|
Delaware
(State or other jurisdiction of
incorporation or organization) |
| |
5099
(Primary Standard Industrial
Classification Code Number) |
| |
83-0806637
(I.R.S. Employer
Identification Number) |
|
|
Justin R. Salon
David P. Slotkin John Hensley Morrison & Foerster LLP 2100 L Street, NW Suite 900 Washington, D.C. 20037 Tel: (202) 887-1500 |
| |
Jennifer W. Cheng
Marc D. Hauser Wendy Grasso Reed Smith LLP 599 Lexington Avenue New York, NY 10022-7650 Tel: (212) 521-5400 |
| |
Nicholas Kovacevich
Chairman and Chief Executive Officer KushCo Holdings, Inc. 6261 Katella Avenue, Suite 250 Cypress, CA 90630 Tel: (714) 243-4311 |
|
|
Large Accelerated filer ☐
|
| |
Accelerated filer ☐
|
| |
Non-accelerated filer ☒
|
| |
Smaller reporting company ☒
Emerging growth company ☒ |
|
| | |||||||||||||||||||||||||
Title of each class of securities to be registered
|
| | |
Amount to be
registered(1) |
| | |
Proposed maximum
offering price per share |
| | |
Proposed maximum
aggregate offering price(2) |
| | |
Amount of
registration fee |
| |||||||||
Class A Common Stock, $0.01 par value per share
|
| | |
51,517,450 shares
|
| | | | | N/A | | | | | | $ | 180,371,873.14 | | | | | | $ | 19,678.57 | | |
|
Aaron LoCascio
Chief Executive Officer Greenlane Holdings, Inc. |
| |
Nicholas Kovacevich
Chairman and Chief Executive Officer
KushCo Holdings, Inc.
|
|
| |
Your vote is important. Whether or not you expect to attend the Greenlane annual meeting in person, we urge you to authorize a proxy to vote your shares of Greenlane common stock as promptly as possible by (1) accessing the Internet website specified on your proxy card, (2) calling the toll-free number specified on your proxy card, or (3) signing and returning the enclosed proxy card in the postage-paid envelope provided, so that your shares of Greenlane common stock may be represented and voted at the Greenlane annual meeting. If your shares of Greenlane common stock are held in the name of a bank, broker or other nominee, please follow the instructions on the voting instruction card furnished by the record holder of your shares of Greenlane common stock.
|
| |
| | Your vote is important. Whether or not you expect to attend the KushCo special meeting online, we urge you to authorize a proxy to vote your shares of KushCo common stock as promptly as possible by (1) accessing the Internet website specified on your proxy card, (2) calling the toll-free number specified on your proxy card, or (3) signing and returning the enclosed proxy card in the postage-paid envelope provided, so that your shares of KushCo common stock may be represented and voted at the KushCo special meeting. If your shares of KushCo common stock are held in the name of a bank, broker or other nominee, please follow the instructions on the voting instruction card furnished by the record holder of your shares of KushCo common stock. | | |
| | | | | 1 | | | |
| SUMMARY | | | | | 18 | | |
| | | | | 18 | | | |
| | | | | 20 | | | |
| | | | | 21 | | | |
| | | | | 21 | | | |
| | | | | 22 | | | |
| | | | | 23 | | | |
| | | | | 23 | | | |
| | | | | 24 | | | |
| | | | | 24 | | | |
| | | | | 24 | | | |
| | | | | 25 | | | |
| | | | | 25 | | | |
| | | | | 25 | | | |
| | | | | 25 | | | |
| | | | | 26 | | | |
| | | | | 26 | | | |
| | | | | 27 | | | |
| | | | | 28 | | | |
| | | | | 28 | | | |
| | | | | 28 | | | |
| | | | | 28 | | | |
| | | | | 29 | | | |
| | | | | 30 | | | |
| | | | | 30 | | | |
| | | | | 37 | | | |
| | | | | 39 | | | |
| | | | | 40 | | | |
| | | | | 80 | | | |
| | | | | 95 | | | |
| | | | | 97 | | | |
| | | | | 97 | | | |
| | | | | 97 | | | |
| | | | | 97 | | | |
| | | | | 99 | | | |
| | | | | 99 | | | |
| | | | | 99 | | | |
| | | | | 99 | | | |
| | | | | 99 | | | |
| | | | | 100 | | |
| | | | | 100 | | | |
| | | | | 101 | | | |
| | | | | 101 | | | |
| | | | | 102 | | | |
| | | | | 103 | | | |
| | | | | 103 | | | |
| | | | | 103 | | | |
| | | | | 103 | | | |
| | | | | 104 | | | |
| | | | | 105 | | | |
| | | | | 105 | | | |
| | | | | 106 | | | |
| | | | | 106 | | | |
| | | | | 108 | | | |
| | | | | 108 | | | |
| | | | | 108 | | | |
| | | | | 109 | | | |
| | | | | 109 | | | |
| | | | | 109 | | | |
| | | | | 110 | | | |
| | | | | 110 | | | |
| | | | | 110 | | | |
| | | | | 110 | | | |
| | | | | 111 | | | |
| | | | | 113 | | | |
| | | | | 114 | | | |
| | | | | 115 | | | |
| | | | | 115 | | | |
| | | | | 115 | | | |
| | | | | 116 | | | |
| | | | | 122 | | | |
| | | | | 122 | | | |
| | | | | 122 | | | |
| | | | | 123 | | | |
| | | | | 123 | | | |
| | | | | 126 | | | |
| | | | | 127 | | | |
| | | | | 128 | | | |
| | | | | 131 | | | |
| | | | | 132 | | | |
| | | | | 135 | | | |
| | | | | 135 | | |
| | | | | 136 | | | |
| | | |
|
| | ||
| | | | | 136 | | | |
| | | | | 136 | | | |
| | | | | 136 | | | |
| | | | | 136 | | | |
| | | | | 137 | | | |
| | | | | 137 | | | |
| | | | | 137 | | | |
| | | | | 139 | | | |
| | | | | 139 | | | |
| | | | | 139 | | | |
| | | | | 139 | | | |
| | | | | 139 | | | |
| | | | | 140 | | | |
| | | |
|
| | ||
| | | | | 141 | | | |
| | | | | 141 | | | |
| | | | | 142 | | | |
| | | | | 142 | | | |
| | | | | 142 | | | |
| | | | | 164 | | | |
| | | | | 169 | | | |
| | | | | 169 | | | |
| | | | | 174 | | | |
| | | | | 188 | | | |
| | | | | 195 | | | |
| | | | | 198 | | | |
| | | | | 200 | | | |
| | | | | 201 | | | |
| | | | | 202 | | | |
| | | | | 202 | | | |
| | | | | 202 | | | |
| | | | | 203 | | | |
| | | | | 203 | | | |
| | | | | 204 | | | |
| | | | | 204 | | | |
| | | | | 204 | | | |
| | | | | 205 | | | |
| | | | | 205 | | | |
| | | | | 206 | | | |
| | | | | 210 | | | |
| | | | | 212 | | | |
| | | | | 214 | | |
| | | | | 224 | | | |
| | | | | 225 | | | |
| | | | | 228 | | | |
| | | | | 230 | | | |
| | | | | 233 | | | |
| | | | | 241 | | | |
| | | | | 254 | | | |
| | | | | 257 | | | |
| | | | | 259 | | | |
| | | | | 259 | | | |
| | | | | 271 | | | |
| | | | | 272 | | | |
| | | | | 272 | | | |
| | | | | 292 | | | |
| | | | | 293 | | | |
| | | | | 293 | | | |
| | | | | 298 | | | |
| | | | | 299 | | | |
| | | | | 300 | | | |
| | | | | 300 | | | |
| | | | | 316 | | | |
| | | | | 317 | | | |
| | | | | 317 | | | |
| | | | | 317 | | | |
| | | | | 318 | | | |
| EXPERTS | | | | | 318 | | |
| | | | | 318 | | | |
| | | | | F-1 | | | |
|
ANNEXES
|
| | | | | | |
| | | | | A-1 | | | |
| | | | | B-1 | | | |
| | | | | C-1 | | | |
| | | | | D-1 | | | |
| | | | | E-1 | | |
|
If you are an Greenlane stockholder:
D.F. King & Co., Inc.
48 Wall Street, 22nd Floor New York, NY 10005 Telephone: (212) 269-5550 (banks and brokers call collect at (800) 317-8033 Email: GNLN@dfking.com |
| |
If you are an KushCo stockholder:
[•]
|
|
| | |
Greenlane Class A
Common Stock |
| |
KushCo
Common Stock |
| |
KushCo
Pro Forma Equivalent |
| |||||||||
March 29, 2021
|
| | | $ | 4.44 | | | | | $ | 1.24 | | | | | $ | 1.13 | | |
May 25, 2021
|
| | | $ | 3.66 | | | | | $ | 0.89 | | | | | $ | 0.93 | | |
Member
|
| |
Audit Committee
|
| |
Compensation
Committee |
| |
Nominating and
Corporate Governance Committee |
|
Neil Closner | | |
X
|
| |
X
|
| |
X (chair)
|
|
Richard Taney | | |
X
|
| |
X (chair)
|
| |
X
|
|
Jeff Uttz* | | |
X (chair)
|
| |
X
|
| |
X
|
|
Name
|
| |
Fees
Paid in Cash |
| |
Option
Awards(1) |
| |
Total
|
| |||||||||
Neil Closner
|
| | | $ | 96,000 | | | | | $ | 100,009 | | | | | $ | 196,009 | | |
Richard Taney
|
| | | $ | 96,000 | | | | | $ | 100,009 | | | | | $ | 196,009 | | |
Jeff Uttz
|
| | | $ | 96,000 | | | | | $ | 100,009 | | | | | $ | 196,009 | | |
Name and Principal Position
|
| |
Year
|
| |
Salary
|
| |
Bonus
|
| |
Option Awards(1)
|
| |
Stock
Awards |
| |
All Other
Compensation |
| |
Total
|
| |||||||||||||||||||||
Aaron LoCascio
Chief Executive Officer |
| | | | 2020 | | | | | $ | 380,000 | | | | | | — | | | | | $ | 342,000 | | | | | | — | | | | | $ | 13,969 | | | | | $ | 735,969 | | |
| | | 2019 | | | | | | 379,824 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 379,824 | | | ||
Adam Schoenfeld
Chief Strategy Officer |
| | | | 2020 | | | | | $ | 380,000 | | | | | $ | 73,000 | | | | | $ | 342,000 | | | | | | — | | | | | $ | 13,969 | | | | | $ | 808,969 | | |
| | | 2019 | | | | | | 379,824 | | | | | | — | | | | | | — | | | | | | — | | | | | | 22,174(2) | | | | | | 401,998 | | | ||
William Mote(3)
Chief Financial Officer |
| | | | 2020 | | | | | $ | 119,704 | | | | | $ | 40,800 | | | | | $ | 224,000 | | | | | | — | | | | | | — | | | | | $ | 409,367 | | |
Name
|
| |
Number of
Securities Underlying Unexercised Options Exercisable |
| |
Number of
Securities Underlying Unexercised Options Unexercisable |
| |
Option
Exercise Price |
| |
Option
Expiration Date |
| |
Number of
Shares or Units of Stock that Have Not Vested |
| |
Market
Value of Shares or Units of Stock that Have Not Vested(1) |
| |||||||||||||||
Aaron LoCascio
Chief Executive Officer |
| | | | — | | | | | | 107,420 | | | | | $ | 3.95 | | | |
June 4, 2030
|
| | | | — | | | | | | — | | |
Adam Schoenfeld
Chief Strategy Officer |
| | | | — | | | | | | 107,420 | | | | | $ | 3.95 | | | |
June 4, 2030
|
| | | | — | | | | | | — | | |
William Mote
Chief Financial Officer |
| | | | 21,649 | | | | | | 64,950 | | | | | $ | 3.32 | | | |
August 10, 2030
|
| | | | 7,500(2) | | | | | $ | 29,700 | | |
Name and Principal Position
|
| |
Annual Base
|
| |
Annual Bonus
|
| |||
Aaron LoCascio
Chief Executive Officer |
| | | $ | 380,000 | | | |
No less than 30% of base salary unless
otherwise mutually agreed |
|
Adam Schoenfeld
Chief Strategy Officer |
| | | $ | 380,000 | | | |
No less than 30% of base salary unless
otherwise mutually agreed |
|
William Mote
Chief Financial Officer |
| | | $ | 320,000 | | | |
Up to 50% of base salary based upon
the attainment of one or more performance goals |
|
Plan Category
|
| |
Number of
Securities to be Issued Upon Exercise of Outstanding Options, Warrants and Rights |
| |
Weighted
Average Exercise Price of Outstanding Options, Warrants and Rights |
| |
Number of Securities
Remaining Available for Future Issuance Under Equity Compensation Plans (Excluding Securities Reflected in First Column) |
| |||||||||
Equity compensation plans approved by
stockholders |
| | | | 1,386,306 | | | | | $ | 5.29 | | | | | | 3,613,694 | | |
Equity compensation plans not approved by
stockholders |
| | | | 1,074,709(1) | | | | | | — | | | | | | — | | |
Total
|
| | | | 2,461,015 | | | | | | — | | | | | | 3,613,694 | | |
| | | | | |
| | | | Respectfully submitted, | |
| | | | The Audit Committee of the Board of Directors | |
| | | | Jeff Uttz (Chairman) | |
| | | | Neil Closner | |
| | | | Richard Taney | |
Name
|
| |
Age(1)
|
| |
Title
|
| |
Director Since
|
|
Aaron LoCascio
|
| |
36
|
| |
Chief Executive Officer and Chairman of the Board of Directors
|
| |
2018
|
|
Adam Schoenfeld
|
| |
37
|
| | Chief Strategy Officer and Director | | |
2018
|
|
Neil Closner | | |
47
|
| | Independent Director | | |
2019
|
|
Richard Taney | | |
65
|
| | Independent Director | | |
2019
|
|
Jeff Uttz | | |
52
|
| | Independent Director | | |
2019
|
|
Selected Company
|
| |
Market
Capitalization (in millions) |
| |
CY2020E/A
TEV/Revenue |
| |
CY2021E
TEV/Revenue |
| |
CY2022E
TEV/Revenue |
| |
CY2021E
TEV/EBITDA |
| |
CY2022E
TEV/EBITDA |
| ||||||||||||||||||
MariMed
|
| | | US$ | 258 | | | | | | 5.4x | | | | | | n/a | | | | | | n/a | | | | | | n/a | | | | | | n/a | | |
TILT
|
| | | US$ | 199 | | | | | | 1.4x | | | | | | 1.1x | | | | | | 0.8x | | | | | | 7.3x | | | | | | 4.8x | | |
Cansortium
|
| | | US$ | 184 | | | | | | 3.5x | | | | | | 2.0x | | | | | | 1.3x | | | | | | 6.6x | | | | | | 3.3x | | |
BellRock Brands
|
| | | US$ | 117 | | | | | | n/a | | | | | | n/a | | | | | | n/a | | | | | | n/a | | | | | | n/a | | |
Slang Worldwide
|
| | | US$ | 143 | | | | | | 5.9x | | | | | | 2.8x | | | | | | 2.3x | | | | | | 17.2x | | | | | | 14.0x | | |
Harborside
|
| | | US$ | 129 | | | | | | 1.7x | | | | | | 1.5x | | | | | | 1.2x | | | | | | 9.6x | | | | | | 6.0x | | |
Flower One
|
| | | US$ | 85 | | | | | | 2.9x | | | | | | 1.4x | | | | | | 0.9x | | | | | | 5.0x | | | | | | 2.8x | | |
MJardin
|
| | | US$ | 9 | | | | | | n/a | | | | | | n/a | | | | | | n/a | | | | | | n/a | | | | | | n/a | | |
Core One Labs
|
| | | US$ | 95 | | | | | | n/a | | | | | | n/a | | | | | | n/a | | | | | | n/a | | | | | | n/a | | |
Golden Leaf
|
| | | US$ | 57 | | | | | | n/a | | | | | | n/a | | | | | | n/a | | | | | | n/a | | | | | | n/a | | |
CV Sciences
|
| | | US$ | 48 | | | | | | 1.8x | | | | | | 1.8x | | | | | | 1.3x | | | | | | neg | | | | | | neg | | |
Plus Products
|
| | | US$ | 30 | | | | | | 2.4x | | | | | | 1.5x | | | | | | n/a | | | | | | 15.4x | | | | | | n/a | | |
1933 Industries
|
| | | US$ | 43 | | | | | | n/a | | | | | | n/a | | | | | | n/a | | | | | | n/a | | | | | | n/a | | |
Fiore Cannabis
|
| | | US$ | 16 | | | | | | n/a | | | | | | n/a | | | | | | n/a | | | | | | n/a | | | | | | n/a | | |
Maple Leaf Green
|
| | | US$ | 9 | | | | | | n/a | | | | | | n/a | | | | | | n/a | | | | | | n/a | | | | | | n/a | | |
Greenlane(1) | | | | US$ | 191 | | | | | | 1.3x | | | | | | 1.0x | | | | | | 0.8x | | | | | | nmf | | | | | | 14.4x | | |
KushCo(1) | | | | US$ | 203 | | | | | | 1.7x | | | | | | 1.1x | | | | | | 0.8x | | | | | | 17.1x | | | | | | 8.7x | | |
Selected Company
|
| |
CY2022E/
CY2020E/A Revenue CAGR |
| |
CY2022E/
CY2021E Revenue Growth |
| |
CY2020E/A
EBITDA Margin |
| |
CY2021E
EBITDA Margin |
| |
CY2022E
EBITDA Margin |
| |||||||||||||||
MariMed
|
| | | | n/a | | | | | | n/a | | | | | | 33% | | | | | | n/a | | | | | | n/a | | |
TILT
|
| | | | 30% | | | | | | 32% | | | | | | 7% | | | | | | 15% | | | | | | 17% | | |
Cansortium
|
| | | | 60% | | | | | | 51% | | | | | | 22% | | | | | | 31% | | | | | | 41% | | |
BellRock Brands
|
| | | | n/a | | | | | | n/a | | | | | | n/a | | | | | | n/a | | | | | | n/a | | |
Slang Worldwide
|
| | | | 59% | | | | | | 20% | | | | | | neg | | | | | | 16% | | | | | | 17% | | |
Harborside
|
| | | | 16% | | | | | | 18% | | | | | | 8% | | | | | | 15% | | | | | | 21% | | |
Flower One
|
| | | | 77% | | | | | | 46% | | | | | | neg | | | | | | 27% | | | | | | 33% | | |
MJardin
|
| | | | n/a | | | | | | n/a | | | | | | n/a | | | | | | n/a | | | | | | n/a | | |
Core One Labs
|
| | | | n/a | | | | | | n/a | | | | | | n/a | | | | | | n/a | | | | | | n/a | | |
Golden Leaf
|
| | | | n/a | | | | | | n/a | | | | | | n/a | | | | | | n/a | | | | | | n/a | | |
CV Sciences
|
| | | | 20% | | | | | | 44% | | | | | | neg | | | | | | neg | | | | | | neg | | |
Plus Products
|
| | | | n/a | | | | | | n/a | | | | | | neg | | | | | | 10% | | | | | | n/a | | |
1933 Industries
|
| | | | n/a | | | | | | n/a | | | | | | n/a | | | | | | n/a | | | | | | n/a | | |
Fiore Cannabis
|
| | | | n/a | | | | | | n/a | | | | | | n/a | | | | | | n/a | | | | | | n/a | | |
Selected Company
|
| |
CY2022E/
CY2020E/A Revenue CAGR |
| |
CY2022E/
CY2021E Revenue Growth |
| |
CY2020E/A
EBITDA Margin |
| |
CY2021E
EBITDA Margin |
| |
CY2022E
EBITDA Margin |
| |||||||||||||||
Maple Leaf Green
|
| | | | n/a | | | | | | n/a | | | | | | n/a | | | | | | n/a | | | | | | n/a | | |
Greenlane(1) | | | | | 28% | | | | | | 29% | | | | | | neg | | | | | | 0% | | | | | | 6% | | |
KushCo(1) | | | | | 44% | | | | | | 32% | | | | | | neg | | | | | | 6% | | | | | | 9% | | |
Selected Company
|
| |
Market
Capitalization (in millions) |
| |
CY2020E/A
TEV/Revenue |
| |
CY2021E
TEV/Revenue |
| |
CY2022E
TEV/Revenue |
| |
CY2021E
TEV/EBITDA |
| |
CY2022E
TEV/EBITDA |
| ||||||||||||||||||
Turning Point Brands, Inc.
|
| | | US$ | 1,293 | | | | | | 3.2x | | | | | | 3.1x | | | | | | 2.9x | | | | | | 12.5x | | | | | | 11.5x | | |
Charlotte’s Web Holdings Inc.
|
| | | US$ | 636 | | | | | | 5.9x | | | | | | 4.3x | | | | | | 3.1x | | | | | | n/a | | | | | | 33.3x | | |
High Tide Inc.
|
| | | US$ | 537 | | | | | | 6.6x | | | | | | 3.5x | | | | | | 2.6x | | | | | | 24.5x | | | | | | 12.8x | | |
Fire & Flower Holdings Corp.
|
| | | US$ | 311 | | | | | | 3.6x | | | | | | 1.9x | | | | | | 1.3x | | | | | | 40.6x | | | | | | 13.5x | | |
cbdMD, Inc.
|
| | | US$ | 211 | | | | | | 4.9x | | | | | | 4.0x | | | | | | 3.4x | | | | | | neg | | | | | | n/a | | |
Slang Worldwide Inc.
|
| | | US$ | 143 | | | | | | 4.7x | | | | | | 2.3x | | | | | | 1.9x | | | | | | 13.9x | | | | | | 11.3x | | |
Plus Products Inc.
|
| | | US$ | 30 | | | | | | 3.0x | | | | | | 1.9x | | | | | | n/a | | | | | | 19.6x | | | | | | n/a | | |
CV Sciences, Inc.
|
| | | US$ | 48 | | | | | | 1.8x | | | | | | 1.8x | | | | | | 1.3x | | | | | | neg | | | | | | neg | | |
Namaste Technologies
Inc. |
| | | US$ | 98 | | | | | | 2.1x | | | | | | 1.4x | | | | | | n/a | | | | | | neg | | | | | | n/a | | |
Greenlane(1) | | | | US$ | 191 | | | | | | 1.3x | | | | | | 1.0x | | | | | | 0.8x | | | | | | nmf | | | | | | 14.4x | | |
KushCo(1) | | | | US$ | 203 | | | | | | 1.7x | | | | | | 1.1x | | | | | | 0.8x | | | | | | 17.1x | | | | | | 8.7x | | |
Selected Company
|
| |
CY2022E/
CY2020E/A Revenue CAGR |
| |
CY2022E/
CY2021E Revenue Growth |
| |
CY2020E/A
EBITDA Margin |
| |
CY2021E
EBITDA Margin |
| |
CY2022E
EBITDA Margin |
| |||||||||||||||
Turning Point Brands, Inc.
|
| | | | 5% | | | | | | 5% | | | | | | 18% | | | | | | 24% | | | | | | 25% | | |
Charlotte’s Web Holdings Inc.
|
| | | | 38% | | | | | | 39% | | | | | | neg | | | | | | 1% | | | | | | 9% | | |
High Tide Inc.
|
| | | | 60% | | | | | | 36% | | | | | | 11% | | | | | | 14% | | | | | | 20% | | |
Fire & Flower Holdings Corp.
|
| | | | 69% | | | | | | 55% | | | | | | neg | | | | | | 5% | | | | | | 9% | | |
cbdMD, Inc.
|
| | | | 21% | | | | | | 18% | | | | | | neg | | | | | | neg | | | | | | 2% | | |
Slang Worldwide Inc.
|
| | | | 59% | | | | | | 20% | | | | | | neg | | | | | | 16% | | | | | | 17% | | |
Plus Products Inc.
|
| | | | n/a | | | | | | n/a | | | | | | neg | | | | | | 10% | | | | | | n/a | | |
CV Sciences, Inc.
|
| | | | 20% | | | | | | 44% | | | | | | neg | | | | | | neg | | | | | | neg | | |
Namaste Technologies Inc.
|
| | | | n/a | | | | | | n/a | | | | | | n/a | | | | | | neg | | | | | | n/a | | |
Greenlane(1) | | | | | 28% | | | | | | 29% | | | | | | neg | | | | | | 0% | | | | | | 6% | | |
KushCo(1) | | | | | 44% | | | | | | 32% | | | | | | neg | | | | | | 6% | | | | | | 9% | | |
Selected Company
|
| |
Market
Capitalization (in millions) |
| |
CY2020E/A
TEV/Revenue |
| |
CY2021E
TEV/Revenue |
| |
CY2022E
TEV/Revenue |
| |
CY2021E
TEV/EBITDA |
| |
CY2022E
TEV/EBITDA |
| |||||||||||||||
International Paper Company
|
| |
US$21,750
|
| | | | 1.3x | | | | | | 1.3x | | | | | | 1.3x | | | | | | 8.0x | | | | | | 7.4x | | |
WestRock Company
|
| |
US$14,357
|
| | | | 1.3x | | | | | | 1.2x | | | | | | 1.2x | | | | | | 7.2x | | | | | | 6.8x | | |
Crown Holdings, Inc.
|
| |
US$13,533
|
| | | | 1.8x | | | | | | 1.7x | | | | | | 1.6x | | | | | | 10.6x | | | | | | 10.0x | | |
Berry Global Group, Inc.
|
| |
US$8,610
|
| | | | 1.5x | | | | | | 1.5x | | | | | | 1.4x | | | | | | 8.3x | | | | | | 8.0x | | |
Packaging Corporation of America
|
| |
US$13,021
|
| | | | 2.2x | | | | | | 2.1x | | | | | | 2.1x | | | | | | 10.9x | | | | | | 10.4x | | |
Ardagh Group S.A.
|
| |
US$5,943
|
| | | | 1.7x | | | | | | 1.6x | | | | | | 1.5x | | | | | | 8.7x | | | | | | 7.9x | | |
Sealed Air Corporation
|
| |
US$7,423
|
| | | | 2.2x | | | | | | 2.1x | | | | | | 2.0x | | | | | | 9.7x | | | | | | 9.3x | | |
Graphic Packaging Holding Company
|
| |
US$5,019
|
| | | | 1.4x | | | | | | 1.3x | | | | | | 1.3x | | | | | | 8.3x | | | | | | 7.9x | | |
Silgan Holdings Inc.
|
| |
US$4,860
|
| | | | 1.6x | | | | | | 1.5x | | | | | | 1.5x | | | | | | 9.6x | | | | | | 9.4x | | |
Sonoco Products Company
|
| |
US$6,491
|
| | | | 1.5x | | | | | | 1.5x | | | | | | 1.5x | | | | | | 10.1x | | | | | | 9.8x | | |
O-I Glass, Inc.
|
| |
US$2,400
|
| | | | 1.0x | | | | | | 1.0x | | | | | | 1.0x | | | | | | 5.9x | | | | | | 5.7x | | |
UFP Technologies, Inc.
|
| |
US$383
|
| | | | 2.0x | | | | | | 1.8x | | | | | | 1.7x | | | | | | n/a | | | | | | n/a | | |
Greenlane(1) | | |
US$191
|
| | | | 1.3x | | | | | | 1.0x | | | | | | 0.8x | | | | | | nmf | | | | | | 14.4x | | |
KushCo(1) | | |
US$203
|
| | | | 1.7x | | | | | | 1.1x | | | | | | 0.8x | | | | | | 17.1x | | | | | | 8.7x | | |
Selected Company
|
| |
CY2022E/
CY2020E/A Revenue CAGR |
| |
CY2022E/
CY2021E Revenue Growth |
| |
CY2020E/A
EBITDA Margin |
| |
CY2021E
EBITDA Margin |
| |
CY2022E
EBITDA Margin |
| |||||||||||||||
International Paper Company
|
| | | | 3% | | | | | | 1% | | | | | | 14% | | | | | | 16% | | | | | | 17% | | |
WestRock Company
|
| | | | 4% | | | | | | 2% | | | | | | 16% | | | | | | 17% | | | | | | 18% | | |
Crown Holdings, Inc.
|
| | | | 7% | | | | | | 4% | | | | | | 15% | | | | | | 16% | | | | | | 16% | | |
Berry Global Group, Inc.
|
| | | | 3% | | | | | | 2% | | | | | | 18% | | | | | | 18% | | | | | | 18% | | |
Packaging Corporation of America
|
| | | | 3% | | | | | | 1% | | | | | | 19% | | | | | | 19% | | | | | | 20% | | |
Ardagh Group S.A.
|
| | | | 6% | | | | | | 6% | | | | | | 17% | | | | | | 18% | | | | | | 19% | | |
Sealed Air Corporation
|
| | | | 4% | | | | | | 3% | | | | | | 20% | | | | | | 21% | | | | | | 22% | | |
Graphic Packaging Holding Company
|
| | | | 3% | | | | | | 2% | | | | | | 14% | | | | | | 16% | | | | | | 17% | | |
Silgan Holdings Inc.
|
| | | | 5% | | | | | | 2% | | | | | | 16% | | | | | | 16% | | | | | | 16% | | |
Sonoco Products Company
|
| | | | 1% | | | | | | 2% | | | | | | 14% | | | | | | 15% | | | | | | 15% | | |
O-I Glass, Inc.
|
| | | | 1% | | | | | | 2% | | | | | | 14% | | | | | | 17% | | | | | | 18% | | |
UFP Technologies, Inc.
|
| | | | 8% | | | | | | 7% | | | | | | 14% | | | | | | n/a | | | | | | n/a | | |
Greenlane(1) | | | | | 28% | | | | | | 29% | | | | | | neg | | | | | | 0% | | | | | | 6% | | |
KushCo(1) | | | | | 44% | | | | | | 32% | | | | | | neg | | | | | | 6% | | | | | | 9% | | |
Selected Company
|
| |
Market
Capitalization (in millions) |
| |
CY2020E/A
TEV/Revenue |
| |
CY2021E
TEV/Revenue |
| |
CY2022E
TEV/Revenue |
| |
CY2021E
TEV/EBITDA |
| |
CY2022E
TEV/EBITDA |
| ||||||||||||||||||
Sysco Corporation
|
| | | US$ | 41,047 | | | | | | 1.1x | | | | | | 0.9x | | | | | | 0.8x | | | | | | 16.9x | | | | | | 13.0x | | |
US Foods Holding Corp.
|
| | | US$ | 8,383 | | | | | | 0.6x | | | | | | 0.5x | | | | | | 0.5x | | | | | | 13.0x | | | | | | 10.2x | | |
Performance Food Group Company
|
| | | US$ | 7,479 | | | | | | 0.4x | | | | | | 0.3x | | | | | | 0.3x | | | | | | 15.5x | | | | | | 12.2x | | |
United Natural Foods, Inc.
|
| | | US$ | 2,019 | | | | | | 0.2x | | | | | | 0.2x | | | | | | 0.2x | | | | | | 8.1x | | | | | | 7.8x | | |
Core-Mark Holding Company, Inc.
|
| | | US$ | 1,763 | | | | | | 0.2x | | | | | | 0.1x | | | | | | 0.1x | | | | | | 11.3x | | | | | | 10.5x | | |
The Chefs’ Warehouse, Inc.
|
| | | US$ | 1,109 | | | | | | 1.4x | | | | | | 1.1x | | | | | | 0.9x | | | | | | 35.6x | | | | | | 17.3x | | |
Greenlane(1) | | | | US$ | 191 | | | | | | 1.3x | | | | | | 1.0x | | | | | | 0.8x | | | | | | nmf | | | | | | 14.4x | | |
KushCo(1) | | | | US$ | 203 | | | | | | 1.7x | | | | | | 1.1x | | | | | | 0.8x | | | | | | 17.1x | | | | | | 8.7x | | |
Selected Company
|
| |
CY2022E/
CY2020E/A Revenue CAGR |
| |
CY2022E/
CY2021E Revenue Growth |
| |
CY2020E/A
EBITDA Margin |
| |
CY2021E
EBITDA Margin |
| |
CY2022E
EBITDA Margin |
| |||||||||||||||
Sysco Corporation
|
| | | | 15% | | | | | | 11% | | | | | | 3% | | | | | | 5% | | | | | | 6% | | |
US Foods Holding Corp.
|
| | | | 12% | | | | | | 9% | | | | | | 2% | | | | | | 4% | | | | | | 5% | | |
Performance Food Group Company
|
| | | | 11% | | | | | | 9% | | | | | | 2% | | | | | | 2% | | | | | | 3% | | |
United Natural Foods, Inc.
|
| | | | 1% | | | | | | 2% | | | | | | 3% | | | | | | 3% | | | | | | 3% | | |
Core-Mark Holding Company, Inc.
|
| | | | 14% | | | | | | 2% | | | | | | 1% | | | | | | 1% | | | | | | 1% | | |
The Chefs’ Warehouse, Inc.
|
| | | | 22% | | | | | | 19% | | | | | | neg | | | | | | 3% | | | | | | 5% | | |
Greenlane(1) | | | | | 28% | | | | | | 29% | | | | | | neg | | | | | | 0% | | | | | | 6% | | |
KushCo(1) | | | | | 44% | | | | | | 32% | | | | | | neg | | | | | | 6% | | | | | | 9% | | |
Financial Statistic
|
| |
Multiple Range
|
| |
Implied Price per Share of
Greenlane Class A Stock |
|
CY2020E/A TEV/Revenue
|
| |
1.20x – 1.80x
|
| |
$3.99 – $5.92
|
|
CY2021E TEV/Revenue
|
| |
1.00x – 1.50x
|
| |
$4.24 – $6.29
|
|
CY2022E TEV/Revenue
|
| |
0.80x – 1.30x
|
| |
$4.36 – $7.00
|
|
CY2022E TEV/EBITDA
|
| |
12.00x – 20.00x
|
| |
$3.71 – $6.11
|
|
Financial Statistic
|
| |
Multiple Range
|
| |
Implied Price per
KushCo Share of Common Stock |
|
CY2020E/A TEV/Revenue
|
| |
1.50x – 2.30x
|
| |
$1.12 – $1.67
|
|
CY2021E TEV/Revenue
|
| |
1.00x – 1.50x
|
| |
$1.16 – $1.70
|
|
CY2022E TEV/Revenue
|
| |
0.80x – 1.30x
|
| |
$1.22 – $1.93
|
|
CY2021E TEV/EBITDA
|
| |
15.00x – 25.00x
|
| |
$1.09 – $1.77
|
|
CY2022E TEV/EBITDA
|
| |
8.00x – 12.00x
|
| |
$1.15 – $1.69
|
|
Time Period
|
| |
Exchange Ratio
|
| |||
Spot
|
| | | | 0.2793 | | |
1-Month Average
|
| | | | 0.2462 | | |
6-Month Average
|
| | | | 0.2480 | | |
|
Implied Exchange Ratio Reference Ranges Based on:
|
| | | | |||
|
CY2021E Revenue
|
| |
CY2022E Revenue
|
| |
Exchange Ratio
|
|
|
0.1543x – 0.4046x
|
| |
0.1341x – 0.4940x
|
| |
0.2546x
|
|
|
Implied Exchange Ratio Reference Range
|
| |
Exchange Ratio
|
| |||
|
0.1456x – 0.5430x
|
| | | | 0.2546x | | |
(in millions)
|
| |
Year Ending December 31,
|
| |||||||||||||||||||||||||||
|
2021E
|
| |
2022E
|
| |
2023E
|
| |
2024E
|
| |
2025E
|
| |||||||||||||||||
Net revenue
|
| | | $ | 177 | | | | | $ | 227 | | | | | $ | 270 | | | | | $ | 315 | | | | | $ | 366 | | |
Adjusted EBITDA(1)
|
| | | | 1 | | | | | | 13 | | | | | | 21 | | | | | | 30 | | | | | | 41 | | |
Unlevered net income(2)
|
| | | | (2) | | | | | | 10 | | | | | | 16 | | | | | | 24 | | | | | | 34 | | |
Unlevered free cash flow(3)(4)
|
| | | | (5) | | | | | | 4 | | | | | | 9 | | | | | | 18 | | | | | | 27 | | |
(in millions)
|
| |
H2 – 2021E
|
| |
2021E
|
| |
2022E
|
| |
2023E
|
| |
2024E
|
| |
2025E
|
| ||||||||||||||||||
Revenue
|
| | | $ | 105.3 | | | | | $ | 177.5 | | | | | $ | 234.3 | | | | | $ | 308.1 | | | | | $ | 367.1 | | | | | $ | 429.4 | | |
Adjusted Earnings Before Interest, Taxes, Depreciation and Amortization (Adjusted EBITDA)
|
| | | | 8.5 | | | | | | 11.1 | | | | | | 22.0 | | | | | | 34.7 | | | | | | 44.9 | | | | | | 54.7 | | |
Net Operating Profit After Tax (NOPAT)(1)
|
| | | | 1.7 | | | | | | (1.3) | | | | | | 6.7 | | | | | | 16.7 | | | | | | 24.5 | | | | | | 30.3 | | |
Unlevered Free Cash Flow (Unlevered FCF)(1)
|
| | | | (15.3) | | | | | | (15.3) | | | | | | 3.6 | | | | | | 0.5 | | | | | | 8.3 | | | | | | 11.8 | | |
| | |
Greenlane Options
|
| |
Greenlane Restricted Stock
|
| |
Total
Value of Accelerated Awards |
| | |||||||||||||||||||||||
Name
|
| |
Options
|
| |
Value(1)
|
| |
Shares
|
| |
Value(2)
|
| | | | ||||||||||||||||||
Aaron LoCascio
|
| | | | 144,979 | | | | | $ | 514,367 | | | | | | 30,263 | | | | | $ | 172,802 | | | | | $ | 687,189 | | | | ||
Chief Executive Officer
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
Adam Schoenfeld
|
| | | | 144,979 | | | | | $ | 514,367 | | | | | | 30,263 | | | | | $ | 172,802 | | | | | $ | 687,189 | | | | ||
Chief Strategy Officer
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
William Mote
|
| | | | 90,336 | | | | | $ | 284,999 | | | | | | 20,456 | | | | | $ | 116,804 | | | | | $ | 569,998 | | | | ||
Chief Financial Officer
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Name
|
| |
KushCo options
|
| |
KushCo RSUs
|
| |
Total
Value of Accelerated Awards |
| | |||||||||||||||||||||||
|
Shares
|
| |
Value(1)
|
| |
Shares
|
| |
Value(2)
|
| | | | ||||||||||||||||||||
Nicholas Kovacevich
Chairman of the Board and Chief Financial Officer |
| | | | 1,133,333 | | | | | $ | | | | | | | 358,722 | | | | | $ | | | | | | $ | | | | |
Name
|
| |
KushCo options
|
| |
KushCo RSUs
|
| |
Total
Value of Accelerated Awards |
| | ||||||||||||||
|
Shares
|
| |
Value(1)
|
| |
Shares
|
| |
Value(2)
|
| | | | |||||||||||
Stephen Christoffersen
Chief Financial Officer |
| | | | 6,692,310 | | | | | | | | | 160,111 | | | | | | | | | | ||
Rodrigo de Oliveira
Chief Operating Officer |
| | | | 1,152,026 | | | | | | | | | 167,380 | | | | | | | | | |
| | |
Rights of Greenlane Stockholders
Following the Mergers (which will be the rights of stockholders of the Combined Company following the Mergers) |
| |
Rights of KushCo Stockholders
|
|
Corporate Governance
|
| | Greenlane is a Delaware corporation. The rights of Greenlane stockholders are governed by the DGCL, the Greenlane charter and the Greenlane bylaws. | | | KushCo is a Nevada corporation. The rights of KushCo stockholders are governed by the NRS, KushCo’s charter and KushCo’s bylaws. | |
Authorized Capital Stock
|
| | Under the Greenlane A&R Charter, Greenlane will be authorized to issue an aggregate of 640 million shares of capital stock, consisting of: (1) 600 million shares of Class A common stock, $0.01 par value per share; (2) 30 million shares of Class B common stock, $0.0001 par value per share; and (3) 10 million shares of preferred stock, $0.0001 par value per share. | | | Under KushCo’s amended and restated Articles of Incorporation (the “KushCo A&R Charter”), KushCo is authorized to issue an aggregate of 275 million shares of capital stock, consisting of (1) 265 million shares of KushCo common stock and (2) 10 million shares of KushCo’s preferred stock, $0.001 par value per share (“KushCo preferred stock”). | |
| | | Following the completion of the Mergers, 57,870,112 shares of Greenlane Class A common stock are expected to be issued and outstanding and 25,877,218 shares of Greenlane Class B common stock are expected to be issued and outstanding and 0 shares of Greenlane’s preferred stock are expected to be issued and outstanding. Greenlane Class C common stock will | | | | |
| | |
Rights of Greenlane Stockholders
Following the Mergers (which will be the rights of stockholders of the Combined Company following the Mergers) |
| |
Rights of KushCo Stockholders
|
|
| | | be eliminated in the Greenlane A&R Charter in connection with the conversion of Greenlane Class C common to Greenlane Class B common stock. | | | | |
Preferred Stock
|
| | Greenlane’s charter states that the Greenlane Board is authorized to issue preferred stock in one or more classes or series and may fix by resolution the number of shares of any such series and the voting powers, designations, preferences, limitations, restrictions and relative rights thereof by resolution, including, without limitation, the authority to fix the dividend rights, dividend rates, conversion rights, exchange rights, voting rights, rights and terms of redemption, the redemption price or prices, the dissolution preferences and the rights in respect of any distributions of assets. | | | KushCo’s charter states that the KushCo Board is authorized to issue preferred stock in one or more series and may fix the voting powers, designations, preferences, limitations, restrictions and relative rights thereof by resolution. | |
Voting Rights
|
| | Greenlane’s charter states that each holder of Class A common stock or Class B common stock is entitled to one vote for each such share of stock entitled to vote held of record by such stockholder on the applicable record date. | | | KushCo’s bylaws state that each KushCo stockholder is entitled to one vote for each share of stock entitled to vote held of record by such stockholder. | |
Dividends
|
| | Dividends on the Class A common stock may be declared by the Greenlane Board. Greenlane’s charter prohibits the declaration of dividends on Class B common stock. The time and amount of dividends are dependent upon Greenlane’s financial condition, operations, cash requirements and availability, debt repayment obligations, capital expenditure needs and restrictions in Greenlane’s debt instruments, industry trends, the provisions of Delaware law affecting the payment of dividends to stockholders and any other factors the Greenlane Board may consider relevant. | | | Declaration and payment of any dividend is subject to the discretion of the KushCo Board. Dividends may be paid in cash, in property, or in shares of KushCo capital stock. | |
Board of Directors
|
| | Currently, there are five members of the Greenlane Board. | | | Currently, there are five members of the KushCo Board. | |
| | | Immediately following the effective time of the Mergers, the Combined Company Board will be increased from | | | A majority of the directors on the KushCo Board must be independent directors within the meaning of the | |
| | |
Rights of Greenlane Stockholders
Following the Mergers (which will be the rights of stockholders of the Combined Company following the Mergers) |
| |
Rights of KushCo Stockholders
|
|
| | |
five to seven directors, four of whom will be current members of the Greenlane Board and three of whom will be current members of the KushCo Board.
Under the listing standards of Nasdaq, a majority of the directors on the Combined Company Board must be independent directors. Upon completion of the Mergers, Greenlane expects that at least four of the seven directors on the Combined Company Board will be independent directors within the meaning of the listing standards of Nasdaq.
|
| | listing standards of Nasdaq. | |
| | | The Greenlane Board is not classified. | | | The KushCo Board is not classified. | |
| | | The directors of Greenlane hold office for a term expiring at the next succeeding annual meeting of stockholders and until their successors are duly elected and qualified or until their earlier death, resignation or removal. | | | The directors of the KushCo Board hold office for a term expiring at the next succeeding annual meeting of stockholders and until their successors are duly elected and qualified. | |
Removal of Directors; Vacancies
|
| |
Under the Greenlane charter, the entire Greenlane Board may be removed from office at any time, with or without cause, by the affirmative vote of the holders of a majority of the voting power of the issued and outstanding stock entitled to vote at an annual or special meeting duly noticed and called.
Unless the Greenlane Board otherwise determines, any vacancies on the Greenlane Board, whether resulting from an increase in the authorized number of directors or any vacancies resulting from death, retirement, disqualification or other cause, may only be filled by a majority vote of the directors then in office, through less than a quorum or by the sole remaining director. Directors so chosen shall hold office until the next annual meeting of stockholders. No decrease in the size of the Greenlane Board shall shorten the term of any director.
|
| | Under the KushCo bylaws, the entire KushCo Board may be removed from office at any time, with or without cause, by the affirmative vote of a majority of the outstanding stock entitled to vote. Any vacancies on the KushCo Board, whether resulting from an increase in the authorized number of directors or any vacancies resulting from death, resignation or removal, may be filled by a majority of the remaining directors, though less than a quorum, or by a sole remaining director. Stockholders may elect a director or directors at any time to fill any vacancy or vacancies not filled by directors, but any such election by written consent requires the consent of a majority of the outstanding shares entitled to vote. | |
Stockholder Action by Written Consent
|
| | Greenlane’s bylaws do not permit its stockholders to take action by written consent. Any action required or | | | KushCo’s bylaws permit its stockholders to take action by written consent. Such consent must be signed | |
| | |
Rights of Greenlane Stockholders
Following the Mergers (which will be the rights of stockholders of the Combined Company following the Mergers) |
| |
Rights of KushCo Stockholders
|
|
| | | permitted to be taken by the stockholders of Greenlane must be effected at a duly called annual or special meeting. | | | by the holders of the outstanding shares having not less than the minimum number of votes that would be necessary to authorize or take such action at a meeting at which all shares entitled to vote thereon were present and voted. | |
Notice of Stockholder Meetings
|
| | Written notice of each stockholder meeting must be given not less than 10 nor more than 60 days before the date on which the meeting is to be held to each stockholder entitled to vote at such meeting. Such written notice must state the place, date and hour of the meeting and, if such notice is in respect of a special meeting, it must also state the purpose or purposes for which the meeting is called. | | | Written notice of each stockholder meeting must be given to each stockholder not less than 10 nor more than 60 days before the date of which the meeting is to be held. | |
Quorum
|
| | Greenlane’s bylaws provide that the holders of a majority of the shares of capital stock entitled to vote at the meeting, present in person or represented by proxy, constitutes a quorum at any stockholder meeting. | | | KushCo’s bylaws provide that the holders of a majority of the shares entitled to vote at any meeting of stockholders constitutes a quorum | |
Stockholder Proposal of Business or Nominations for Directors
|
| |
Greenlane’s bylaws provide that Greenlane must receive written notice of any stockholder proposal, including the nomination of persons for election as directors, for business at an annual meeting of stockholders not less than 120 calendar days in advance of the first anniversary of the date that the previous year’s proxy statement was released. If an annual meeting was not held in the previous year or the date of the annual meeting is more than 30 calendar days earlier than the date contemplated at the time of the previous year’s proxy statement, notice by the stockholder will be timely if received by Greenlane not later than the close of business on the 10th day following the day on which the annual meeting is publicly announced.
In addition to the timeliness requirements described above, a Greenlane stockholder’s written notice proposing business at an annual meeting must include: (i) a brief description of the business to be
|
| |
KushCo’s bylaws provide that KushCo must receive written notice of any stockholder proposal for business at an annual meeting of the stockholders not less than 120 calendar days in advance of the first anniversary of the date that the previous year’s annual meeting washeld. If an annual meeting was not held in the previous year or the date of the annual meeting is more than 30 calendar days earlier than the date contemplated at the time of the previous year’s meeting, notice by the stockholder will be timely if received by KushCo on the later of the 90th day prior to the annual meeting and the close of business on the 10th day following the day on which the annual meeting is publicly announced.
KushCo’s bylaws also provide that KushCo must receive written notice of any stockholder direct or nomination for a meeting of stockholders not later than 120 calendar days in advance of the first anniversary of the date that the previous year’s annual meeting was
|
|
| | |
Rights of Greenlane Stockholders
Following the Mergers (which will be the rights of stockholders of the Combined Company following the Mergers) |
| |
Rights of KushCo Stockholders
|
|
| | |
brought before the meeting, (ii) the name and address, as they appear on Greenlane’s books, of the stockholder proposing such business and any other Proposing Person, (iii) a representation that the stockholder is a holder of record of Greenlane stock entitled to vote at the meeting on the date of such notice and intends to appear in person or by proxy at the meeting to propose the business specified in the notice; (iv) any material interest of the stockholder and any other Proposing Person in such business, (v) certain information regarding the ownership interests of the stockholder and any other Proposing Person, supplemented in writing by the stockholder not later than 10 days after the record date for voting at the meeting to disclose such interests, including the class of Greenlane shares beneficially owned, any options, warrants or other forms of derivative securities owned with regard to the stockholder’s Greenlane shares, and any voting agreements or similar arrangements entered into by the stockholder with regard to Greenlane shares, among other relevant information. Lastly, (vi) any Greenlane stockholder’s written notice must also include any other information relating to such stockholder or other Proposing Person, if any, which would be required to be disclosed in a proxy statement or other filing required to be made in connection with the solicitation of proxies for, as applicable, the proposal and/or for the election of directors in a contested election pursuant to Section 14 of the Exchange Act.
Greenlane’s bylaws also provide that any stockholder entitled to vote in the election of directors generally may also nominate one or more persons for election as directors at an annual meeting if timely notice of such stockholder’s intent to make such nomination or nominations is given in writing to the Greenlane Secretary. To
|
| | held. If an annual meeting was not held in the previous year or the dateof the annual meeting is more than 30 calendar days earlier than the date contemplated at the time of the previous year’s meeting, notice by the stockholder will be timely if received by KushCo on the later of the 90th day prior to the annual meeting and the close of business on the 10th day following the day on which the annual meeting is publicly announced. | |
| | |
Rights of Greenlane Stockholders
Following the Mergers (which will be the rights of stockholders of the Combined Company following the Mergers) |
| |
Rights of KushCo Stockholders
|
|
| | | be considered timely, a stockholder nomination for a director to be elected at an annual meeting must be received at the Greenlane principal executive offices not more than 120 calendar days in advance of the first anniversary of the date that Greenlane’s proxy statement was released to stockholders in connection with the previous year’s annual meeting of stockholders, except that if no annual meeting was held in the previous year or the date of the annual meeting has been changed by more than 30 calendar days from the date contemplated at the time of the previous year’s proxy statement, notice must be received by Greenlane not later than the close of business on the 10th day following the day on which the public announcement of such meeting is first made. Each such notice shall set forth (i) the name and address, as they appear on Greenlane’s books, of the stockholder who intends to make the nomination and of any other Nominating Person, (ii) a representation that the stockholder is a holder of record of Greenlane stock entitled to vote for the election of directors on the date of such notice and intends to appear in person or by proxy at the meeting to make the nomination, (iii) certain information regarding the ownership interests of the stockholder and any other Proposing Person, supplemented in writing by the stockholder not later than 10 days after the record date for voting at the meeting to disclose such interests, including the class of Greenlane shares beneficially owned, any options, warrants or other forms of derivative securities owned with regard to the stockholder’s Greenlane shares, and any voting agreements or similar arrangements entered into by the stockholder with regard to Greenlane shares, among other relevant information. In addition, a stockholder seeking to make a nomination or nominations for the election of | | | | |
| | |
Rights of Greenlane Stockholders
Following the Mergers (which will be the rights of stockholders of the Combined Company following the Mergers) |
| |
Rights of KushCo Stockholders
|
|
| | | directors must also include in their notice: (iv) a description of all arrangements or understandings between the stockholder or other Nominating Person and each nominee and any other person or persons (naming such person or persons) pursuant to which the nomination or nominations are to be made by the stockholder, (v) a description of all direct and indirect compensation and other material monetary agreements, arrangements and understandings during the past 3 years and any other material relationships, between or among such stockholder and any other Nominating Person and each proposed nominee and his respective affiliates and associates or others working in concert therewith, including, without limitation all information that would be required to be disclosed pursuant to Rule 404 of Regulation S-K, (vi) such other information regarding each nominee proposed by such stockholder as would be required to be included in a proxy statement filed pursuant to the proxy rules of the SEC, had the nominee been nominated or intended to be nominated, by the Board of Directors and (vii) the consent of each nominee to serve as a director of Greenlane if so elected. | | | | |
Amendment of Governing Documents
|
| |
Each of the Greenlane Board and the Greenlane stockholders have the power to alter, amend or repeal any provision of the Greenlane bylaws and to adopt new bylaws.
The Greenlane Board may alter, amend or repeal any provision of the Greenlane bylaws and adopt new bylaws by an affirmative vote of a majority of the directors present at any regular or special meeting of the Greenlane Board at which a quorum is present.
The Greenlane stockholders may alter, amend or repeal any provision of the Greenlane bylaws and adopt new bylaws by an affirmative vote of the
|
| |
Both the KushCo board and the KushCo stockholders have the power to alter, amend or repeal any provision of KushCo’s bylaws and to adopt new bylaws.
The KushCo Board may alter, amend or repeal any provision of KushCo’s bylaws and adopt new bylaws by a majority vote of the directors present at any regular or special meeting of the KushCo Board at which a quorum is present.
The KushCo stockholders may alter, amend or repeal any portion of KushCo’s bylaws and adopt new bylaws by a majority vote of the KushCo stockholders present at any
|
|
| | |
Rights of Greenlane Stockholders
Following the Mergers (which will be the rights of stockholders of the Combined Company following the Mergers) |
| |
Rights of KushCo Stockholders
|
|
| | | holders of a majority of the shares of the capital stock of Greenlane issued and outstanding and entitled to vote at any annual meeting of stockholders, or at any special meeting of stockholders, provided notice of such alteration, amendment, repeal or adoption of new bylaws shall have been stated in the notice of such special meeting. Under the DGCL, an amendment to a corporation’s certificate of incorporation generally requires (i) a board of directors resolution declaring the advisability of the amendment and (ii) the approval of the holders of a majority of the outstanding stock entitled to vote upon the proposed amendment, unless the certificate of incorporation requires a greater vote. If the proposed amendment would increase or decrease the aggregate number of authorized shares of a class of stock, increase or decrease the par value of the shares of such class or change the powers, preferences or special rights of the shares so as to affect them adversely, the holders of a majority of the outstanding shares of such class shall be entitled to vote as a class upon the proposed amendment. If an amendment would alter or change the powers, preferences or special rights of one or more series of any class so as to affect them adversely, but shall not so affect the entire class, then only the shares of the series so affected by the amendment shall be considered a separate class for purposes of the vote. Greenlane’s charter provides that Greenlane reserves the right to amend, alter, change or repeal any provision contained in the charter in the manner prescribed by statute, and all rights conferred upon stockholders in the Charter are granted subject to such reservation. Greenlane’s charter further provides that the affirmative vote of the holders of Greenlane common stock and Greenlane preferred stock then outstanding representing two-thirds or more of the votes eligible to | | | regular or special meeting of the KushCo stockholders at which a quorum is present. | |
| | |
Rights of Greenlane Stockholders
Following the Mergers (which will be the rights of stockholders of the Combined Company following the Mergers) |
| |
Rights of KushCo Stockholders
|
|
| | | be cast in an election of directors is required to amend Article IX (Stockholder Action Without Meeting). In addition, Greenlane’s charter provides that the authorized number of shares of Greenlane Class A common stock, Greenlane Class B common stock or Greenlane preferred stock may be increased or decreased (but not below the number of shares thereof then outstanding) by the affirmative vote of holders of a majority of the voting power of all of the outstanding shares of stock of Greenlane entitled to vote thereon, without any separate class vote. | | | | |
Certain Business Combinations
|
| | Greenlane is governed by Section 203 of the DGCL. Section 203 of the DGCL prohibits a Delaware corporation from engaging in a “business combination” with an “interested stockholder” for a period of three years following the time that such stockholder became an interested stockholder, unless, (i) prior to the time such stockholder becomes an interested stockholder, the board of directors of the corporation approved either the business combination or the transaction which resulted in the stockholder becoming an interested stockholder, (ii) upon consummation of the transaction which resulted in the stockholder becoming an interested stockholder, such stockholder owned at least 85% of the voting stock of the corporation outstanding at the time the transaction commenced (subject to certain exclusions) or (iii) at or subsequent to such time, the business combination is approved by the board of directors and authorized at an annual or special meeting of stockholders, and not by written consent, by the affirmative vote of at least 66 2/3% of the outstanding voting stock that is not owned by the interested stockholder. Under Section 203 of the DGCL, “interested stockholder” is generally defined as any person (other than the corporation and | | | KushCo’s bylaws contain a provision electing not to be governed by sections 78.411 to 78.444 of the NRS regarding combinations with interested stockholders. | |
| | |
Rights of Greenlane Stockholders
Following the Mergers (which will be the rights of stockholders of the Combined Company following the Mergers) |
| |
Rights of KushCo Stockholders
|
|
| | | any direct or indirect majority-owned subsidiaries of the corporation) that (a) is the owner of 15% or more of the outstanding voting stock of the corporation or (b) is an affiliate or an associate of the corporation and was the owner of 15% or more of the outstanding voting stock of the corporation at any time within the three-year period immediately prior to the date on which it is sought to be determined whether such person is an interested stockholder, and the affiliates and associates of such person, subject to certain exceptions. Under Section 203 of the DGCL, “business combination” means, among other things, (i) a merger or consolidation with an interested stockholder, (ii) a sale, exchange or other disposition to or with an interested stockholder of 10% or more of the aggregate market value of either the assets on a consolidated basis or the outstanding stock of the corporation and (iii) any receipt by an interested stockholder of financial benefits (except proportionately as a stockholder) by or through the corporation other than those expressly permitted by Delaware law. The DGCL allows a corporation to include in its certificate of incorporation a provision expressly electing not to be governed by Section 203. Because Greenlane’s charter does not contain a provision electing not to be governed by Section 203 of the DGCL, Greenlane is subject to such provision. | | | | |
Limitation of Stockholder
Liability |
| | Under Delaware law, stockholders generally are not liable for a corporation’s debts or obligations. | | | Under Nevada law, stockholders generally are not liable for a corporation’s debts or obligations. | |
Exculpation and Indemnification of Directors and Officers
|
| | The DGCL permits corporations to adopt provisions in its certificate of incorporation limiting or eliminating certain personal liability of directors to the corporation or its stockholders for monetary damages for breach of fiduciary duty as a director. However, a corporation may not limit or eliminate | | | The KushCo charter contains a provision that eliminates directors’ and officers’ liability to KushCo or its stockholders for money damages to the maximum extent permitted under Nevada law. KushCo’s charter authorizes KushCo, and KushCo’s bylaws obligate KushCo, to the | |
| | |
Rights of Greenlane Stockholders
Following the Mergers (which will be the rights of stockholders of the Combined Company following the Mergers) |
| |
Rights of KushCo Stockholders
|
|
| | | the liability of a director for (i) breaching the duty of loyalty to the corporation or the corporation’s stockholders; (ii) acts or omissions that are not in good faith or that involve intentional misconduct or a knowing violation of law; (iii) any transaction in which a director derived an improper personal benefit; or (iv) paying an unlawful dividend or approving an unlawful stock repurchase. Greenlane’s charter eliminates the personal liability of directors for monetary damages for breach of fiduciary duty as a director to the extent permitted by the DGCL. The Greenlane bylaws obligate Greenlane, to the maximum extent permitted by Delaware law in effect from time to time, to indemnify and, upon the receipt of an undertaking to repay all amounts advanced if it determined that such person is not entitled to indemnification, advance expenses in advance of final disposition of such a proceeding to (a) any individual who is a present or former director or officer of Greenlane and who is made or threatened to be made a party to the proceeding by reason of his or her service in that capacity or (b) any individual who, while a director or officer of Greenlane and at the request of Greenlane, serves or has served as a director, officer, or a controlling person of another corporation, real estate investment trust, limited liability company, partnership, joint venture, trust, employee benefit plan or any other enterprise from and against any claim or liability to which such person may become subject or which such person may incur by reason of his or her service in that capacity. The Greenlane bylaws also permit Greenlane to indemnify and advance expenses to any individual to any employee or agent of Greenlane or Greenlane’s predecessor. | | | maximum extent permitted by Nevada law in effect from time to time, to indemnify and, without requiring a preliminary determination of the ultimate entitlement to indemnification, pay or reimburse reasonable expenses in advance of final disposition of such a proceeding to (a) any individual who is a present or former director or officer of KushCo and who is made or threatened to be made a party to the proceeding by reason of his or her service in that capacity or (b) any individual who, while a director or officer of KushCo and at the request of KushCo, serves or has served as a director, officer, partner, trustee, member or manager of another corporation, real estate investment trust, limited liability company, partnership, joint venture, trust, employee benefit plan or any other enterprise from and against any claim or liability to which such person may become subject or which such person may incur by reason of his or her service in that capacity. KushCo’s charter and bylaws also permit KushCo to indemnify and advance expenses to any individual who served KushCo’s predecessor in any of the capacities described above and to any employee or agent of KushCo or KushCo’s predecessor. | |
Forum Selection
|
| | Greenlane’s charter provides that, unless Greenlane consents in writing to the selection of an alternative forum, | | | KushCo’s bylaws and charter do not include a forum selection provision. | |
| | |
Rights of Greenlane Stockholders
Following the Mergers (which will be the rights of stockholders of the Combined Company following the Mergers) |
| |
Rights of KushCo Stockholders
|
|
| | | the Court of Chancery of the State of Delaware (or, in the event that the Court of Chancery of the State of Delaware does not have jurisdiction, any state or federal court located within the State of Delaware) will, to the fullest extent permitted by law, be the sole and exclusive forum for any derivative action brought on behalf of Greenlane, action asserting a claim of breach of a fiduciary duty owed by any current or former director, officer or other employee or agent of Greenlane to Greenlane or its stockholders, action asserting a claim arising pursuant to, or seeking to enforce or determine the validity any right, obligation or remedy under, the DGCL, Greenlane’s charter or bylaws, action to which the DGCL confers jurisdiction on the Court of Chancery of the State of Delaware or action asserting a claim governed by the internal affairs doctrine. Greenlane’s charter also provides that, unless Greenlane consents in writing to the selection of an alternative forum, to the fullest extent permitted by law, the federal district courts of the United States of America shall be the exclusive forum for the resolution of any complaint asserting a cause of action arising out of the Securities Act. The foregoing does not apply to any suits brought to enforce any liability or duty created by the Exchange Act or any other claim for which the federal courts of the United State have exclusive jurisdiction. Any person or entity purchasing or otherwise acquiring or holding or owning (or continuing to hold or own) any interest in Greenlane capital stock is deemed to have received notice of and consented to the foregoing forum selection clause, which could limit Greenlane stockholders’ ability to choose the judicial forum for disputes with Greenlane. The enforceability of similar forum clauses in other companies’ bylaws or similar governing documents has been challenged in legal proceedings, and it | | | |
| | |
Rights of Greenlane Stockholders
Following the Mergers (which will be the rights of stockholders of the Combined Company following the Mergers) |
| |
Rights of KushCo Stockholders
|
|
| | | is possible that in connection with any action a court could find the forum selection clause contained in Greenlane’s charter to be inapplicable or unenforceable in such action. | | | | |
Name
|
| |
Number of
Shares of Greenlane Class A Common Stock Beneficially Owned |
| |
% of All
Greenlane Class A Common Stock Shares(1) |
| |
Number of
Shares of Greenlane Class B Common Stock Beneficially Owned |
| |
% of All
Greenlane Class B Common Stock Shares(2) |
| |
Number of
Shares of Greenlane Class C Common Stock Beneficially Owned |
| |
% of All
Greenlane Class C Common Stock Shares(3) |
| |
Combined
Voting Power(4) |
| |||||||||||||||||||||
Aaron LoCascio
|
| | | | 76,763(5) | | | | | | * | | | | | | — | | | | | | — | | | | | | 59,958,138(6) | | | | | | 85.29% | | | | | | 66.98% | | |
Adam Schoenfeld
|
| | | | 152,868 (7) | | | | | | * | | | | | | — | | | | | | — | | | | | | 66,026,343(8) | | | | | | 93.92% | | | | | | 73.85% | | |
William Bine
|
| | | | 37,632(9) | | | | | | * | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | * | | |
William Mote
|
| | | | 49,605(10) | | | | | | * | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | * | | |
Michael Cellucci
|
| | | | 32,127(11) | | | | | | * | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | * | | |
Douglas Fischer
|
| | | | 16,290(12) | | | | | | * | | | | | | 31,768(13) | | | | | | 1.30% | | | | | | — | | | | | | — | | | | | | * | | |
Neil Closner
|
| | | | 78,238(14) | | | | | | * | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | * | | |
Richard Taney
|
| | | | 98,533(15) | | | | | | * | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | * | | |
Jeff Uttz
|
| | | | 63,533(16) | | | | | | * | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | * | | |
All executive officers, directors and director nominees as a group 9 people)
|
| | | | 605,589 | | | | | | 3.58% | | | | | | 31,768 | | | | | | 1.30% | | | | | | 66,026,343 | | | | | | 93.92%(17) | | | | | | 74.42% | | |
More than 5% Beneficial Owners
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Jacoby & Co. LLC(18)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 59,958,138 | | | | | | 85.29% | | | | | | 66.86% | | |
Better Life Products Investment Group, Inc. (19)
|
| | | | — | | | | | | — | | | | | | 2,166,200 | | | | | | 88.65% | | | | | | — | | | | | | — | | | | | | 2.42% | | |
Name of Beneficial Owner(1)
|
| |
KushCo Common Stock
Beneficially Owned |
| |||||||||
|
Shares
|
| |
Percent(2)
|
| ||||||||
5% or Greater Stockholders | | | | | | | | | | | | | |
Adage Capital Partners, L.P.(3)
|
| | | | 9,672,752 | | | | | | 6.07% | | |
Executive Officers and Directors | | | | | | | | | | | | | |
Nicholas Kovacevich(4)
|
| | | | 9,678,272 | | | | | | 6.05% | | |
Stephen Christoffersen(5)
|
| | | | 678,262 | | | | | | * | | |
Rodrigo de Oliveira(6)
|
| | | | 923,806 | | | | | | * | | |
Eric Baum(7)
|
| | | | 1,146,738 | | | | | | * | | |
Barbara Goodstein(8)
|
| | | | 417,792 | | | | | | * | | |
Don Hunter(9)
|
| | | | 400,292 | | | | | | * | | |
Dallas Imbimbo(10)
|
| | | | 10,353,217 | | | | | | 6.48% | | |
Peter Kadens(11)
|
| | | | 418,553 | | | | | | * | | |
Jason Vegotsky(12)
|
| | | | 125,000 | | | | | | * | | |
All current executive officers and directors as a group (total 8 persons)(13)
|
| | | | 24,016,931 | | | | | | 14.76% | | |
($ in thousands)
|
| |
Three Months Ended March 31,
|
| |||||||||||||||||||||||||||
| | | | | | | | | | | | | | | | | | |
% of net sales
|
| |||||||||||
|
2021
|
| |
2020
|
| |
% Change
|
| |
2021
|
| |
2020
|
| |||||||||||||||||
Net sales: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
United States
|
| | | $ | 28,667 | | | | | $ | 27,130 | | | | | | 5.7% | | | | | | 84.3% | | | | | | 80.1% | | |
Canada
|
| | | | 2,561 | | | | | | 4,405 | | | | | | (41.9)% | | | | | | 7.5% | | | | | | 13.0% | | |
Europe
|
| | | | 2,781 | | | | | | 2,333 | | | | | | 19.2% | | | | | | 8.2% | | | | | | 6.9% | | |
Total net sales
|
| | | | 34,009 | | | | | | 33,868 | | | | | | 0.4% | | | | | | 100.0% | | | | | | 100.0% | | |
Cost of sales
|
| | | | 26,696 | | | | | | 26,539 | | | | | | 0.6% | | | | | | 78.5% | | | | | | 78.4% | | |
Gross profit
|
| | | | 7,313 | | | | | | 7,329 | | | | | | (0.2)% | | | | | | 21.5% | | | | | | 21.6% | | |
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Salaries, benefits and payroll taxes
|
| | | | 6,370 | | | | | | 6,614 | | | | | | (3.7)% | | | | | | 18.7% | | | | | | 19.5% | | |
General and administrative
|
| | | | 8,339 | | | | | | 8,659 | | | | | | (3.7)% | | | | | | 24.5% | | | | | | 25.6% | | |
Goodwill impairment charge
|
| | | | — | | | | | | 8,996 | | | | | | * | | | | | | —% | | | | | | 26.6% | | |
Depreciation and amortization
|
| | | | 544 | | | | | | 710 | | | | | | (23.4)% | | | | | | 1.6% | | | | | | 2.1% | | |
Total operating expenses
|
| | | | 15,253 | | | | | | 24,979 | | | | | | 38.9% | | | | | | 44.8% | | | | | | 73.8% | | |
Loss from operations
|
| | | | (7,940) | | | | | | (17,650) | | | | | | 55.0% | | | | | | (23.3)% | | | | | | (52.1)% | | |
Other income (expense), net: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest expense
|
| | | | (116) | | | | | | (110) | | | | | | 5.5% | | | | | | (0.3)% | | | | | | (0.3)% | | |
Other income, net
|
| | | | 324 | | | | | | 940 | | | | | | (65.5)% | | | | | | 1.0% | | | | | | 2.8% | | |
Total other income, net
|
| | | | 208 | | | | | | 830 | | | | | | (74.9)% | | | | | | 0.7% | | | | | | 2.5% | | |
Loss before income taxes
|
| | | | (7,732) | | | | | | (16,820) | | | | | | 54.0% | | | | | | (22.7)% | | | | | | (49.7)% | | |
Benefit from income taxes
|
| | | | (18) | | | | | | (81) | | | | | | 77.8% | | | | | | (0.1)% | | | | | | (0.2)% | | |
Net loss
|
| | | | (7,714) | | | | | | (16,739) | | | | | | 53.9% | | | | | | (22.6)% | | | | | | (49.5)% | | |
Net loss attributable to non-controlling interest
|
| | | | (3,458) | | | | | | (12,278) | | | | | | 71.8% | | | | | | (10.1)% | | | | | | (36.3)% | | |
Net loss attributable to Greenlane Holdings, Inc.
|
| | | $ | (4,256) | | | | | $ | (4,461) | | | | | | 4.6% | | | | | | (12.5)% | | | | | | (13.2)% | | |
($ in thousands)
|
| |
Three Months Ended March 31,
|
| |||||||||
|
2021
|
| |
2020
|
| ||||||||
Net sales
|
| | | $ | 34,009 | | | | | $ | 33,868 | | |
Period-over-period change
|
| | | | 0.4% | | | | | | -32.1% | | |
Net cash used in operations
|
| | | $ | (15,257) | | | | | $ | (1,097) | | |
Adjusted net loss(1)
|
| | | $ | (5,519) | | | | | $ | (6,080) | | |
Adjusted EBITDA(1)
|
| | | $ | (5,201) | | | | | $ | (6,281) | | |
(in thousands)
|
| |
Three Months Ended March 31,
|
| |||||||||
|
2021
|
| |
2020
|
| ||||||||
Net loss
|
| | | $ | (7,714) | | | | | $ | (16,739) | | |
EU VAT indemnification allowance adjustment(1)
|
| | | | (621) | | | | | | — | | |
Initial consulting costs related to ERP system implementation(3)
|
| | | | 301 | | | | | | 64 | | |
Restructuring expenses(4)
|
| | | | 247 | | | | | | 108 | | |
Equity-based compensation expense
|
| | | | 529 | | | | | | 270 | | |
Due diligence costs related to acquisition target(5)
|
| | | | — | | | | | | 1,221 | | |
Legal and professional fees related to M&A transactions(6)
|
| | | | 1,739 | | | | | | — | | |
Goodwill impairment charge(7)
|
| | | | — | | | | | | 8,996 | | |
Adjusted net loss
|
| | | $ | (5,519) | | | | | $ | (6,080) | | |
(in thousands)
|
| |
Three Months Ended March 31,
|
| |||||||||
|
2021
|
| |
2020
|
| ||||||||
Net loss
|
| | | $ | (7,714) | | | | | $ | (16,739) | | |
EU VAT indemnification allowance adjustment(1)
|
| | | | (621) | | | | | | — | | |
Other (expense) income, net(2)
|
| | | | (324) | | | | | | (940) | | |
Benefit from income taxes
|
| | | | (18) | | | | | | (81) | | |
Interest expense
|
| | | | 116 | | | | | | 110 | | |
Initial consulting costs related to ERP system implementation(3)
|
| | | | 301 | | | | | | 64 | | |
Restructuring expenses(4)
|
| | | | 247 | | | | | | 108 | | |
Equity-based compensation expense
|
| | | | 529 | | | | | | 270 | | |
Depreciation and amortization
|
| | | | 544 | | | | | | 710 | | |
Due diligence costs related to acquisition target(5)
|
| | | | — | | | | | | 1,221 | | |
Legal and professional fees related to M&A transactions(6)
|
| | | | 1,739 | | | | | | — | | |
Goodwill impairment charge(7)
|
| | | | — | | | | | | 8,996 | | |
Adjusted EBITDA
|
| | | $ | (5,201) | | | | | $ | (6,281) | | |
| | |
Year Ended December 31,
|
| |
Change
|
| ||||||||||||||||||||||||||||||
|
2020
|
| |
2019
|
| |
% of Net sales
|
| |||||||||||||||||||||||||||||
|
2020
|
| |
2019
|
| |
$
|
| |
%
|
| ||||||||||||||||||||||||||
Net sales: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
United States
|
| | | $ | 112,543 | | | | | $ | 160,243 | | | | | | 81.3% | | | | | | 86.6% | | | | | $ | (47,700) | | | | | | (29.8)% | | |
Canada
|
| | | | 15,457 | | | | | | 22,120 | | | | | | 11.2% | | | | | | 12.0% | | | | | | (6,663) | | | | | | (30.1)% | | |
Europe
|
| | | | 10,304 | | | | | | 2,643 | | | | | | 7.5% | | | | | | 1.4% | | | | | | 7,661 | | | | | | 289.9% | | |
Total net sales
|
| | | | 138,304 | | | | | | 185,006 | | | | | | 100.0% | | | | | | 100.0% | | | | | | (46,702) | | | | | | (25.2)% | | |
Cost of sales
|
| | | | 115,539 | | | | | | 153,916 | | | | | | 83.5% | | | | | | 83.2% | | | | | | (38,377) | | | | | | (24.9)% | | |
Gross profit
|
| | | | 22,765 | | | | | | 31,090 | | | | | | 16.5% | | | | | | 16.8% | | | | | | (8,325) | | | | | | (26.8)% | | |
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Salaries, benefits and payroll taxes
|
| | | | 24,909 | | | | | | 29,716 | | | | | | 18.0% | | | | | | 16.1% | | | | | | (4,807) | | | | | | (16.2)% | | |
General and administrative
|
| | | | 35,315 | | | | | | 23,593 | | | | | | 25.5% | | | | | | 12.8% | | | | | | 11,722 | | | | | | 49.7% | | |
Goodwill impairment charge
|
| | | | 8,996 | | | | | | — | | | | | | 6.5% | | | | | | -% | | | | | | 8,996 | | | | | | 100.0% | | |
Depreciation and amortization
|
| | | | 2,520 | | | | | | 2,705 | | | | | | 1.9% | | | | | | 1.5% | | | | | | (185) | | | | | | (6.8)% | | |
Total operating expenses
|
| | | | 71,740 | | | | | | 56,014 | | | | | | 51.9% | | | | | | 30.4% | | | | | | 15,726 | | | | | | 28.1% | | |
Loss from operations
|
| | | | (48,975) | | | | | | (24,924) | | | | | | (35.4)% | | | | | | (13.6)% | | | | | | (24,051) | | | | | | 96.5% | | |
Other income (expense), net: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Change in fair value of convertible notes
|
| | | | — | | | | | | (12,063) | | | | | | -% | | | | | | (6.5)% | | | | | | 12,063 | | | | | | (100.0)% | | |
Interest expense
|
| | | | (437) | | | | | | (975) | | | | | | (0.3)% | | | | | | (0.5)% | | | | | | 538 | | | | | | (55.2)% | | |
Other income, net
|
| | | | 1,902 | | | | | | 9,073 | | | | | | 1.4% | | | | | | 4.9% | | | | | | (7,171) | | | | | | (79.0)% | | |
Total other expense, net
|
| | | | 1,465 | | | | | | (3,965) | | | | | | 1.1% | | | | | | (2.1)% | | | | | | 5,430 | | | | | | * | | |
Loss before income taxes
|
| | | | (47,510) | | | | | | (28,889) | | | | | | (34.3)% | | | | | | (15.7)% | | | | | | (18,621) | | | | | | 64.5% | | |
Provision for income taxes
|
| | | | 194 | | | | | | 10,935 | | | | | | 0.1% | | | | | | 5.9% | | | | | | (10,741) | | | | | | (98.2)% | | |
Net loss
|
| | | | (47,704) | | | | | | (39,824) | | | | | | (34.4)% | | | | | | (21.6)% | | | | | | (7,880) | | | | | | 19.8% | | |
Net loss attributable to non-controlling interest
|
| | | | (33,187) | | | | | | (11,008) | | | | | | (24.0)% | | | | | | (6.0)% | | | | | | (22,179) | | | | | | 201.5% | | |
Net loss attributable to Greenlane Holdings, Inc.
|
| | | $ | (14,517) | | | | | $ | (28,816) | | | | | | (10.4)% | | | | | | (15.6)% | | | | | $ | 14,299 | | | | | | (49.6)% | | |
($ in thousands)
|
| |
For the year ended December 31,
|
| |||||||||
|
2020
|
| |
2019
|
| ||||||||
Net sales
|
| | | $ | 138,304 | | | | | $ | 185,006 | | |
Period-over-period change
|
| | | | (25.2)% | | | | | | 3.4% | | |
Net cash used in operations
|
| | | $ | (12,302) | | | | | $ | (36,903) | | |
Adjusted net loss(1)
|
| | | $ | (25,863) | | | | | $ | (18,544) | | |
Adjusted EBITDA(1)
|
| | | $ | (24,352) | | | | | $ | (13,424) | | |
(in thousands)
|
| |
Year ended December 31,
|
| |||||||||
|
2020
|
| |
2019
|
| ||||||||
Net loss
|
| | | $ | (47,704) | | | | | $ | (39,824) | | |
Debt placement costs for convertible notes(1)
|
| | | | — | | | | | | 422 | | |
Transition to being a public company(2)
|
| | | | — | | | | | | 775 | | |
Equity-based compensation expense
|
| | | | 853 | | | | | | 8,020 | | |
Initial consulting costs related to ERP system implementation(3)
|
| | | | 215 | | | | | | — | | |
Restructuring expenses(4)
|
| | | | 1,229 | | | | | | — | | |
Due diligence costs related to acquisition target
|
| | | | 903 | | | | | | — | | |
Goodwill impairment charge
|
| | | | 8,996 | | | | | | — | | |
Adjustments related to the product rationalization to increase inventory turnover of slow-selling products
|
| | | | 3,222 | | | | | | — | | |
Obsolete inventory charges related to management’s strategic initiative(5)
|
| | | | 1,137 | | | | | | — | | |
Allowances for uncollectible vendor deposits incurred in connection with management’s strategic initiative(5)
|
| | | | 822 | | | | | | — | | |
Loss related to indemnification asset not probable of recovery
|
| | | | 4,464 | | | | | | — | | |
Change in fair value of convertible notes
|
| | | | — | | | | | | 12,063 | | |
Adjusted net loss
|
| | | $ | (25,863) | | | | | $ | (18,544) | | |
(in thousands)
|
| |
Year ended December 31,
|
| |||||||||
|
2020
|
| |
2019
|
| ||||||||
Net loss
|
| | | $ | (47,704) | | | | | $ | (39,824) | | |
Other income, net(1)
|
| | | | (1,902) | | | | | | (9,073) | | |
Transition to being a public company(2)
|
| | | | — | | | | | | 775 | | |
Interest expense
|
| | | | 437 | | | | | | 975 | | |
Provision for (benefit from) income taxes
|
| | | | 194 | | | | | | 10,935 | | |
Depreciation and amortization
|
| | | | 2,520 | | | | | | 2,705 | | |
Equity-based compensation expense
|
| | | | 853 | | | | | | 8,020 | | |
Initial consulting costs related to ERP system implementation(3)
|
| | | | 215 | | | | | | — | | |
Restructuring expenses(4)
|
| | | | 1,229 | | | | | | — | | |
Due diligence costs related to acquisition target
|
| | | | 903 | | | | | | — | | |
Adjustments related to product rationalization to increase inventory turnover of slow-selling products(5)
|
| | | | 3,222 | | | | | | — | | |
One-time early termination fee on operating lease in connection with moving to a centralized distribution center model
|
| | | | 262 | | | | | | — | | |
Goodwill impairment charge
|
| | | | 8,996 | | | | | | — | | |
Inventory charges related to management’s strategic initiative(5)
|
| | | | 1,137 | | | | | | — | | |
Allowances for uncollectible vendor deposits incurred in connection with management’s strategic initiative(5)
|
| | | | 822 | | | | | | — | | |
Loss related to indemnification asset not probable of recovery
|
| | | | 4,464 | | | | | | — | | |
Change in fair value of convertible notes
|
| | | | — | | | | | | 12,063 | | |
Adjusted EBITDA
|
| | | $ | (24,352) | | | | | $ | (13,424) | | |
(in thousands)
|
| |
Three Months Ended March 31,
|
| |||||||||
|
2021
|
| |
2020
|
| ||||||||
Net cash used in operating activities
|
| | | $ | (15,257) | | | | | $ | (1,097) | | |
Net cash used in investing activities
|
| | | | (2,822) | | | | | | (2,262) | | |
Net cash used in financing activities
|
| | | | (104) | | | | | | (149) | | |
| | |
Year Ended December 31,
|
| |||||||||
(in thousands)
|
| |
2020
|
| |
2019
|
| ||||||
Net cash used in operating activities
|
| | | $ | (12,302) | | | | | $ | (36,903) | | |
Net cash used in investing activities
|
| | | | (4,144) | | | | | | (3,732) | | |
Net cash (used in) provided by financing activities
|
| | | | (1,063) | | | | | | 80,979 | | |
Shipping
State / Province |
| |
2020
Revenue |
| |
% of 2020
Revenue |
| |
2019
Revenue |
| |
% of 2019
Revenue |
| ||||||||||||
CA
|
| | | $ | 21,371 | | | | | | 18.8% | | | | | $ | 73,638 | | | | | | 49.4% | | |
WA
|
| | | | 8,845 | | | | | | 7.8 | | | | | | 11,543 | | | | | | 7.7 | | |
CO
|
| | | | 8,661 | | | | | | 7.6 | | | | | | 10,891 | | | | | | 7.3 | | |
MI
|
| | | | 7,212 | | | | | | 6.3 | | | | | | 4,013 | | | | | | 2.7 | | |
OR
|
| | | | 5,944 | | | | | | 5.2 | | | | | | 8,391 | | | | | | 5.6 | | |
MA
|
| | | | 4,988 | | | | | | 4.4 | | | | | | 4,850 | | | | | | 3.3 | | |
NV
|
| | | | 4,511 | | | | | | 4.0 | | | | | | 6,601 | | | | | | 4.4 | | |
IL
|
| | | | 4,141 | | | | | | 3.6 | | | | | | 1,181 | | | | | | 0.8 | | |
ME
|
| | | | 1,240 | | | | | | 1.1 | | | | | | 1,543 | | | | | | 1.0 | | |
Other Rec States
|
| | | | 730 | | | | | | 0.6 | | | | | | 1,240 | | | | | | 0.8 | | |
Rec State Total
|
| | | | 67,643 | | | | | | 59.4 | | | | | | 123,891 | | | | | | 83.2 | | |
Medical Only States
|
| | | | 34,676 | | | | | | 30.5 | | | | | | 15,943 | | | | | | 10.7 | | |
Canada
|
| | | | 8,321 | | | | | | 7.3 | | | | | | 2,473 | | | | | | 1.7 | | |
Other Countries
|
| | | | 187 | | | | | | 0.2 | | | | | | 568 | | | | | | 0.4 | | |
Shipping
State / Province |
| |
2020
Revenue |
| |
% of 2020
Revenue |
| |
2019
Revenue |
| |
% of 2019
Revenue |
| ||||||||||||
Other U.S. States
|
| | | | 3,010 | | | | | | 2.6 | | | | | | 6,079 | | | | | | 4.1 | | |
Total
|
| | | $ | 113,837 | | | | | | 100.0% | | | | | $ | 148,954 | | | | | | 100.0% | | |
|
PRODUCT CATEGORY
|
| |
2020
Revenue |
| |
% of 2020
Revenue |
| |
2019
Revenue |
| |
% of 2019
Revenue |
| ||||||||||||
Vape
|
| | | $ | 73,712 | | | | | | 64.8% | | | | | $ | 101,704 | | | | | | 68.3% | | |
Packaging, Papers & Supplies
|
| | | | 27,125 | | | | | | 23.8 | | | | | | 28,231 | | | | | | 19.0 | | |
Energy and Natural Products
|
| | | | 9,345 | | | | | | 8.2 | | | | | | 14,502 | | | | | | 9.7 | | |
Services
|
| | | | 3,655 | | | | | | 3.2 | | | | | | 4,517 | | | | | | 3.0 | | |
| | | | $ | 113,837 | | | | | | 100.0% | | | | | $ | 148,954 | | | | | | 100.0% | | |
(in thousands, except percentages)
|
| |
For the three months ended
|
| |
Variance
|
| |
Percent Change
|
| |||||||||||||||
|
February 28,
2021 |
| |
February 29,
2020 |
| ||||||||||||||||||||
Net revenue
|
| | | $ | 32,884 | | | | | $ | 30,143 | | | | | $ | 2,741 | | | | | | 9.1% | | |
(in thousands, except percentages)
|
| |
For the three months ended
|
| |
Variance
|
| |
Percent Change
|
| |||||||||||||||
|
February 28,
2021 |
| |
February 29,
2020 |
| ||||||||||||||||||||
Cost of goods sold
|
| | | $ | 26,443 | | | | | $ | 39,051 | | | | | $ | (12,608) | | | | | | (32.3)% | | |
Gross profit
|
| | | | 6,441 | | | | | | (8,908) | | | | | | 15,349 | | | | | | 172.3% | | |
Gross profit percentage (gross profit as a percent of revenue)
|
| | | | 19.6% | | | | | | (29.6)% | | | | | | 49.2% | | | | | | | | |
(in thousands, except percentages)
|
| |
For the three months ended
|
| |
Variance
|
| |
Percent Change
|
| |||||||||||||||
|
February 28,
2021 |
| |
February 29,
2020 |
| ||||||||||||||||||||
Selling, general and administrative
|
| | | $ | 10,941 | | | | | $ | 27,183 | | | | | $ | (16,242) | | | | | | (59.8)% | | |
Restructuring costs
|
| | | $ | 286 | | | | | $ | 7,301 | | | | | $ | (7,015) | | | | | | (96.1)% | | |
(in thousands, except percentages)
|
| |
For the three months ended
|
| |
Variance
|
| |
Percent Change
|
| |||||||||||||||
|
February 28,
2021 |
| |
February 29,
2020 |
| ||||||||||||||||||||
Loss from operations
|
| | | $ | (4,786) | | | | | $ | (43,392) | | | | | $ | 38,606 | | | | | | 89.0% | | |
(in thousands, except percentages)
|
| |
For the three months ended
|
| |
Variance
|
| |
Percent Change
|
| |||||||||||||||
|
February 28,
2021 |
| |
February 29,
2020 |
| ||||||||||||||||||||
Other income (expense), net
|
| | | $ | (256) | | | | | $ | (983) | | | | | $ | 727 | | | | | | 74.0% | | |
(in thousands, except percentages)
|
| |
For the three months ended
|
| |
Variance
|
| |
Percent Change
|
| |||||||||||||||
|
February 28,
2021 |
| |
February 29,
2020 |
| ||||||||||||||||||||
Net Loss
|
| | | $ | (5,042) | | | | | $ | (44,375) | | | | | $ | 39,333 | | | | | | 88.6% | | |
(in thousands, except percentages)
|
| |
For the six months ended
|
| |
Variance
|
| |
Percent Change
|
| |||||||||||||||
|
February 28,
2021 |
| |
February 29,
2020 |
| ||||||||||||||||||||
Net revenue
|
| | | $ | 59,645 | | | | | $ | 65,105 | | | | | $ | (5,460) | | | | | | (8.4)% | | |
(in thousands, except percentages)
|
| |
For the six months ended
|
| |
Variance
|
| |
Percent Change
|
| |||||||||||||||
|
February 28,
2021 |
| |
February 29,
2020 |
| ||||||||||||||||||||
Cost of goods sold
|
| | | $ | 47,465 | | | | | $ | 66,742 | | | | | $ | (19,277) | | | | | | (28.9)% | | |
Gross profit
|
| | | | 12,180 | | | | | | (1,637) | | | | | | 13,817 | | | | | | 844.0% | | |
Gross profit percentage (gross profit as a percent of revenue)
|
| | | | 20.4% | | | | | | (2.5)% | | | | | | 22.9% | | | | | | | | |
(in thousands, except percentages)
|
| |
For the six months ended
|
| |
Variance
|
| |
Percent Change
|
| |||||||||||||||
|
February 28,
2021 |
| |
February 29,
2020 |
| ||||||||||||||||||||
Selling, general and administrative
|
| | | $ | 19,753 | | | | | $ | 48,258 | | | | | $ | (28,505) | | | | | | (59.1)% | | |
Restructuring costs
|
| | | | 294 | | | | | | 7,301 | | | | | | (7,007) | | | | | | (96.0)% | | |
(in thousands, except percentages)
|
| |
For the six months ended
|
| |
Variance
|
| |
Percent Change
|
| |||||||||||||||
|
February 28,
2021 |
| |
February 29,
2020 |
| ||||||||||||||||||||
Loss from operations
|
| | | $ | (7,867) | | | | | $ | (57,196) | | | | | $ | 49,329 | | | | | | 86.2% | | |
(in thousands, except percentages)
|
| |
For the six months ended
|
| |
Variance
|
| |
Percent Change
|
| |||||||||||||||
|
February 28,
2021 |
| |
February 29,
2020 |
| ||||||||||||||||||||
Other income (expense), net
|
| | | $ | (1,625) | | | | | $ | 315 | | | | | $ | (1,940) | | | | | | (615.9)% | | |
(in thousands, except percentages)
|
| |
For the six months ended
|
| |
Variance
|
| |
Percent Change
|
| |||||||||||||||
|
February 28,
2021 |
| |
February 29,
2020 |
| ||||||||||||||||||||
Net Loss
|
| | | $ | (9,492) | | | | | $ | (56,881) | | | | | $ | 47,389 | | | | | | 83.3% | | |
(in thousands, except percentages)
|
| |
For the year ended August 31,
|
| |
Variance
|
| |
Percent Change
|
| |||||||||||||||
|
2020
|
| |
2019
|
| ||||||||||||||||||||
Net revenue
|
| | | $ | 113,837 | | | | | $ | 148,954 | | | | | $ | (35,117) | | | | | | (23.6)% | | |
(in thousands, except percentages)
|
| |
For the year ended August 31,
|
| |
Variance
|
| |
Percent Change
|
| |||||||||||||||
|
2020
|
| |
2019
|
| ||||||||||||||||||||
Cost of goods sold
|
| | | $ | 106,265 | | | | | $ | 124,386 | | | | | $ | (18,121) | | | | | | (14.6)% | | |
Gross profit
|
| | | | 7,572 | | | | | | 24,568 | | | | | | (16,996) | | | | | | (69.2)% | | |
Gross profit percentage (gross profit as a percent of revenue)
|
| | | | 6.7% | | | | | | 16.5% | | | | | | (9.8)% | | | | | | | | |
(in thousands, except percentages)
|
| |
For the year ended August 31,
|
| |
Variance
|
| |
Percent Change
|
| |||||||||||||||
|
2020
|
| |
2019
|
| ||||||||||||||||||||
Selling, general and administrative
|
| | | $ | 71,314 | | | | | $ | 72,787 | | | | | $ | (1,473) | | | | | | (2.0)% | | |
Gain on disposition of assets
|
| | | $ | — | | | | | $ | (1,254) | | | | | $ | 1,254 | | | | | | (100.0)% | | |
Change in fair value of contingent consideration
|
| | | $ | — | | | | | $ | (1,780) | | | | | $ | 1,780 | | | | | | (100.0)% | | |
Impairment loss on intangible asset
|
| | | $ | 1,156 | | | | | $ | — | | | | | $ | 1,156 | | | | | | 100.0% | | |
Restructuring costs
|
| | | $ | 8,358 | | | | | $ | — | | | | | $ | 8,358 | | | | | | 100.0% | | |
(in thousands, except percentages)
|
| |
For the year ended August 31,
|
| |
Variance
|
| |
Percent Change
|
| |||||||||||||||
|
2020
|
| |
2019
|
| ||||||||||||||||||||
Other (expense) income, net
|
| | | $ | (4,429) | | | | | $ | 5,676 | | | | | $ | (10,105) | | | | | | (178.0)% | | |
(in thousands, except percentages)
|
| |
For the year ended August 31,
|
| |
Variance
|
| |
Percent Change
|
| |||||||||||||||
|
2020
|
| |
2019
|
| ||||||||||||||||||||
Income Tax (Expense) Benefit
|
| | | $ | 29 | | | | | $ | (127) | | | | | $ | 156 | | | | | | (122.8)% | | |
(in thousands, except percentages)
|
| |
For the year ended August 31,
|
| |
Variance
|
| |
Percent Change
|
| |||||||||||||||
|
2020
|
| |
2019
|
| ||||||||||||||||||||
Net Loss
|
| | | $ | (77,656) | | | | | $ | (39,636) | | | | | $ | (38,020) | | | | | | 95.9% | | |
(in thousands, except percentages)
|
| |
February 28, 2021
|
| |
August 31, 2020
|
| |
August 31, 2019
|
| |||||||||
Cash and cash equivalents
|
| | | $ | 34,962 | | | | | $ | 10,476 | | | | | $ | 3,944 | | |
Accounts receivable, net
|
| | | $ | 10,449 | | | | | $ | 9,427 | | | | | $ | 25,972 | | |
Total current assets
|
| | | $ | 108,332 | | | | | $ | 57,006 | | | | | $ | 85,893 | | |
Total current liabilities
|
| | | $ | 49,112 | | | | | $ | 36,357 | | | | | $ | 32,628 | | |
Working capital surplus
|
| | | $ | 59,220 | | | | | $ | 20,649 | | | | | $ | 53,265 | | |
(in thousands, except percentages)
|
| |
For the six months ended
|
| |||||||||
|
February 28, 2021
|
| |
February 29, 2020
|
| ||||||||
Cash provided by (used in): | | | | | | | | | | | | | |
Operating activities
|
| | | $ | (21,994) | | | | | $ | (18,761) | | |
Investing activities
|
| | | $ | (825) | | | | | $ | (3,550) | | |
Financing activities
|
| | | $ | 47,305 | | | | | $ | 29,745 | | |
(in thousands, except percentages)
|
| |
August 31,
|
| |||||||||
|
2020
|
| |
2019
|
| ||||||||
Cash provided by (used in): | | | | | | | | | | | | | |
Operating activities
|
| | | $ | (19,707) | | | | | $ | (70,242) | | |
Investing activities
|
| | | $ | (5,048) | | | | | $ | (8,017) | | |
Financing activities
|
| | | $ | 31,287 | | | | | $ | 68,736 | | |
|
If you are an Greenlane stockholder:
D.F. King & Co., Inc.
48 Wall Street, 22nd Floor New York, NY 10005 Telephone: (212) 269-5550 (banks and brokers call collect at (800) 317-8033 Email: GNLN@dfking.com |
| |
If you are an KushCo stockholder:
[•]
|
|
| INTRODUCTION | | | | | F-2 | | |
| | | | | F-5 | | | |
| | | | | F-6 | | | |
| | | | | F-7 | | | |
| | | | | F-8 | | |
| | |
As of
March 31, 2021 |
| |
As of
February 28, 2021 |
| | | | | | | | | | | | | | | | | | | ||||||
| | |
Greenlane
Holdings, Inc. |
| |
KushCo Holdings,
Inc. After Reclassification (Note 3) |
| |
Transaction
Accounting Adjustments (Notes 4 and 5) |
| |
Note
|
| |
Pro Forma
Combined Company |
| |||||||||||||||
ASSETS | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Current assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash
|
| | | $ | 12,309 | | | | | $ | 34,962 | | | | | $ | (28,681) | | | | |
|
5(a)
|
| | | | $ | 18,590 | | |
Accounts receivable, net
|
| | | | 5,516 | | | | | | 10,449 | | | | | | — | | | | | | | | | | | | 15,965 | | |
Inventories, net
|
| | | | 34,694 | | | | | | 50,846 | | | | | | — | | | | | | | | | | | | 85,540 | | |
Vendor deposits
|
| | | | 10,856 | | | | | | 4,268 | | | | | | — | | | | | | | | | | | | 15,124 | | |
Assets held for sale
|
| | | | 896 | | | | | | — | | | | | | — | | | | | | | | | | | | 896 | | |
Other current assets
|
| | | | 10,596 | | | | | | 7,807 | | | | | | — | | | | | | | | | | | | 18,403 | | |
Total current assets
|
| | | | 74,867 | | | | | | 108,332 | | | | | | (28,681) | | | | | | | | | | | | 154,518 | | |
Property and equipment, net
|
| | | | 12,735 | | | | | | 8,381 | | | | | | — | | | | | | | | | | | | 21,116 | | |
Intangible assets, net
|
| | | | 8,824 | | | | | | 743 | | | | | | 85,657 | | | | |
|
5(b)
|
| | | | | 95,224 | | |
Goodwill
|
| | | | 7,973 | | | | | | 52,267 | | | | | | (38,722) | | | | |
|
5(c)
|
| | | | | 21,518 | | |
Operating lease right-of-use assets
|
| | | | 2,606 | | | | | | 7,169 | | | | | | — | | | | | | | | | | | | 9,775 | | |
Other assets
|
| | | | 2,038 | | | | | | 7,381 | | | | | | (2,520) | | | | |
|
5(d)
|
| | | | | 6,899 | | |
Total assets
|
| | | $ | 109,043 | | | | | $ | 184,273 | | | | | $ | 15,734 | | | | | | | | | | | $ | 309,050 | | |
LIABILITIES AND STOCKHOLDERS’ EQUITY
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Current liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Accounts payable
|
| | | $ | 8,241 | | | | | $ | 10,767 | | | | | $ | — | | | | | | | | | | | $ | 19,008 | | |
Accrued expenses and other current liabilities
|
| | | | 19,436 | | | | | | 6,442 | | | | | | 9,742 | | | | |
|
5(e)
|
| | | | | 35,620 | | |
Customer deposits
|
| | | | 3,266 | | | | | | 4,099 | | | | | | — | | | | | | | | | | | | 7,365 | | |
Current portion of notes payable
|
| | | | — | | | | | | 16,185 | | | | | | (16,185) | | | | |
|
5(f)
|
| | | | | — | | |
Line of credit
|
| | | | — | | | | | | 9,931 | | | | | | (9,931) | | | | |
|
5(d)
|
| | | | | — | | |
Current portion of operating leases
|
| | | | 713 | | | | | | 1,688 | | | | | | — | | | | | | | | | | | | 2,401 | | |
Current portion of finance leases
|
| | | | 216 | | | | | | — | | | | | | — | | | | | | | | | | | | 216 | | |
Total current liabilities
|
| | | | 31,872 | | | | | | 49,112 | | | | | | (16,374) | | | | | | | | | | | | 64,610 | | |
Note payable, less current portion and debt issuance costs, net
|
| | | | 9,395 | | | | | | — | | | | | | — | | | | | | | | | | | | 9,395 | | |
Operating leases, less current portion
|
| | | | 2,312 | | | | | | 7,648 | | | | | | — | | | | | | | | | | | | 9,960 | | |
Finance leases, less current portion
|
| | | | 246 | | | | | | — | | | | | | — | | | | | | | | | | | | 246 | | |
Warrant liability
|
| | | | — | | | | | | 1,481 | | | | | | (1,481) | | | | |
|
5(g)
|
| | | | | — | | |
Other liabilities
|
| | | | 1,115 | | | | | | 36 | | | | | | — | | | | | | | | | | | | 1,151 | | |
Total long-term liabilities
|
| | | | 13,068 | | | | | | 9,165 | | | | | | (1,481) | | | | | | | | | | | | 20,752 | | |
Total liabilities
|
| | | | 44,940 | | | | | | 58,277 | | | | | | (17,855) | | | | | | | | | | | | 85,362 | | |
Stockholders’ Equity: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Preferred stock, $0.0001 par value
|
| | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | — | | |
Common stock, $0.001 par value per share
|
| | | | — | | | | | | 159 | | | | | | (159) | | | | |
|
5(h)
|
| | | | | — | | |
Class A common stock, $0.01 par value per share
|
| | | | 163 | | | | | | — | | | | | | 409 | | | | |
|
5(h)
|
| | | | | 572 | | |
Class B common stock, $0.0001 par value per share
|
| | | | 1 | | | | | | — | | | | | | 2 | | | | |
|
5(h)
|
| | | | | 3 | | |
Class C Common stock, $0.0001 par value per
share |
| | | | 7 | | | | | | — | | | | | | (7) | | | | |
|
5(h)
|
| | | | | — | | |
Additional paid-in capital
|
| | | | 47,705 | | | | | | 275,979 | | | | | | (101,713) | | | | |
|
5(h)
|
| | | | | 221,971 | | |
Accumulated deficit
|
| | | | (29,104) | | | | | | (150,142) | | | | | | 135,057 | | | | |
|
5(h)
|
| | | | | (44,189) | | |
Accumulated other comprehensive income (loss)
|
| | | | 47 | | | | | | — | | | | | | — | | | | | | | | | | | | 47 | | |
Total stockholders’ equity attributable to Greenlane Holdings, Inc.
|
| | | | 18,819 | | | | | | 125,996 | | | | | | 33,589 | | | | | | | | | | | | 178,404 | | |
Non-controlling interest
|
| | | | 45,284 | | | | | | — | | | | | | — | | | | | | | | | | | | 45,284 | | |
Total stockholders’ equity
|
| | | | 64,103 | | | | | | 125,996 | | | | | | 33,589 | | | | | | | | | | | | 223,688 | | |
Total liabilities and stockholders’ equity
|
| | | $ | 109,043 | | | | | $ | 184,273 | | | | | $ | 15,734 | | | | | | | | | | | $ | 309,050 | | |
| | |
Three Months Ended
March 31, 2021 |
| |
Three Months
February 28, 2021 |
| | | | | | | | | | | | | | | | | | | ||||||
| | |
Greenlane
Holdings, Inc. After Reclassification (Note 3) |
| |
KushCo
Holdings, Inc. After Reclassification (Note 3) |
| |
Transaction
Accounting Adjustments (Notes 4 and 6) |
| |
Note
|
| |
Pro Forma
Combined Company |
| |||||||||||||||
Net sales
|
| | | $ | 34,009 | | | | | $ | 32,884 | | | | | $ | — | | | | | | | | | | | $ | 66,893 | | |
Cost of sales
|
| | | | 26,696 | | | | | | 26,417 | | | | | | — | | | | | | | | | | | | 53,113 | | |
Gross profit
|
| | | | 7,313 | | | | | | 6,467 | | | | | | — | | | | | | | | | | | | 13,780 | | |
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Salaries, benefits and payroll
taxes |
| | | | 6,370 | | | | | | 5,765 | | | | | | — | | | | | | | | | | | | 12,135 | | |
General and administrative
|
| | | | 8,092 | | | | | | 4,701 | | | | | | — | | | | | | | | | | | | 12,793 | | |
Depreciation and amortization
|
| | | | 544 | | | | | | 501 | | | | | | 1,066 | | | | |
|
6(a)
|
| | | | | 2,111 | | |
Restructuring costs
|
| | | | 247 | | | | | | 286 | | | | | | — | | | | | | | | | | | | 533 | | |
Total operating expenses
|
| | | | 15,253 | | | | | | 11,253 | | | | | | 1,066 | | | | | | | | | | | | 27,572 | | |
Loss from operations
|
| | | | (7,940) | | | | | | (4,786) | | | | | | (1,066) | | | | | | | | | | | | (13,792) | | |
Other income (expense), net: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Change in fair value of warrant liability
|
| | | | — | | | | | | (933) | | | | | | 933 | | | | |
|
6(b)
|
| | | | | — | | |
Change in fair value of equity investment
|
| | | | — | | | | | | 1,075 | | | | | | — | | | | | | | | | | | | 1,075 | | |
Interest expense
|
| | | | (116) | | | | | | (1,558) | | | | | | — | | | | | | | | | | | | (1,674) | | |
Loss on extinguishment of debt
|
| | | | — | | | | | | (447) | | | | | | — | | | | | | | | | | | | (447) | | |
Other income (expense), net
|
| | | | 324 | | | | | | 1,607 | | | | | | — | | | | | | | | | | | | 1,931 | | |
Total other income (expense), net
|
| | | | 208 | | | | | | (256) | | | | | | 933 | | | | | | | | | | | | 885 | | |
Loss before income taxes
|
| | | | (7,732) | | | | | | (5,042) | | | | | | (133) | | | | | | | | | | | | (12,907) | | |
(Benefit from) provision for income taxes
|
| | | | (18) | | | | | | — | | | | | | — | | | | | | | | | | | | (18) | | |
Net loss
|
| | | | (7,714) | | | | | | (5,042) | | | | | | (133) | | | | | | | | | | | | (12,889) | | |
Net loss attributable to non-controlling interest
|
| | | | (3,458) | | | | | | — | | | | | | — | | | | | | | | | | | | (3,458) | | |
Net loss attributable to Greenlane Holdings, Inc.
|
| | | $ | (4,256) | | | | | $ | (5,042) | | | | | $ | (133) | | | | | | | | | | | $ | (9,431) | | |
Net loss attributable to Class A common stock per share – basis and diluted
|
| | | $ | (0.28) | | | | | | | | | | | | | | | | |
|
6(g)
|
| | | | $ | (0.17) | | |
Weighted-average shares of Class A
common stock outstanding – basic and diluted |
| | | | 15,263 | | | | | | | | | | | | | | | | |
|
6(g)
|
| | | | | 56,202 | | |
| | |
Year Ended
December 31, 2020 |
| |
12 Months Ended
November 30, 2020 |
| | | | | | | | | | | | | | | | | | | ||||||
| | |
Greenlane
Holdings, Inc. After Reclassification (Note 3) |
| |
KushCo
Holdings, Inc. After Reclassification (Note 3) |
| |
Transaction
Accounting Adjustments (Notes 4 and 6) |
| |
Note
|
| |
Pro Forma
Combined Company |
| |||||||||||||||
Net sales
|
| | | $ | 138,304 | | | | | $ | 105,635 | | | | | $ | — | | | | | | | | | | | $ | 243,939 | | |
Cost of sales
|
| | | | 115,539 | | | | | | 99,575 | | | | | | — | | | | | | | | | | | | 215,114 | | |
Gross profit
|
| | | | 22,765 | | | | | | 6,060 | | | | | | — | | | | | | | | | | | | 28,825 | | |
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Salaries, benefits and payroll
taxes |
| | | | 24,909 | | | | | | 26,577 | | | | | | 5,891 | | | | |
|
6(c)
|
| | | | | 57,377 | | |
General and administrative
|
| | | | 34,098 | | | | | | 29,247 | | | | | | 9,194 | | | | |
|
6(d)
|
| | | | | 72,539 | | |
Depreciation and amortization
|
| | | | 2,520 | | | | | | 3,247 | | | | | | 3,887 | | | | |
|
6(a)
|
| | | | | 9,654 | | |
Goodwill impairment charge
|
| | | | 8,996 | | | | | | — | | | | | | — | | | | | | | | | | | | 8,996 | | |
Impairment loss on intangible assets
|
| | | | — | | | | | | 1,156 | | | | | | — | | | | | | | | | | | | 1,156 | | |
Restructuring costs
|
| | | | 1,217 | | | | | | 8,366 | | | | | | — | | | | | | | | | | | | 9,583 | | |
Total operating expenses
|
| | | | 71,740 | | | | | | 68,593 | | | | | | 18,972 | | | | | | | | | | | | 159,305 | | |
Loss from operations
|
| | | | (48,975) | | | | | | (62,533) | | | | | | (18,972) | | | | | | | | | | | | (130,480) | | |
Other income (expense), net: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Change in fair value of warrant liability
|
| | | | — | | | | | | 1,692 | | | | | | — | | | | | | | | | | | | 1,692 | | |
Change in fair value of equity investment
|
| | | | — | | | | | | (372) | | | | | | — | | | | | | | | | | | | (372) | | |
Interest expense
|
| | | | (437) | | | | | | (6,134) | | | | | | (2,520) | | | | |
|
6(e)
|
| | | | | (9,091) | | |
Loss on extinguishment of debt
|
| | | | — | | | | | | (2,528) | | | | | | (1,750) | | | | |
|
6(f)
|
| | | | | (4,278) | | |
Other income (expense), net
|
| | | | 1,902 | | | | | | 246 | | | | | | — | | | | | | | | | | | | 2,148 | | |
Total other income (expense), net
|
| | | | 1,465 | | | | | | (7,096) | | | | | | (4,270) | | | | | | | | | | | | (9,901) | | |
Loss before income taxes
|
| | | | (47,510) | | | | | | (69,629) | | | | | | (23,242) | | | | | | | | | | | | (140,381) | | |
(Benefit from) provision for income taxes
|
| | | | 194 | | | | | | (29) | | | | | | — | | | | | | | | | | | | 165 | | |
Net loss
|
| | | | (47,704) | | | | | | (69,600) | | | | | | (23,242) | | | | | | | | | | | | (140,546) | | |
Net loss attributable to non-controlling interest
|
| | | | (33,187) | | | | | | — | | | | | | — | | | | | | | | | | | | (33,187) | | |
Net loss attributable to Greenlane Holdings, Inc.
|
| | | $ | (14,517) | | | | | $ | (69,600) | | | | | $ | (23,242) | | | | | | | | | | | $ | (107,359) | | |
Net loss attributable to Class A common stock per share – basis and diluted
|
| | | $ | (1.22) | | | | | | | | | | | | | | | | |
|
6(g)
|
| | | | $ | (2.03) | | |
Weighted-average shares of Class A
common stock outstanding – basic and diluted |
| | | | 11,947 | | | | | | | | | | | | | | | | |
|
6(g)
|
| | | | | 52,886 | | |
| | |
As of February 28, 2021
|
| |
Reclassification
|
| |
As of February 28, 2021
|
| |
Note
|
| ||||||||||||
(in thousands)
|
| |
KushCo Holdings, Inc.
|
| |
KushCo Holdings, Inc.
After Reclassification |
| ||||||||||||||||||
Vendor deposits
|
| | | $ | — | | | | | $ | 4,268 | | | | | $ | 4,268 | | | | | | (a) | | |
Other current assets
|
| | | | 12,075 | | | | | | (4,268) | | | | | | 7,807 | | | | | | (a) | | |
Operating lease right-of-use assets
|
| | | | — | | | | | | 7,169 | | | | | | 7,169 | | | | | | (b) | | |
Other assets
|
| | | | 14,550 | | | | | | (7,169) | | | | | | 7,381 | | | | | | (b) | | |
Accrued expenses and other current liabilities
|
| | | | 8,130 | | | | | | (1,688) | | | | | | 6,442 | | | | | | (c) | | |
Current portion of operating leases
|
| | | | — | | | | | | 1,688 | | | | | | 1,688 | | | | | | (c) | | |
Operating leases, less current portion
|
| | | | — | | | | | | 7,648 | | | | | | 7,648 | | | | | | (d) | | |
Other liabilities
|
| | | | 7,684 | | | | | | (7,648) | | | | | | 36 | | | | | | (d) | | |
| | |
12 Months Ended
November 30, 2020 |
| |
Reclassification
|
| |
12 Months Ended
November 30, 2020 |
| |
Note
|
| |||||||||
(in thousands)
|
| |
KushCo Holdings, Inc.
|
| |
KushCo Holdings, Inc.
After Reclassification |
| |||||||||||||||
Cost of sales
|
| | | $ | 99,595 | | | | | $ | (20) | | | | | $ | 99,575 | | | |
(e)(g)(h)
|
|
Salaries, benefits and payroll taxes
|
| | | | — | | | | | | 26,577 | | | | | | 26,577 | | | |
(f)(g)
|
|
General and administrative
|
| | | | 59,051 | | | | | | (29,804) | | | | | | 29,247 | | | |
(e)(f)(h)(i)
|
|
Depreciation and amortization
|
| | | | — | | | | | | 3,247 | | | | | | 3,247 | | | |
(i)
|
|
| | |
Three Months Ended
February 28, 2021 |
| |
Reclassification
|
| |
Three Months Ended
February 28, 2021 |
| |
Note
|
| |||||||||
(in thousands)
|
| |
KushCo Holdings, Inc.
|
| |
KushCo Holdings, Inc.
After Reclassification |
| |||||||||||||||
Cost of sales
|
| | | $ | 26,443 | | | | | $ | (26) | | | | | $ | 26,417 | | | |
(j)(l)(m)
|
|
Salaries, benefits and payroll taxes
|
| | | | — | | | | | | 5,765 | | | | | | 5,765 | | | |
(k)(l)
|
|
General and administrative
|
| | | | 10,941 | | | | | | (6,240) | | | | | | 4,701 | | | |
(j)(k)(m)(n)
|
|
Depreciation and amortization
|
| | | | — | | | | | | 501 | | | | | | 501 | | | |
(n)
|
|
| | |
Year Ended
December 31, 2020 |
| |
Reclassification
|
| |
Year Ended
December 31, 2020 |
| |
Note
|
| ||||||||||||
(in thousands)
|
| |
Greenlane Holdings, Inc.
|
| |
Greenlane Holdings, Inc.
After Reclassification |
| ||||||||||||||||||
General and administrative
|
| | | $ | 35,315 | | | | | $ | (1,217) | | | | | $ | 34,098 | | | | | | (o) | | |
Restructuring costs
|
| | | | — | | | | | | 1,217 | | | | | | 1,217 | | | | | | (o) | | |
| | |
Three Months Ended
March 31, 2021 |
| |
Reclassification
|
| |
Three Months Ended
March 31, 2021 |
| |
Notes
|
| ||||||||||||
(in thousands)
|
| |
Greenlane Holdings, Inc.
|
| |
Greenlane Holdings, Inc.
After Reclassification |
| ||||||||||||||||||
General and administrative
|
| | | $ | 8,339 | | | | | $ | (247) | | | | | $ | 8,092 | | | | | | (o) | | |
Restructuring costs
|
| | | | — | | | | | | 247 | | | | | | 247 | | | | | | (o) | | |
(in thousands, except share and per share amounts)
|
| | | | | | | | | | | | |
KushCo Common Shares Outstanding
|
| | | | 159,380,529 | | | | | | | | |
KushCo RSUs settled to Common Shares
|
| | | | 1,671,164 | | | | | | | | |
Estimated KushCo common shares outstanding(1)
|
| | | | 161,051,693 | | | | | | | | |
Exchange Ratio(2)
|
| | | | 0.2542 | | | | | | | | |
Estimated Greenlane Class A shares to be issued in exchange(2)
|
| | | | 40,939,340 | | | | | | | | |
Greenlane Class A common stock closing share price (3)
|
| | | $ | 3.69 | | | | | | | | |
Total estimated merger consideration to be paid at closing
|
| | | | | | | | | $ | 151,066 | | |
Estimated fair value of assumed warrants(4)
|
| | | | | | | | | | 12,372 | | |
Estimated fair value of replaced equity awards attributable to precombination service(5)
|
| | | | | | | | | | 5,889 | | |
Total estimated merger consideration
|
| | | | | | | | | $ | 169,327 | | |
Change in Greenlane Class A Stock Price
|
| |
Stock Price
|
| |
Estimated Merger
Consideration (in thousands) |
| ||||||
25% increase in stock price
|
| | | $ | 4.61 | | | | | $ | 211,735 | | |
25% decrease in stock price
|
| | | $ | 2.77 | | | | | $ | 127,300 | | |
| | |
Amount
(in thousands) |
| |||
Estimated merger consideration
|
| | | $ | 169,327 | | |
Assets acquired | | | | | | | |
Cash
|
| | | $ | 6,281 | | |
Accounts receivable
|
| | | | 10,449 | | |
Inventories
|
| | | | 50,846 | | |
Vendor deposits
|
| | | | 4,268 | | |
Other current assets
|
| | | | 7,807 | | |
Property and equipment
|
| | | | 8,381 | | |
Intangible assets
|
| | | | 86,400 | | |
Operating lease right-of-use assets
|
| | | | 7,169 | | |
Other assets
|
| | | | 4,861 | | |
Total estimated assets acquired
|
| | | $ | 186,462 | | |
Liabilities assumed | | | | | | | |
Accounts payable
|
| | | $ | 10,767 | | |
Accrued expenses and other current liabilities
|
| | | | 6,442 | | |
Customer deposits
|
| | | | 4,099 | | |
Current portion of operating leases
|
| | | | 1,688 | | |
Operating leases, less current portion
|
| | | | 7,648 | | |
Other liabilities
|
| | | | 36 | | |
Total estimated liabilities assumed
|
| | | $ | 30,680 | | |
Total estimated fair value of net assets acquired
|
| | | $ | 155,782 | | |
Goodwill | | | | $ | 13,545 | | |
(in thousands)
|
| |
As of March 31, 2021
|
| |||
KushCo current portion of note payable payoff
|
| | | $ | (17,000) | | |
KushCo line of credit payoff
|
| | | | (9,931) | | |
KushCo line of credit estimated termination penalties
|
| | | | (1,750) | | |
Net adjustment to cash
|
| | | $ | (28,681) | | |
(in thousands)
|
| |
Estimated useful life
(in years) |
| |
As of
March 31, 2021 |
| |||
Customer relationships
|
| |
12
|
| | | $ | 51,700 | | |
Trademarks portfolio
|
| |
Indefinite
|
| | | | 31,400 | | |
Proprietary Design Library
|
| |
7
|
| | | | 3,300 | | |
Estimated fair value of intangible assets acquired
|
| | | | | | | 86,400 | | |
Less: Elimination of KushCo’s historical intangible assets, net
|
| | | | | | | (743) | | |
Net adjustment to intangible assets, net
|
| | | | | | $ | 85,657 | | |
(in thousands)
|
| |
As of
March 31, 2021 |
| |||
Elimination of KushCo’s historical goodwill
|
| | | $ | (52,267) | | |
Preliminary goodwill based on estimated preliminary purchase price allocation
|
| | | | 13,545 | | |
Net adjustment to goodwill
|
| | | $ | (38,722) | | |
(in thousands)
|
| |
As of
March 31, 2021 |
| |||
Estimated transaction costs
|
| | | $ | 9,194 | | |
Estimated severance accrual
|
| | | | 548 | | |
Net adjustment to accrued expenses and other current liabilities
|
| | | $ | 9,742 | | |
(in thousands)
|
| |
KushCo
Common Stock |
| |
Greenlane
Class A Common Stock |
| |
Greenlane
Class B Common Stock |
| |
Greenlane
Class C Common Stock |
| |
Additional
Paid-In Capital |
| |
Accumulated
Deficit |
| ||||||||||||||||||
Elimination of KushCo historical
stockholders’ equity(1) |
| | | $ | (159) | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | (275,979) | | | | | $ | 150,142 | | |
Conversion of Greenlane Class C to
Class B Common Stock(2) |
| | | | — | | | | | | — | | | | | | 2 | | | | | | (7) | | | | | | 5 | | | | | | — | | |
Estimated value of Greenlane
Class A stock and equity awards issued as consideration(3) |
| | | | — | | | | | | 409 | | | | | | — | | | | | | — | | | | | | 168,918 | | | | | | — | | |
Transaction costs (4)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (9,194) | | |
Severance benefits(5)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (548) | | |
Acceleration of Greenlane’s stock
compensation awards(6) |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 4,944 | | | | | | (4,944) | | |
Excess fair value of Greenlane
Class A stock replacement equity awards over KushCo replaced awards(7) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 399 | | | | | | (399) | | |
Net adjustment to stockholders’ equity
|
| | | $ | (159) | | | | | $ | 409 | | | | | $ | 2 | | | | | $ | (7) | | | | | $ | (101,713) | | | | | $ | 135,057 | | |
(in thousands)
|
| |
Year ended
December 31, 2020 |
| |
Three months ended
March 31, 2021 |
| ||||||
Elimination of KushCo’s historical intangible assets amortization
|
| | | $ | (893) | | | | | $ | (129) | | |
Amortization of purchased identifiable intangible assets
|
| | | | 4,780 | | | | | $ | 1,195 | | |
Net adjustment to intangible asset amortization expense
|
| | | $ | 3,887 | | | | | $ | 1,066 | | |
| | |
Three months ended
March 31, 2021 |
| |
Year ended
December 31, 2020 |
| ||||||
Numerator: | | | | | | | | | | | | | |
Pro forma net loss attributable to Greenlane Holdings, Inc.
|
| | | $ | (9,431) | | | | | $ | (107,359) | | |
Denominator: | | | | | | | | | | | | | |
Greenlane’s historical weighted average shares of Class
A common stock outstanding – basic and diluted |
| | | | 15,263 | | | | | | 11,947 | | |
Issuance of shares Greenlane Class A common stock to
KushCo common stock shareholders as consideration |
| | | | 40,939 | | | | | | 40,939 | | |
Pro forma weighted average shares outstanding
− basic and diluted |
| | | | 56,202 | | | | | | 52,886 | | |
Pro forma net loss per share of Class A common stock
− basic and diluted |
| | | $ | (0.17) | | | | | $ | (2.03) | | |
| | |
Page
|
| |||
| | | | A-2 | | | |
| | | | A-2 | | | |
| | | | A-2 | | | |
| | | | A-2 | | | |
| | | | A-3 | | | |
| | | | A-3 | | | |
| | | | A-3 | | | |
| | | | A-3 | | | |
| | | | A-3 | | | |
| | | | A-3 | | | |
| | | | A-3 | | | |
| | | | A-4 | | | |
| | | | A-4 | | | |
| | | | A-4 | | | |
| | | | A-4 | | | |
| | | | A-5 | | | |
| | | | A-5 | | | |
| | | | A-5 | | | |
| | | | A-5 | | | |
| | | | A-6 | | | |
| | | | A-8 | | | |
| | | | A-8 | | | |
| | | | A-8 | | | |
| | | | A-9 | | | |
| | | | A-9 | | | |
| | | | A-9 | | | |
| | | | A-9 | | | |
| | | | A-10 | | | |
| | | | A-10 | | | |
| | | | A-23 | | | |
| | | | A-36 | | | |
| | | | A-37 | | | |
| | | | A-37 | | | |
| | | | A-41 | | | |
| | | | A-45 | | | |
| | | | A-48 | | | |
| | | | A-49 | | |
| | |
Page
|
| |||
| | | | A-50 | | | |
| | | | A-51 | | | |
| | | | A-52 | | | |
| | | | A-52 | | | |
| | | | A-52 | | | |
| | | | A-53 | | | |
| | | | A-53 | | | |
| | | | A-54 | | | |
| | | | A-55 | | | |
| | | | A-55 | | | |
| | | | A-56 | | | |
| | | | A-56 | | | |
| | | | A-56 | | | |
| | | | A-57 | | | |
| | | | A-58 | | | |
| | | | A-58 | | | |
| | | | A-58 | | | |
| | | | A-58 | | | |
| | | | A-59 | | | |
| | | | A-59 | | | |
| | | | A-61 | | | |
| | | | A-61 | | | |
| | | | A-61 | | | |
| | | | A-61 | | | |
| | | | A-62 | | | |
| | | | A-62 | | | |
| | | | A-63 | | | |
| | | | A-63 | | | |
| | | | A-64 | | | |
| | | | A-64 | | | |
| | | | A-69 | | | |
| | | | A-69 | | | |
| | | | A-69 | | | |
| | | | A-70 | | | |
| | | | A-72 | | |
Terms
|
| |
Section
|
|
Action | | | 4.1(g)(i)(A) | |
Affiliate | | | 8.9 | |
Agreement | | | Preamble | |
Anti-Money Laundering Laws | | | 4.1(w) | |
Bankruptcy and Equity Exception | | | 4.1(c)(i) | |
Base Exchange Ratio | | | 8.9 | |
Book-Entry Share | | | 3.1(a) | |
business day | | | 8.9 | |
Certificate | | | 3.1(a) | |
Closing | | | 1.2 | |
Closing Date | | | 1.2 | |
COBRA | | | 8.9 | |
CoC Rule | | | 5.9 | |
Code | | | Recitals | |
Company | | | Preamble | |
Company Acceptable Confidentiality Agreement | | | 8.9 | |
Company Acquisition Proposal | | | 5.2(g)(i) | |
Company Adverse Recommendation Change | | | 5.2(c) | |
Company Alternative Acquisition Agreement | | | 5.2(a) | |
Company Applicable Date | | | 4.1(e)(i) | |
Company Approvals | | | 4.1(d)(i) | |
Company Benefit Plans | | | 4.1(h)(i) | |
Company Change Notice | | | 5.2(d) | |
Company Designees | | | 2.8(a) | |
Company Disclosure Letter | | | 4.1 | |
Company Equity Award | | | 8.9 | |
Company Insurance Policies | | | 4.1(p) | |
Company Intervening Event | | | 5.2(g)(ii) | |
Company Material Adverse Effect | | | 8.9 | |
Company Material Contracts | | | 4.1(t) | |
Company Option | | | 8.9 | |
Company Parties | | | 7.5(b) | |
Company Reports | | | 4.1(e)(i) | |
Company Stockholders Meeting | | | 5.5(a) | |
Company Superior Proposal | | | 5.2(g)(iii) | |
Company Tax Certificate | | | 5.7(b) | |
Company Tax Counsel | | | 6.3(c) | |
Company Termination Fee | | | 8.9 | |
Company Warrants | | | 3.5 | |
Confidentiality Agreement | | | 8.9 | |
Terms
|
| |
Section
|
|
Contract | | | 4.1(d)(ii)(B) | |
Costs | | | 5.13(a) | |
COVID-19 | | | 8.9 | |
COVID-19 Measures | | | 8.9 | |
COVID-19 Reasonable Response | | | 8.9 | |
D&O Insurance | | | 5.13(c) | |
DEA | | | 4.1(i)(ii) | |
Delaware Secretary of State | | | 1.3 | |
DGCL | | | 4.1(s) | |
DLLCA | | | Recitals | |
Environmental Law | | | 8.9 | |
ERISA | | | 8.9 | |
Exchange Act | | | 4.1(d)(i) | |
Exchange Agent | | | 3.2(a) | |
Exchange Fund | | | 3.2(a) | |
Exchange Ratio | | | 3.1(a) | |
Excluded Share | | | 3.1(a) | |
Excluded Shares | | | 3.1(a) | |
FDA | | | 4.1(i)(ii) | |
First Articles of Merger | | | 1.3 | |
First Certificate of Merger | | | 1.3 | |
GAAP | | | 4.1(e)(iii) | |
GH LLC | | | 2.10(a) | |
GH LLC Agreement | | | 8.9 | |
Governmental Entity | | | 4.1(d)(i) | |
Hazardous Substance | | | 8.9 | |
HSR Act | | | 4.1(d)(i) | |
Indemnification Agreements | | | 5.13(b) | |
Indemnified Parties | | | 5.13(a) | |
Initial Designees | | | 2.8 | |
Initial Surviving Corporation | | | 1.1(a) | |
Initial Surviving Corporation Share | | | 3.1(c) | |
Intellectual Property | | | 8.9 | |
IT Assets | | | 8.9 | |
knowledge | | | 8.9 | |
Laws | | | 4.1(i)(i) | |
Lien | | | 4.1(b)(iii) | |
Measurement Date | | | 4.1(b)(i)(A) | |
Merger 1 | | | Recitals | |
Merger 1 Effective Time | | | 1.3 | |
Merger 2 | | | Recitals | |
Merger 2 Effective Time | | | 1.3 | |
Merger Consideration | | | 3.1(a) | |
Terms
|
| |
Section
|
|
Merger Sub 1 | | | Preamble | |
Merger Sub 2 | | | Preamble | |
Merger Subs | | | Preamble | |
Mergers | | | Recitals | |
NASDAQ | | | 2.8(a) | |
Nevada Secretary of State | | | 1.3 | |
New Plans | | | 5.11(b) | |
NRS | | | Recitals | |
Old Plans | | | 5.11(b) | |
Ordinary Course of Business | | | 8.9 | |
Parent | | | Preamble | |
Parent Acceptable Confidentiality Agreement | | | 8.9 | |
Parent Acquisition Proposal | | | 5.3(g)(i) | |
Parent Adverse Recommendation Change | | | 5.3(c) | |
Parent Alternative Acquisition Agreement | | | 5.3(a) | |
Parent Applicable Date | | | 4.2(e)(i) | |
Parent Approvals | | | 4.2(d)(i) | |
Parent Board | | | Recitals | |
Parent Benefit Plans | | | 4.2(h)(i) | |
Parent Certificate of Incorporation | | | 2.1 | |
Parent Change Notice | | | 5.3(d) | |
Parent Charter Amendment | | | 8.9 | |
Parent Charter Amendment Approval | | | 8.9 | |
Parent Class A Common Stock | | | 2.9 | |
Parent Class B Common Stock | | | 4.2(b)(i)(B) | |
Parent Class C Common Stock | | | 4.2(b)(i)(C) | |
Parent Class C Conversion | | | 8.9 | |
Parent Common Stock | | | 4.2(b)(i)(C) | |
Parent Designees | | | 2.8(b) | |
Parent Disclosure Letter | | | 4.2 | |
Parent Equity Awards | | | 8.9 | |
Parent Insurance Policies | | | 4.2(p) | |
Parent Intervening Event | | | 5.3(g)(ii) | |
Parent Material Adverse Effect | | | 8.9 | |
Parent Material Contracts | | | 4.2(t) | |
Parent Option | | | 8.9 | |
Parent Parties | | | 7.5(c) | |
Parent Reports | | | 4.2(e)(i) | |
Parent Restricted Stock | | | 8.9 | |
Parent Share Issuance | | | 8.9 | |
Parent Share Issuance Approval | | | 8.9 | |
Parent Special Committee | | | Recitals | |
Parent Stockholders Meeting | | | 5.5(b) | |
Terms
|
| |
Section
|
|
Parent Superior Proposal | | | 5.3(g)(iii) | |
Parent Tax Certificate | | | 5.7(b) | |
Parent Tax Counsel | | | 6.2(c) | |
Parent Termination Fee | | | 8.9 | |
Payoff Letter | | | 6.2(e) | |
Permits | | | 4.1(i)(ii) | |
Permitted Liens | | | 8.9 | |
Person | | | 8.9 | |
Personal Information | | | 8.9 | |
Prospectus/Proxy Statement | | | 5.4(a) | |
Regulatory Fee Threshold | | | 5.12(b) | |
Representative | | | 8.9 | |
Requested Transactions | | | 2.10(b) | |
Requisite Company Vote | | | 4.1(c)(i) | |
Requisite Parent Vote | | | 8.9 | |
S-4 Registration Statement | | | 5.4(a) | |
SEC | | | 4.1 | |
Second Articles of Merger | | | 1.3 | |
Second Certificate of Merger | | | 1.3 | |
Section 754 Election | | | 4.2(l)(xvi) | |
Securities Act | | | 4.1(d)(i) | |
Share | | | 3.1(a) | |
Shares | | | 3.1(a) | |
Specified Indebtedness | | | 6.2(e) | |
Subsidiary | | | 8.9 | |
Surviving Company | | | 1.1(b) | |
Takeover Statute | | | 4.1(j) | |
Tax Return | | | 8.9 | |
Tax; Taxes | | | 8.9 | |
Termination Date | | | 7.2(a) | |
Transaction Litigation | | | 5.15 | |
USDA | | | 4.1(i)(ii) | |
WARN Act | | | 4.1(n)(iv) | |
Willful Breach | | | 8.9 | |
|
Signature
|
| |
Title
|
| |
Date
|
|
|
/s/ Aaron LoCascio
Aaron LoCascio
|
| | Chief Executive Officer (Principal Executive Officer) | | |
May 27, 2021
|
|
|
/s/ William Mote
William Mote
|
| | Chief Financial Officer (Principal Financial Officer and Principal Accounting Officer) | | |
May 27, 2021
|
|
|
/s/ Adam Schoenfeld
Adam Schoenfeld
|
| | Chief Strategy Officer and Director | | |
May 27, 2021
|
|
|
/s/ Neil Closner
Neil Closner
|
| | Director | | |
May 27, 2021
|
|
|
/s/ Richard Taney
Richard Taney
|
| | Director | | |
May 27, 2021
|
|
|
/s/ Jeff Uttz
Jeff Uttz
|
| | Director | | |
May 27, 2021
|
|