Biggest changeYears Ended December 31, Increase/ 2022 2021 Decrease Revenues $ 428,132 $ 88,440 $ 339,692 Cost of goods sold 308,293 81,311 226,982 Gross Profit 119,839 7,129 112,710 Operating expenses: General and administrative: Salaries and benefits 3,662,313 3,473,661 188,652 Professional services 245,546 357,945 (112,399 ) Other general and administrative 1,625,952 1,550,970 74,982 Intangible asset impairment 310,173 – 310,173 Goodwill impairment 4,887,297 1,524,030 3,363,267 Total general and administrative 10,731,281 6,906,606 3,824,675 Depreciation and amortization 274,053 208,448 65,605 Total operating expenses: 11,005,334 7,115,054 3,890,280 Net operating loss (10,885,495 ) (7,107,925 ) 3,777,570 Other income (expense): Interest expense (1,277,965 ) (5,911 ) 1,272,054 Gain (loss) on disposal of property and equipment 36,392 (8,036 ) 44,428 Gain on early extinguishment of debt – 113,772 (113,772 ) Gain (loss) on investment in Allied Esports Entertainment, Inc. – 133,944 (133,944 ) Total other income (expense) (1,241,573 ) 233,769 1,475,342 Net loss $ (12,127,068 ) $ (6,874,156 ) $ 5,252,912 16 Revenues Revenues for the year ended December 31, 2022 were $428,132, compared to $88,440 for the year ended December 31, 2021, an increase of $339,692, or 384%.
Biggest changeYears Ended December 31, Increase/ 2023 2022 Decrease % Change Revenues $ 16,070,924 $ 428,132 $ 15,642,792 3,654 % Cost of goods sold 11,189,360 308,293 10,881,067 3,529 % Gross Profit 4,881,564 119,839 4,761,725 3,973 % Operating expenses: General and administrative: Salaries and benefits 3,391,798 3,662,313 (270,515 ) (7) % Professional services 688,023 245,546 442,477 180 % Other general and administrative 1,854,156 1,625,952 228,204 14 % Intangible asset impairment - 310,173 (310,173 ) (100) % Goodwill impairment - 4,887,297 (4,887,297 ) (100) % Total general and administrative 5,933,977 10,731,281 (4,797,304 ) (45) % Depreciation and amortization 168,271 274,053 (105,782 ) (39) % Total operating expenses: 6,102,248 11,005,334 (4,903,086 ) (45) % Net operating loss (1,220,684 ) (10,885,495 ) 9,664,811 (89) % Other income (expense): Interest expense (1,839,749 ) (1,277,965 ) 561,784 (44) % Gain on disposal of property and equipment - 36,392 (36,392 ) (100) % Total other expense (1,839,749 ) (1,241,573 ) 598,176 (48) % Net loss $ (3,060,433 ) $ (12,127,068 ) $ 9,066,635 (75) % 43 Table of Contents Revenues Years Ended December 31, 2023 2022 Increase % Change Revenues $ 16,070,924 $ 428,132 $ 15,642,792 3,654 % Revenues for the year ended December 31, 2023 were $16.1 million, which consist primarily of freeze dried candy product sales, compared to $428.1 thousand for the year ended December 31, 2022, an increase of $15.6 million, or 3,654%.
The following table summarizes our cash flows during the years ended December 31, 2022 and 2021, respectively.
Cash Flows The following table summarizes our cash flows during the years ended December 31, 2023 and 2022, respectively.
These estimates are based on industry-based historical data, historical sales returns, if any, analysis of credit memo data, and other factors known at the time. 15 Stock-Based Compensation The Company accounts for equity instruments issued to employees in accordance with the provisions of ASC 718 Stock Compensation (ASC 718) and Equity-Based Payments to Non-employees pursuant to ASC 2018-07 (ASC 2018-07).
These estimates are based on industry-based historical data, historical sales returns, if any, analysis of credit memo data, and other factors known at the time. 48 Table of Contents Stock-Based Compensation The Company accounts for equity instruments issued to employees in accordance with the provisions of ASC 718 – Stock Compensation (“ASC 718”) and Equity-Based Payments to Non-employees pursuant to ASC 2018-07 – Compensation – Stock Compensation (“ASC 2018-07”).
Our intellectual property is comprised of indefinite-lived brand names acquired and have been assigned an indefinite life as we currently anticipate that these brand names will contribute cash flows to the Company perpetually.
Impairments are recognized in operating results to the extent that carrying value exceeds discounted cash flows of future operations. Our intellectual property is comprised of indefinite-lived brand names acquired and have been assigned an indefinite life as we currently anticipate that these brand names will contribute cash flows to the Company perpetually.
We base our estimates on historical experience and on various other assumptions, such as the trading value of our common stock and estimated future undiscounted cash flows, that we believe to be reasonable under the circumstances, the results of which form the basis for making judgments about the carrying value of assets and liabilities that are not readily apparent from other sources.
We base our estimates and judgments on historical experience, current market conditions, and various other factors we believe to be reasonable under the circumstances, the results of which form the basis for making judgments about the carrying values of assets and liabilities that are not readily apparent from other sources.
ITEM 7. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS The following discussion should be read in conjunction with our financial statements and notes to those statements.
ITEM 7. MANAGEMENT ’ S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS The following discussion and analysis of financial condition and results of operations should be read in conjunction with our consolidated historical financial statements and the notes to those statements that appear elsewhere in this report.
If we do not succeed in raising additional capital, our resources may not be sufficient to fund our business. Our ability to scale production and distribution capabilities and further increase the value of our brands, is largely dependent on our success in raising additional capital.
Our ability to scale production and distribution capabilities and further increase the value of our brands is largely dependent on our success in raising additional capital.
Stock-based compensation consists of $782,081 and $543,332 of stock options expense incurred in the years ended December 31, 2022 and 2021, respectively, and $79,998 and $834,047 of expense related to shares of common stock issued to officers and consultants for services rendered in the years ended December 31, 2022 and 2021, respectively.
Stock-based compensation consists of $711.0 thousand and $782.1 thousand of stock options expense incurred in the years ended December 31, 2023 and 2022, respectively, and $125.2 thousand and $106.0 thousand of expense related to shares of common stock issued to officers and consultants for services rendered in the years ended December 31, 2023 and 2022, respectively.
Net cash provided by financing activities was $4,700,000 and $7,637,511 for the years ended December 31, 2022 and 2021, respectively. Net cash provided by financing activities the year ended December 31, 2022 consisted of $4,700,000 of proceeds received from debt financing, including $4,120,000 received from related parties.
Net cash provided by financing activities during the year ended December 31, 2022 consisted of $4.7 million of proceeds received from debt financing, including $4.1 million received from related parties.
The lease term is through September 15, 2025, with two five-year options to extend, at a monthly lease term of $10,036, with approximately a 3% annual escalation of lease payments commencing September 15, 2021.
The lease term is through September 15, 2025, with two five-year options to extend, at a monthly lease term of $10.0 thousand, with approximately a 3% annual escalation of lease payments commencing September 15, 2021. On October 26, 2023, the Company entered into a lease agreement (the “2023 Lease Agreement”) with Prologis, Inc., a Maryland corporation (the “Landlord”).
Other Income (Expense) In the year ended December 31, 2022, other expense was $1,241,573, consisting of $1,277,965 of interest expense derived from operating loans, as offset by a gain on the disposal of equipment of $36,392.
For the year ended December 31, 2022, other expense was $1.2 million consisting of interest expense derived from operating loans and the amortization of warrants issued as a debt discount, as offset by a gain on the disposal of equipment of $36.4 thousand.
In addition, $925,839 of expenses related to the amortization of warrants issued in consideration for debt financing, using the Black-Scholes options pricing model and an effective term of 5 years based on the weighted average of the vesting periods and the stated term of the warrant grants and the discount rate on 5 year U.S.
In addition, $1.2 million of expenses related to the amortization of warrants issued in consideration for debt financing. Warrants were fair-valued upon issuance using the Black-Scholes options pricing model and an effective term of 5 years and the discount rate on 5 year U.S. Treasury securities at the grant date.
We evaluate the recoverability of intangible assets periodically by taking into account events or circumstances that may warrant revised estimates of useful lives or that indicate the asset may be impaired.
We evaluate the recoverability of intangible assets periodically by taking into account events or circumstances that may warrant revised estimates of useful lives or that indicate the asset may be impaired. Impairment analysis on intangible assets resulted in a loss of $310.2 thousand for the year ended December 31, 2022, which represented a complete impairment of our intangible assets.
Salaries and benefits included stock-based compensation expense of $862,079 for the year ended December 31, 2022, compared to $1,377,379 for the year ended December 31, 2021, a decrease of $515,300, or 37%.
Salaries and benefits included stock-based compensation expense of $836.3 thousand for the year ended December 31, 2023, compared to $888.1 thousand for the year ended December 31, 2022, a decrease of $51.9 thousand, or 5.8%.
Stock-based compensation was $862,079 and $1,377,379 for the years ended December 31, 2022 and 2021, respectively. Stock-based compensation consisted of $79,998 and $834,047 related to the issuance of shares of common stock for services for the years ended December 31, 2022 and 2021, respectively.
Stock-based compensation was $836.3 thousand and $888.1 thousand for the years ended December 31, 2023 and 2022, respectively. Stock-based compensation consisted of $125.2 thousand and $106.0 thousand related to the issuance of shares of common stock for services for the years ended December 31, 2023 and 2022, respectively.
Years Ended December 31, 2022 2021 Net cash used in operating activities $ (5,146,635 ) $ (5,551,261 ) Net cash provided by (used in) investing activities (2,622,829 ) (653,051 ) Net cash provided by financing activities 4,700,000 7,637,511 Net change in cash and cash equivalents $ (3,069,464 ) $ 1,433,199 Net cash used in operating activities was $5,146,635 and $5,551,261 for the years ended December 31, 2022 and 2021, respectively, a year over year decreased use of $404,626.
Years Ended December 31, 2023 2022 Net cash used in operating activities $ (4,845,640 ) $ (5,146,635 ) Net cash provided by (used in) investing activities (2,266,635 ) (2,622,829 ) Net cash provided by financing activities 9,245,848 4,700,000 Net change in cash and cash equivalents $ 2,133,573 $ (3,069,464 ) Net cash used in operating activities was $4.8 million and $5.1 million for the years ended December 31, 2023 and 2022, respectively, a decrease of $301.0 thousand.
The decreased use was primarily due to increased revenues. Changes in working capital from continuing operating activities resulted in a decrease in cash of $2,800,327 during the year ended December 31, 2022, as compared to $1,547,282 for the same period in the previous year.
The decreased use of cash was primarily due to increased revenues of $15.6 million, partially offset by changes in working capital from operating activities which resulted in an increased use of cash of $5.4 million during the year ended December 31, 2023, as compared to $294.1 thousand for the same period in the previous year, mainly due to increased use of cash for inventory of $3.1 million and increased accounts receivable of $2.4 million.
Treasury securities at the grant date were recognized as interest expense for the year ended December 31, 2022. Results of Operations for the Years Ended December 31, 2022 and 2021. The following table summarizes selected items from the statement of operations for the years ended December 31, 2022 and 2021.
Comparison of the years ended December 31, 2023 and December 31, 2022 The following table summarizes selected items from the statement of operations for the years ended December 31, 2023 and 2022.
If we do not succeed in raising additional capital, our resources may not be sufficient to fund or expand our business. 19 Effects of inflation and pricing We expect supplies and prices of the ingredients that we are going to use to be affected by a variety of factors, such as weather, seasonal fluctuations, demand, politics and economics in the producing countries.
We expect supplies and prices of the ingredients that we are going to use to be affected by a variety of factors, such as weather, seasonal fluctuations, demand, politics and economics in the producing countries. These factors subject us to shortages or interruptions in product supplies, which could adversely affect our revenue and profits.
Intangible Asset Impairment Intangible asset impairment losses of $310,173, for the year ended December 31, 2022, related to impairment of our licensing and trademark assets, as our sales have not ramped up quickly enough to support the carrying value. 17 Goodwill Impairment Goodwill impairment losses related to our 2020 acquisition of S-FDF, LLC was $4,887,297 and $1,524,030 for the years ended December 31, 2022 and 2021.
Intangible asset impairment losses of $310.2 thousand for the year ended December 31, 2022, related to the complete impairment of our licensing and trademark assets, as our sales during 2022 did not ramp up quickly enough to support the carrying value. 44 Table of Contents Goodwill Impairment We did not have any goodwill impairment losses for the year ended December 31, 2023.
Impairment is measured using discounted cash flows of future operating results based upon a rate that corresponds to the cost of capital. Impairments are recognized in operating results to the extent that carrying value exceeds discounted cash flows of future operations.
Recoverability is assessed using undiscounted cash flows based upon historical results and current projections of earnings before interest and taxes. Impairment is measured using discounted cash flows of future operating results based upon a rate that corresponds to the cost of capital.
Other General and Administrative Expenses Other general and administrative expenses for the year ended December 31, 2022 were $1,625,952, compared to $1,550,970 for the year ended December 31, 2021, an increase of $74,982, or 5%. The increase is primarily attributable to increased administrative infrastructure as we seek to scale the production and sales of our freeze-dried products.
The increase is primarily attributable to increased administrative infrastructure as we seek to scale the production and sales of our freeze dried products. Intangible Asset Impairment We did not have any intangible asset impairment losses for the year ended December 31, 2023.
Impairment of Long-Lived Assets Long-lived assets held and used by the Company are reviewed for possible impairment whenever events or circumstances indicate the carrying amount of an asset may not be recoverable or is impaired. Recoverability is assessed using undiscounted cash flows based upon historical results and current projections of earnings before interest and taxes.
Actual results could differ from these estimates under different assumptions or conditions. The most significant estimates and assumptions are discussed below. 47 Table of Contents Impairment of Long-Lived Assets Long-lived assets held and used by the Company are reviewed for possible impairment whenever events or circumstances indicate the carrying amount of an asset may not be recoverable or is impaired.
Our stock-based compensation of $862,079 consisted of $49,998 of stock issued to officers and directors, $30,000 of stock issued to employees and consultants, and $782,081 of expense related to the amortization of stock options for the year ended December 31, 2022.
Our stock-based compensation of $0.8 million consisted of $125.2 thousand of stock issued to officers and directors and $0.7 million of expense related to the amortization of stock options for the year ended December 31, 2023. 42 Table of Contents Results of Operations for the Years Ended December 31, 2023 and 2022.
Cost of Goods Sold Cost of goods sold for the year ended December 31, 2022 were $308,293, compared to $81,311 for the year ended December 31, 2021, an increase of $226,982, or 279%.
Cost of Goods Sold Years Ended December 31, 2023 2022 Increase % Change Cost of goods sold $ 11,189,360 $ 308,293 $ 10,881,067 3,529 % Cost of goods sold for the year ended December 31, 2023 were $11.2 million, compared to $308.3 thousand for the year ended December 31, 2022, an increase of $10.9 million, or 3,529%.
Net cash used in investing activities was $2,622,829 for the year ended December 31, 2022, compared to $653,051 for the year ended December 31, 2021, a year over year increased use of $1,969,778.
Net cash used in investing activities was $2.3 million for the year ended December 31, 2023, compared to $2.6 million for the year ended December 31, 2022, a decrease of $356.2 thousand. During the year ended December 31, 2023, cash used in investing activities consisted of $2.3 million used for additional freezers.
The preparation of these financial statements requires us to make estimates and judgments that affect the reported amounts of assets, liabilities, revenues and expenses, and related disclosures of contingent assets and liabilities.
General The preparation of financial statements in conformity with United States generally accepted accounting principles requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period.
Provision for Income Taxes The Company had no income tax expense in the 2022 or 2021 periods, as the Company continues to reserve against any deferred tax assets due to the uncertainty of realization of any benefit.
Provision for Income Taxes The Company had no income tax expense in the 2023 or 2022 periods, as we maintain a full valuation allowance related to our net deferred tax assets, primarily due to our historical net loss position.
We cannot assure you that we will be able to secure our fruit supply. In addition, we may face limits on the ability to source some of the candy for our freeze-dried candy products.
In addition, we may face limits on the ability to source some of the candy for our freeze dried candy products. Seasonality Because we are early in our lifecycle of growth, it is difficult to discern the exact magnitude of seasonality affecting our business.
During the year ended December 31, 2022, cash used in investing activities consisted of $193,184 paid for the purchase of property and equipment, $2,487,673 of payments for the construction of the Company’s second and third freeze dryers and expansion of its operations facility, as well as, $5,929 paid for the purchase of intangible assets, as offset by $63,957 of proceeds received from the disposal of property and equipment.
During the year ended December 31, 2022, cash used in investing activities primarily consisted of $2.6 million of payments for the construction of the Company’s second and third freeze dryers and expansion of its operations facility. 46 Table of Contents Net cash provided by financing activities was $9.2 million and $4.7 million for the years ended December 31, 2023 and 2022, respectively, an increase of $4.5 million.
Revenues increased as we ramped up sales on our product lines and expanded our business-to-business sales during 2022, compared to the same period in the prior year. We had minimal revenues during the comparative period, as we had commenced sales midway through 2021.
Revenues increased as we pivoted to sales of our freeze dried candy, put additional freezers into production, and expanded our business-to-business sales during the current period, compared to the same period in the prior year.
Liquidity and Capital Resources The following table summarizes our total current assets, liabilities and working capital at December 31, 2022 and 2021. December 31, 2022 2021 Current Assets $ 2,578,057 $ 4,891,264 Current Liabilities $ 890,177 $ 403,057 Working Capital $ 1,687,880 $ 4,488,207 18 As of December 31, 2022, we had working capital of $1,687,880.
December 31, 2023 2022 Current Assets $ 10,237,837 $ 2,578,057 Current Liabilities $ 5,771,200 $ 890,177 Working Capital $ 4,466,637 $ 1,687,880 45 Table of Contents As of December 31, 2023, we had working capital of $4.5 million, compared to working capital of $1.7 million as of December 31, 2022.
Cost of goods sold and our gross profit increased as we began to realize economies of scale pursuant to our increased sales. General and Administrative Expenses Salaries and Benefits Salaries and benefits for the year ended December 31, 2022 were $3,662,313, compared to $3,473,661 for the year ended December 31, 2021, an increase of $188,652, or 5%.
Our gross profit increased primarily due to significantly increased revenues. Our gross profit margin was 30% during the year ended December 31, 2023, compared to 28% for the year ended December 31, 2022. Gross profit margin increased in 2023 as we began to realize economies of scale pursuant to our increased sales.
Amortization of the fair values of stock options issued for services and compensation totaled $782,081 and $543,332 for the years ended December 31, 2022 and 2021, respectively.
Amortization of the fair values of stock options issued for services and compensation totaled $711.0 thousand and $782.1 thousand for the years ended December 31, 2023 and 2022, respectively. The fair values of stock options were determined using either the Black-Scholes or Monte-Carlo simulation options pricing models, using a range of effective terms from 2.274 to 7.3 years.
The Company’s evaluation of goodwill completed at year-end resulted in an impairment loss of $4,887,297 and $1,524,030 for the years ended December 31, 2022 and 2021, respectively. Revenue Recognition The Company recognizes revenue in accordance with ASC 606 — Revenue from Contracts with Customers (“ASC” 606”).
The Company’s evaluation of goodwill completed at year-end resulted in an impairment loss of $4.9 million for the year ended December 31, 2022, which represented a complete impairment of our goodwill. The Company did not have any goodwill impairment losses for the year ended December 31, 2023.
Impairment analysis on intangible assets resulted in a loss of $310,173 f or the year ended December 31, 2022. 14 Inventory Inventory, consisting of raw materials, material overhead, labor, and manufacturing overhead, are stated at the average cost or net realizable value and consist of the following: December 31, December 31, 2022 2021 Finished goods $ 384,241 $ 273,135 Packaging materials 416,663 95,436 Work in progress 864,460 613,063 Raw materials 307,515 470,263 Total inventory $ 1,972,879 $ 1,451,897 No reserve for obsolete inventories has been recognized.
Inventory Inventory, consisting of raw materials, material overhead, labor, and manufacturing overhead, are stated at the average cost or net realizable value and consist of the following: December 31, December 31, 2023 2022 Finished goods $ 222,051 $ 384,241 Packaging materials 815,883 416,663 Inventory in transit 571,970 - Work in progress 691,290 766,530 Raw materials 1,822,052 307,515 Total inventory $ 4,123,246 $ 1,874,949 Goodwill The Company evaluates goodwill on an annual basis in the fourth quarter or more frequently if management believes indicators of impairment exist.
Net Loss Net loss for the year ended December 31, 2022 was $12,127,068, compared to $6,874,156 during the year ended December 31, 2021, an increase of $5,252,912, or 76%. The increased net loss was primarily due to our loss on impairment of intangible assets and goodwill related to our 2022 acquisition of S-FDF, LLC.
The decrease in net loss was primarily due the increase in gross profit of $4.8 million coupled with decreased operating loss in 2023 due to the absence of 2022 loss on impairment of intangible assets of $310.2 thousand and goodwill of $4.9 million related to our 2022 acquisition of S-FDF, LLC.
Cost of goods sold, primarily consisted of material costs and labor on the sales of freeze-dried food products, resulted in a gross profit of approximately 28% and 8% during the year ended December 31, 2022, compared to the year ended December 31, 2021.
Cost of goods sold, primarily consisted of material costs and labor on the sales of freeze dried candy products and a one-time inventory write down of approximately $1.4 million as we disposed of non-candy freeze dried products to pivot exclusively to our better selling candy products.