text
stringlengths 0
1.95M
|
---|
shares to be determined by dividing the amount to be converted by an exchange price equal to the higher of (i) the 30-day volume |
weighted average price for our common shares on the primary national securities exchange or over-the-counter market on which our |
common shares are traded over the thirty (30) trading days immediately prior to the applicable exchange date or (ii) $2.50 (subject to |
equitable adjustments for stock splits, stock combinations, recapitalizations and similar transactions). The |
notes contain customary events of default, including in the event of a default under the secured convertible promissory notes described |
above. The rights of the holders to receive payments under the notes are subordinated to the rights of the purchasers under secured convertible |
promissory notes described above. 6% |
Amortizing Promissory Note On |
July 29, 2020, 1847 Asien entered into a securities purchase agreement with Joerg Christian Wilhelmsen and Susan Kay Wilhelmsen, as trustees |
of the Wilhelmsen Family Trust, U/D/T Dated May 1, 1992, or the Asien’s Seller, pursuant to which the Asien’s Seller sold 415,000 of our common shares to 1847 Asien a purchase price of $2.50 per share. As consideration, 1847 Asien issued to the Asien’s |
Seller a two-year 6% amortizing promissory note in the aggregate principal amount of $1,037,500. On October 8, 2021, 1847 Asien and the |
Asien’s Seller entered into amendment no. 1 to securities purchase agreement to amend certain terms of the securities purchase |
agreement and the 6% amortizing promissory note. Pursuant to the amendment, the repayment terms of the 6% amortizing promissory note |
were revised so that one-half (50%) of the outstanding principal amount ($518,750) and all accrued interest thereon shall be amortized |
on a two-year straight-line basis and payable quarterly in accordance with the amortization schedule set forth on Exhibit A to the amendment, |
except for the payments that were initially scheduled on January 1, 2022 and April 1, 2022, which were paid from the proceeds of the |
senior convertible promissory notes described above, and the second-half (50%) of the outstanding principal amount ($518,750) and all |
accrued, but unpaid interest thereon shall be paid on the second anniversary of the date of the 6% amortizing promissory note, along |
with any other unpaid principal or accrued interest thereon. The note is unsecured and contains customary events of default. The remaining |
principal balance of the note at December 31, 2021 was $581,963 and it had accrued interest of $21,758. Vesting |
Promissory Note A |
portion of the purchase price for the acquisition of Kyle’s on September 30, 2020 was paid by the issuance of a vesting promissory |
note by 1847 Cabinet to Stephen Mallatt, Jr. and Rita Mallatt, or the Kyle’s Sellers, in the principal amount of $1,050,000, which |
increased to a principal amount of up to $1,260,000 pursuant to the vested percentage calculation described below. Payment of the principal |
and accrued interest on the note is subject to vesting as described below. The note bears interest on the vested portion of principal |
amount at the rate of eight percent (8%) per annum. To the extent vested, the vested portion of the principal and all accrued but unpaid |
interest on such vested portion of the principal shall be paid in one lump sum on the last day of the thirty-sixth (36th) month following |
the date of the note. The |
vested principal of the note due at the maturity date shall be calculated each year based on the average annual consolidated EBITDA (as |
defined in the note) of 1847 Cabinet for each of the years ended December 31, 2020, 2021 and 2022. The EBITDA for each year shall be |
divided by $1.4 million multiplied by 100 to obtain the vested percentage. The vested principal for each year shall be equal to the vested |
percentage for that year multiplied by $350,000. To the extent that the vested percentage for the subject year is less than 80%, no portion |
of the note for that year shall vest. To the extent that the vested percentage for the subject year is equal to or greater than 120%, |
the vested principal shall be equal to $420,000 for that year and no more. For the year ended December 31, 2020, EBITDA of 1847 Cabinet |
was approximately $1,531,000, resulting in a vested amount of approximately $415,000. For the year ended December 31, 2021, EBITDA of |
1847 Cabinet was approximately $427,504, resulting in an additional vested amount of approximately $602,204. As of December 31, 2021, |
the outstanding balance of this note was $1,001,183. 88 1847 |
Cabinet will have the right to redeem all but no less than all of the note at any time prior to the maturity date. If 1847 Cabinet elects |
to redeem the note, the redemption price will be payable in cash and is equal to the then outstanding vested portion of the principal |
plus any remaining unvested principal amount plus accrued but unpaid interest thereon (calculated over 36 months). For purposes of this |
redemption calculation, the “unvested principal amount” shall be $350,000 per year. The |
note contains customary events of default. The right of the Kyle’s Sellers to receive payments under the note is subordinated to |
all indebtedness of 1847 Cabinet, whether outstanding as of the closing date or thereafter created, to banks, insurance companies and |
other financial institutions or funds, and federal or state taxation authorities. Financing |
Leases On |
May 6, 2021, Kyle’s entered in an equipment financing lease to purchase equipment for $276,896, maturing on December 1, 2027. The |
balance payable was $276,896 as of December 31, 2021. On |
October 12, 2021, Kyle’s entered in an equipment financing lease to purchase equipment for $245,375, maturing on December 1, 2027. |
The balance payable was $245,375 as of December 31, 2021. On |
February 14, 2019, High Mountain entered in an equipment financing |
lease to purchase a lift truck for $24,337, maturing on January 19, 2024. The balance payable was $11,044 as of December 31, 2021. On |
June 2, 2020, High Mountain entered in an equipment financing lease |
to purchase office printers for $9,240, maturing on May 2, 2024. The balance payable was $5,757 as of December 31, 2021. Vehicle |
Loans Asien’s |
has entered into seven retail installment sale contracts pursuant to which Asien’s agreed to finance its delivery trucks at rates |
ranging from 3.74% to 8.72% with an aggregate remaining principal amount of $146,043 as of December 31, 2021. Kyle’s |
has entered into two retail installment sale contracts pursuant to which Kyle’s agreed to finance its delivery trucks at rates |
ranging from 5.90% to 6.54% with an aggregate remaining principal amount of $64,255 as of December 31, 2021. High |
Mountain and Innovative Cabinets have entered into seventeen retail installment sale contracts pursuant to which they agreed to finance |
delivery trucks and equipment at rates ranging from 3.74% to 6.80% with an aggregate remaining principal amount of $186,054 as of December |
31, 2021. Total |
Debt The |
following table shows aggregate figures for the total debt described above that is coming due in the short and long term as of December |
31, 2021. See the above disclosures for more details regarding these loans. Short-Term Long-Term Total |
Debt Secured Convertible |
Promissory Notes $ - $ 21,791,657 $ 21,791,657 6% Subordinated Convertible |
Promissory Notes - 4,838,998 4,838,998 6% Amortizing Promissory Note 581,961 - 581,961 Vesting Promissory Note - 1,011,183 1,011,183 Financing Leases 99,384 457,173 556,557 Vehicle |
Loans 111,829 250,133 361,962 Total $ 793,174 $ 28,349,144 $ 29,142,318 89 Contractual |
Obligations Our |
principal commitments consist mostly of obligations under the loans described above, the operating leases described under Item 2 “ Properties ” |
and other contractual commitments described below. We |
have engaged our manager to manage our day-to-day operations and affairs. Our relationship with our manager will be governed principally |
by the following agreements: ● the |
management services agreement and offsetting management services agreements relating to the |
management services our manager will perform for us and the businesses we own and the management |
fee to be paid to our manager in respect thereof; and ● our |
operating agreement setting forth our manager’s rights with respect to the allocation |
shares it owns, including the right to receive profit allocations from us, and the supplemental |
put provision relating to our manager’s right to cause us to purchase the allocation |
shares it owns. Off-Balance |
Sheet Arrangements We |
have no off-balance sheet arrangements that have or are reasonably likely to have a current or future effect on our financial condition, |
changes in financial condition, revenues or expenses, results of operations, liquidity, capital expenditures or capital resources. Critical |
Accounting Policies The |
following discussion relates to critical accounting policies for our consolidated company. The preparation of financial statements in |
conformity with GAAP requires our management to make assumptions, estimates and judgments that affect the amounts reported, including |
the notes thereto, and related disclosures of commitments and contingencies, if any. We have identified certain accounting policies that |
are significant to the preparation of our financial statements. These accounting policies are important for an understanding of our financial |
condition and results of operation. Critical accounting policies are those that are most important to the portrayal of our financial |
condition and results of operations and require management’s difficult, subjective, or complex judgment, often as a result of the |
need to make estimates about the effect of matters that are inherently uncertain and may change in subsequent periods. Certain accounting |
estimates are particularly sensitive because of their significance to financial statements and because of the possibility that future |
events affecting the estimate may differ significantly from management’s current judgments. We believe the following critical accounting |
policies involve the most significant estimates and judgments used in the preparation of our financial statements: Revenue |
Recognition and Cost of Revenue On |
January 1, 2018, we adopted Accounting Standards Update, or ASU, No. 2014-09, Revenue from Contracts with Customers (Topic 606) , |
which supersedes the revenue recognition requirements in ASC Topic 605, Revenue Recognition . This ASU is based on the principle |
that revenue is recognized to depict the transfer of goods or services to customers in an amount that reflects the consideration to which |
the entity expects to be entitled in exchange for those goods or services. This ASU also requires additional disclosure about the |
nature, amount, timing, and uncertainty of revenue and cash flows arising from customer purchase orders, including significant judgments. Our |
Subsets and Splits
No community queries yet
The top public SQL queries from the community will appear here once available.