| | |
Per Unit
|
| |
Total
|
| ||||||
Initial public offering price(1)
|
| | | $ | 5.50 | | | | | $ | 15,400,000 | | |
Underwriting discounts and commissions(2)
|
| | | $ | 0.385 | | | | | $ | 1,078,000 | | |
Proceeds, before expenses, to us
|
| | | $ | 5.115 | | | | | $ | 14,322,000 | | |
|
The Benchmark Company
|
| |
Roth Capital Partners
|
|
| | |
Page
|
| |||
| | | | 1 | | | |
| | | | 17 | | | |
| | | | 25 | | | |
| | | | 54 | | | |
| | | | 56 | | | |
| | | | 57 | | | |
| | | | 58 | | | |
| | | | 63 | | | |
| | | | 65 | | | |
| | | | 68 | | | |
| | | | 75 | | | |
| | | | 94 | | | |
| | | | 107 | | | |
| | | | 114 | | | |
| | | | 120 | | | |
| | | | 124 | | | |
| | | | 126 | | | |
| | | | 133 | | | |
| | | | 134 | | | |
| | | | 143 | | | |
| | | | 150 | | | |
| | | | 150 | | |
| | |
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 |
| |
Nine Months Ended
September 30, 2021 |
| ||||||||||||||||||||||||
| | |
As Reported
|
| |
Pro forma
for the acquisition of Orange142, LLC (unaudited) |
| |
Pro Forma, as
adjusted, for the Orange142 acquisition and Organizational Transactions (unaudited) |
| |
As Reported
(unaudited) |
| |
Pro forma,
as adjusted for the Organizational Transactions (unaudited) |
| |||||||||||||||
Revenues | | | | | | | | | | | | | | | | | |||||||||||||||
Buy-side advertising
|
| | | $ | 9,656,165 | | | | | $ | 27,594,246 | | | | | $ | 27,594,246 | | | | | $ | 19,975,235 | | | | | $ | 19,975,235 | | |
Sell-side advertising
|
| | | | 2,821,354 | | | | | | 2,821,354 | | | | | | 2,821,354 | | | | | | 5,261,135 | | | | | | 5,261,135 | | |
Total revenues
|
| | | | 12,477,519 | | | | | | 30,415,600 | | | | | | 30,415,600 | | | | | | 25,236,370 | | | | | | 25,236,370 | | |
Cost of revenues
|
| | | | | | | | | | | | | | | | |||||||||||||||
Buy-side advertising
|
| | | | 4,864,234 | | | | | | 10,131,697 | | | | | | 10,131,697 | | | | | | 7,480,727 | | | | | | 7,480,727 | | |
Sell-side advertising
|
| | | | 2,440,975 | | | | | | 2,440,975 | | | | | | 2,440,975 | | | | | | 4,348,756 | | | | | | 4,348,756 | | |
Total cost of revenues
|
| | | | 7,305,209 | | | | | | 12,572,672 | | | | | | 12,572,672 | | | | | | 11,829,483 | | | | | | 11,829,483 | | |
Gross profit
|
| | | | 5,172,310 | | | | | | 17,842,928 | | | | | | 17,842,928 | | | | | | 13,406,887 | | | | | | 13,406,887 | | |
Operating expenses | | | | | | | | | | | | | | | | | |||||||||||||||
Compensation, taxes and benefits
|
| | | | 3,334,060 | | | | | | 7,095,086 | | | | | | 7,095,086 | | | | | | 6,131,930 | | | | | | 6,131,930 | | |
General and administrative
|
| | | | 1,848,407 | | | | | | 4,791,311 | | | | | | 4,791,311 | | | | | | 4,214,229 | | | | | | 4,214,229 | | |
Total operating expenses
|
| | | | 6,016,874 | | | | | | 11,886,397 | | | | | | 11,886,397 | | | | | | 10,346,159 | | | | | | 10,346,159 | | |
(Loss) income from operations
|
| | | | (844,564) | | | | | | 5,956,531 | | | | | | 5,956,531 | | | | | | 3,060,728 | | | | | | 3,060,728 | | |
Other (expense) income | | | | | | | | | | | | | | | | | |||||||||||||||
Other income
|
| | | | 134,776 | | | | | | 146,676 | | | | | | 146,676 | | | | | | 19,186 | | | | | | 19,186 | | |
Forgiveness of Paycheck Protection Program loan
|
| | | | 277,100 | | | | | | 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 | | | | | | 21,232 | | | | | | 21,232 | | |
Loss on redemption of preferred units
|
| | | | — | | | | | | — | | | | | | (590,689) | | | | | | — | | | | | | (590,689) | | |
Interest expense
|
| | | | (865,055) | | | | | | (2,937,006) | | | | | | (2,937,006) | | | | | | (2,432,567) | | | | | | (2,432,567) | | |
Total other (expense) income
|
| | | | (51,502) | | | | | | (2,111,553) | | | | | | (2,702,242) | | | | | | (2,382,149) | | | | | | (2,972,838) | | |
Tax expense
|
| | | | (12,124) | | | | | | (61,095) | | | | | | (61,095) | | | | | | (54,878) | | | | | | (54,878) | | |
Net income (loss)
|
| | | $ | (908,190) | | | | | $ | 3,783,883 | | | | | $ | 3,193,194 | | | | | $ | 623,701 | | | | | $ | 33,012 | | |
Net income (loss) per common unit/common stock:
|
| | | | | | | | | | | | | | | | |||||||||||||||
Basic
|
| | | $ | (30.32) | | | | | $ | (92.02) | | | | | $ | 0.23 | | | | | $ | 18.25 | | | | | $ | nm | | |
Diluted
|
| | | $ | (30.32) | | | | | $ | (92.02) | | | | | $ | 0.19 | | | | | $ | 18.25 | | | | | $ | nm | | |
Weighted-average common units/
common stock outstanding: |
| | | | | | | | | | | | | | | | |||||||||||||||
Basic
|
| | | | 29,954 | | | | | | 34,182 | | | | | | 14,178,000 | | | | | | 34,182 | | | | | | 14,178,000 | | |
Diluted
|
| | | | 29,954 | | | | | | 34,182 | | | | | | 16,978,000 | | | | | | 34,182 | | | | | | 16,978,000 | | |
| | |
As of
September 30, 2021 |
| |||||||||
| | |
Actual
(unaudited) |
| |
Pro Forma
for the Organizational Transactions (unaudited) |
| ||||||
ASSETS | | | | ||||||||||
CURRENT ASSETS | | | | ||||||||||
Cash and cash equivalents
|
| | | $ | 2,603,152 | | | | | $ | 929,916 | | |
Accounts receivable, net
|
| | | | 3,903,809 | | | | | | 3,903,809 | | |
Prepaid expenses and other current assets
|
| | | | 727,075 | | | | | | 727,075 | | |
Total current assets
|
| | | | 7,234,036 | | | | | | 5,560,800 | | |
Goodwill
|
| | | | 6,519,636 | | | | | | 6,519,636 | | |
Intangible assets, net
|
| | | | 16,080,032 | | | | | | 16,080,032 | | |
Deferred financing costs, net
|
| | | | 51,775 | | | | | | 51,775 | | |
Other long-term assets
|
| | | | 12,948 | | | | | | 12,948 | | |
Total assets
|
| | | $ | 29,898,427 | | | | | $ | 28,225,191 | | |
LIABILITIES AND MEMBERS’ EQUITY/STOCKHOLDERS’ EQUITY | | | | | | | | | |||||
CURRENT LIABILITIES | | | | | | | | | |||||
Accounts payable
|
| | | $ | 3,110,281 | | | | | $ | 3,110,281 | | |
Accrued liabilities
|
| | | | 1,510,563 | | | | | | 1,510,563 | | |
Notes payable, current portion
|
| | | | 2,611,685 | | | | | | 2,611,685 | | |
Deferred revenues
|
| | | | 684,303 | | | | | | 684,303 | | |
Related party payables
|
| | | | 69,837 | | | | | | 69,837 | | |
Seller notes payable
|
| | | | — | | | | | | — | | |
Seller earnout payable
|
| | | | — | | | | | | — | | |
Total current liabilities
|
| | | | 7,986,669 | | | | | | 7,986,669 | | |
Notes payable, net of short-term portion and
$286,741 of deferred financing cost as of and September 30, 2021 |
| | | | 9,086,328 | | | | | | 9,086,328 | | |
Mandatorily redeemable non-participating
preferred units |
| | | | 9,913,940 | | | | | | 3,458,378 | | |
Line of credit
|
| | | | 407,051 | | | | | | 407,051 | | |
Paycheck Protection Program loan
|
| | | | 287,143 | | | | | | 287,143 | | |
Economic Injury Disaster Loan
|
| | | | 150,000 | | | | | | 150,000 | | |
Total liabilities
|
| | | | 27,831,131 | | | | | | 21,375,569 | | |
MEMBERS’/STOCKHOLDERS’ EQUITY | | | | | | | | | |||||
Units, 1,000,000 units authorized as of September 30, 2021; 34,182 units issued and outstanding as of September 30, 2021
|
| | | | 4,294,241 | | | | | | — | | |
Accumulated deficit
|
| | | | (2,226,945) | | | | | | (2,817,634) | | |
Class A common stock, $0.001 par value per share; no shares authorized, issued or outstanding as of September 30, 2021, actual; 160,000,000 shares authorized, 2,800,000 shares issued and outstanding as of September 30, 2021, pro forma
|
| | | | — | | | | | | 2,800 | | |
| | |
As of
September 30, 2021 |
| |||||||||
| | |
Actual
(unaudited) |
| |
Pro Forma
for the Organizational Transactions (unaudited) |
| ||||||
Class B common stock, $0.001 par value per share; no shares authorized, issued or outstanding as of 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
|
| | | | — | | | | | | 9,653,078 | | |
Total members’/stockholders’ equity
|
| | | | 2,067,296 | | | | | | 6,849,622 | | |
Total liabilities and members’/stockholders’ equity
|
| | | $ | 29,898,427 | | | | | $ | 28,225,191 | | |
|
| | |
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 excluding the offering (unaudited) |
| |
Pro Forma for the
Organizational Transactions and the offering (unaudited)(1) |
| |||||||||
Cash and cash equivalents
|
| | | $ | 2,603,152 | | | | | $ | (11,443,299) | | | | | $ | 929,916 | | |
Long-term debt
|
| | | | 19,844,462 | | | | | | 13,388,900 | | | | | | 13,388,900 | | |
Members’/stockholders’ (deficit) equity: | | | | | | | | | | | | | | | | | | | |
Members’ (deficit) equity attributable to Direct Digital Holdings, LLC
|
| | | | (2,226,945) | | | | | | (2,817,634) | | | | | | (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; no shares authorized, issued and outstanding, pro forma; and 160,000,000 shares authorized, 2,800,000 issued and outstanding, pro forma for the offering |
| | | | — | | | | | | — | | | | | | 2,800 | | |
Class B common stock, $0.001 par value per share; no
shares authorized, issued and outstanding, actual; no shares authorized, issued and outstanding, pro forma; and 20,000,000 shares sauthorized, 11,378,000 issued and outstanding, pro forma for the offering |
| | | | — | | | | | | — | | | | | | 11,378 | | |
Additional paid-in capital
|
| | | | — | | | | | | 2,705,959 | | | | | | 9,653,078 | | |
Total members’/stockholder’s equity
|
| | | | 2,067,296 | | | | | | (111,675) | | | | | | 6,849,622 | | |
Total capitalization
|
| | | $ | 21,911,758 | | | | | $ | 13,277,225 | | | | | $ | 20,238,522 | | |
|
Assumed initial public offering price per share (attributing no value to the warrants)
|
| | | | | | | | | $ | 5.50 | | |
|
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
|
| | | $ | 0.69 | | | | | | | | |
|
Pro forma as adjusted net tangible book value (deficit) per share after giving effect to this offering
|
| | | | | | | | | $ | (1.11) | | |
|
Dilution per share to new investors in this offering
|
| | | | | | | | | $ | 6.61 | | |
| 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
|
| |
$5.6 million
|
|
|
Less: total liabilities
|
| |
(21.4) million
|
|
|
Pro forma net tangible book value (deficit)
|
| |
$(15.8) million
|
|
| Denominator: | | | | |
|
Shares of Class A common stock outstanding immediately after this offering and after the Assumed Redemption
|
| |
14,178,000
|
|
|
Pro forma net tangible book value (deficit) per share
|
| |
$(1.11)
|
|
| | |
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
|
| | | | 2,800,000 | | | | | | 100 | | | | | | 15,400,000 | | | | | | 100 | | | | | | 5.50 | | |
Total
|
| | | | 2,800,000 | | | | | | 100% | | | | | $ | 15,400,000 | | | | | | 100% | | | | | $ | 5.50 | | |
| | |
Year Ended
December 31, 2020 |
| |
Nine Months Ended
September 30, 2021 |
| ||||||||||||||||||||||||||||||||||||
| | |
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) |
| |
Direct Digital
Holdings, LLC (unaudited) |
| |
Pro Forma
for the Organizational Transactions and the offering (unaudited) |
| |||||||||||||||||||||
Revenues | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||||
Buy-side advertising
|
| | | $ | 9,656,165 | | | | | $ | 17,938,081 | | | | | $ | — | | | | | | | | | | | $ | 27,594,246 | | | | | $ | 19,975,235 | | | | | $ | 19,975,235 | | |
Sell-side advertising
|
| | | | 2,821,354 | | | | | | — | | | | | | — | | | | | | | | | | | | 2,821,354 | | | | | | 5,261,135 | | | | | | 5,261,135 | | |
Total revenues
|
| | | | 12,477,519 | | | | | | 17,938,081 | | | | | | — | | | | | | | | | | | | 30,415,600 | | | | | | 25,236,370 | | | | | | 25,236,370 | | |
Cost of revenues | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||||||||||||||
Buy-side advertising
|
| | | | 4,864,234 | | | | | | 5,267,463 | | | | | | — | | | | | | | | | | | | 10,131,697 | | | | | | 7,480,727 | | | | | | 7,480,727 | | |
Sell-side advertising
|
| | | | 2,440,975 | | | | | | — | | | | | | — | | | | | | | | | | | | 2,440,975 | | | | | | 4,348,756 | | | | | | 4,348,756 | | |
Total cost of revenues
|
| | | | 7,305,209 | | | | | | 5,267,463 | | | | | | — | | | | | | | | | | | | 12,572,672 | | | | | | 11,829,483 | | | | | | 11,829,483 | | |
Gross profit
|
| | | | 5,172,310 | | | | | | 12,670,618 | | | | | | — | | | | | | | | | | | | 17,842,928 | | | | | | 13,406,887 | | | | | | 13,406,887 | | |
Operating expenses | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||||||||||||||
Compensation, taxes and benefits
|
| | | | 3,334,060 | | | | | | 4,038,610 | | | | | | (277,584) | | | | | | (1) | | | | | | 7,095,086 | | | | | | 6,131,930 | | | | | | 6,131,930 | | |
General and administrative
|
| | | | 1,848,407 | | | | | | 757,540 | | | | | | 2,185,364 | | | | | | (2),(3) | | | | | | 4,791,311 | | | | | | 4,214,229 | | | | | | 4,214,229 | | |
Acquisition transaction
costs |
| | | | 834,407 | | | | | | — | | | | | | (834,407) | | | | | | (4) | | | | | | — | | | | | | — | | | | | | — | | |
Total operating expenses
|
| | | | 6,016,874 | | | | | | 4,796,150 | | | | | | 1,073,373 | | | | | | | | | | | | 11,886,397 | | | | | | 10,346,159 | | | | | | 10,346,159 | | |
Income (loss) from operations
|
| | | | (844,564) | | | | | | 7,874,468 | | | | | | (1,073,373) | | | | | | | | | | | | 5,956,531 | | | | | | 3,060,728 | | | | | | 3,060,728 | | |
Other income (expense) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||||
Other income
|
| | | | 134,776 | | | | | | 11,900 | | | | | | — | | | | | | | | | | | | 146,676 | | | | | | 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 | | | | | | 21,232 | | | | | | 21,232 | | |
Loss on redemption of preferred units
|
| | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | (590,689) | | | | | | — | | | | | | (590,689) | | |
Interest expense
|
| | | | (865,055) | | | | | | — | | | | | | (2,071,951) | | | | | | (5) | | | | | | (2,937,006) | | | | | | (2,432,567) | | | | | | (2,432,567) | | |
Total other income (expense)
|
| | | | (51,502) | | | | | | 11,900 | | | | | | (2,071,951) | | | | | | | | | | | | (2,702,242) | | | | | | (2,382,149) | | | | | | (2,972,838) | | |
Tax expense
|
| | | | (12,124) | | | | | | (48,971) | | | | | | — | | | | | | (6) | | | | | | (61,095) | | | | | | (54,878) | | | | | | (54,878) | | |
Net income (loss)
|
| | | $ | (908,190) | | | | | $ | 7,837,397 | | | | | $ | (3,145,324) | | | | | | | | | | | $ | 3,193,194 | | | | |
$
|
623,701
|
| | | |
$
|
33,012
|
| |
Net income (loss) per common unit/common stock:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||||
Basic
|
| | | $ | (30.32) | | | | | $ | 1,853.69 | | | | | $ | (92.02) | | | | | | | | | | | $ | 0.23 | | | | | $ | 18.25 | | | | |
|
nm
|
| |
Diluted
|
| | | $ | (30.32) | | | | | $ | 1,853.69 | | | | | $ | (92.02) | | | | | | | | | | | $ | 0.19 | | | | | $ | 18.25 | | | | |
|
nm
|
| |
Weighted-average common units/common stock
outstanding(7): |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||||
Basic
|
| | | | 29,954 | | | | | | 4,228 | | | | | | 34,182 | | | | | | | | | | | | 14,178,000 | | | | | | 34,182 | | | | | | 14,178,000 | | |
Diluted
|
| | | | 29,954 | | | | | | 4,228 | | | | | | 34,182 | | | | | | | | | | | | 16,978,000 | | | | | | 34,182 | | | | | | 16,978,000 | | |
| | |
As of September 30, 2021
|
| |||||||||||||||||||||||||||
| | |
Actual
(unaudited) |
| |
Pro Forma
for the Organizational Transactions excluding the offering (unaudited) |
| |
Notes
|
| |
Pro Forma
for the Organizational Transactions and the offering (unaudited) |
| |
Notes
|
| |||||||||||||||
ASSETS | | | | | | | | | | | | | | | | | | | | | | | | | | | |||||
CURRENT ASSETS | | | | | | | | | | | | | | | | | | | | | | | | | | | |||||
Cash and cash equivalents
|
| | | $ | 2,603,152 | | | | | $ | 2,603,152 | | | | | | | | | | | $ | 929,916 | | | | | | (1) | | |
Accounts receivable, net
|
| | | | 3,903,809 | | | | | | 3,903,809 | | | | | | | | | | | | 3,903,809 | | | | | | | | |
Prepaid expenses and other current assets
|
| | | | 727,075 | | | | | | 727,075 | | | | | | | | | | | | 727,075 | | | | | | | | |
Total current assets
|
| | | | 7,234,036 | | | | | | 7,234,036 | | | | | | | | | | | | 5,560,800 | | | | | | | | |
Goodwill
|
| | | | 6,519,636 | | | | | | 6,519,636 | | | | | | | | | | | | 6,519,636 | | | | | | | | |
Intangible assets, net
|
| | | | 16,080,032 | | | | | | 16,080,032 | | | | | | | | | | | | 16,080,032 | | | | | | | | |
Deferred financing costs, net
|
| | | | 51,775 | | | | | | 51,775 | | | | | | | | | | | | 51,775 | | | | | | | | |
Other long-term assets
|
| | | | 12,948 | | | | | | 12,948 | | | | | | | | | | | | 12,948 | | | | | | | | |
Total assets
|
| | | $ | 29,898,427 | | | | | $ | 29,898,427 | | | | | | | | | | | $ | 28,225,191 | | | | | | | | |
LIABILITIES AND MEMBERS’/STOCKHOLDERS’ EQUITY
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
CURRENT LIABILITIES | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Accounts payable
|
| | | $ | 3,110,281 | | | | | $ | 3,110,281 | | | | | | | | | | | $ | 3,110,281 | | | | | | | | |
Accrued liabilities
|
| | | | 1,510,563 | | | | | | 15,557,014 | | | | | | (1) | | | | | | 1,510,563 | | | | | | | | |
Notes payable, current portion
|
| | | | 2,611,685 | | | | | | 2,611,685 | | | | | | | | | | | | 2,611,685 | | | | | | | | |
Deferred revenues
|
| | | | 684,303 | | | | | | 684,303 | | | | | | | | | | | | 684,303 | | | | | | | | |
Related party payables
|
| | | | 69,837 | | | | | | 69,837 | | | | | | | | | | | | 69,837 | | | | | | | | |
Seller notes payable
|
| | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | | | |
Seller earnout payable
|
| | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | | | |
Total current liabilities
|
| | | | 7,986,669 | | | | | | 22,033,120 | | | | | | | | | | | | 7,986,669 | | | | | | | | |
Notes payable, net of short-term portion and $286,741 of deferred
financing cost as of September 30, 2021 |
| | | | 9,086,328 | | | | | | 9,086,328 | | | | | | | | | | | | 9,086,328 | | | | | | | | |
Mandatorily redeemable non-participating preferred units
|
| | | | 9,913,940 | | | | | | 3,458,378 | | | | | | (2) | | | | | | 3,458,378 | | | | | | | | |
Line of credit
|
| | | | 407,051 | | | | | | 407,051 | | | | | | | | | | | | 407,051 | | | | | | | | |
Paycheck Protection Program loan
|
| | | | 287,143 | | | | | | 287,143 | | | | | | | | | | | | 287,143 | | | | | | | | |
Economic Injury Disaster Loan
|
| | | | 150,000 | | | | | | 150,000 | | | | | | | | | | | | 150,000 | | | | | | | | |
Total liabilities
|
| | | | 27,831,131 | | | | | | 35,422,020 | | | | | | | | | | | | 21,375,569 | | | | | | | | |
MEMBERS’/STOCKHOLDERS’ EQUITY (DEFICIT) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Units, 1,000,000 units authorized as of September 30, 2021; 34,182
units issued and outstanding as of September 30, 2021 |
| | | | 4,294,241 | | | | | | — | | | | | | (3) | | | | | | — | | | | | | | | |
Class A common stock, par value $0.001 per share; no shares authorized, issued and outstanding, as of September 30, 2021; 160,000,000 shares authorized, 2,800,000 shares issued and outstanding as of September 30, 2021, pro forma
|
| | | | — | | | | | | — | | | | | | | | | | | | 2,800 | | | | | | (4) | | |
Class B common stock, par value $0.001 per share; no shares authorized, issued and outstanding, as of September 30, 2021; 20,000,000 shares authorized, 11,378,000 shares issued and outstanding as of September 30, 2021, pro forma
|
| | | | — | | | | | | — | | | | | | | | | | | | 11,378 | | | | | | (4) | | |
Additional paid-in-capital
|
| | | | — | | | | | | (2,705,959) | | | | | | (5) | | | | | | 9,653,078 | | | | | | (5) | | |
Accumulated deficit
|
| | | | (2,226,945) | | | | | | (2,817,634) | | | | | | (2) | | | | | | (2,817,634) | | | | | | | | |
Total members’/stockholders’ equity (deficit)
|
| | | | 2,067,296 | | | | | | (5,523,593) | | | | | | | | | | | | 6,849,622 | | | | | | | | |
Total liabilities and members’/stockholders’ equity (deficit)
|
| | | $ | 29,898,427 | | | | | $ | 29,898,427 | | | | | | | | | | | $ | 28,225,191 | | | | | | | | |
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 | | | | | | 80.3% | | |
Named Executive Officers and Directors
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Mark Walker(2)
|
| | | | — | | | | | | —% | | | | | | — | | | | | | —% | | | | | | — | | | | | | — | | | | | | 5,689,000 | | | | | | 50.0% | | | | | | — | | | | | | —% | | | | | | 5,689,000 | | | | | | 40.1% | | |
Keith Smith(2)
|
| | | | — | | | | | | —% | | | | | | — | | | | | | —% | | | | | | — | | | | | | — | | | | | | 5,689,000 | | | | | | 50.0% | | | | | | — | | | | | | —% | | | | | | 5,689,000 | | | | | | 40.1% | | |
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 | | | | | | 80.3% | | |
Underwriter
|
| |
Number
of Units |
| |||
The Benchmark Company, LLC
|
| | | | 1,400,000 | | |
Roth Capital Partners, LLC
|
| | | | 1,400,000 | | |
Total
|
| | | | 2,800,000 | | |
| | |
Per Unit
|
| |
Total with
No Over- Allotment |
| |
Total with
Over- Allotment |
| |||||||||
Underwriting discount to be paid by us
|
| | | | 0.385 | | | | | | 1,078,000 | | | | | | 1,239,700 | | |
| | |
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 | | |