|
Delaware
(State or other jurisdiction of
incorporation or organization) |
| |
7370
(Primary Standard Industrial
Classification Code Number) |
| |
83-0662116
(I.R.S. Employer
Identification Number) |
|
|
Phyllis Young, Esq.
Stephen E. Older, Esq. Rakesh Gopalan, Esq. McGuireWoods LLP 1251 Avenue of the Americas, 20th Floor New York, New York 10020 (212) 548-2100 |
| |
Ben A. Stacke, Esq.
Jonathan R. Zimmerman, Esq. Faegre Drinker Biddle & Reath LLP 2200 Wells Fargo Center 90 South Seventh Street Minneapolis, Minnesota 55402 (612) 766-7000 |
|
|
Large accelerated filer
☐
|
| |
Accelerated filer
☐
|
|
|
Non-accelerated filer
☒
|
| |
Smaller reporting company
☒
Emerging growth company
☒
|
|
| | ||||||||
Title of Each Class of Securities
to be Registered |
| | |
Proposed Maximum
Aggregate Offering Price(1) |
| | |
Amount of
Registration Fee(7) |
|
Units consisting of: | | | |
$22,640,625
|
| | |
$2,098.79
|
|
(i) Class A common stock, par value $0.001 per share(2)(3)(4)
|
| | |
—
|
| | |
—
|
|
(ii) Warrants to purchase Class A common stock, par value $0.001 per share(4)
|
| | |
—
|
| | |
—
|
|
Class A common stock, par value $0.001 per share underlying warrants included in the Units(3)(5)
|
| | |
$22,640,625
|
| | |
$2,098.79
|
|
Representatives’ unit purchase option:
|
| | |
—
|
| | |
—
|
|
(i) Units underlying the Representatives’ unit purchase option(4)(6).
|
| | | | | | | | |
(ii) Class A common stock, par value $0.001 per share, included in the Units underlying Representatives’ unit purchase option and issuable upon exercise of additional Representatives’ unit purchase options issued in connection with over-allotment exercises(3)(4)
|
| | |
$1,358,438
|
| | |
$125.93
|
|
(iii) Warrants to purchase share of Class A common stock, par value $0.001 per share, included in the Units underlying Representatives’ unit purchase option and issuable upon exercise of additional Representatives’ unit purchase options issued in connection with over-allotment exercises (4)(6)
|
| | | | | | | | |
(iv) Class A common stock, par value $0.001 per share, issuable upon exercise of warrants included in the Units underlying Representatives’ unit purchase option and issuable upon exercise of additional Representatives’ unit purchase options issued in connection with over-allotment exercises(3)(6)
|
| | |
$1,358,438
|
| | |
$125.93
|
|
Total
|
| | |
$47,998,125
|
| | |
$4,449.44
|
|
| | |
Page
|
| |||
| | | | 1 | | | |
| | | | 17 | | | |
| | | | 25 | | | |
| | | | 54 | | | |
| | | | 56 | | | |
| | | | 57 | | | |
| | | | 58 | | | |
| | | | 63 | | | |
| | | | 65 | | | |
| | | | 68 | | | |
| | | | 74 | | | |
| | | | 93 | | | |
| | | | 106 | | | |
| | | | 113 | | | |
| | | | 119 | | | |
| | | | 123 | | | |
| | | | 125 | | | |
| | | | 132 | | | |
| | | | 133 | | | |
| | | | 142 | | | |
| | | | 149 | | | |
| | | | 149 | | |
| | |
For the Three Months Ended
|
| ||||||||||||||||||||||||||||||||||||||||||
Revenue
|
| |
March 31,
2020 |
| |
June 30,
2020 |
| |
September 30,
2020 |
| |
December 31,
2020 |
| |
March 31,
2021 |
| |
June 30,
2021 |
| |
September 30,
2021 |
| | |||||||||||||||||||||||
DDH Historical | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
Buy-side advertising
|
| | | $ | 1,444,533 | | | | | $ | 1,471,761 | | | | | $ | 1,461,414 | | | | | $ | 5,278,457 | | | | | $ | 4,828,047 | | | | | $ | 9,113,305 | | | | | $ | 6,033,883 | | | | ||
Sell-side advertising
|
| | | $ | 175,758 | | | | | $ | 537,832 | | | | | $ | 784,710 | | | | | $ | 1,323,054 | | | | | $ | 865,685 | | | | | $ | 2,068,588 | | | | | $ | 2,326,862 | | | | ||
Orange142 Historical
|
| | | $ | 5,264,746 | | | | | $ | 6,272,039 | | | | | $ | 6,401,296 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | |
Year Ended
December 31, 2020 |
| |
For the Nine Months Ended
September 30, 2020 |
| |
For the Nine Months Ended
September 30, 2021 |
| |||||||||||||||||||||||||||
| | |
As Reported
|
| |
Pro forma
for the acquisition of Orange142, LLC (unaudited) |
| |
As Reported
(unaudited) |
| |
Pro forma
for the acquisition of Orange142, LLC (unaudited) |
| |
As Reported
(unaudited) |
| |
Pro forma,
as adjusted for the Organizational Transactions (unaudited) |
| ||||||||||||||||||
Revenues | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||||
Buy-side advertising
|
| | | $ | 9,656,165 | | | | | $ | 27,594,246 | | | | | $ | 4,377,708 | | | | | $ | 22,315,789 | | | | | $ | 19,975,235 | | | | | $ | 19,975,235 | | |
Sell-side advertising
|
| | | | 2,821,354 | | | | | | 2,821,354 | | | | | | 1,498,300 | | | | | | 1,498,300 | | | | | | 5,261,135 | | | | | | 5,261,135 | | |
Total revenues
|
| | | | 12,477,519 | | | | | | 30,415,600 | | | | | | 5,876,008 | | | | | | 23,814,089 | | | | | | 25,236,370 | | | | | | 25,236,370 | | |
Cost of revenues
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||||
Buy-side advertising
|
| | | | 4,864,234 | | | | | | 10,131,697 | | | | | | 2,836,035 | | | | | | 8,103,498 | | | | | | 7,480,727 | | | | | | 7,480,727 | | |
Sell-side advertising
|
| | | | 2,440,975 | | | | | | 2,440,975 | | | | | | 1,350,083 | | | | | | 1,350,083 | | | | | | 4,348,756 | | | | | | 4,348,756 | | |
Total cost of revenues
|
| | | | 7,305,209 | | | | | | 12,572,672 | | | | | | 4,186,118 | | | | | | 9,453,581 | | | | | | 11,829,483 | | | | | | 11,829,483 | | |
Gross profit
|
| | | | 5,172,310 | | | | | | 17,842,928 | | | | | | 1,689,890 | | | | | | 14,360,508 | | | | | | 13,406,887 | | | | | | 13,406,887 | | |
Operating expenses | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||||
Compensation, taxes and
benefits |
| | | | 3,334,060 | | | | | | 7,095,086 | | | | | | 1,324,196 | | | | | | 5,085,222 | | | | | | 6,131,930 | | | | | | 6,131,930 | | |
General and administrative
|
| | | | 1,848,407 | | | | | | 4,791,311 | | | | | | 600,543 | | | | | | 3,543,447 | | | | | | 4,214,229 | | | | | | 4,214,229 | | |
Total operating expenses
|
| | | | 6,016,874 | | | | | | 11,886,397 | | | | | | 2,574,739 | | | | | | 8,628,669 | | | | | | 10,346,159 | | | | | | 10,346,159 | | |
(Loss) income from operations
|
| | | | (844,564) | | | | | | 5,956,531 | | | | | | (884,849) | | | | | | 5,731,839 | | | | | | 3,060,728 | | | | | | 3,060,728 | | |
Other (expense) income | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||||
Other income
|
| | | | 134,776 | | | | | | 146,676 | | | | | | 134,761 | | | | | | 146,661 | | | | | | 19,186 | | | | | | 19,186 | | |
Forgiveness of Paycheck Protection
Program loan |
| | | | 277,100 | | | | | | 277,100 | | | | | | — | | | | | | — | | | | | | 10,000 | | | | | | 10,000 | | |
Gain from revaluation and settlement of seller notes and earnout liability
|
| | | | 401,677 | | | | | | 401,677 | | | | | | 401,677 | | | | | | 401,677 | | | | | | 21,232 | | | | | | 21,232 | | |
Loss on redemption of preferred units
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (590,689) | | |
Interest expense
|
| | | | (865,055) | | | | | | (2,937,006) | | | | | | (19,925) | | | | | | (2,229,103) | | | | | | (2,432,567) | | | | | | (2,432,567) | | |
Total other (expense) income
|
| | | | (51,502) | | | | | | (2,111,553) | | | | | | 516,513 | | | | | | (1,680,765) | | | | | | (2,382,149) | | | | | | (2,972,838) | | |
Tax expense
|
| | | | (12,124) | | | | | | (61,095) | | | | | | (12,154) | | | | | | (61,125) | | | | | | (54,878) | | | | | | (54,878) | | |
Net income (loss)
|
| | | $ | (908,190) | | | | | $ | 3,783,883 | | | | | $ | (380,490) | | | | | $ | 3,989,949 | | | | | $ | 623,701 | | | | | $ | 33,012 | | |
Net income (loss) per common unit/Class A common stock:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||||
Basic and diluted
|
| | | $ | (30.32) | | | | | $ | 110.70 | | | | | $ | (13.32) | | | | | $ | 121.74 | | | | | $ | 18.25 | | | | | $ | nm | | |
Weighted-average common units/Class A common stock outstanding:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||||
Basic | | | | | 29,954 | | | | | | 34,182 | | | | | | 28,566 | | | | | | 32,773 | | | | | | 34,182 | | | | | | 13,565,500 | | |
Diluted | | | | | 29,954 | | | | | | 34,182 | | | | | | 28,566 | | | | | | 32,773 | | | | | | 34,182 | | | | | | 15,753,000 | | |
| | | | | | | | |
As of
September 30, 2021 |
| |||||||||
| | |
December 31,
2020 (audited) |
| |
Actual
(unaudited) |
| |
Pro Forma
for the Organizational Transactions (unaudited) |
| |||||||||
ASSETS | | | | | | | | | | | | | | | |||||
CURRENT ASSETS | | | | | | | | | | | | | | | |||||
Cash and cash equivalents
|
| | | $ | 1,611,998 | | | | | $ | 2,603,152 | | | | | $ | 2,921,028 | | |
Accounts receivable, net
|
| | | | 4,679,376 | | | | | | 3,903,809 | | | | | | 3,903,809 | | |
Prepaid expenses and other current assets
|
| | | | 223,344 | | | | | | 727,075 | | | | | | 727,075 | | |
Total current assets
|
| | | | 6,514,718 | | | | | | 7,234,036 | | | | | | 7,551,912 | | |
Goodwill
|
| | | | 6,519,636 | | | | | | 6,519,636 | | | | | | 6,519,636 | | |
Intangible assets, net
|
| | | | 17,545,396 | | | | | | 16,080,032 | | | | | | 16,080,032 | | |
Deferred financing costs, net
|
| | | | 90,607 | | | | | | 51,775 | | | | | | 51,775 | | |
Other long-term assets
|
| | | | 25,118 | | | | | | 12,948 | | | | | | 12,948 | | |
Total assets
|
| | | $ | 30,695,475 | | | | | $ | 29,898,427 | | | | | $ | 30,216,303 | | |
LIABILITIES AND MEMBERS’ EQUITY/STOCKHOLDERS’ EQUITY
|
| | | | | | | | | | | | | | |||||
CURRENT LIABILITIES | | | | | | | | | | | | | | | |||||
Accounts payable
|
| | | $ | 3,263,326 | | | | | $ | 3,110,281 | | | | | $ | 3,110,281 | | |
Accrued liabilities
|
| | | | 1,392,520 | | | | | | 1,510,563 | | | | | | 1,510,563 | | |
Notes payable, current portion
|
| | | | 1,206,750 | | | | | | 2,611,685 | | | | | | 2,611,685 | | |
Deferred revenues
|
| | | | 308,682 | | | | | | 684,303 | | | | | | 684,303 | | |
Related party payables
|
| | | | 70,801 | | | | | | 69,837 | | | | | | 69,837 | | |
Seller notes payable
|
| | | | 315,509 | | | | | | — | | | | | | — | | |
Seller earnout payable
|
| | | | 74,909 | | | | | | — | | | | | | — | | |
Total current liabilities
|
| | | | 6,632,497 | | | | | | 7,986,669 | | | | | | 7,986,669 | | |
Notes payable, net of short-term portion and
$501,796 and $286,741 of deferred financing, respectively, cost as of December 31, 2020 and September 30, 2021 |
| | | | 11,213,697 | | | | | | 9,086,328 | | | | | | 9,086,328 | | |
Mandatorily redeemable non-participating
preferred units |
| | | | 9,913,940 | | | | | | 9,913,940 | | | | | | 3,458,378 | | |
Line of credit
|
| | | | 407,051 | | | | | | 407,051 | | | | | | 407,051 | | |
Paycheck Protection Program loan
|
| | | | 10,000 | | | | | | 287,143 | | | | | | 287,143 | | |
Economic Injury Disaster Loan
|
| | | | 150,000 | | | | | | 150,000 | | | | | | 150,000 | | |
Total liabilities
|
| | | | 28,327,185 | | | | | | 27,831,131 | | | | | | 21,375,569 | | |
MEMBERS’/STOCKHOLDERS’ EQUITY | | | | | | | | | | | | | | | |||||
Units, 1,000,000 units authorized as of December 31, 2020 and
September 30, 2021; 34,182 units issued and outstanding as of December 31, 2020 and September 30, 2021 |
| | | | 4,294,241 | | | | | | 4,294,241 | | | | | | — | | |
Accumulated deficit
|
| | | | (1,925,951) | | | | | | (2,226,945) | | | | | | (2,817,634) | | |
| | | | | | | | |
As of
September 30, 2021 |
| |||||||||
| | |
December 31,
2020 (audited) |
| |
Actual
(unaudited) |
| |
Pro Forma
for the Organizational Transactions (unaudited) |
| |||||||||
Class A common stock, $0.001 par value per share; no shares authorized, issued or outstanding as of December 31, 2020 and September 30, 2021, actual; 160,000,000 shares authorized, 2,187,500 shares issued and outstanding as of September 30, 2021, pro forma
|
| | | | — | | | | | | — | | | | | | 2,188 | | |
Class B common stock, $0.001 par value per share; no shares authorized, issued or outstanding as of December 31, 2020 and September 30, 2021, actual; 20,000,000 shares authorized, 11,378,000 shares issued and outstanding as of September 30, 2021, pro forma
|
| | | | — | | | | | | — | | | | | | 11,378 | | |
Additional paid-in capital
|
| | | | | | | | | | — | | | | | | 11,644,802 | | |
Total members’/stockholders’ equity
|
| | | | 2,368,290 | | | | | | 2,067,296 | | | | | | 8,840,734 | | |
Total liabilities and members’/stockholders’ equity
|
| | | $ | 30,695,475 | | | | | $ | 29,898,427 | | | | | $ | 30,216,303 | | |
|
| | |
For the Nine Months Ended
September 30, |
| |
For the Year Ended
December 31, |
| ||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
2020
|
| |
2019
|
| ||||||||||||
Net income (loss)
|
| | | $ | 623,701 | | | | | $ | (380,490) | | | | | $ | (908,190) | | | | | $ | (883,768) | | |
Add back (deduct): | | | | | | | | | | | | | | | | | | | | | | | | | |
Amortization of intangible assets
|
| | | | 1,465,364 | | | | | | — | | | | | | 488,454 | | | | | | — | | |
Acquisition transaction costs
|
| | | | — | | | | | | 650,000 | | | | | | 834,407 | | | | | | — | | |
Interest expense
|
| | | | 2,432,567 | | | | | | 19,925 | | | | | | 865,055 | | | | | | 57,105 | | |
Tax expense
|
| | | | 54,878 | | | | | | 12,154 | | | | | | 12,124 | | | | | | 39,137 | | |
Forgiveness of Paycheck Protection Program loan
|
| | | | (10,000) | | | | | | — | | | | | | (277,100) | | | | | | — | | |
Gain from revaluation and settlement of seller notes and earnout liability
|
| | | | (21,232) | | | | | | (401,677) | | | | | | (401,677) | | | | | | (79,091) | | |
Adjusted EBITDA
|
| | | $ | 4,545,278 | | | | | $ | (100,088) | | | | | $ | 613,073 | | | | | $ | (866,617) | | |
| | |
As of September 30, 2021
|
| |||||||||
| | |
Actual
(unaudited) |
| |
Pro Forma for the
Organizational Transactions and the offering (unaudited)(1) |
| ||||||
Cash and cash equivalents
|
| | | $ | 2,603,152 | | | | | $ | 2,921,028 | | |
Long-term debt
|
| | | | 19,844,462 | | | | | | 13,388,900 | | |
Members’/stockholders’ (deficit) equity: | | | | | | | | | | | | | |
Members’ (deficit) equity attributable to Direct Digital Holdings, LLC
|
| | | | (2,226,945) | | | | | | (2,817,634) | | |
Units, 1,000,000 units authorized; 34,182 issued and outstanding
|
| | | | 4,294,241 | | | | | | — | | |
Class A common stock, $0.001 par value per share; no shares authorized, issued and outstanding, actual; and 160,000,000 shares authorized, 2,187,500 shares issued and outstanding, pro forma as adjusted
|
| | | | — | | | | | | 2,188 | | |
Class B common stock, $0.001 par value per share; no shares authorized, issued and outstanding, actual; and 20,000,000 shares authorized, 11,378,000 shares issued and outstanding, pro forma as
adjusted |
| | | | — | | | | | | 11,378 | | |
Additional paid-in capital
|
| | | | — | | | | | | 11,644,802 | | |
Total members’/stockholders’ equity
|
| | | | 2,067,296 | | | | | | 8,840,734 | | |
Total capitalization
|
| | | $ | 21,911,758 | | | | | $ | 22,229,634 | | |
|
Assumed initial public offering price per share (attributing no value to the warrants)
|
| | | | | | | | | $ | 8.00 | | |
|
Pro forma net tangible book value (deficit) per share as of September 30, 2021(1)(2)
|
| | | $ | (1.80) | | | |
|
| |||
|
Increase (decrease) in pro forma as adjusted net tangible book value (deficit) per share attributable to new investors purchasing shares in this offering
|
| | | $ | 0.79 | | | | | | | | |
|
Pro forma as adjusted net tangible book value (deficit) per share after giving effect to this offering
|
| | | | | | | | | $ | (1.01) | | |
|
Dilution per share to new investors in this offering
|
| | | | | | | | | $ | 9.01 | | |
| Numerator: | | | | |
|
Book value of tangible assets
|
| |
$7.3 million
|
|
|
Less: total liabilities
|
| |
(27.8) million
|
|
|
Pro forma net tangible book value (deficit)(a)
|
| |
$(20.5) million
|
|
| Denominator: | | | | |
|
Shares of Class A common stock outstanding immediately prior to this offering and after the Assumed Redemption
|
| |
11,378,000
|
|
|
Pro forma net tangible book value (deficit) per share
|
| |
$(1.80)
|
|
| Numerator: | | | | |
|
Book value of tangible assets
|
| |
$7.6 million
|
|
|
Less: total liabilities
|
| |
(21.4) million
|
|
|
Pro forma net tangible book value (deficit)
|
| |
$(13.8) million
|
|
| Denominator: | | | | |
|
Shares of Class A common stock outstanding immediately after this offering and after the Assumed Redemption
|
| |
13,565,500
|
|
|
Pro forma net tangible book value (deficit) per share
|
| |
$(1.01)
|
|
| | |
Shares of Class A
Common Stock Purchased |
| |
Total Consideration
|
| |
Average Price
Per Unit |
| |||||||||||||||||||||
| | |
Number
|
| |
Percent
|
| |
Amount
|
| |
Percent
|
| ||||||||||||||||||
Continuing LLC Owner
|
| | | | — | | | | | | —% | | | | | $ | — | | | | | | —% | | | | | $ | — | | |
New investors in this offering
|
| | | | 2,187,500 | | | | | | 100 | | | | | | 17,500,000 | | | | | | 100 | | | | | | 8.00 | | |
Total
|
| | | | 2,187,500 | | | | | | 100% | | | | | $ | 17,500,000 | | | | | | 100% | | | | | $ | 8.00 | | |
| | |
September 30, 2020
|
| |
December 31, 2020
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
Direct Digital
Holdings, LLC (unaudited) |
| |
Orange142, LLC
(unaudited) |
| |
Pro forma
adjustments for the Orange142 acquisition (unaudited) |
| |
Notes
|
| |
Pro Forma, as
adjusted, for the Orange142 acquisition and Organizational Transactions (unaudited) |
| |
Direct Digital
Holdings, LLC |
| |
Orange142, LLC
|
| |
Pro forma
adjustments for the Orange142 acquisition (unaudited) |
| |
Notes
|
| |
Pro Forma, as
adjusted, for the Orange142 acquisition and Organizational Transactions (unaudited) |
| |||||||||||||||||||||||||||
Revenues | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||||
Buy-side advertising
|
| | | $ | 4,377,708 | | | | | $ | 17,938,081 | | | | | $ | — | | | | | | | | | |
$22,315,789
|
| | | $ | 9,656,165 | | | | | $ | 17,938,081 | | | | | $ | — | | | | | | | | | | | $ | 27,594,246 | | |
Sell-side advertising
|
| | | | 1,498,300 | | | | | | — | | | | | | — | | | | | | | | | |
1,498,300
|
| | | | 2,821,354 | | | | | | — | | | | | | — | | | | | | | | | | | | 2,821,354 | | |
Total revenues
|
| | | | 5,876,008 | | | | | | 17,938,081 | | | | | | — | | | | | | | | | |
23,814,089
|
| | | | 12,477,519 | | | | | | 17,938,081 | | | | | | — | | | | | | | | | | | | 30,415,600 | | |
Cost of revenues | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||||
Buy-side advertising
|
| | | | 2,836,035 | | | | | | 5,267,463 | | | | | | — | | | | | | | | | |
8,103,498
|
| | | | 4,864,234 | | | | | | 5,267,463 | | | | | | — | | | | | | | | | | | | 10,131,697 | | |
Sell-side advertising
|
| | | | 1,350,083 | | | | | | — | | | | | | — | | | | | | | | | |
1,350,083
|
| | | | 2,440,975 | | | | | | — | | | | | | — | | | | | | | | | | | | 2,440,975 | | |
Total cost of revenues
|
| | | | 4,186,118 | | | | | | 5,267,463 | | | | | | — | | | | | | | | | |
9,453,581
|
| | | | 7,305,209 | | | | | | 5,267,463 | | | | | | — | | | | | | | | | | | | 12,572,672 | | |
Gross profit
|
| | | | 1,689,890 | | | | | | 12,670,618 | | | | | | — | | | | | | | | | |
14,360,508
|
| | | | 5,172,310 | | | | | | 12,670,618 | | | | | | — | | | | | | | | | | | | 17,842,928 | | |
Operating expenses | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||||
Compensation, taxes and benefits
|
| | | | 1,324,196 | | | | | | 4,038,610 | | | | | | (277,584) | | | | | | (1) | | | |
5,085,222
|
| | | | 3,334,060 | | | | | | 4,038,610 | | | | | | (277,584) | | | | | | (1) | | | | | | 7,095,086 | | |
General and administrative
|
| | | | 600,543 | | | | | | 757,540 | | | | | | 2,185,364 | | | | | | (2),(3) | | | |
3,543,447
|
| | | | 1,848,407 | | | | | | 757,540 | | | | | | 2,185,364 | | | | | | (2),(3) | | | | | | 4,791,311 | | |
Acquisition transaction
costs |
| | | | 650,000 | | | | | | — | | | | | | (650,000) | | | | | | (4) | | | |
—
|
| | | | 834,407 | | | | | | — | | | | | | (834,407) | | | | | | (4) | | | | | | — | | |
Total operating expenses
|
| | | | 2,574,739 | | | | | | 4,796,150 | | | | | | 1,257,780 | | | | | | | | | |
8,628,669
|
| | | | 6,016,874 | | | | | | 4,796,150 | | | | | | 1,073,373 | | | | | | | | | | | | 11,886,397 | | |
(Loss) income from operations
|
| | | | (884,849) | | | | | | 7,874,468 | | | | | | (1,257,780) | | | | | | | | | |
5,731,839
|
| | | | (844,564) | | | | | | 7,874,468 | | | | | | (1,073,373) | | | | | | | | | | | | 5,956,531 | | |
Other income (expense) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||||
Other income
|
| | | | 134,761 | | | | | | 11,900 | | | | | | — | | | | | | | | | |
146,661
|
| | | | 134,776 | | | | | | 11,900 | | | | | | — | | | | | | | | | | | | 146,676 | | |
Forgiveness of Paycheck Protection Program loan
|
| | | | — | | | | | | — | | | | | | — | | | | | | | | | |
—
|
| | | | 277,100 | | | | | | — | | | | | | — | | | | | | | | | | | | 277,100 | | |
Gain from revaluation and settlement of seller notes and earnout
liability |
| | | | 401,677 | | | | | | — | | | | | | — | | | | | | | | | |
401,677
|
| | | | 401,677 | | | | | | — | | | | | | — | | | | | | | | | | | | 401,677 | | |
Loss on redemption of preferred units
|
| | | | — | | | | | | — | | | | | | — | | | | | | | | | |
(590,689)
|
| | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | (590,689) | | |
Interest expense
|
| | | | (19,925) | | | | | | — | | | | | | (2,209,178) | | | | | | (5) | | | |
(2,229,103)
|
| | | | (865,055) | | | | | | — | | | | | | (2,071,951) | | | | | | (5) | | | | | | (2,937,006) | | |
Total other income (expense)
|
| | | | 516,513 | | | | | | 11,900 | | | | | | (2,209,178) | | | | | | | | | |
(2,271,454)
|
| | | | (51,502) | | | | | | 11,900 | | | | | | (2,071,951) | | | | | | | | | | | | (2,702,242) | | |
Tax expense
|
| | | | (12,154) | | | | | | (48,971) | | | | | | — | | | | | | (6) | | | |
(61,125)
|
| | | | (12,124) | | | | | | (48,971) | | | | | | — | | | | | | (6) | | | | | | (61,095) | | |
Net (loss) income
|
| | | $ | (380,490) | | | | | $ | 7,837,397 | | | | | $ | (3,466,958) | | | | | | | | | |
$3,399,260
|
| | | $ | (908,190) | | | | | $ | 7,837,397 | | | | | $ | (3,145,324) | | | | | | | | | | | $ | 3,193,194 | | |
| | |
As of September 30, 2021
|
| |
As of December 31, 2020
|
| ||||||||||||||||||||||||||||||
|
Actual
(unaudited) |
| |
Notes
|
| |
Pro forma
for the Organizational Transactions (unaudited) |
| |
Actual
|
| |
Notes
|
| |
Pro forma
for the Organizational Transactions (unaudited) |
| | |||||||||||||||||||
ASSETS | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
CURRENT ASSETS | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 2,603,152 | | | |
|
| | | $ | 2,921,028 | | | | | $ | 1,611,998 | | | |
|
| | | $ | 1,929,874 | | | | |||||
Accounts receivable, net
|
| | | | 3,903,809 | | | | | | | | | 3,903,809 | | | | | | 4,679,376 | | | | | | | | | | | | 4,679,376 | | | | ||
Prepaid expenses and other current assets
|
| | | | 727,075 | | | | | | | | | 727,075 | | | | | | 223,344 | | | | | | | | | | | 223,344 | | | | |||
Total current assets
|
| | | | 7,234,036 | | | | | | | | | 7,551,912 | | | | | | 6,514,718 | | | | | | | | | | | | 6,832,594 | | | | ||
Goodwill
|
| | | | 6,519,636 | | | | | | | | | 6,519,636 | | | | | | 6,519,636 | | | | | | | | | | | | 6,519,636 | | | | ||
Intangible assets, net
|
| | | | 16,080,032 | | | | | | | | | 16,080,032 | | | | | | 17,545,396 | | | | | | | | | | | | 17,545,396 | | | | ||
Deferred financing costs, net
|
| | | | 51,775 | | | | | | | | | 51,775 | | | | | | 90,607 | | | | | | | | | | | | 90,607 | | | | ||
Other long-term assets
|
| | | | 12,948 | | | | | | | | | 12,948 | | | | | | 25,118 | | | | | | | | | | | | 25,118 | | | | ||
Total assets
|
| | | $ | 29,898,427 | | | | | | | | $ | 30,216,303 | | | | | $ | 30,695,475 | | | | | | | | | | | $ | 31,013,351 | | | | ||
LIABILITIES AND MEMBERS’/STOCKHOLDERS’ EQUITY | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
CURRENT LIABILITIES | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
Accounts payable
|
| | | $ | 3,110,281 | | | | | | | | $ | 3,110,281 | | | | | $ | 3,263,326 | | | | | | | | | | | $ | 3,263,326 | | | | ||
Accrued liabilities
|
| | | | 1,510,563 | | | | | | | | | 1,510,563 | | | | | | 1,392,520 | | | | | | | | | | | | 1,392,520 | | | | ||
Notes payable, current portion
|
| | | | 2,611,685 | | | | | | | | | 2,611,685 | | | | | | 1,206,750 | | | | | | | | | | | | 1,206,750 | | | | ||
Deferred revenues
|
| | | | 684,303 | | | | | | | | | 684,303 | | | | | | 308,682 | | | | | | | | | | | | 608,682 | | | | ||
Related party payables
|
| | | | 69,837 | | | | | | | | | 69,837 | | | | | | 70,801 | | | | | | | | | | | | 70,801 | | | | ||
Seller notes payable
|
| | | | — | | | | | | | | | — | | | | | | 315,509 | | | | | | | | | | | | 315,509 | | | | ||
Seller earnout payable
|
| | | | — | | | | | | | | | — | | | | | | 74,909 | | | | | | | | | | | | 74,909 | | | | ||
Total current liabilities
|
| | | | 7,986,669 | | | | | | | | | 7,986,669 | | | | | | 6,632,497 | | | | | | | | | | | | 6,932,497 | | | | ||
Notes payable, net of short-term portion and $286,741 and $501,796 of
deferred financing cost as of September 30, 2021 and December 31, 2020, respectively |
| | | | 9,086,328 | | | | | | | | | 9,086,328 | | | | | | 11,213,697 | | | | | | | | | | | | 11,213,697 | | | | ||
Mandatorily redeemable non-participating preferred units
|
| | | | 9,913,940 | | | | | | | | | 3,458,378 | | | | | | 9,913,940 | | | | | | | | | | | | 3,458,378 | | | | ||
Line of credit
|
| | | | 407,051 | | | | | | | | | 407,051 | | | | | | 407,051 | | | | | | | | | | | | 407,051 | | | | ||
Paycheck Protection Program loan
|
| | | | 287,143 | | | | | | | | | 287,143 | | | | | | 10,000 | | | | | | | | | | | | 10,000 | | | | | |
Economic Injury Disaster Loan
|
| | | | 150,000 | | | | | | | | | 150,000 | | | | | | 150,000 | | | | | | | | | | | | 150,000 | | | | ||
Total liabilities
|
| | | | 27,831,131 | | | | | | | | | 21,375,569 | | | | | | 28,327,185 | | | | | | | | | | | | 22,171,623 | | | | ||
MEMBERS’/STOCKHOLDERS’ EQUITY | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
Units, 1,000,000 units authorized as of September 30, 2021 and December 31, 2020; 34,182 units issued and outstanding as of September 30, 2021 and December 31, 2020
|
| | | | 4,294,241 | | | | | | | | | — | | | | | | 4,294,241 | | | | | | | | | | | | — | | | | ||
Class A common stock, par value $0.001 per share; no shares authorized, issued and outstanding, as of September 30, 2021 and December 31, 2020; 160,000,000 shares authorized, 2,187,500 shares issued and outstanding as of September 30, 2021 and December 31, 2020, pro forma
|
| | | | — | | | | | | | | | 2,188 | | | | | | | | | | | | | | | | | | 2,188 | | | | ||
Class B common stock, par value $0.001 per share; no shares authorized,
issued and outstanding, as of September 30, 2021 and December 31, 2020; 20,000,000 shares authorized, 11,378,000 shares issued and outstanding as of September 30, 2021 and December 31, 2020, pro forma |
| | | | — | | | | | | | | | 11,378 | | | | | | — | | | | | | | | | | | | 11,378 | | | | ||
Additional paid-in-capital
|
| | | | — | | | | | | | | | 11,644,802 | | | | | | — | | | | | | | | | | | | 11,644,802 | | | | ||
Accumulated deficit
|
| | | | (2,226,945) | | | | | | | | | (2,817,634) | | | | | | (1,925,951) | | | | | | | | | | | | (2,516,640) | | | | ||
Total members’/stockholders’ equity
|
| | | | 2,067,296 | | | | | | | | | 8,840,734 | | | | | | 2,368,290 | | | | | | | | | | | | 9,141,728 | | | | ||
Total liabilities and members’/stockholders’ equity
|
| | | $ | 29,898,427 | | | | | | | | $ | 30,216,303 | | | | | $ | 30,695,475 | | | | | | | | | | | $ | 31,313,351 | | | |
Subsidiary
|
| |
Current %
Ownership |
| |
Advertising
Solution and Segment |
| |
Date of Formation
|
| |
Date of Acquisition
|
| ||||||
Huddled Masses, LLC
|
| | | | 100% | | | | | | Buy-side | | | |
November 13, 2012
|
| |
June 21, 2018
|
|
Colossus Media, LLC
|
| | | | 100% | | | | | | Sell-side | | | |
September 8, 2017
|
| |
June 21, 2018
|
|
Orange142, LLC
|
| | | | 100% | | | | | | Buy-side | | | | March 6, 2013 | | |
September 30, 2020
|
|
| | |
Year Ended December 31,
|
| |
Change
|
| ||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
Amount
|
| |
Pcnt
|
| ||||||||||||
Revenues | | | | | | ||||||||||||||||||||
Buy-side advertising
|
| | | $ | 9,656,165 | | | | | $ | 5,472,485 | | | | | $ | 4,183,680 | | | | | | 76% | | |
Sell-side advertising
|
| | | | 2,821,354 | | | | | | 798,622 | | | | | | 2,022,732 | | | | | | 253% | | |
Total revenues
|
| | | | 12,477,519 | | | | | | 6,271,107 | | | | | | 6,206,412 | | | | | | 99% | | |
Cost of revenues | | | | | | ||||||||||||||||||||
Buy-side advertising
|
| | | | 4,864,234 | | | | | | 3,720,594 | | | | | | 1,143,640 | | | | | | 31% | | |
Sell-side advertising
|
| | | | 2,440,975 | | | | | | 816,083 | | | | | | 1,624,892 | | | | | | 199% | | |
Total cost of revenues
|
| | | | 7,305,209 | | | | | | 4,536,677 | | | | | | 2,768,532 | | | | | | 61% | | |
Gross profit
|
| | | | 5,172,310 | | | | | | 1,734,430 | | | | | | 3,437,880 | | | | | | 198% | | |
Operating expenses
|
| | | | 6,016,874 | | | | | | 2,606,898 | | | | | | 3,409,976 | | | | | | 130% | | |
Loss from operations
|
| | | | (844,564) | | | | | | (872,468) | | | | | | 27,904 | | | | | | 3% | | |
Other (expense) income
|
| | | | (51,502) | | | | | | 27,837 | | | | | | (79,339) | | | | | | -285% | | |
Tax expense
|
| | | | (12,124) | | | | | | (39,137) | | | | | | 27,012 | | | | | | 69% | | |
Net loss
|
| | | $ | (908,190) | | | | | $ | (883,768) | | | | | $ | (24,422) | | | | | | -3% | | |
Adjusted EBITDA(1)
|
| | | $ | 613,074 | | | | | $ | (866,617) | | | | | $ | 1,479,690 | | | | | | 171% | | |
| | |
Year Ended December 31,
|
| |
Change
|
| ||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
Amount
|
| |
Pcnt
|
| ||||||||||||
Operating Expenses | | | | | | | | | | | | | | | | | | | | | | | | | |
Compensation, taxes and benefits
|
| | | $ | 3,334,060 | | | | | $ | 1,613,692 | | | | | $ | 1,720,368 | | | | | | 107% | | |
General and administrative
|
| | | | 1,848,407 | | | | | | 993,206 | | | | | | 855,201 | | | | | | 86% | | |
Acquisition transaction costs
|
| | | | 834,407 | | | | | | — | | | | | | 834,407 | | | | | | nm | | |
Total operating expenses
|
| | | $ | 6,016,874 | | | | | $ | 2,606,898 | | | | | $ | 3,409,976 | | | | | | 131% | | |
| | |
Year Ended December 31,
|
| |
Change
|
| ||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
Amount
|
| |
Pcnt
|
| ||||||||||||
Other (expense) income | | | | | | | | | | | | | | | | | | | | | | | | | |
Other income
|
| | | $ | 134,776 | | | | | $ | 5,851 | | | | | $ | 128,925 | | | | | | nm | | |
Forgiveness of PPP loan
|
| | | | 277,100 | | | | | | — | | | | | | 277,100 | | | | | | nm | | |
Gain from revaluation and settlement of seller notes and earnout liability
|
| | | | 401,677 | | | | | | 79,091 | | | | | | 322,586 | | | | | | 408% | | |
Interest expense
|
| | | | (865,055) | | | | | | (57,105) | | | | | | (807,950) | | | | | | nm | | |
Total other (expense) income
|
| | | $ | (51,502) | | | | | $ | 27,837 | | | | | $ | (79,339) | | | | | | -285% | | |
| | |
Nine Months Ended September 30,
|
| |
Change
|
| ||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
Amount
|
| |
Pcnt
|
| ||||||||||||
Revenues | | | | | | ||||||||||||||||||||
Buy-side advertising
|
| | | $ | 19,975,235 | | | | | $ | 4,377,708 | | | | | $ | 15,597,527 | | | | | | 356% | | |
Sell-side advertising
|
| | | | 5,261,135 | | | | | | 1,498,300 | | | | | | 3,762,835 | | | | | | 251% | | |
Total revenues
|
| | | | 25,236,370 | | | | | | 5,876,008 | | | | | | 19,360,362 | | | | | | 329% | | |
Cost of revenues | | | | | | ||||||||||||||||||||
Buy-side advertising
|
| | | | 7,480,727 | | | | | | 2,836,035 | | | | | | 4,644,692 | | | | | | 164% | | |
Sell-side advertising
|
| | | | 4,348,756 | | | | | | 1,350,083 | | | | | | 2,998,673 | | | | | | 222% | | |
Total cost of revenues
|
| | | | 11,829,483 | | | | | | 4,186,118 | | | | | | 7,643,365 | | | | | | 183% | | |
Gross profit
|
| | | | 13,406,887 | | | | | | 1,689,890 | | | | | | 11,716,997 | | | | | | 693% | | |
Operating expenses
|
| | | | 10,346,159 | | | | | | 2,574,739 | | | | | | 7,771,420 | | | | | | 302% | | |
Income (loss) from operations
|
| | | | 3,060,728 | | | | | | (884,849) | | | | | | 3,945,577 | | | | | | 446% | | |
Other (expense) income
|
| | | | (2,382,149) | | | | | | 516,513 | | | | | | (2,898,662) | | | | | | -561% | | |
Tax expense
|
| | | | (54,878) | | | | | | (12,154) | | | | | | (42,724) | | | | | | -352% | | |
Net income (loss)
|
| | | $ | 623,701 | | | | | $ | (380,490) | | | | | $ | 1,004,191 | | | | | | 264% | | |
Adjusted EBITDA(1)
|
| | | $ | 4,545,278 | | | | | $ | (100,088) | | | | | $ | 4,645,366 | | | | | | 464% | | |
| | |
Nine Months Ended September 30,
|
| |
Change
|
| ||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
Amount
|
| |
Pcnt
|
| ||||||||||||
Operating Expenses | | | | | | | | | | | | | | | | | | | | | | | | | |
Compensation, taxes and benefits
|
| | | $ | 6,131,930 | | | | | $ | 1,324,196 | | | | | $ | 4,807,734 | | | | | | 363% | | |
General and administrative
|
| | | | 4,214,229 | | | | | | 600,543 | | | | | | 3,613,686 | | | | | | 602% | | |
Acquisition transaction costs
|
| | | | — | | | | | | 650,000 | | | | | | (650,000) | | | | | | nm | | |
Total operating expenses
|
| | | $ | 10,346,159 | | | | | $ | 2,574,739 | | | | | $ | 7,771,420 | | | | | | 302% | | |
| | |
Nine Months Ended September 30, |
| |
Change
|
| ||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
Amount
|
| |
Pcnt
|
| ||||||||||||
Other income
|
| | | $ | 19,186 | | | | | $ | 134,761 | | | | | $ | (115,575) | | | | | | -86% | | |
Forgiveness of PPP loan
|
| | | | 10,000 | | | | | | — | | | | | | 10,000 | | | | | | nm | | |
Gain from revaluation and settlement of seller notes and earnout liability
|
| | | | 21,232 | | | | | | 401,677 | | | | | | (380,445) | | | | | | -95% | | |
Interest expense
|
| | | | (2,432,567) | | | | | | (19,925) | | | | | | (2,412,642) | | | | | | nm% | | |
Total other (expense) income
|
| | | $ | (2,382,149) | | | | | $ | 516,513 | | | | | $ | (2,898,662) | | | | | | -561% | | |
| | |
September 30, 2021
|
| |
December 31, 2020
|
| |
December 31, 2019
|
| |||||||||
Cash and cash equivalents
|
| | | $ | 2,603,152 | | | | | $ | 1,611,998 | | | | | $ | 882,292 | | |
Working deficiency
|
| | | $ | (752,633) | | | | | $ | (117,779) | | | | | $ | (2,332,508) | | |
Availability under Revolving Credit Facility
|
| | | $ | 592,949 | | | | | $ | 592,949 | | | | | $ | — | | |
| | |
For the Nine Months Ended September 30,
|
| |
For Year Ended December 31,
|
| ||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
2020
|
| |
2019
|
| ||||||||||||
Net cash provided by (used in) operating activities
|
| | | $ | 3,204,641 | | | | | $ | (952,134) | | | | | $ | (574,527) | | | | | $ | 210,243 | | |
Net cash used in investing activities
|
| | | | — | | | | | | (10,985,849) | | | | | | (10,985,849) | | | | | | — | | |
Net cash (used in) provided by financing activities
|
| | | | (2,213,487) | | | | | | 13,190,632 | | | | | | 12,290,082 | | | | | | 43,001 | | |
Net increase in cash and cash equivalents
|
| | | $ | 991,154 | | | | | $ | 1,252,649 | | | | | $ | 729,706 | | | | | $ | 253,244 | | |
|
Cash paid to sellers
|
| | | $ | 12,000,000 | | |
|
Member units issued
|
| | | | 4,294,041 | | |
|
Mandatorily redeemable units
|
| | | | 9,913,940 | | |
|
Total purchase consideration
|
| | | $ | 26,207,981 | | |
|
Cash paid to sellers
|
| | | $ | 12,000,000 | | |
|
Cash acquired
|
| | | | (1,014,151) | | |
|
Net cash used in acquisition
|
| | | $ | 10,985,849 | | |
| Fair value of assets acquired: | | | |||||
|
Cash and cash equivalents
|
| | | $ | 1,014,151 | | |
|
Accounts receivable
|
| | | | 4,590,945 | | |
|
Prepaid expenses and other current assets
|
| | | | 148,717 | | |
|
Other assets
|
| | | | 9,618 | | |
|
Intangible assets
|
| | | | 18,033,850 | | |
|
Goodwill
|
| | | | 4,095,700 | | |
|
Total assets acquired
|
| | | $ | 27,892,981 | | |
| Fair values of liabilities assumed: | | | |||||
|
Accounts payable
|
| | | $ | 683,521 | | |
|
Accrued liabilities
|
| | | | 244,165 | | |
|
Deferred revenue
|
| | | | 757,314 | | |
|
Total liabilities assumed
|
| | | $ | 1,685,000 | | |
|
Total fair value of net assets
|
| | | $ | 26,207,981 | | |
|
2021
|
| | | $ | 143,211 | | |
|
2022
|
| | | | 121,651 | | |
|
2023
|
| | | | 90,138 | | |
| | | | | $ | 355,000 | | |
|
2021
|
| | | $ | 36,638 | | |
|
2022
|
| | | | 121,651 | | |
|
2023
|
| | | | 90,138 | | |
| | | | | $ | 248,427 | | |
Name
|
| |
Age
|
| |
Position
|
|
Mark Walker | | |
46
|
| | Chairman and Chief Executive Officer | |
Keith Smith | | |
53
|
| | President and Director | |
Susan Echard | | |
57
|
| | Chief Financial Officer | |
Anu Pillai | | |
51
|
| | Chief Technology Officer | |
Richard Cohen | | |
70
|
| | Independent Director | |
Antoinette R. Leatherberry | | |
60
|
| | Independent Director | |
Name and Principal Position
|
| |
Fiscal
Year |
| |
Salary ($)
|
| |
All Other
Compensation ($)(1) |
| |
Total ($)
|
|
Mark Walker
|
| |
2021
|
| |
456,923
|
| |
66,863
|
| |
523,786
|
|
Chairman and Chief Executive Officer
|
| | | | | | | | | | | | |
Keith Smith
|
| |
2021
|
| |
456,923
|
| |
99,624
|
| |
556,547
|
|
President and Interim Chief Financial Officer
|
| | | | | | | | | | | | |
Susan Echard(2)
|
| |
2021
|
| |
—
|
| |
—
|
| |
—
|
|
Chief Financial Officer
|
| | | | | | | | | | | | |
Name
|
| |
Life
Insurance Premiums |
| |
Ins.
Premiums |
|
Mark Walker
|
| |
—
|
| |
66,863
|
|
Keith Smith
|
| |
25,155
|
| |
74,469
|
|
Susan Echard
|
| |
—
|
| |
—
|
|
| | |
Shares of Class A Common Stock
Beneficially Owned |
| |
Shares of Class B Common Stock
Beneficially Owned |
| |
Total Voting Power Beneficially
Owned |
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
After Giving
Effect to the Organizational Transactions and Before the Offering |
| |
After Giving
Effect to the Organizational Transactions and After the Offering |
| |
After Giving
Effect to the Organizational Transactions and Before the Offering |
| |
After Giving
Effect to the Organizational Transactions and After the Offering |
| |
After Giving
Effect to the Organizational Transactions and Before the Offering |
| |
After Giving
Effect to the Organizational Transactions and After the Offering |
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
No.
|
| |
Percent
|
| |
No.
|
| |
Percent
|
| |
No.
|
| |
Percent
|
| |
No.
|
| |
Percent
|
| |
No.
|
| |
Percent
|
| |
No.
|
| |
Percent
|
| ||||||||||||||||||||||||||||||||||||||
5% Stockholders
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Direct Digital Management, LLC(1)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | —% | | | | | | 11,378,000 | | | | | | 100% | | | | | | — | | | | | | —% | | | | | | 11,378,000 | | | | | | 83.9% | | |
Named Executive Officers and Directors
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Mark Walker(2)
|
| | | | — | | | | | | —% | | | | | | — | | | | | | —% | | | | | | — | | | | | | — | | | | | | 5,689,000 | | | | | | 50.0% | | | | | | — | | | | | | —% | | | | | | 5,689,000 | | | | | | 42.0% | | |
Keith Smith(2)
|
| | | | — | | | | | | —% | | | | | | — | | | | | | —% | | | | | | — | | | | | | — | | | | | | 5,689,000 | | | | | | 50.0% | | | | | | — | | | | | | —% | | | | | | 5,689,000 | | | | | | 42.0% | | |
Susan Echard
|
| | | | — | | | | | | —% | | | | | | — | | | | | | —% | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | —% | | | | | | — | | | | | | —% | | |
Anu Pillai
|
| | | | — | | | | | | —% | | | | | | — | | | | | | —% | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | —% | | | | | | — | | | | | | —% | | |
Richard Cohen
|
| | | | — | | | | | | —% | | | | | | — | | | | | | —% | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | —% | | | | | | — | | | | | | —% | | |
Antoinette R. Leatherberry
|
| | | | — | | | | | | —% | | | | | | — | | | | | | —% | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | —% | | | | | | — | | | | | | —% | | |
All executive officers and directors as a group (6 persons)(3)
|
| | | | — | | | | | | —% | | | | | | — | | | | | | —% | | | | | | — | | | | | | — | | | | | | 11,378,000 | | | | | | 100% | | | | | | — | | | | | | —% | | | | | | 11,378,000 | | | | | | 83.9% | | |
Underwriter
|
| |
Number
of Units |
|
The Benchmark Company, LLC
|
| | | |
Roth Capital Partners, LLC
|
| | | |
Total
|
| | | |
| | |
Per Unit
|
| |
Total with
No Over- Allotment |
| |
Total with
Over- Allotment |
|
Underwriting discount to be paid by us
|
| | | | | | | | | |
| | |
Page
|
|
Audited Financial Statements of Direct Digital Holdings, Inc. | | | | |
| | | ||
| | | ||
| | | ||
Audited Consolidated Financial Statements of Direct Digital Holdings, LLC | | | | |
| | | ||
| | | ||
| | | ||
| | | ||
| | | ||
| | | ||
Unaudited Consolidated Financial Statements of Direct Digital Holdings, LLC | | | | |
| | | ||
| | | ||
| | | ||
| | | ||
| | | ||
Audited Consolidated Financial Statements of Orange142, LLC | | | ||
| | | ||
| | | ||
| | | ||
| | | ||
Unaudited Consolidated Financial Statements of Orange142, LLC | | | | |
| | | ||
| | | ||
| | | ||
| | |
| | |
Page
|
| |||
| | | | F-4 | | | |
Financial Statement | | | | | | | |
| | | | F-5 | | | |
| | | | F-6 | | |
| ASSETS: | | | | | | | |
|
Cash
|
| | | $ | 200 | | |
|
Total Assets
|
| | | $ | 200 | | |
| Commitments and contingencies | | | | | | | |
| STOCKHOLDER’S EQUITY: | | | | | | | |
|
Common stock, $0 par value per share, 1,000 shares authorized, issued and outstanding
|
| | | $ | — | | |
|
Additional paid-in-capital
|
| | | | 200 | | |
|
Total stockholder’s equity
|
| | | $ | 200 | | |
| | |
Page
|
| |||
| | | | F-9 | | | |
Consolidated Financial Statements | | | | | | | |
| | | | F-10 | | | |
| | | | F-11 | | | |
| | | | F-12 | | | |
| | | | F-13 | | | |
| | | | F-14 | | |
| | |
December 31,
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
ASSETS | | | | | | | | | | | | | |
CURRENT ASSETS | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 1,611,998 | | | | | $ | 882,292 | | |
Accounts receivable
|
| | | | 4,679,376 | | | | | | 834,071 | | |
Prepaid expenses and other current assets
|
| | | | 223,344 | | | | | | 67,535 | | |
Total current assets
|
| | | | 6,514,718 | | | | | | 1,783,898 | | |
Goodwill
|
| | | | 6,519,636 | | | | | | 2,423,936 | | |
Intangible assets, net
|
| | | | 17,545,396 | | | | | | − | | |
Deferred financing costs, net
|
| | | | 90,607 | | | | | | − | | |
Other long-term assets
|
| | | | 25,118 | | | | | | 15,500 | | |
Total assets
|
| | | $ | 30,695,475 | | | | | $ | 4,223,334 | | |
LIABILITIES AND MEMBERS’ EQUITY | | | | | | | | | | | | | |
CURRENT LIABILITIES | | | | | | | | | | | | | |
Accounts payable
|
| | | $ | 3,263,326 | | | | | $ | 3,096,495 | | |
Accrued liabilities
|
| | | | 1,392,520 | | | | | | 608,324 | | |
Notes payable, current portion
|
| | | | 1,206,750 | | | | | | − | | |
Deferred revenues
|
| | | | 308,682 | | | | | | 41,945 | | |
Related party payables (Note 7)
|
| | | | 70,801 | | | | | | − | | |
Seller notes payable
|
| | | | 315,509 | | | | | | − | | |
Seller earnout payable
|
| | | | 74,909 | | | | | | 369,642 | | |
Total current liabilities
|
| | | | 6,632,497 | | | | | | 4,116,406 | | |
Notes payable, net of short-term portion and $501,796 deferred financing cost
|
| | | | 11,213,697 | | | | | | − | | |
Mandatorily redeemable non-participating preferred units
|
| | | | 9,913,940 | | | | | | − | | |
Line of credit
|
| | | | 407,051 | | | | | | 727,000 | | |
Seller notes payable
|
| | | | − | | | | | | 526,403 | | |
Seller earnout payable, net of short-term portion
|
| | | | − | | | | | | 124,367 | | |
Paycheck Protection Program loan
|
| | | | 10,000 | | | | | | − | | |
Economic Injury Disaster Loan
|
| | | | 150,000 | | | | | | − | | |
Total liabilities
|
| | | | 28,327,185 | | | | | | 5,494,176 | | |
COMMITMENTS AND CONTINGENCIES (Note 8) | | | | | | | | | | | | | |
MEMBERS’ EQUITY (DEFICIT) | | | | | | | | | | | | | |
Units, 1,000,000 units authorized at December 31, 2020 and 2019 34,182 and 28,545 units issued and outstanding as of December 31, 2020 and 2019, respectively
|
| | | | 4,294,241 | | | | | | 200 | | |
Receivable from members (Note 7)
|
| | | | − | | | | | | (370,789) | | |
Accumulated deficit
|
| | | | (1,925,951) | | | | | | (900,253) | | |
Total members’ equity (deficit)
|
| | | | 2,368,290 | | | | | | (1,270,842) | | |
Total liabilities and members’ equity (deficit)
|
| | | $ | 30,695,475 | | | | | $ | 4,223,334 | | |
| | |
December 31,
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
Revenues | | | | | | | | | | | | | |
Buy-side advertising
|
| | | $ | 9,656,165 | | | | | $ | 5,472,485 | | |
Sell-side advertising
|
| | | | 2,821,354 | | | | | | 798,622 | | |
Total revenues
|
| | | | 12,477,519 | | | | | | 6,271,107 | | |
Cost of revenues | | | | | | | | | | | | | |
Buy-side advertising
|
| | | | 4,864,234 | | | | | | 3,720,594 | | |
Sell-side advertising
|
| | | | 2,440,975 | | | | | | 816,083 | | |
Total cost of revenues
|
| | | | 7,305,209 | | | | | | 4,536,677 | | |
Gross profit
|
| | | | 5,172,310 | | | | | | 1,734,430 | | |
Operating expenses | | | | | | | | | | | | | |
Compensation, taxes and benefits
|
| | | | 3,334,060 | | | | | | 1,613,692 | | |
General and administrative
|
| | | | 1,848,407 | | | | | | 993,206 | | |
Acquisition transaction costs
|
| | | | 834,407 | | | | | | − | | |
Total operating expenses
|
| | | | 6,016,874 | | | | | | 2,606,898 | | |
Loss from operations
|
| | | | (844,564) | | | | | | (872,468) | | |
Other (expense) income | | | | | | | | | | | | | |
Other income
|
| | | | 134,776 | | | | | | 5,851 | | |
Forgiveness of Paycheck Protection Program loan
|
| | | | 277,100 | | | | | | − | | |
Gain from revaluation and settlement of seller notes and earnout liability
|
| | | | 401,677 | | | | | | 79,091 | | |
Interest expense
|
| | | | (865,055) | | | | | | (57,105) | | |
Total other (expense) income
|
| | | | (51,502) | | | | | | 27,837 | | |
Tax expense
|
| | | | (12,124) | | | | | | (39,137) | | |
Net loss
|
| | | $ | (908,190) | | | | | $ | (883,768) | | |
Net loss per common unit: | | | | | | | | | | | | | |
Basic and diluted
|
| | | $ | (30.32) | | | | | $ | (30.96) | | |
Weighted-average common units outstanding: | | | | | | | | | | | | | |
Basic and diluted
|
| | | | 29,954 | | | | | | 28,545 | | |
| | |
Common Units
|
| |
Receivable
from members |
| |
Accumulated
equity (deficit) |
| |
Members’
equity (deficit) |
| ||||||||||||||||||
| | |
Units
|
| |
Amount
|
| ||||||||||||||||||||||||
Balance, January 1, 2019
|
| | | | 28,545 | | | | | $ | 200 | | | | | $ | (58,500) | | | | | $ | 5,515 | | | | | $ | (52,785) | | |
Advances to members
|
| | | | − | | | | | | − | | | | | | (312,289) | | | | | | − | | | | | | (312,289) | | |
Distributions to members
|
| | | | − | | | | | | − | | | | | | − | | | | | | (22,000) | | | | | | (22,000) | | |
Net loss
|
| | | | − | | | | | | − | | | | | | − | | | | | | (883,768) | | | | | | (883,768) | | |
Balance, December 31, 2019
|
| | | | 28,545 | | | | | | 200 | | | | | | (370,789) | | | | | | (900,253) | | | | | | (1,270,842) | | |
Receipts from members
|
| | | | − | | | | | | − | | | | | | 370,789 | | | | | | − | | | | | | 370,789 | | |
Distribution to members
|
| | | | − | | | | | | − | | | | | | − | | | | | | (117,508) | | | | | | (117,508) | | |
Shares issued for acquisition of Orange142, LLC
|
| | | | 5,637 | | | | | | 4,294,041 | | | | | | − | | | | | | − | | | | | | 4,294,041 | | |
Net loss
|
| | | | | | | | | | | | | | | | | | | | | | (908,190) | | | | | | (908,190) | | |
Balance, December 31, 2020
|
| | | | 34,182 | | | | | $ | 4,294,241 | | | | | $ | − | | | | | $ | (1,925,951) | | | | | $ | 2,368,290 | | |
| | |
December 31,
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
Cash Flows (Used In) Provided By Operating Activities: | | | | | | | | | | | | | |
Net loss
|
| | | $ | (908,190) | | | | | $ | (883,768) | | |
Adjustments to reconcile net loss to net cash (used in) provided by operating activities:
|
| | | | | | | | | | | | |
Amortization of deferred financing costs
|
| | | | 84,629 | | | | | | − | | |
Amortization of intangible assets
|
| | | | 488,454 | | | | | | − | | |
Forgiveness of Paycheck Protection Program loan
|
| | | | (277,100) | | | | | | − | | |
Paid-in-kind interest
|
| | | | 97,243 | | | | | | − | | |
Gain from revaluation and settlement of earnout liability
|
| | | | (401,677) | | | | | | (79,091) | | |
Bad debt expense
|
| | | | 8,086 | | | | | | 109,777 | | |
Changes in operating assets and liabilities:
|
| | | | | | | | | | | | |
Accounts receivable
|
| | | | 737,554 | | | | | | 390,986 | | |
Prepaid expenses and other current assets
|
| | | | (7,093) | | | | | | 965 | | |
Accounts payable
|
| | | | (516,690) | | | | | | 352,210 | | |
Accrued liabilities
|
| | | | 540,033 | | | | | | 280,375 | | |
Deferred revenues
|
| | | | (490,577) | | | | | | 38,789 | | |
Related party payable
|
| | | | 70,801 | | | | | | − | | |
Net cash (used in) provided by operating activities
|
| | | | (574,527) | | | | | | 210,243 | | |
Cash Flows Used In Investing Activities: | | | | | | | | | | | | | |
Cash paid for acquisition of Orange142, net of cash acquired
|
| | | | (10,985,849) | | | | | | − | | |
Net cash used in investing activities
|
| | | | (10,985,849) | | | | | | − | | |
Cash Flows Provided By Financing Activities: | | | | | | | | | | | | | |
Proceeds from note payable
|
| | | | 12,825,000 | | | | | | (200,082) | | |
Payments of litigation settlement
|
| | | | (210,000) | | | | | | − | | |
Proceeds from lines of credit
|
| | | | 1,083,051 | | | | | | 1,040,000 | | |
Payments on lines of credit
|
| | | | (1,403,000) | | | | | | (313,000) | | |
Payment of deferred financing costs
|
| | | | (677,032) | | | | | | — | | |
Proceeds from Paycheck Protection Program loan
|
| | | | 287,100 | | | | | | — | | |
Proceeds from Economic Injury Disaster Loan
|
| | | | 150,000 | | | | | | — | | |
Receipts from (advances to) members
|
| | | | 370,789 | | | | | | (312,289) | | |
Payments on seller notes and earnouts payable
|
| | | | (18,318) | | | | | | (149,628) | | |
Distributions to members
|
| | | | (117,508) | | | | | | (22,000) | | |
Net cash provided by financing activities
|
| | | | 12,290,082 | | | | | | 43,001 | | |
Net increase in cash and cash equivalents
|
| | | | 729,706 | | | | | | 253,244 | | |
Cash and cash equivalents, beginning of the year
|
| | | | 882,292 | | | | | | 629,048 | | |
Cash and cash equivalents, end of the year
|
| | | $ | 1,611,998 | | | | | $ | 882,292 | | |
Non-cash Investing and Financing: | | | | | | | | | | | | | |
Issuance of members’ units as purchase consideration (Note 3)
|
| | | $ | 14,207,981 | | | | | $ | − | | |
Supplemental Disclosure of Cash Flow Information: | | | | | | | | | | | | | |
Cash paid for taxes
|
| | | $ | 12,124 | | | | | $ | 39,137 | | |
Cash paid for interest
|
| | | $ | 620,474 | | | | | $ | 31,735 | | |
Subsidiary
|
| |
Current %
Ownership |
| |
Advertising
Solution |
| |
Date of Formation
|
| |
Date of
Acquisition |
| ||||||
Huddled Masses, LLC
|
| | | | 100% | | | | | | Buy-side | | | |
November 13, 2012
|
| |
June 21, 2018
|
|
Colossus Media, LLC
|
| | | | 100% | | | | | | Sell-side | | | |
September 8, 2017
|
| |
June 21, 2018
|
|
Orange142, LLC
|
| | | | 100% | | | | | | Buy-side | | | |
March 6, 2013
|
| |
September 30, 2020
|
|
| | |
December 31,
|
| |||||||||
|
2020
|
| |
2019
|
| ||||||||
Customer A
|
| | | | 40.4% | | | | | | 0.0% | | |
Customer B
|
| | | | 18.4% | | | | | | 8.3% | | |
Customer C
|
| | | | 7.4% | | | | | | 13.8% | | |
Customer D
|
| | | | 0.0% | | | | | | 22.1% | | |
Customer E
|
| | | | 0.0% | | | | | | 20.3% | | |
Customer F
|
| | | | 0.0% | | | | | | 10.0% | | |
| | |
December 31,
|
| |||||||||
|
2020
|
| |
2019
|
| ||||||||
Customer B
|
| | | | 14.0% | | | | | | 3.5% | | |
Customer E
|
| | | | 11.2% | | | | | | 28.4% | | |
Customer G
|
| | | | 9.5% | | | | | | 0.0% | | |
Customer C
|
| | | | 7.1% | | | | | | 9.5% | | |
Customer F
|
| | | | 2.9% | | | | | | 12.4% | | |
Customer D
|
| | | | 0.6% | | | | | | 9.3% | | |
| | |
Customer lists
|
| |
Trademarks and
tradenames |
| |
Non-compete
agreements |
| |
Total
|
| ||||||||||||
Fair value at acquisition date
|
| | | $ | 13,028,320 | | | | | $ | 3,501,200 | | | | | $ | 1,504,330 | | | | | $ | 18,033,850 | | |
Accumulated amortization
|
| | | | (325,708) | | | | | | (87,530) | | | | | | (75,217) | | | | | | (488,455) | | |
Intangibles, net as of December 31, 2020
|
| | | $ | 12,702,612 | | | | | $ | 3,413,670 | | | | | $ | 1,429,114 | | | | | $ | 17,545,396 | | |
Estimated life (years)
|
| | | | 10 | | | | | | 10 | | | | | | 5 | | | | |||||
Weighted-average remaining life (years) at December 31, 2020
|
| | | | 9.75 | | | | | | 9.75 | | | | | | 4.75 | | | | | | | | |
| | |
Total
|
| |||
2021
|
| | | $ | 1,953,818 | | |
2022
|
| | | | 1,953,818 | | |
2023
|
| | | | 1,953,818 | | |
2024
|
| | | | 1,953,818 | | |
2025
|
| | | | 1,878,602 | | |
Thereafter
|
| | | | 7,851,522 | | |
Total
|
| | | $ | 17,545,396 | | |
|
Cash paid to sellers
|
| | | $ | 12,000,000 | | |
|
Member units issued
|
| | | | 4,294,041 | | |
|
Mandatorily redeemable units
|
| | | | 9,913,940 | | |
|
Total purchase consideration
|
| | | $ | 26,207,981 | | |
| Fair value of assets acquired: | | | | | | | |
|
Cash and cash equivalents
|
| | | $ | 1,014,151 | | |
|
Accounts receivable
|
| | | | 4,590,945 | | |
|
Prepaid expenses and other current assets
|
| | | | 148,717 | | |
|
Other assets
|
| | | | 9,618 | | |
|
Intangible assets
|
| | | | 18,033,850 | | |
|
Goodwill
|
| | | | 4,095,700 | | |
|
Total assets acquired
|
| | | | 27,892,981 | | |
| Fair values of liabilities assumed: | | | | | | | |
|
Accounts payable
|
| | | $ | 683,521 | | |
|
Accrued liabilities
|
| | | | 244,165 | | |
|
Deferred revenue
|
| | | | 757,314 | | |
|
Total liabilities assumed
|
| | | | 1,685,000 | | |
|
Total fair value of net assets
|
| | | $ | 26,207,981 | | |
| | |
For the Years Ended December 31,
|
| |||||||||
|
2020
|
| |
2019
|
| ||||||||
Revenue – pro forma combined
|
| | | $ | 30,415,600 | | | | | $ | 23,226,165 | | |
Net income (loss) – pro forma combined
|
| | | $ | 3,783,883 | | | | | $ | (1,140,754) | | |
| | |
For the Years Ended December 31,
|
| |||||||||
|
2020
|
| |
2019
|
| ||||||||
Revenue
|
| | | $ | 12,477,519 | | | | | $ | 6,271,107 | | |
Add: revenue, Orange142
|
| | | | 17,938,081 | | | | | | 16,955,058 | | |
Revenue – pro forma combined
|
| | | $ | 30,415,600 | | | | | $ | 23,226,165 | | |
| | |
December 31,
|
| |||||||||
|
2020
|
| |
2019
|
| ||||||||
Accrued compensation and benefits
|
| | | $ | 482,436 | | | | | $ | 80,294 | | |
Accrued litigation fees
|
| | | | 501,078 | | | | | | 501,078 | | |
Accrued expenses
|
| | | | 317,401 | | | | | | — | | |
Accrued interest
|
| | | | 91,605 | | | | | | 26,952 | | |
Total accrued liabilities
|
| | | $ | 1,392,520 | | | | | $ | 608,324 | | |
| | |
December 31,
|
| |||||||||
|
2020
|
| |
2019
|
| ||||||||
Interest expense – East West Bank
|
| | | $ | 9,391 | | | | | $ | — | | |
Interest expense – First Citizens Bank
|
| | | | 19,158 | | | | | | 4,544 | | |
Amortization of deferred financing costs
|
| | | | 12,944 | | | | | | — | | |
Total interest expense and amortization of deferred financing costs
|
| | | $ | 41,493 | | | | | $ | 4,544 | | |
| | |
December 31,
|
| |||||||||
|
2020
|
| |
2019
|
| ||||||||
Interest expense
|
| | | $ | 518,622 | | | | | $ | — | | |
Amortization of deferred financing costs
|
| | | | 71,685 | | | | | | — | | |
Total interest expense and amortization of deferred financing costs
|
| | | $ | 590,307 | | | | | $ | — | | |
|
2021
|
| | | $ | 1,206,750 | | |
|
2022
|
| | | | 4,677,123 | | |
|
2023
|
| | | | 7,455,421 | | |
|
2024
|
| | | | — | | |
|
2025
|
| | | | 473 | | |
|
Thereafter
|
| | | | 149,527 | | |
|
Total
|
| | | | 13,489,294 | | |
|
Less current portion
|
| | | | (1,206.750) | | |
|
Less deferred financing costs
|
| | | | (501,796) | | |
|
Long-term debt, net
|
| | | $ | 11,780,748 | | |
|
2021
|
| | | $ | 143,211 | | |
|
2022
|
| | | | 121,651 | | |
|
2023
|
| | | | 90,138 | | |
| | | | | $ | 355,000 | | |
| | |
Year Ended December 31,
|
| |||||||||
|
2020
|
| |
2019
|
| ||||||||
Net loss per unit attributable to members
|
| | | $ | (908,190) | | | | | $ | (883,768) | | |
Number of units outstanding at the beginning of the year
|
| | | | 28,545 | | | | | | 28,545 | | |
Weighted average units issued during the year
|
| | | | 1,409 | | | | | | — | | |
Number of units outstanding at the end of the year, basic and diluted
|
| | | | 29,954 | | | | | | 28,545 | | |
Net loss per unit, basic and diluted
|
| | | $ | (30.32) | | | | | $ | (30.96) | | |
| | |
For the Year Ended December 31,
|
| |||||||||
|
2020
|
| |
2019
|
| ||||||||
Buy-side advertising
|
| | | $ | 9,656,165 | | | | | $ | 5,472,485 | | |
Sell-side advertising
|
| | | | 2,821,354 | | | | | | 798,622 | | |
Total revenues
|
| | | $ | 12,477,519 | | | | | $ | 6,271,107 | | |
| | |
For the Year Ended December 31,
|
| |||||||||
|
2020
|
| |
2019
|
| ||||||||
Buy-side advertising
|
| | | $ | 1,171,324 | | | | | $ | 108,978 | | |
Sell-side advertising
|
| | | | 29,633 | | | | | | (497,276) | | |
Corporate office expenses
|
| | | | (2,045,521) | | | | | | (484,170) | | |
Consolidated operating loss
|
| | | $ | (844,564) | | | | | $ | (872,468) | | |
| | |
At December 31,
|
| |||||||||
|
2020
|
| |
2019
|
| ||||||||
Buy-side advertising
|
| | | $ | 27,622,180 | | | | | $ | 1,962,895 | | |
Sell-side advertising
|
| | | | 2,641,325 | | | | | | 1,484,711 | | |
Corporate office
|
| | | | 431,970 | | | | | | 775,728 | | |
Total assets
|
| | | $ | 30,695,475 | | | | | $ | 4,223,334 | | |
| | |
Page
|
| |||
Unaudited Consolidated Financial Statements of Direct Digital Holdings, LLC | | | | | | | |
| | | | F-34 | | | |
| | | | F-35 | | | |
| | | | F-36 | | | |
| | | | F-37 | | | |
| | | | F-38 | | |
| | |
September 30,
2021 (unaudited) |
| |
December 31,
2020 (audited) |
| | ||||||||
ASSETS | | | | | | | | | | | | | | | ||
CURRENT ASSETS
|
| | | | | | | | | | | | | | ||
Cash and cash equivalents
|
| | | $ | 2,603,152 | | | | | $ | 1,611,998 | | | | ||
Accounts receivable, net
|
| | | | 3,903,809 | | | | | | 4,679,376 | | | | ||
Prepaid expenses and other current assets
|
| | | | 727,075 | | | | | | 223,344 | | | | ||
Total current assets
|
| | | | 7,234,036 | | | | | | 6,514,718 | | | | ||
Goodwill
|
| | | | 6,519,636 | | | | | | 6,519,636 | | | | ||
Intangible assets, net
|
| | | | 16,080,032 | | | | | | 17,545,396 | | | | ||
Deferred financing costs, net
|
| | | | 51,775 | | | | | | 90,607 | | | | ||
Other long-term assets
|
| | | | 12,948 | | | | | | 25,118 | | | | ||
Total assets
|
| | | $ | 29,898,427 | | | | | $ | 30,695,475 | | | | ||
LIABILITIES AND MEMBERS’ EQUITY | | | | | | | | | | | | | | | ||
CURRENT LIABILITIES: | | | | | | | | | | | | | | | ||
Accounts payable
|
| | | $ | 3,110,281 | | | | | $ | 3,263,326 | | | | ||
Accrued liabilities
|
| | | | 1,510,563 | | | | | | 1,392,520 | | | | ||
Notes payable, current portion
|
| | | | 2,611,685 | | | | | | 1,206,750 | | | | ||
Deferred revenues
|
| | | | 684,303 | | | | | | 308,682 | | | | ||
Related party payables (Note 7)
|
| | | | 69,837 | | | | | | 70,801 | | | | | |
Seller notes payable
|
| | | | — | | | | | | 315,509 | | | | ||
Seller earnout payable
|
| | | | — | | | | | | 74,909 | | | | ||
Total current liabilities
|
| | | | 7,986,669 | | | | | | 6,632,497 | | | | ||
Notes payable, net of short-term portion and $286,741 and $501,796 deferred financing cost as of September 30, 2021 and December 31, 2020, respectively
|
| | | | 9,086,328 | | | | | | 11,213,697 | | | | ||
Mandatorily redeemable non-participating preferred units
|
| | | | 9,913,940 | | | | | | 9,913,940 | | | | ||
Line of credit
|
| | | | 407,051 | | | | | | 407,051 | | | | ||
Paycheck Protection Program loan
|
| | | | 287,143 | | | | | | 10,000 | | | | ||
Economic Injury Disaster Loan
|
| | | | 150,000 | | | | | | 150,000 | | | | ||
Total liabilities
|
| | | | 27,831,131 | | | | | | 28,327,185 | | | | ||
COMMITMENTS AND CONTINGENCIES (Note 8) | | | | | | | | | | | | | | | ||
MEMBERS’ EQUITY | | | | | | | | | | | | | | | ||
Units, 1,000,000 units authorized at September 30, 2021 and December 31,
2020; 34,182 units issued and outstanding as of September 30, 2021 and December 31, 2020 |
| | | | 4,294,241 | | | | | | 4,294,241 | | | | ||
Accumulated deficit
|
| | | | (2,226,945) | | | | | | (1,925,951) | | | | ||
Total members’ equity
|
| | | | 2,067,296 | | | | | | 2,368,290 | | | | ||
Total liabilities and members’ equity
|
| | | $ | 29,898,427 | | | | | $ | 30,695,475 | | | |
| | |
For the Nine Months Ended
September 30, |
| |||||||||
| | |
2021
(unaudited) |
| |
2020
(unaudited) |
| ||||||
Revenues | | | | | | | | | | | | | |
Buy-side advertising
|
| | | $ | 19,975,235 | | | | | $ | 4,377,708 | | |
Sell-side advertising
|
| | | | 5,261,135 | | | | | | 1,498,300 | | |
Total revenues
|
| | | | 25,236,370 | | | | | | 5,876,008 | | |
Cost of revenues
|
| | | | | | | | | | | | |
Buy-side advertising
|
| | | | 7,480,727 | | | | | | 2,836,035 | | |
Sell-side advertising
|
| | | | 4,348,756 | | | | | | 1,350,083 | | |
Total cost of revenues
|
| | | | 11,829,483 | | | | | | 4,186,118 | | |
Gross profit
|
| | | | 13,406,887 | | | | | | 1,689,890 | | |
Operating expenses | | | | | | | | | | | | | |
Compensation, taxes and benefits
|
| | | | 6,131,930 | | | | | | 1,324,196 | | |
General and administrative
|
| | | | 4,214,229 | | | | | | 600,543 | | |
Acquisition transaction costs
|
| | | | — | | | | | | 650,000 | | |
Total operating expenses
|
| | | | 10,346,159 | | | | | | 2,574,739 | | |
Income (loss) from operations
|
| | | | 3,060,728 | | | | | | (884,849) | | |
Other (expense) income | | | | | | | | | | | | | |
Other income
|
| | | | 19,186 | | | | | | 134,761 | | |
Forgiveness of Paycheck Protection Program loan
|
| | | | 10,000 | | | | | | — | | |
Gain from revaluation and settlement of seller
notes and earnout liability |
| | | | 21,232 | | | | | | 401,677 | | |
Interest expense
|
| | | | (2,432,567) | | | | | | (19,925) | | |
Total other (expense) income
|
| | | | (2,382,149) | | | | | | 516,513 | | |
Tax expense
|
| | | | (54,878) | | | | | | (12,154) | | |
Net income (loss)
|
| | | $ | 623,701 | | | | | $ | (380,490) | | |
Net income (loss) per common unit: | | | | | | | | | | | | | |
Basic and diluted
|
| | | $ | 18.25 | | | | | $ | (13.32) | | |
Weighted-average common units outstanding: | | | | | | | | | | | | | |
Basic and diluted
|
| | | | 34,182 | | | | | | 28,566 | | |
| | |
Common Units
|
| | | | | | | | | | | | | | ||||||||||||||
| | |
Shares
|
| |
Amount
|
| |
Receivable
from members |
| |
Accumulated
equity |
| |
Members’ equity
|
| |||||||||||||||
Balance, December 31, 2019 (audited)
|
| | | | 28,545 | | | | | $ | 200 | | | | | $ | (370,789) | | | | | $ | (900,253) | | | | | $ | (1,270,842) | | |
Receipts from members
|
| | | | — | | | | | | — | | | | | | 370,789 | | | | | | — | | | | | | 370,789 | | |
Distribution to members
|
| | | | | | | | | | | | | | | | | | | | | | (116,958) | | | | | | (116,958) | | |
Shares issued for acquisition of
Orange142, LLC |
| | | | 5,637 | | | | | | 4,294,041 | | | | | | — | | | | | | — | | | | | | 4,294,041 | | |
Net loss
|
| | |
|
—
|
| | | |
|
—
|
| | | | | — | | | | | | (380,490) | | | | | | (380,490) | | |
Balance, September 30, 2020 (unaudited)
|
| | | | 34,182 | | | | | $ | 4,294,241 | | | | | $ | — | | | | | $ | (1,397,701) | | | | | $ | 2,896,540 | | |
| | |
Common Units
|
| | | | | | | | | | | | | | | | | | | |||||||||
| | |
Shares
|
| |
Amount
|
| |
Receivable
from members |
| |
Accumulated
equity |
| |
Members’ equity
|
| |||||||||||||||
Balance, December 31, 2019 (audited)
|
| | | | 28,545 | | | | | $ | 200 | | | | | $ | (370,789) | | | | | $ | (900,253) | | | | | $ | (1,270,842) | | |
Receipts from members
|
| | | | — | | | | | | — | | | | | | 370,789 | | | | | | — | | | | | | 370,789 | | |
Distribution to members
|
| | | | | | | | | | | | | | | | | | | | | | (117,508) | | | | | | (117,508) | | |
Shares issued for acquisition of
Orange142, LLC |
| | | | 5,637 | | | | | | 4,294,041 | | | | | | — | | | | | | — | | | | | | 4,294,041 | | |
Net loss
|
| | |
|
—
|
| | | |
|
—
|
| | | | | — | | | | | | (908,190) | | | | | | (908,190) | | |
Balance, December 31, 2020 (audited)
|
| | | | 34,182 | | | | | | 4,294,241 | | | | | | — | | | | | | (1,925,951) | | | | | | 2,368,290 | | |
Distribution to members
|
| | | | — | | | | | | — | | | | | | — | | | | | | (924,695) | | | | | | (924,695) | | |
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | 623,701 | | | | | | 623,701 | | |
Balance, September 30, 2021 (unaudited)
|
| | | | 34,182 | | | | | $ | 4,294,241 | | | | | $ | — | | | | | $ | (2,226,945) | | | | | $ | 2,067,296 | | |
| | |
For the Nine Months Ended
September 30, |
| |||||||||
| | |
2021
(unaudited) |
| |
2020
(unaudited) |
| ||||||
Cash Flows Provided By (Used In) Operating Activities: | | | | | | | | | | | | | |
Net income (loss)
|
| | | $ | 623,701 | | | | | $ | (380,490) | | |
Adjustments to reconcile net income (loss) to net cash provided by (used
in) operating activities: |
| | | | | | | | | | | | |
Amortization of deferred financing costs
|
| | | | 253,887 | | | | | | — | | |
Amortization of intangible assets
|
| | | | 1,465,364 | | | | | | — | | |
Forgiveness of Paycheck Protection Program loan
|
| | | | (10,000) | | | | | | — | | |
Paid-in-kind interest
|
| | | | 269,260 | | | | | | — | | |
Gain from revaluation and settlement of earnout liability
|
| | | | (21,232) | | | | | | (401,677) | | |
Bad debt expense
|
| | | | 67,541 | | | | | | 8,086 | | |
Changes in operating assets and liabilities:
|
| | | | | | | | | | | | |
Accounts receivable
|
| | | | 708,025 | | | | | | (342,221) | | |
Prepaid expenses and other current assets
|
| | | | (491,560) | | | | | | 17,298 | | |
Accounts payable
|
| | | | (153,045) | | | | | | (424,001) | | |
Accrued liabilities
|
| | | | 118,043 | | | | | | 257,908 | | |
Deferred revenues
|
| | | | 375,621 | | | | | | 242,162 | | |
Related party payable
|
| | | | (964) | | | | | | 70,801 | | |
Net cash provided by (used in) operating activities
|
| | | | 3,204,641 | | | | | | (952,134) | | |
Cash Flows Used In Investing Activities: | | | | | | | | | | | | | |
Cash paid for acquisition of Orange142, net of cash acquired
|
| | | | — | | | | | | (10,985,849) | | |
Net cash used in investing activities
|
| | | | — | | | | | | (10,985,849) | | |
Cash Flows (Used In) Provided By Financing Activities: | | | | | | | | | | | | | |
Proceeds from note payable
|
| | | | — | | | | | | 12,825,000 | | |
Payments on note payable
|
| | | | (1,206,750) | | | | | | — | | |
Payments of litigation settlement
|
| | | | — | | | | | | (210,000) | | |
Proceeds from lines of credit
|
| | | | — | | | | | | 430,051 | | |
Payment of deferred financing costs
|
| | | | — | | | | | | (527,032) | | |
Proceeds from Paycheck Protection Program loan
|
| | | | 287,143 | | | | | | 287,100 | | |
Proceeds from Economic Injury Disaster Loan
|
| | | | — | | | | | | 150,000 | | |
Receipts from members
|
| | | | — | | | | | | 370,789 | | |
Payments on seller notes and earnouts payable
|
| | | | (369,185) | | | | | | (18,318) | | |
Distributions to members
|
| | | | (924,695) | | | | | | (116,958) | | |
Net cash (used in) provided by financing activities
|
| | | | (2,213,487) | | | | | | 13,190,632 | | |
Net increase in cash and cash equivalents
|
| | | | 991,154 | | | | | | 1,252,649 | | |
Cash and cash equivalents, beginning of the period
|
| | | | 1,611,998 | | | | | | 882,292 | | |
Cash and cash equivalents, end of the period
|
| | | $ | 2,603,152 | | | | | $ | 2,134,941 | | |
Non-cash Investing and Financing:
|
| | | | | | | | | | | | |
Issuance of members’ units as purchase consideration (Note 3)
|
| | | $ | — | | | | | $ | 14,592,689 | | |
Supplemental Disclosure of Cash Flow Information: | | | | | | | | | | | | | |
Cash paid for taxes
|
| | | $ | 14,878 | | | | | $ | 12,154 | | |
Cash paid for interest
|
| | | $ | 3,111,628 | | | | | $ | 51,133 | | |
Subsidiary
|
| |
Current %
Ownership |
| |
Advertising
Solution |
| |
Date of Formation
|
| |
Date of
Acquisition |
|
Huddled Masses, LLC
|
| |
100%
|
| |
Buy-side
|
| |
November 13, 2012
|
| |
June 21, 2018
|
|
Colossus Media, LLC
|
| |
100%
|
| |
Sell-side
|
| |
September 8, 2017
|
| |
June 21, 2018
|
|
Orange142, LLC | | |
100%
|
| |
Buy-side
|
| |
March 6, 2013
|
| |
September 30, 2020
|
|
| | |
September 30,
2021 |
| |
December 31,
2020 |
| ||||||
Customer A
|
| | | | 49.9% | | | | | | 7.4% | | |
Customer B
|
| | | | 6.0% | | | | | | 40.4% | | |
Customer C
|
| | | | 5.3% | | | | | | 18.4% | | |
| | |
For the Nine Months Ended
September 30, |
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
Customer E
|
| | | | 16.8% | | | | | | 0.0% | | |
Customer A
|
| | | | 16.7% | | | | | | 9.1% | | |
Customer D
|
| | | | 15.4% | | | | | | 0.0% | | |
Customer C
|
| | | | 3.0% | | | | | | 15.2% | | |
Customer F
|
| | | | 0.0% | | | | | | 35.6% | | |
Customer G
|
| | | | 2.8% | | | | | | 12.4% | | |
| | |
Customer lists
|
| |
Trademarks and
tradenames |
| |
Non-compete
agreements |
| |
Total
|
| ||||||||||||
Fair value at acquisition date
|
| | | $ | 13,028,320 | | | | | $ | 3,501,200 | | | | | $ | 1,504,330 | | | | | $ | 18,033,850 | | |
Accumulated amortization
|
| | | | (1,302,832) | | | | | | (350,120) | | | | | | (300,866) | | | | | | (1,953,818) | | |
Intangibles, net as of September 30, 2021
|
| | | $ | 11,725,488 | | | | | $ | 3,151,080 | | | | | $ | 1,203,464 | | | | | $ | 16,080,032 | | |
Estimated life (years)
|
| | | | 10 | | | | | | 10 | | | | | | 5 | | | | | | | | |
Weighted-average remaining life (years) at September 30, 2021
|
| | | | 9.0 | | | | | | 9.0 | | | | | | 4.0 | | | | | | | | |
| | |
Total
|
| |||
2021
|
| | | $ | 488,454 | | |
2022
|
| | | | 1,953,818 | | |
2023
|
| | | | 1,953,818 | | |
2024
|
| | | | 1,953,818 | | |
2025
|
| | | | 1,878,602 | | |
Thereafter
|
| | | | 7,851,522 | | |
Total
|
| | | $ | 16,080,032 | | |
|
Cash paid to sellers
|
| | | $ | 12,000,000 | | |
|
Member units issued
|
| | | | 4,294,041 | | |
|
Mandatorily redeemable units
|
| | | | 9,913,940 | | |
|
Total purchase consideration
|
| | | $ | 26,207,981 | | |
| Fair value of assets acquired: | | | |||||
|
Cash and cash equivalents
|
| | | $ | 1,014,151 | | |
|
Accounts receivable
|
| | | | 4,590,945 | | |
|
Prepaid expenses and other current assets
|
| | | | 148,717 | | |
|
Other assets
|
| | | | 9,618 | | |
|
Intangible assets
|
| | | | 18,033,850 | | |
|
Goodwill
|
| | | | 4,095,700 | | |
|
Total assets acquired
|
| | | | 27,892,981 | | |
| | | | | | | | |
| Fair values of liabilities assumed: | | | |||||
|
Accounts payable
|
| | | $ | 683,521 | | |
|
Accrued liabilities
|
| | | | 244,165 | | |
|
Deferred revenue
|
| | | | 757,314 | | |
|
Total liabilities assumed
|
| | | | 1,685,000 | | |
|
Total fair value of net assets
|
| | | $ | 26,207,981 | | |
|
| | |
For the
Nine Months Ended September 30, 2020 |
| |||
Revenue — pro forma combined
|
| | | $ | 23,814,089 | | |
Net income — pro forma combined
|
| | | $ | 3,989,949 | | |
| | |
For the
Nine Months Ended September 30, 2020 |
| |||
Revenue
|
| | | $ | 5,876,008 | | |
Add: revenue, Orange142
|
| | | | 17,938,081 | | |
Revenue — pro forma combined
|
| | | $ | 23,814,089 | | |
| | |
September 30,
2021 |
| |
December 31,
2020 |
| ||||||
Accrued compensation and benefits
|
| | | $ | 610,166 | | | | | $ | 482,436 | | |
Accrued litigation fees
|
| | | | 501,078 | | | | | | 501,078 | | |
Accrued expenses
|
| | | | 313,287 | | | | | | 317,401 | | |
Accrued interest
|
| | | | 86,032 | | | | | | 91,605 | | |
Total accrued liabilities
|
| | | $ | 1,510,563 | | | | | $ | 1,392,520 | | |
| | |
For the Nine Months Ended
September 30, |
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
Interest expense — East West Bank
|
| | | $ | 28,368 | | | | | $ | — | | |
Interest expense — First Citizens Bank
|
| | | | — | | | | | | 18,297 | | |
Amortization of deferred financing costs
|
| | | | 38,832 | | | | | | — | | |
Total interest expense and amortization of deferred financing costs
|
| | | $ | 67,200 | | | | | $ | 18,297 | | |
| | |
For the Nine Months Ended
September 30, |
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
Interest expense
|
| | | $ | 1,509,752 | | | | | $ | — | | |
Amortization of deferred financing costs
|
| | | | 215,055 | | | | | | — | | |
Total interest expense and amortization of deferred financing costs
|
| | | $ | 1,724,807 | | | | | $ | — | | |
|
2021
|
| | | $ | — | | |
|
2022
|
| | | | 3,062,435 | | |
|
2023
|
| | | | 9,447,981 | | |
|
2024
|
| | | | 74,912 | | |
|
2025
|
| | | | 75,385 | | |
|
Thereafter
|
| | | | 168,235 | | |
|
Total
|
| | | | 12,828,948 | | |
|
Less current portion
|
| | | | (2,611,685) | | |
|
Less deferred financing costs
|
| | | | (286,741) | | |
|
Long-term debt, net
|
| | | $ | 9,930,522 | | |
|
2021
|
| | | $ | 36,638 | | |
|
2022
|
| | | | 121,651 | | |
|
2023
|
| | | | 90,138 | | |
| | | | | $ | 248,427 | | |
| | |
For the Nine Months Ended September 30,
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
Net income (loss) per unit attributable to members
|
| | | $ | 623,701 | | | | | $ | (380,490) | | |
Number of units outstanding at the beginning of the year
|
| | | | 34,182 | | | | | | 28,545 | | |
Weighted average units issued during the year
|
| | | | — | | | | | | 21 | | |
Number of units outstanding at the end of the year, basic and diluted
|
| | | | 34,182 | | | | | | 28,566 | | |
Net income (loss) per unit, basic and diluted
|
| | | $ | 18.25 | | | | | $ | (13.32) | | |
| | |
For the Nine Months Ended
September 30, |
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
Buy-side advertising
|
| | | $ | 19,975,235 | | | | | $ | 4,377,708 | | |
Sell-side advertising
|
| | | | 5,261,135 | | | | | | 1,498,300 | | |
Total revenues
|
| | | $ | 25,236,370 | | | | | $ | 5,876,008 | | |
| | |
For the Nine Months Ended
September 30, |
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
Buy-side advertising
|
| | | $ | 4,705,408 | | | | | $ | 536,181 | | |
Sell-side advertising
|
| | | | 277,293 | | | | | | (95,655) | | |
Corporate office
|
| | | | (1,921,973) | | | | | | (1,325,375) | | |
Consolidated operating income (loss)
|
| | | $ | 3,060,728 | | | | | $ | (884,849) | | |
| | |
At
September 30, 2021 |
| |
At
December 31, 2020 |
| ||||||
Buy-side advertising
|
| | | $ | 25,653,242 | | | | | $ | 27,622,180 | | |
Sell-side advertising
|
| | | | 3,608,434 | | | | | | 2,641,325 | | |
Corporate office
|
| | | | 636,751 | | | | | | 431,970 | | |
Total Assets
|
| | | $ | 29,898,427 | | | | | $ | 30,695,475 | | |
| | |
Page
|
| |||
| | | | F-57 | | | |
Financial Statements: | | | | | | | |
| | | | F-59 | | | |
| | | | F-60 | | | |
| | | | F-61 | | | |
| | |
|
| |
| | |
2019
|
| |
2018
|
| ||||||
ASSETS
|
| ||||||||||||
CURRENT ASSETS: | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 614,048 | | | | | $ | 897,479 | | |
Accounts receivable, net
|
| | | | 3,154,887 | | | | | | 1,636,790 | | |
Prepaid expenses and other current assets
|
| | | | 250,201 | | | | | | 58,839 | | |
Total current assets
|
| | | | 4,019,136 | | | | | | 2,593,108 | | |
Other assets
|
| | | | 9,618 | | | | | | 26,483 | | |
TOTAL ASSETS
|
| | |
$
|
4,028,754
|
| | | | $ | 2,619,591 | | |
LIABILITIES AND MEMBERS’ EQUITY
|
| ||||||||||||
CURRENT LIABILITIES: | | | | | | | | | | | | | |
Accounts payable
|
| | | $ | 570,226 | | | | | $ | 165,593 | | |
Accrued liablilities
|
| | | | 366,566 | | | | | | 419,127 | | |
Deferred revenue
|
| | | | 375,794 | | | | | | 845,211 | | |
Total current liabilities
|
| | | | 1,312,586 | | | | | | 1,429,931 | | |
Total liabilities
|
| | | | 1,312,586 | | | | | | 1,429,931 | | |
MEMBERS’ EQUITY
|
| | | | 2,716,168 | | | | | | 1,189,660 | | |
TOTAL LIABILITIES AND MEMBERS’ EQUITY
|
| | |
$
|
4,028,754
|
| | | | $ | 2,619,591 | | |
| | |
2019
|
| |
2018
|
| ||||||
ADVERTISING REVENUES
|
| | | $ | 14,043,423 | | | | | $ | 10,002,965 | | |
MARKETING REVENUES
|
| | | | 2,911,636 | | | | | | 36,441 | | |
TOTAL REVENUES
|
| | | | 16,955,059 | | | | | | 10,039,406 | | |
COST OF SALES
|
| | | | 5,296,385 | | | | | | 4,125,520 | | |
GROSS PROFIT
|
| | | | 11,658,674 | | | | | | 5,913,886 | | |
OPERATING EXPENSES: | | | | | | | | | | | | | |
Payroll related costs
|
| | | | 4,594,768 | | | | | | 2,495,993 | | |
General and administrative
|
| | | | 1,512,376 | | | | | | 1,229,738 | | |
Total operating expenses
|
| | | | 6,107,144 | | | | | | 3,725,731 | | |
Income from operations
|
| | | | 5,551,530 | | | | | | 2,188,155 | | |
OTHER INCOME: | | | | | | | | | | | | | |
Interest income
|
| | | | 240 | | | | | | 241 | | |
Gain on sale of property and equipment
|
| | | | 11,200 | | | | | | — | | |
Total other income
|
| | | | 11,440 | | | | | | 241 | | |
Income before tax provision
|
| | | | 5,562,970 | | | | | | 2,188,396 | | |
Provision for taxes
|
| | | | (51,638) | | | | | | (28,872) | | |
Net income
|
| | | $ | 5,511,332 | | | | | $ | 2,159,524 | | |
Members’ equity, beginning of year
|
| | | $ | 1,189,660 | | | | | $ | 1,319,951 | | |
Equity transferred from USDM LLC
|
| | | | 76,638 | | | | | | — | | |
Distribution to parent
|
| | | | (4,061,462) | | | | | | (2,289,815) | | |
Net income
|
| | | | 5,511,332 | | | | | | 2,159,524 | | |
Members’ equity, end of year
|
| | | $ | 2,716,168 | | | | | $ | 1,189,660 | | |
| | |
2019
|
| |
2018
|
| ||||||
CASH FLOWS FROM OPERATING ACTIVITIES: | | | | | | | | | | | | | |
Net income
|
| | | $ | 5,511,332 | | | | | $ | 2,159,524 | | |
Adjustments to reconcile net income to net cash provided by operating activities:
|
| | | | | | | | | | | | |
Gain on sale of property and equipment
|
| | | | (11,200) | | | | | | — | | |
Changes in operating assets and liabilities:
|
| | | | | | | | | | | | |
Accounts receivable
|
| | | | (1,518,097) | | | | | | (790,602) | | |
Prepaid expenses and other assets
|
| | | | (174,497) | | | | | | (14,909) | | |
Accounts payable and accrued liabilities
|
| | | | 352,072 | | | | | | (18,010) | | |
Deferred revenues
|
| | | | (469,417) | | | | | | 444,503 | | |
Related-party receivable
|
| | | | — | | | | | | 296,300 | | |
Net cash provided by operating activities
|
| | | | 3,690,193 | | | | | | 2,076,806 | | |
CASH FLOWS FROM INVESTING ACTIVITIES: | | | | | | | | | | | | | |
Cash proceeds from sale of property and equipment
|
| | | | 11,200 | | | | | | — | | |
Net cash provided by investing activities
|
| | | | 11,200 | | | | | | — | | |
CASH FLOWS FROM FINANCING ACTIVITIES: | | | | | | | | | | | | | |
Distributions to parent
|
| | | | (4,061,462) | | | | | | (2,289,815) | | |
Equity transferred from USDM LLC
|
| | | | 76,638 | | | | | | — | | |
Net cash used in financing activities
|
| | | | (3,984,824) | | | | | | (2,289,815) | | |
Net decrease in cash and cash equivalents
|
| | | | (283,431) | | | | | | (213,009) | | |
Cash and cash equivalents, beginning of year
|
| | | | 897,479 | | | | | | 1,110,488 | | |
Cash and cash equivalents, end of year
|
| | | $ | 614,048 | | | | | $ | 897,479 | | |
SUPPLEMENTAL INFORMATION: | | | | | | | | | | | | | |
Cash paid for income taxes
|
| | | $ | 51,638 | | | | | $ | 28,872 | | |
| | |
2019
|
| |
2018
|
| ||||||
Bonus payable
|
| | | $ | 59,013 | | | | | $ | 90,576 | | |
Other payable media
|
| | | | — | | | | | | 241,222 | | |
Other accrued expenses
|
| | | | 21,035 | | | | | | 39,913 | | |
Customer deposits
|
| | | | 113,799 | | | | | | — | | |
Commissions Payable
|
| | | | 172,719 | | | | | | 47,416 | | |
| | | | $ | 366,566 | | | | | $ | 419,127 | | |
| For the years ending December 31, | | | |||||
|
2020
|
| | | $ | 78,000 | | |
|
2021
|
| | | | 80,400 | | |
|
Total
|
| | | $ | 158,400 | | |
| | |
Page
|
| |||
Financial Statements | | | | | | | |
| | | | F-69 | | | |
| | | | F-70 | | | |
| | | | F-71 | | | |
| | | | F-72 | | | |
| | | | F-73 | | |
| | |
September 30,
2020 |
| |
December 31,
2019 |
| ||||||
| | |
(Unaudited)
|
| |
(Audited)
|
| ||||||
ASSETS | | | | ||||||||||
CURRENT ASSETS | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 1,014,151 | | | | | $ | 614,048 | | |
Accounts receivable, net
|
| | | | 4,590,945 | | | | | | 3,154,887 | | |
Prepaid expenses and other current assets
|
| | | | 148,717 | | | | | | 250,201 | | |
Total current assets
|
| | | | 5,753,813 | | | | | | 4,019,136 | | |
Other long-term assets
|
| | | | 9,618 | | | | | | 9,618 | | |
Total assets
|
| | | $ | 5,763,431 | | | | | $ | 4,028,754 | | |
LIABILITIES AND MEMBERS’ EQUITY | | | | | | | | | | | | | |
CURRENT LIABILITIES | | | | | | | | | | | | | |
Accounts payable
|
| | | $ | 683,521 | | | | | $ | 570,226 | | |
Accrued liabilities
|
| | | | 244,165 | | | | | | 366,566 | | |
Deferred revenues
|
| | | | 757,314 | | | | | | 375,794 | | |
Total current liabilities
|
| | | | 1,685,000 | | | | | | 1,312,586 | | |
MEMBERS’ EQUITY
|
| | | | 4,078,431 | | | | | | 2,716,168 | | |
Total liabilities and members’ equity
|
| | | $ | 5,763,431 | | | | | $ | 4,028,754 | | |
| | |
For the Nine Months Ended
September 30, 2020 |
| |
For the Nine Months Ended
September 30, 2019 |
| | ||||||||
Revenues | | | | | | | | | | | | | | | | |
Advertising revenues
|
| | | $ | 14,887,635 | | | | | $ | 9,443,989 | | | | | |
Marketing revenues
|
| | | | 3,050,446 | | | | | | 2,161,962 | | | | | |
Total revenues
|
| | | | 17,938,081 | | | | | | 11,605,951 | | | | | |
Cost of revenues
|
| | | | 5,267,463 | | | | | | 3,750,595 | | | | | |
Gross profit
|
| | | | 12,670,618 | | | | | | 7,855,356 | | | | | |
Operating expenses | | | | | | | | | | | | | | | | |
Compensation, taxes and benefits
|
| | | | 4,038,610 | | | | | | 3,028,255 | | | | | |
General and administrative
|
| | | | 757,540 | | | | | | 1,128,554 | | | | | |
Total operating expenses
|
| | | | 4,796,150 | | | | | | 4,156,809 | | | | | |
Income from operations
|
| | | | 7,874,468 | | | | | | 3,698,547 | | | | | |
Other income
|
| | | | 11,900 | | | | | | 11,380 | | | | | |
Total other income
|
| | | | 11,900 | | | | | | 11,380 | | | | | |
Tax expense
|
| | | | (48,971) | | | | | | — | | | | | |
Net income
|
| | | $ | 7,837,397 | | | | | $ | 3,709,927 | | | | | |
| | |
Common Units
|
| |
Accumulated
equity |
| |
Members’
equity |
| |||||||||||||||
|
Shares
|
| |
Amount
|
| ||||||||||||||||||||
Balance, December 31, 2018 (audited)
|
| | | | 1,000 | | | | | $ | 10 | | | | | $ | 1,189,648 | | | | | $ | 1,189,658 | | |
Equity transfer from USDM LLC
|
| | | | | | | | | | | | | | | | 76,638 | | | | | | 76,638 | | |
Distribution to members
|
| | | | | | | | | | | | | | | | (3,235,600) | | | | | | (3,235,600) | | |
Net income
|
| | | | | | | | | | | | | | | | 3,709,927 | | | | | | 3,709,927 | | |
Balance, September 30, 2019 (unaudited)
|
| | | | 1,000 | | | | | $ | 10 | | | | | $ | 1,740,613 | | | | | $ | 1,740,623 | | |
| | |
Common Units
|
| |
Accumulated
equity |
| |
Members’
equity |
| |||||||||||||||
|
Shares
|
| |
Amount
|
| ||||||||||||||||||||
Balance, December 31, 2018 (audited)
|
| | | | 1,000 | | | | | $ | 10 | | | | | $ | 1,189,648 | | | | | $ | 1,189,658 | | |
Equity transfer from USDM LLC
|
| | | | | | | | | | | | | | | | 76,638 | | | | | | 76,638 | | |
Distribution to members
|
| | | | | | | | | | | | | | | | (4,061,462) | | | | | | (4,061,462) | | |
Net income
|
| | | | | | | | | | | | | | | | 5,511,332 | | | | | | 5,511,332 | | |
Balance, December 31, 2019 (audited)
|
| | | | 1,000 | | | | | | 10 | | | | | | 2,716,156 | | | | | | 2,716,166 | | |
Distribution to members
|
| | | | | | | | | | | | | | | | (6,475,132) | | | | | | (6,475,132) | | |
Net income
|
| | | | | | | | | | | | | | | | 7,837,397 | | | | | | 7,837,397 | | |
Balance, September 30, 2020 (unaudited)
|
| | | | 1,000 | | | | | $ | 10 | | | | | $ | 4,078,421 | | | | | $ | 4,078,431 | | |
| | |
September 30,
2020 |
| |
September 30,
2019 |
| ||||||
Cash Flows From Operating Activities: | | | | | | | | | | | | | |
Net income
|
| | | $ | 7,837,397 | | | | | $ | 3,709,927 | | |
Adjustments to reconcile net loss to net cash provided by operating activities:
|
| | | | | | | | | | | | |
Changes in operating assets and liabilities:
|
| | | | | | | | | | | | |
Accounts receivable
|
| | | | (1,436,059) | | | | | | (758,546) | | |
Prepaid expenses and other current assets
|
| | | | 101,484 | | | | | | (212,319) | | |
Other long-term assets
|
| | | | — | | | | | | 16,865 | | |
Accounts payable
|
| | | | 113,293 | | | | | | 257,304 | | |
Accrued liabilities
|
| | | | (122,400) | | | | | | 111,090 | | |
Deferred revenues
|
| | | | 381,520 | | | | | | 232,803 | | |
Net cash provided by operating activities
|
| | | | 6,875,235 | | | | | | 3,357,124 | | |
Cash Flows (Used In) Provided By Financing Activities: | | | | | | | | | | | | | |
Distributions to members
|
| | | | (6,475,132) | | | | | | (3,235,600) | | |
Equity transferred from USDM LLC
|
| | | | — | | | | | | 76,638 | | |
Net cash used in financing activities
|
| | | | (6,475,132) | | | | | | (3,158,962) | | |
Net increase in cash and cash equivalents
|
| | | | 400,103 | | | | | | 198,162 | | |
Cash and cash equivalents, beginning of the period
|
| | | | 614,048 | | | | | | 897,479 | | |
Cash and cash equivalents, end of the period
|
| | | $ | 1,014,151 | | | | | $ | 1,095,641 | | |
| | |
September 30,
2020 |
| |
December 31,
2019 |
| ||||||
Accrued commissions
|
| | | $ | 136,525 | | | | | $ | 172,719 | | |
Other accrued expenses
|
| | | | 99,835 | | | | | | 21,035 | | |
Accrued bonus
|
| | | | 6,185 | | | | | | 59,013 | | |
Customer deposits
|
| | | | 1,620 | | | | | | 113,799 | | |
Total accrued liabilities
|
| | | $ | 244,165 | | | | | $ | 366,566 | | |
| | |
Amount
|
| |||
SEC registration fee
|
| | | $ | 4,449 | | |
Nasdaq listing fee
|
| | | | 6,500 | | |
FINRA filing fee
|
| | | | 11,750 | | |
Accountants’ fees and expenses
|
| | | | 410,000 | | |
Legal fees and expenses
|
| | | | 1,200,000 | | |
Transfer Agent’s fees and expenses
|
| | | | 4,500 | | |
Printing expenses
|
| | | | 90,000 | | |
Underwriters reimbursable expenses
|
| | | | 200,000 | | |
Miscellaneous
|
| | | | 82,500 | | |
Total expenses
|
| | | $ | 2,009,699 | | |
Exhibit No.
|
| |
Description
|
|
1.1 | | | | |
3.1* | | | | |
3.2* | | | | |
3.3* | | | | |
3.4* | | | | |
4.1* | | | | |
4.2 | | | | |
4.3 | | | | |
4.4 | | | | |
5.1 | | | | |
10.1* | | | | |
10.2* | | | | |
10.3+* | | | | |
10.4* | | | | |
10.5* | | | | |
10.6* | | | | |
10.7* | | | | |
10.8* | | | | |
10.9* | | | | |
10.10+* | | | | |
10.11+* | | | | |
10.12+* | | | | |
10.13+* | | | |
Exhibit No.
|
| |
Description
|
|
10.14+* | | | | |
10.15+* | | | Form of Executive Employment Agreement. | |
10.16#* | | | | |
10.17* | | | | |
10.18* | | | | |
21.1* | | | | |
23.1 | | | | |
23.2 | | | | |
23.3 | | | | |
23.4 | | | | |
24.1* | | | Power of Attorney (included in signature page of Amendment No. 1 of this Registration Statement). | |
|
Signature
|
| |
Title
|
| |
Date
|
|
|
/s/ Mark D. Walker
Mark D. Walker
|
| |
Chairman, Chief Executive Officer, and Director
(Principal Executive Officer) |
| | January 31, 2022 | |
|
*
Susan Echard
|
| |
Chief Financial Officer
(Principal Financial Officer) |
| | January 31, 2022 | |
|
*
Keith Smith
|
| |
President and Director
|
| | January 31, 2022 | |
|
*
Richard Cohen
|
| |
Director
|
| | January 31, 2022 | |
|
*
Antoinette R. Leatherberry
|
| |
Director
|
| | January 31, 2022 | |