment is engaged in the development, manufacturing, and marketing of a portfolio of healthy products in three core category platforms
including health and wellness, healthy appearance, and nutritional performance all sold primarily via e-commerce and through a
direct route to market. The Direct / Social Selling segment has manufacturing operations in Tahiti, Germany, Japan, the United
States, and China. The Direct / Social Selling segment’s products are sold and distributed in more than 50 countries
using its group of more than 400,000 Brand Partners. Approximately 85% of the net revenue of the Direct / Social Selling segment
is generated internationally, primarily in Western Europe, Greater China, and Japan.
As of December 31, 2020,
the Direct Store segment is a direct-store-distribution (“DSD”) business servicing Colorado and surrounding markets.
Until September 24, 2020 when the Company disposed of the Divested Business discussed in Note 4, the segment also marketed and
sold a portfolio of healthy beverage brands including XingTea, Búcha® Live Kombucha, Coco-Libre, Evian, Nestea, Illy
Coffee and Volvic. In connection with the disposition of the Divested Business, the Company entered into a Distributor Agreement,
pursuant to which BWR appointed the Company as its exclusive distributor of certain beverage products in selected territories in
the United States.
Net
revenue by reporting segment for the years ended December 31, 2020 and 2019, was as follows (in thousands):
SUMMARY OF SEGMENT REPORTING
Segment
|
|
2020
|
|
|
2019
|
|
|
|
|
|
|
|
|
Direct/ Social Selling
|
|
$
|
222,130
|
|
|
$
|
200,708
|
|
Direct Store
|
|
|
57,341
|
|
|
|
53,000
|
|
|
|
|
|
|
|
|
|
|
Net revenue
|
|
$
|
279,471
|
|
|
$
|
253,708
|
|
Gross
profit (loss) by reporting segment for the years ended December 31, 2020 and 2019, was as follows (in thousands):
SCHEDULE OF NET REVENUE BY GEOGRAPHIC REGION
Segment
|
|
2020
|
|
|
2019
|
|
|
|
|
|
|
|
|
Direct/ Social Selling
|
|
$
|
169,025
|
|
|
$
|
155,685
|
|
Direct Store
|
|
|
8,464
|
|
|
|
(2,978
|
)
|
|
|
|
|
|
|
|
|
|
Total gross profit
|
|
$
|
177,489
|
|
|
$
|
152,707
|
|
Assets
by reporting segment as of December 31, 2020 and 2019, were as follows (in thousands):
Segment
|
|
2020
|
|
|
2019
|
|
|
|
|
|
|
|
|
Direct/ Social Selling
|
|
$
|
396,174
|
|
|
$
|
201,600
|
|
Direct Store
|
|
|
47,008
|
|
|
|
49,530
|
|
|
|
|
|
|
|
|
|
|
Total assets
|
|
$
|
443,182
|
|
|
$
|
251,130
|
|
NewAge, Inc.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Depreciation
and amortization expense by reporting segment for the years ended December 31, 2020 and 2019, was as follows (in thousands):
Segment
|
|
2020
|
|
|
2019
|
|
|
|
|
|
|
|
|
Direct/ Social Selling
|
|
$
|
8,362
|
|
|
$
|
6,782
|
|
Direct Store
|
|
|
566
|
|
|
|
1,977
|
|
|
|
|
|
|
|
|
|
|
Total depreciation and amortization
|
|
$
|
8,928
|
|
|
$
|
8,759
|
|
Cash
payments for capital expenditures for property and equipment and identifiable intangible assets by reporting segment for the years
ended December 31, 2020 and 2019, were as follows (in thousands):
Segment
|
|
2020
|
|
|
2019
|
|
|
|
|
|
|
|
|
Direct/ Social Selling
|
|
$
|
2,188
|
|
|
$
|
4,204
|
|
Direct Store
|
|
|
283
|
|
|
|
1,153
|
|
|
|
|
|
|
|
|
|
|
Total capital expenditures
|
|
$
|
2,471
|
|
|
$
|
5,357
|
|
Geographic
Concentrations
The
Company attributes net revenue to geographic regions based on the location of its customers’ contracting entity. The following
table presents net revenue by geographic region for the years ended December 31, 2020 and 2019 (in thousands):
SCHEDULE OF NET REVENUE BY GEOGRAPHIC REGION
|
|
2020
|
|
|
2019
|
|
|
|
|
|
|
|
|
United States of America
|
|
$
|
89,079
|
|
|
$
|
77,084
|
|
Japan
|
|
|
87,968
|
|
|
|
87,151
|
|
China
|
|
|
51,419
|
|
|
|
52,985
|
|
Rest of World
|
|
|
51,005
|
(1)
|
|
|
36,488
|
(1)
|
|
|
|
|
|
|
|
|
|
Net revenue
|
|
$
|
279,471
|
|
|
$
|
253,708
|
|
|
(1)
|
No
individual country in the Rest of World group exceeds 10% of consolidated net revenue.
|
As
a result of the recently completed acquisition of Ariix, it is not currently practicable to disclose a breakdown of consolidated
sales information by product type.
As
of December 31, 2020, the net carrying value of property and equipment located outside of the United States amounted to approximately
$23.6 million. As of December 31, 2019, the net carrying value of the Company’s property and equipment located outside of
the United States amounted to approximately $22.1 million.
NOTE
18 — SUBSEQUENT EVENTS
Clarification Letter
On January 29, 2021, the
Company and the Sellers’ Agent entered into a letter of clarification (the “Clarification Letter”) to the Ariix
Merger Agreement discussed in Note 4. The Clarification Letter explained the intent of the parties as of the Ariix Closing date
whereby (i) a restricted cash account of Ariix with a Chinese bank that had a balance of $3.1 million as of the Ariix Closing Date
remained an asset of the Sellers and, accordingly, was not conveyed to the Company, and (ii) the number of shares of the Company’s
Common Stock issuable to the Sellers on the first anniversary of the Ariix Closing Date was reduced by 500,000 shares, from 25.5
million shares to 25.0 million shares. In addition, the impact of the $3.1 million reduction of restricted cash reduced the number
of shares issuable by 0.6 million shares due to the impact of the working capital adjustment discussed in Note 4.
ATM
Sales Agreement
On
February 9, 2021, the Company notified Roth Capital Partners LLC of its election to terminate the ATM Agreement discussed in Note
11. On February 11, 2021, the Company entered into a sales agreement (the “Sales Agreement”) with A.G.P./Alliance
Global Partners (the “Manager”), under which the Company may offer and sell from time-to-time up to an aggregate of
approximately $53.5 million in shares of the Company’s Common Stock (the “Placement Shares”) through the Manager.
Under the Sales Agreement, the maximum number of shares that may be sold pursuant to the Sales Agreement is currently limited
to less than 3.0 million shares based on the number of authorized shares
of Common Stock available as of February 28, 2021.
The Manager agreed to act as sales agent and use commercially reasonable efforts to sell on the Company’s behalf all of
the Placement Shares requested to be sold by the Company, consistent with its normal trading and sales practices, on mutually
agreed terms between the Manager and the Company.
The
Company has no obligation to sell any of the Placement Shares under the Sales Agreement. The Sales agreement may be terminated
by the Company upon five business days’ notice to the Manager and at any time by the Manager or by the mutual agreement of
the parties. If not earlier terminated, the Sales Agreement will remain in effect until all of the Placement Shares are sold. Under
the Sales Agreement, the Company will pay the Manager a commission equal to 3% of the gross proceeds from the sale of the Placement
Shares. In addition, the Company has agreed to pay certain expenses incurred by the Manager in connection with the offering.
Private
Placement of Equity Securities
On
February 16, 2021, the Company entered into a securities purchase agreement in connection with a private placement for the
issuance of an aggregate of approximately 14.6
million shares of Common Stock and warrants to purchase an aggregate of 7.3
million shares (the “Warrant Shares”) of Common Stock. At the closing on February 19, 2021, the Company received
gross proceeds of approximately $58.0
million. Roth Capital Partners, LLC acted as the exclusive placement agent in exchange for a fee equal to 7%
of the gross proceeds. After deducting the placement agent fees, the net proceeds were approximately $53.9
million.
The
warrants have an initial exercise price of $5.00 per share, subject to adjustment in certain circumstances. The warrants are exercisable
until the third anniversary of the effectiveness of a registration statement required to be filed within 30 days after the closing
pursuant to a separate registration rights agreement. Exercise of the warrants is subject to a beneficial ownership limitation
of 4.99% (or 9.99% at the option of the Purchasers).
Pursuant to the registration
rights agreement, the Company agreed to file an initial registration statement on Form S-3 covering the resale of the shares of
Common Stock and the Warrant Shares with the SEC by March 18, 2021. The Company has also agreed that the registration statement
must be declared effective by the SEC and effectiveness must be maintained within prescribed deadlines set forth in the registration
rights agreement. If the Company does not comply with these requirements, the investors are entitled to liquidated damages equal
to 2.0% of the aggregate subscription amount on each 30-day anniversary of such failure.
NewAge, Inc.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Gould
Agreement
On
March 3, 2021, the Company and Gregory A. Gould, the Chief Financial Officer of the Company, entered into a Modification and Transition
Addendum to Employment Agreement and Indemnification Agreement (the “Gould Agreement”). The Gould Agreement amends
the employment agreement with Mr. Gould discussed in Note 14, whereby he will continue to serve as Chief Financial Officer of
the Company until July 2, 2021 (the “Term”). As
part of the transition, Mr. Gould will receive (i) a payment in March 2021 for his 2020 performance bonus of $250,000, (ii) a
target performance bonus of $650,000 for his work in 2021 payable in July 2021, (iii) severance compensation of one year of base
salary of $500,000 plus target bonus of $250,000 pursuant to his employment agreement, (iv) payment of health insurance premiums
for one year, and (v) title to his Company automobiles and laptop computer will be transferred to Mr. Gould.
In
addition, the Company agreed to issue stock options for 125,000 shares of Common Stock that vest on July 2, 2021 and have an expiration
date of three years after the issuance date. The Gould Agreement also provides that any unvested shares of restricted stock and
stock options previously granted to Mr. Gould will continue to vest on their existing schedules until July 2, 2021, when they
will become fully vested. Mr. Gould may exercise any options at any time before their original
stated expiration date. Under the Agreement, each party has agreed to release any and all claims such party may have against
the other party. The confidentiality, non-disparagement and non-solicitation provisions of the Employment Agreement remain in
effect. The Agreement also modifies the Indemnification Agreement, dated December 28, 2019, between the Company and Mr. Gould.
Pursuant to the Senior Notes discussed in Note 10, the Company is
required to replace Mr. Gould with a suitable candidate to serve as the Chief Financial Officer within 120 days of Mr. Gould’s
termination date. The failure to replace Mr. Gould with an individual reasonably acceptable to the lenders would result in an event
of default under the Senior Notes.
Business
Combination
On
March 4, 2021, the Company entered into a letter of intent to acquire Aliven Inc. (“Aliven”), a Japan-based direct
selling company. Aliven currently generates approximately $20
million in annualized net revenue with
more than 100,000
customers and Brand Partners. Aliven sells a portfolio of differentiated healthy products including skin care products infused with cultured
stem cells, nutritional products, and their patented far-infrared technology products designed for reduction of localized pain.
Consideration for the acquisition of Aliven is approximately 1.1
million shares of NewAge Common Stock.
Completion of the proposed transaction is subject to negotiation and execution of a definitive agreement and the satisfaction
of customary conditions to closing.
Restricted Stock Grant
On March 10, 2021, the Board of Directors
approved restricted stock grants to the Company’s Chief Executive Officer for (i) 175,000
shares that vest for one-third of the shares on each of the first, second and third anniversaries of the grant date, (ii)
a grant of 350,000 shares up to 1,050,000 shares that vest to the extent that prescribed amounts of measurable merger synergies
are realized by the Company over the three-year period ending December 31, 2023, and (iii) a grant of 350,000 shares up
to 1,050,000 shares that vest if the Company achieves prescribed levels of earnings before interest, taxes, depreciation and amortization
(“EBITDA”) over the three-year period ending December 31, 2023. The awards in (ii) and (iii) above are
performance-based stock grants that will result in noncash compensation that can be earned over the next three years if the Company
achieves certain targets. If the Company does not achieve the targets set by the Board, neither of the awards in (ii) and (iii) above will vest.