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 three and six months ended June 30, 2023. The previously reported amounts presented in the tables below have been derived from our Quarterly Report on Form 10-Q filed on August 14, 2023.
GREENLANE HOLDINGS, INC.
CONDENSED CONSOLIDATED BALANCE SHEET
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of June 30, 2023 |
(in thousands, except par value per share amounts) |
|
As previously reported |
|
Corrections (a) |
|
As restated |
ASSETS |
|
|
|
|
|
|
Property and equipment, net |
|
$ |
10,323 |
|
|
$ |
(6,736) |
|
|
$ |
3,587 |
|
Intangible assets, net |
|
$ |
46,630 |
|
|
$ |
(46,630) |
|
|
$ |
— |
|
Total assets |
|
$ |
114,483 |
|
|
$ |
(53,366) |
|
|
$ |
61,117 |
|
|
|
|
|
|
|
|
STOCKHOLDERS’ EQUITY |
|
|
|
|
|
|
Additional paid-in capital |
|
$ |
266,912 |
|
|
$ |
(2,636) |
|
|
$ |
264,276 |
|
Accumulated deficit |
|
$ |
(192,092) |
|
|
$ |
(50,747) |
|
|
$ |
(242,839) |
|
Total stockholders’ equity attributable to Greenlane Holdings, Inc. |
|
$ |
75,095 |
|
|
$ |
(53,383) |
|
|
$ |
21,712 |
|
Non-controlling interest |
|
$ |
(45) |
|
|
$ |
17 |
|
|
$ |
(28) |
|
Total stockholders’ equity |
|
$ |
75,050 |
|
|
$ |
(53,366) |
|
|
$ |
21,684 |
|
Total liabilities and stockholders’ equity |
|
$ |
114,483 |
|
|
$ |
(53,366) |
|
|
$ |
61,117 |
|
GREENLANE HOLDINGS, INC.
CONSOLIDATED STATEMENT OF OPERATIONS AND COMPREHENSIVE LOSS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the three months ended June 30, 2023 |
|
For the six months ended June 30, 2023 |
(in thousands, except share and per share amounts) |
As previously reported |
|
Corrections (a) |
|
As restated |
|
As previously reported |
|
Corrections (a) |
|
As restated |
Operating expenses: |
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization |
1,978 |
|
|
(1,501) |
|
|
477 |
|
|
3,970 |
|
|
(3,002) |
|
|
968 |
|
Total operating expenses |
14,103 |
|
|
(1,501) |
|
|
12,602 |
|
|
29,273 |
|
|
(3,002) |
|
|
26,271 |
|
Loss from operations |
(9,529) |
|
|
1,501 |
|
|
(8,028) |
|
|
(19,180) |
|
|
3,002 |
|
|
(16,178) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss before income taxes |
(10,532) |
|
|
1,501 |
|
|
(9,031) |
|
|
(20,779) |
|
|
3,002 |
|
|
(17,777) |
|
Net loss |
(10,525) |
|
|
1,501 |
|
|
(9,024) |
|
|
(20,773) |
|
|
3,002 |
|
|
(17,771) |
|
Net loss attributable to Greenlane Holdings, Inc. |
$ |
(10,533) |
|
|
$ |
1,501 |
|
|
$ |
(9,032) |
|
|
$ |
(20,727) |
|
|
$ |
3,002 |
|
|
$ |
(17,725) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss attributable to Class A common stock per share - basic & diluted* |
$ |
(6.56) |
|
|
$ |
0.91 |
|
|
$ |
(5.65) |
|
|
$ |
(12.96) |
|
|
$ |
1.88 |
|
|
$ |
(11.08) |
|
Weighted-average shares of Class A common stock outstanding - basic & diluted* |
1,599 |
|
|
— |
|
|
1,599 |
|
|
1,599 |
|
|
— |
|
|
1,599 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Comprehensive loss |
(10,498) |
|
|
1,501 |
|
|
(8,997) |
|
|
(20,568) |
|
|
3,002 |
|
|
(17,566) |
|
Comprehensive loss attributable to Greenlane Holdings, Inc. |
$ |
(10,490) |
|
|
$ |
1,501 |
|
|
$ |
(8,989) |
|
|
$ |
(20,560) |
|
|
$ |
3,002 |
|
|
$ |
(17,558) |
|
*After giving effect to the Reverse Stock Splits - see Note 2 - Summary of Significant Accounting Policies.
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 |
|
1,599 |
|
|
$ |
15 |
|
|
— |
|
|
$ |
—
|
|
|
$ |
266,653 |
|
|
$ |
(171,365) |
|
|
$ |
55 |
|
|
$ |
1 |
|
|
$ |
95,359 |
|
Net loss for the three months ended March 31, 2023 |
|
— |
|
|
$ |
— |
|
|
— |
|
|
$ |
—
|
|
|
$ |
— |
|
|
$ |
(10,194) |
|
|
$ |
— |
|
|
$ |
(54) |
|
|
$ |
(10,248) |
|
Balance Balance March 31, 2023 |
|
1,599 |
|
|
$ |
15 |
|
|
— |
|
|
$ |
—
|
|
|
$ |
266,858 |
|
|
$ |
(181,559) |
|
|
$ |
233 |
|
|
$ |
(53) |
|
|
$ |
85,494 |
|
Net loss for the three months ended June 30, 2023 |
|
— |
|
|
$ |
— |
|
|
— |
|
|
$ |
—
|
|
|
$ |
— |
|
|
$ |
(10,533) |
|
|
$ |
— |
|
|
$ |
8 |
|
|
$ |
(10,525) |
|
Balance Balance June 30, 2023 |
|
1,598 |
|
$ |
15 |
|
|
— |
|
|
$ |
—
|
|
|
$ |
266,912 |
|
|
$ |
(192,092) |
|
|
$ |
260 |
|
|
$ |
(45) |
|
|
$ |
75,050 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance Restatement impacts (a) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance December 31, 2022 |
|
— |
|
|
$ |
— |
|
|
— |
|
|
$ |
—
|
|
|
$ |
(2,636) |
|
|
$ |
(53,749) |
|
|
$ |
— |
|
|
$ |
17 |
|
|
$ |
(56,368) |
|
Net loss for the three months ended March 31, 2023 |
|
— |
|
|
$ |
— |
|
|
— |
|
|
$ |
—
|
|
|
$ |
— |
|
|
$ |
1,501 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
1,501 |
|
Balance Balance March 31, 2023 |
|
— |
|
|
$ |
— |
|
|
— |
|
|
$ |
— |
|
|
$ |
(2,636) |
|
|
$ |
(52,248) |
|
|
$ |
— |
|
|
$ |
17 |
|
|
$ |
(54,867) |
|
Net loss for the three months ended June 30, 2023 |
|
— |
|
|
$ |
— |
|
|
— |
|
|
$ |
—
|
|
|
$ |
— |
|
|
$ |
1,501 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
1,501 |
|
Balance Balance June 30, 2023 |
|
— |
|
|
$ |
— |
|
|
— |
|
|
$ |
— |
|
|
$ |
(2,636) |
|
|
$ |
(50,747) |
|
|
$ |
— |
|
|
$ |
17 |
|
|
$ |
(53,366) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance As restated |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance 12/31/2022 (As restated) |
|
1,599 |
|
|
$ |
15 |
|
|
— |
|
|
$ |
—
|
|
|
$ |
264,017 |
|
|
$ |
(225,114) |
|
|
$ |
55 |
|
|
$ |
18 |
|
|
$ |
38,991 |
|
Net loss for the three months ended March 31, 2023 (As restated) |
|
— |
|
|
$ |
— |
|
|
— |
|
|
$ |
—
|
|
|
$ |
— |
|
|
$ |
(8,693) |
|
|
$ |
— |
|
|
$ |
(54) |
|
|
$ |
(8,747) |
|
Balance Balance March 31, 2023 (As restated) |
|
1,599 |
|
|
$ |
15 |
|
|
— |
|
|
$ |
— |
|
|
$ |
264,222 |
|
|
$ |
(233,807) |
|
|
$ |
233 |
|
|
$ |
(36) |
|
|
$ |
30,627 |
|
Net loss for the three months ended June 30, 2023 (As restated) |
|
— |
|
|
$ |
— |
|
|
— |
|
|
$ |
—
|
|
|
$ |
— |
|
|
$ |
(9,032) |
|
|
$ |
— |
|
|
$ |
8 |
|
|
$ |
(9,024) |
|
Balance Balance June 30, 2023 (As restated) |
|
1,598 |
|
|
$ |
15 |
|
|
— |
|
|
$ |
— |
|
|
$ |
264,276 |
|
|
$ |
(242,839) |
|
|
$ |
260 |
|
|
$ |
(28) |
|
|
$ |
21,684 |
|
*After giving effect to the Reverse Stock Splits - see Note 2 - Summary of Significant Accounting Policies.
GREENLANE HOLDINGS, INC.
CONSOLIDATED STATEMENTS OF CASH FLOWS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the six months ended June 30, 2023 |
(in thousands) |
|
As previously reported |
|
Corrections (a) |
|
As restated |
Cash flows from operating activities: |
|
|
|
|
|
|
Net loss (including amounts attributable to non-controlling interest) |
|
$ |
(20,773) |
|
|
$ |
3,002 |
|
|
$ |
(17,771) |
|
Adjustments to reconcile net loss to net cash used in operating activities: |
|
|
|
|
|
|
Depreciation and amortization |
|
$ |
3,970 |
|
|
$ |
(3,002) |
|
|
$ |
968 |
|
Net cash provided by operating activities |
|
$ |
4,656 |
|
|
$ |
— |
|
|
$ |
4,656 |
|
Cash flows from investing activities: |
|
|
|
|
|
|
Net cash used in investing activities |
|
$ |
(253) |
|
|
$ |
— |
|
|
$ |
(253) |
|
Cash flows from financing activities: |
|
|
|
|
|
|
Net cash used in financing activities |
|
$ |
(12,133) |
|
|
$ |
— |
|
|
$ |
(12,133) |
|
Net (decrease) in cash and restricted cash |
|
$ |
(7,525) |
|
|
$ |
— |
|
|
$ |
(7,525) |
|
Cash and restricted cash, as of beginning of the period |
|
$ |
12,176 |
|
|
$ |
— |
|
|
$ |
12,176 |
|
Cash and restricted cash, as of end of the period |
|
$ |
4,651 |
|
|
$ |
— |
|
|
$ |
4,651 |
|
(a) To reflect the reversal of amortization expense recognized during the three and six months ended June 30, 2023.
|