Schedule of Error Corrections and Prior Period Adjustments |
The following tables present the net impact of the restatement described above on our previously reported unaudited condensed financial statements for the quarterly period ended March 31, 2023. The previously reported amounts presented in the tables below have been derived from our Quarterly Report on Form 10-Q filed on May 16, 2023.
GREENLANE HOLDINGS, INC.
CONDENSED CONSOLIDATED BALANCE SHEET
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended March 31, 2023 |
|
(in thousands, except par value per share amounts) |
As previously reported |
|
Corrections (a) |
|
As restated |
|
ASSETS |
|
|
|
|
|
|
Property and equipment, net |
$ |
10,709 |
|
|
$ |
(6,918) |
|
|
$ |
3,791 |
|
|
Intangible assets, net |
$ |
47,949 |
|
|
$ |
(47,949) |
|
|
$ |
— |
|
|
Total assets |
$ |
129,981 |
|
|
$ |
(54,867) |
|
|
$ |
75,114 |
|
|
|
|
|
|
|
|
|
STOCKHOLDERS’ EQUITY |
|
|
|
|
|
|
Additional paid-in capital |
$ |
266,721 |
|
|
$ |
(2,636) |
|
|
$ |
264,085 |
|
|
Accumulated deficit |
$ |
(181,559) |
|
|
$ |
(52,248) |
|
|
$ |
(233,807) |
|
|
Total stockholders’ equity attributable to Greenlane Holdings, Inc. |
$ |
85,547 |
|
|
$ |
(54,884) |
|
|
$ |
30,663 |
|
|
Non-controlling interest |
$ |
(53) |
|
|
$ |
17 |
|
|
$ |
(36) |
|
|
Total stockholders’ equity |
$ |
85,494 |
|
|
$ |
(54,867) |
|
|
$ |
30,627 |
|
|
Total liabilities and stockholders’ equity |
$ |
129,981 |
|
|
$ |
(54,867) |
|
|
$ |
75,114 |
|
|
GREENLANE HOLDINGS, INC.
CONSOLIDATED STATEMENT OF OPERATIONS AND COMPREHENSIVE LOSS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the three months ended March 31, 2023 |
(in thousands, except share and per share amounts) |
As previously reported |
|
Corrections (a) |
|
As restated |
Operating expenses: |
|
|
|
|
|
Depreciation and amortization |
1,992 |
|
|
(1,501) |
|
|
491 |
|
Total operating expenses |
15,039 |
|
|
(1,501) |
|
|
13,538 |
|
Loss from operations |
(9,520) |
|
|
1,501 |
|
|
(8,019) |
|
|
|
|
|
|
|
Loss before income taxes |
(10,247) |
|
|
1,501 |
|
|
(8,746) |
|
Net loss |
(10,248) |
|
|
1,501 |
|
|
(8,747) |
|
Less: Net loss attributable to non-controlling interest |
(54) |
|
|
— |
|
|
(54) |
|
Net loss attributable to Greenlane Holdings, Inc. |
$ |
(10,194) |
|
|
$ |
1,501 |
|
|
$ |
(8,693) |
|
|
|
|
|
|
|
Net loss attributable to Class A common stock per share - basic & diluted* |
$ |
(0.64) |
|
|
$ |
0.09 |
|
|
$ |
(0.55) |
|
Weighted-average shares of Class A common stock outstanding - basic & diluted* |
15,986 |
|
|
— |
|
|
15,986 |
|
|
|
|
|
|
|
Comprehensive loss |
(10,070) |
|
|
1,501 |
|
|
(8,569) |
|
Less: Comprehensive loss attributable to non-controlling interest |
— |
|
|
— |
|
|
— |
|
Comprehensive loss attributable to Greenlane Holdings, Inc. |
$ |
(10,070) |
|
|
$ |
1,501 |
|
|
$ |
(8,569) |
|
*After giving effect to the one-for-20 Reverse Stock Split effective August 9, 2022
GREENLANE HOLDINGS, INC.
CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY
(in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Class A Common Stock |
|
Class B Common Stock |
|
Additional Paid-In Capital* |
|
Accumulated Deficit |
|
Accumulated Other Comprehensive Income (Loss) |
|
Non- Controlling Interest |
|
Total Stockholders’ Equity |
(in thousands) |
|
Shares * |
|
Amount * |
|
Shares * |
|
Amount* |
|
|
|
|
|
|
|
|
|
|
Balance As previously reported |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance December 31, 2022 |
|
15,985 |
|
|
$ |
152 |
|
|
— |
|
|
$ |
—
|
|
|
$ |
266,516 |
|
|
$ |
(171,365) |
|
|
$ |
55 |
|
|
$ |
1 |
|
|
$ |
95,359 |
|
Net loss |
|
— |
|
|
$ |
— |
|
|
— |
|
|
$ |
—
|
|
|
$ |
— |
|
|
$ |
(10,194) |
|
|
$ |
— |
|
|
$ |
(54) |
|
|
$ |
(10,248) |
|
Balance Balance March 31, 2023 |
|
15,985 |
|
|
$ |
152 |
|
|
— |
|
|
$ |
—
|
|
|
$ |
266,721 |
|
|
$ |
(181,559) |
|
|
$ |
233 |
|
|
$ |
(53) |
|
|
$ |
85,494 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance Restatement impacts (a) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance December 31, 2022 |
|
— |
|
|
$ |
— |
|
|
— |
|
|
$ |
—
|
|
|
$ |
(2,636) |
|
|
$ |
(53,749) |
|
|
$ |
— |
|
|
$ |
17 |
|
|
$ |
(56,368) |
|
Net loss |
|
— |
|
|
$ |
— |
|
|
— |
|
|
$ |
—
|
|
|
$ |
— |
|
|
$ |
1,501 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
1,501 |
|
Balance Balance March 31, 2023 |
|
— |
|
|
$ |
— |
|
|
— |
|
|
$ |
— |
|
|
$ |
(2,636) |
|
|
$ |
(52,248) |
|
|
$ |
— |
|
|
$ |
17 |
|
|
$ |
(54,867) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance As restated |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance 12/31/2022 (As restated) |
|
15,985 |
|
|
$ |
152 |
|
|
— |
|
|
$ |
—
|
|
|
$ |
263,880 |
|
|
$ |
(225,114) |
|
|
$ |
55 |
|
|
$ |
18 |
|
|
$ |
38,991 |
|
Net loss (As restated) |
|
— |
|
|
$ |
— |
|
|
— |
|
|
$ |
—
|
|
|
$ |
— |
|
|
$ |
(8,693) |
|
|
$ |
— |
|
|
$ |
(54) |
|
|
$ |
(8,747) |
|
Balance Balance March 31, 2023 (As restated) |
|
15,985 |
|
|
$ |
152 |
|
|
— |
|
|
$ |
—
|
|
|
$ |
264,085 |
|
|
$ |
(233,807) |
|
|
$ |
233 |
|
|
$ |
(36) |
|
|
$ |
30,627 |
|
*After giving effect to the one-for-20 Reverse Stock Split effective August 9, 2022
GREENLANE HOLDINGS, INC.
CONSOLIDATED STATEMENTS OF CASH FLOWS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the three months ended March 31, 2023 |
(in thousands) |
As previously reported |
|
Corrections (a) |
|
As restated |
Cash flows from operating activities: |
|
|
|
|
|
Net loss (including amounts attributable to non-controlling interest) (As restated) |
$ |
(10,248) |
|
|
$ |
1,501 |
|
|
$ |
(8,747) |
|
Adjustments to reconcile net loss to net cash used in operating activities: |
|
|
|
|
|
Depreciation and amortization |
$ |
1,992 |
|
|
$ |
(1,501) |
|
|
$ |
491 |
|
Goodwill and indefinite-lived intangibles impairment charge |
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
Net cash used in operating activities |
$ |
1,883 |
|
— |
|
$ |
— |
|
|
$ |
1,883 |
|
Cash flows from investing activities: |
|
|
|
|
|
Net cash provided by (used in) investing activities |
$ |
(176) |
|
|
$ |
— |
|
|
$ |
(176) |
|
Cash flows from financing activities: |
|
|
|
|
|
Net cash provided by financing activities |
$ |
(8,189) |
|
|
$ |
— |
|
|
$ |
(8,189) |
|
Net (decrease) in cash and restricted cash |
$ |
(6,304) |
|
|
$ |
— |
|
|
$ |
(6,304) |
|
Cash and restricted cash, as of beginning of the period |
$ |
12,176 |
|
|
$ |
— |
|
|
$ |
12,176 |
|
Cash and restricted cash, as of end of the period |
$ |
5,872 |
|
|
$ |
— |
|
|
$ |
5,872 |
|
(a) To reflect the reversal of amortization expense recognized during the three months ended March 31, 2023.
|