U.S. SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

 

FORM 10-Q

 

Quarterly Report Under the Securities Exchange Act of 1934

 

For Quarter Ended: June 30, 20182019

 

Commission File Number: 333-207889

 

GROWGENERATION CORPORATION

(Exact name of small business issuer as specified in its charter)

 

Colorado 46-5008129
(State of other jurisdiction
of incorporation)
 (IRS Employer
ID No.)

 

1000 West Mississippi Avenue

Denver, CO 80223

(Address of principal executive offices)

 

(800)935-8420

(Issuer’s Telephone Number)

 

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days: Yes ☒ No ☐

 

Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files). Yes ☒ No ☐

 

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer”, “smaller reporting company” and “emerging growth company” in Rule 12b-2 of the Exchange Act.

 

Large accelerated filerAccelerated filer
Non-accelerated filerSmaller reporting company
(Do not check if a smaller reporting company) Emerging growth company

 

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐

 

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes ☐ No ☒

 

Securities registered pursuant to Section 12(b) of the Act: None

As of August 14, 2018,7, 2019, there were25,737,31735,525,943 shares of the registrant’s common stock issued and outstanding.

 

 

 

 

 

 

TABLE OF CONTENTS

 

  Page No.
 PART I 
 FINANCIAL INFORMATION 
   
Item 1.Unaudited Interim Consolidated Financial Statements1
 Consolidated Balance Sheet as of June 30, 20182019 (unaudited) and December 31, 201720181
 Consolidated Statements of Operations for the three months and six months ended June 30, 20182019 and 20172018 (Unaudited)2
 Consolidated Statements of Cash Flows for the six months ended June 30, 20182019 and 20172018 (Unaudited)3
 Notes to Unaudited Consolidated Financial Statements4
Item 2.Management’s Discussion and Analysis of Financial Condition and Results of Operations1417
Item 3.Quantitative and Qualitative Disclosures About Market Risk2629
Item 4.Controls and Procedures2629
   
PART II
OTHER INFORMATION
   
Item 1.Legal Proceedings2730
Item 1A.Risk Factors2730
Item 2.Unregistered Sales of Equity Securities and Use of Proceeds2730
Item 3.Defaults Upon Senior Securities2730
Item 4.Mine Safety Disclosures2730
Item 5.Other Information2730
Item 6.Exhibits2831
 Signatures2932

 

i

 

 

PART I – FINANCIAL INFORMATION

 

ITEM 1. FINANCIAL STATEMENTS

 

GROWGENERATION CORPORATION AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEET

 

 June 30,
2018
 December 31,
2017
  June 30,
2019
  December 31, 2018 
 Unaudited    (Unaudited)   
ASSETS           
Current assets:          
Cash $17,433,339  $1,215,265  $17,859,472  $14,639,981 
Accounts receivable, net of allowance for doubtful accounts of $97,829 at June 30, 2018 and December 31, 2017  954,309   653,568 
Accounts receivable, net of allowance for doubtful accounts of $119,237 at June 30, 2019 and $133,288 at December 31, 2018  1,420,233   862,397 
Inventory  8,089,018   4,585,341   15,128,955   8,869,469 
Prepaid expenses and other current assets  610,141   711,852   1,581,140   606,037 
Total current assets  27,086,807   7,166,026   35,989,800   24,977,884 
                
Property and equipment, net  1,411,591   1,259,483   2,832,581   1,820,821 
Operating leases right-of-use assets, net  5,461,196   - 
Intangible assets, net  60,251   53,286   226,205   114,155 
Goodwill  3,399,412   592,500   14,725,115   8,752,909 
Other assets  96,589   183,113   318,355   227,205 
TOTAL ASSETS $32,054,650  $9,254,408  $59,553,252  $35,892,974 
                
LIABILITIES & STOCKHOLDERS’ EQUITY                
Current liabilities:                
Accounts payable $1,754,952  $1,067,857  $2,865,955  $1,819,411 
Other accrued liabilities  5,220   70,029   36,247   40,151 
Payroll and payroll tax liabilities  163,299   247,887   673,939   410,345 
Customer deposits  149,608   92,350   436,315   516,038 
Sales tax payable  217,880   73,220   425,792   191,958 
Current portion of long term debt  323,118   41,707 
Current maturities of operating leases right-of-use assets  1,550,349   - 
Current maturities of long-term debt  294,712   436,813 
Total current liabilities  2,614,077   1,593,050   6,283,309   3,414,716 
                
Long-term convertible debt, net of debt discount and debt issuance costs  4,516,541   -   2,096,992   2,044,113 
Long-term debt, net of current portion  286,868   82,537 
Operating leases right-of-use assets, net of current maturities  3,993,403   - 
Long-term debt, net of current maturities  288,872   375,626 
Total liabilities  7,417,486   1,675,587   12,662,576   5,834,455 
                
Commitments and contingencies                
                
Stockholders’ Equity:                
Common stock; $.001 par value; 100,000,000 shares authorized; 23,964,516 and 16,846,835 shares issued and outstanding as of June 30, 2018 and December 31, 2017, respectively  23,965   16,846 
Common stock; $.001 par value; 100,000,000 shares authorized; 34,834,911 and 27,948,609 shares issued and outstanding as of June 30, 2019 and December 31, 2018, respectively  34,834   27,949 
Additional paid-in capital  30,188,825   11,254,212   54,330,413   38,796,562 
Accumulated deficit  (5,575,626)  (3,692,237)  (7,474,571)  (8,765,992)
Total stockholders’ equity  24,637,164   7,578,821   46,890,676   30,058,519 
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY $32,054,650  $9,254,408  $59,553,252  $35,892,974 

 

See Notes to the Unaudited Consolidated Financial Statements.


GROWGENERATION CORPORATION AND SUBSIDIARIES

CONSOLIDATED STATEMENT OF OPERATIONS

(Unaudited)

 

  Three Month Ended
June 30,
  Six Months Ended
June 30,
 
  2018  2017  2018  2017 
             
Sales $7,152,299  $4,111,036  $11,534,558  $6,694,959 
Cost of sales  5,423,069   2,960,275   8,614,719   4,863,340 
Gross profit  1,729,230   1,150,761   2,919,839   1,831,619 
Operating expenses:                
Store operations  1,148,952   750,000   2,029,848   1,297,323 
General and administrative  399,130   225,092   762,873   406,824 
Share based compensation  337,148   325,408   553,348   402,408 
Depreciation and amortization  70,899   19,524   126,994   40,047 
Salaries and related expenses  395,078   168,502   726,810   304,941 
Total operating expenses  2,351,207   1,488,526   4,199,873   2,451,543 
                 
Income (loss) from operations  (621,977)  (337,765)  (1,280,034)  (619,924)
                 
Other income (expense):                
Interest expense  (11,312)  (2,610)  (19,330)  (3,761)
Interest income  14,038   -   29,627   - 
Other income (loss)  (5,866)  -   8,444   - 
Amortization of debt discount  (304,842)  -   (622,096)  - 
Total non-operating expense, net  (307,982)  (2,610)  (603,355)  (3,761)
                 
Net loss $(929,959) $(340,375) $(1,883,389) $(623,685)
                 
Net loss per shares, basic and diluted $(.04) $(.02) $(.09) $(.05)
                 
Weighted average shares outstanding, basic and diluted  21,901,093   14,045,692   20,230,146   13,357,823 

See Notes to the Unaudited Consolidated Financial Statements.


GROWGENERATION CORPORATION AND SUBSIDIARIES

CONSOLIDATED STATEMENT OF CASH FLOWS

(Unaudited)

  For the six months ended
June 30,
 
  2018  2017 
Cash flows from operating activities:      
Net loss $(1,883,389) $(623,685)
Adjustments to reconcile net loss to net cash used in operating activities:        
Depreciation and amortization  126,993   40,047 
Amortization of debt discount  622,096   - 
Stock-based compensation expense  553,348   402,408 
Changes in operating assets and liabilities:        
(Increase) decrease in:        
Accounts receivable  (300,741)  (150,993)
Inventory  (3,503,677)  (1,861,698)
Prepaid expenses and other assets  16,507   (267,022)
Increase (decrease) in:        
Accounts payable  622,286   831,929 
Payroll and payroll tax liabilities  23,832   37,165 
Customer deposits  57,258   (22,812)
Sales tax payable  144,660   44,077 
Net cash used in operating activities  (3,520,827)  (1,570,584)
Cash flows from investing activities:        
Purchase of furniture and equipment  (222,367)  (359,543)
Purchase of intangibles  (859,887)  (299,371)
Net cash used in investing activities  (1,082,254)  (658,914)
Cash flows from financing activities:        
Principal payments on long term debt  (134,432)  (16,718)
Proceeds from issuance of convertible debt, net of expenses  8,912,765   - 
Proceeds from the sale of common stock and exercise of warrants, net of expenses  12,042,822   3,794,664 
Net cash provided by financing activities  20,821,155   3,777,946 
Net increase in cash  16,218,074   1,548,448 
Cash at the beginning of period  1,215,265   606,644 
Cash at the end of period $17,433,339  $2,155,092 
         
Supplemental disclosures of non-cash financing activities:        
Cash paid for interest $19,330  $3,761 
Common stock issued for accrued payroll $108,420   - 
Common stock issued for prepaid services  45,000   251,890 
Debt converted to equity $779,320   - 
Warrants issued for debt discount $4,239,000   - 
Insurance premium financing  -   30,366 
Acquisition of vehicles with debt financing $56,174  $84,968 
Assets acquired by issuance of common stock $1,390,550   - 
Acquisition of assets with seller financing $564,000   - 
  Three Months Ended
June 30,
  Six Months Ended
September 30,
 
  2019  2018  2019  2018 
             
Sales $19,483,383  $7,152,299  $32,570,605  $11,534,558 
Cost of sales  13,663,173   5,423,069   23,063,764   8,614,719 
Gross profit  5,820,210   1,729,230   9,506,841   2,919,839 
Operating expenses:                
Store operations  2,734,788   1,148,952   4,616,326   2,029,848 
General and administrative  549,129   399,130   1,124,313   762,873 
Share based compensation  390,898   337,148   522,243   553,348 
Depreciation and amortization  150,842   70,899   291,132   126,994 
Salaries and related expenses  820,842   395,078   1,429,106   726,810 
Total operating expenses  4,646,499   2,351,207   7,983,120   4,199,873 
                 
Income (loss) from operations  1,173,711   (621,977)  1,523,721   (1,280,034)
                 
Other income (expense):                
Interest expense  (3,161)  (11,312)  (8,690)  (19,330)
Interest income  15,433   14,038   34,283   29,627 
Other income (loss)  (6,833)  (5,866)  (15,797)  8,444 
Amortization of debt discount  (117,150)  (304,842)  (242,096)  (622,096)
Total non-operating expense, net  (111,711)  (307,982)  (232,300)  (603,355)
                 
Net income (loss) $1,062,000  $(929,959) $1,291,421  $(1,883,389)
                 
Net income (loss) per shares, basic $.04  $(.04) $.04  $(.09)
Net income (loss) per shares, diluted $.03  $(.04) $.04  $(.09)
                 
Weighted average shares outstanding, basic  30,326,304   21,901,093   29,389,636   20,230,146 
Weighted average shares outstanding, diluted  36,311,850   21,901,093   35,375,182   20,230,146 

 

See Notes to the Unaudited Consolidated Financial Statements.

 


GROWGENERATION CORPORATION AND SUBSIDIARIES

CONSOLIDATED STATEMENT OF CASH FLOWS

(Unaudited)

  For the Six Months Ended
June 30,
 
  2019  2018 
Cash flows from operating activities:      
Net income (loss) $1,291,421  $(1,883,389)
Adjustments to reconcile net loss to net cash used in operating activities:        
Depreciation and amortization  291,132   126,993 
Amortization of debt discount  242,096   622,096 
Stock-based compensation expense  522,243   533,348 
Noncash operating lease expense  82,556   - 
Changes in operating assets and liabilities:        
(Increase) decrease in:        
Accounts receivable  (557,836)  (300,741)
Inventory  (3,076,386)  (3,503,677)
Prepaid expenses and other assets  (1,080,372)  16,507 
Increase (decrease) in:        
Accounts payable and accrued liabilities  1,042,640   622,286 
Payroll and payroll tax liabilities  227,893   23,832 
Customer deposits  (79,723)  57,258 
Sales tax payable  233,834   144,660 
Net cash used in operating activities  (860,502)  (3,520,827)
Cash flows from investing activities:        
Assets acquired in business combinations  (7,631,775)  - 
Purchase of furniture and equipment  (1,052,892)  (222,367)
Purchase of intangibles  (112,050)  (859,887)
Net cash used in investing activities  (8,796,717)  (1,082,254)
Cash flows from financing activities:        
Principal payments on long term debt  (228,855)  (134,432)
Proceeds from issuance of convertible debt, net of expenses  -   8,912,765 
Proceeds from the sale of common stock and exercise of warrants, net of expenses  13,105,214   12,042,822 
Net cash provided by financing activities  12,876,359   20,821,074 
Net increase in cash  3,219,491   16,218,074 
Cash at the beginning of period  14,639,981   1,215,265 
Cash at the end of period $17,859,472  $17,433,339 
         
Supplemental disclosures of non-cash financing activities:        
Cash paid for interest $8,690  $19,330 
Common stock issued for accrued payroll $210,200  $108,420 
Common stock issued for prepaid services $96,000  $45,000 
Debt converted to equity $189,217  $779,320 
Warrants issued for debt discount $-  $4,239,000 
Acquisition of vehicles with debt financing $-  $56,174 
Assets acquired by issuance of common stock $1,809,631  $1,390,550 
Acquisition of assets with seller financing $-  $564,000 
Right to use assets acquired under operating leases $5,543,752  $- 

See Notes to the Unaudited Consolidated Financial Statements.


GrowGeneration Corporation and Subsidiaries

Notes to the Unaudited Consolidated Financial Statements

June 30, 20182019

 

1.NATURE OF OPERATIONS

 

GrowGeneration Corp (the “Company” or “GrowGeneration”) was incorporated on March 6, 2014 in Colorado under the name of Easylife Corp and changed its name to GrowGeneration Corp on June 25, 2014.Corp. It maintains its principal office in Denver, Colorado.

 

GrowGeneration is the largest chain of hydroponic garden centers in North America. Today, the Company owns and operates a chain of twenty three (23) retail hydroponic/gardening stores, with five (5) located in the state of Colorado, five (5) in the state of California, three (3) in the state of Michigan, two (2) in the state of Nevada, one (1) in the state of Washington, two (2) in the State of Oklahoma, one (1) in the state of Rhode Island, one (1) in New Hampshire, three (3) in Maine, and an online e-commerce store, HeavyGardens. Our plan is to acquire, open and operate hydroponic/gardening stores and related businesses throughout the United States and Canada.

The Company is engagedengages in theits business of operating retail hydroponic stores through its wholly owned subsidiaries, GrowGeneration Pueblo Corp, GrowGeneration California Corp, Grow Generation Nevada Corp, GrowGeneration Washington Corp, GrowGeneration Rhode Island Corp, GrowGeneration MichiganOklahoma Corp, GrowGeneration Canada, GrowGeneration HG Corp, GrowGeneration Hemp Corp, GGen Distribution Corp, GrowGeneration Michigan Corp, GrowGeneration New England Corp and GrowGeneration Management Corp. The Company commenced operations with the purchase of four retail hydroponic stores in Pueblo and Canon City, Colorado on May 30, 2014. The Company, currently owns and operates a total of 18 stores and is actively engaged in seeking to acquire additional hydroponic retail stores.

 

2.SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

 

Principles of Consolidation

 

The financial statements are prepared under the Financial Accounting Standards Board (“FASB”) Accounting Standards Codification (“ASC”) Topic 105-10,Generally Accepted Accounting Principles, in accordance with accounting principles generally accepted in the U.S. (“GAAP”).

 

The consolidated financial statements include the accounts of the Company and its wholly-owned subsidiaries. All significant intercompany balances and transactions are eliminated in consolidation.

 

Basis of Presentation - Unaudited Interim Financial Information

 

The accompanying interim condensed consolidated financial statements are unaudited. In the opinion of management, the accompanying unaudited condensed consolidated financial statements contain all of the normal recurring adjustments necessary to present fairly the financial position and results of operations as of and for the periods presented. The interim results are not necessarily indicative of the results to be expected for the full year or any future period.

 

Certain information and footnote disclosures normally included in the consolidated financial statements prepared in accordance with accounting principles generally accepted in the United States have been condensed or omitted pursuant to the rules and regulations of the Securities and Exchange Commission (“SEC”). The Company believes that the disclosures are adequate to make the interim information presented not misleading. These consolidated financial statements should be read in conjunction with the Company’s audited consolidated financial statements and the notes thereto included in the Company’s Annual Report on Form 10-K filed on March 27, 2018April 1, 2019 for the years ended December 31, 20172018 and 2016.2017.

 

Reclassifications

 

Certain amounts in the prior period financial statements have been reclassified to conform to the current period presentation. These reclassifications had no effect on reported consolidated net income (loss).


GrowGeneration Corporation and Subsidiaries

Notes to the Unaudited Consolidated Financial Statements

June 30, 20182019

 

2.SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES, continued

 

Leases

We assess whether an arrangement is a lease at inception. Leases with an initial term of 12 months or less are not recorded on the balance sheet. We have elected the practical expedient to not separate lease and non-lease components for all assets. Operating lease assets and operating lease liabilities are calculated based on the present value of the future minimum lease payments over the lease term at the lease start date. As most of our leases do not provide an implicit rate, we use our incremental borrowing rate based on the information available at the lease start date in determining the present value of future payments. The operating lease asset is increased by any lease payments made at or before the lease start date and reduced by lease incentives and initial direct costs incurred. The lease term includes options to renew or terminate the lease when it is reasonably certain that we will exercise that option. The exercise of lease renewal options is at our sole discretion. The depreciable life of lease assets and leasehold improvements are limited by the lease term. Lease expense for operating leases is recognized on a straight-line basis over the lease term.

Segment Reporting

 

Management makes significant operating decisions based upon the analysis of the entire Company and financial performance is evaluated on a company-wide basis. Accordingly, the various products sold are aggregated into one reportable operating segment as under guidance in the FASBASCFASB ASC Topic 280 for segment reporting.

 

Use of Estimates

 

Management uses estimates and assumptions in preparing these financial statements in accordance with GAAPs.GAAP. These estimates and assumptions affect the reported amounts of assets and liabilities, the disclosure of contingent assets and liabilities at the date of the financial statements, and the reported revenues and expenses during the reporting period. Actual results could vary from the estimates that were used.

 

Income Taxes

 

The Company accounts for income taxes in accordance with FASB ACS 740, Income Taxes, which requires the recognition of deferred income taxes for differences between the basis of assets and liabilities for financial statement and income tax purposes. The differences related principally to depreciation of property and equipment, reserve for obsolete inventory and bad debt. Deferred tax assets and liabilities represent the future tax consequence for those differences, which will either be deductible or taxable when the assets and liabilities are recovered or settled. Deferred taxes are also recognized for operating losses that are available to offset future taxable income. Valuation allowances are established to reduce deferred tax assets to the amount expected to be realized.

 

The Company adopted the provisions of FASB ACS 740-10-25, which prescribes a recognition threshold and measurement attribute for the recognition and measurement of tax positions taken or expected to be taken in income tax returns. FASB ASC 740-10-25 also provides guidance on recognition of income tax assets and liabilities, classification of current and deferred income tax assets and liabilities, and accounting for interest and penalties associated with tax positions. The Company’s tax returns are subject to tax examinations by U.S. federal and state authorities until respective statute of limitation. Currently, the 2016, 20152018, 2017 and 20142016 tax years are open and subject to examination by taxing authorities. However, the Company is not currently under audit nor has the Company been contacted by any of the taxing authorities. The Company does not have any accrual for uncertain tax positions as of June 30, 2018.2019. It is not anticipated that unrecognized tax benefits would significantly increase or decrease within 12 months of the reporting date.


GrowGeneration Corporation and Subsidiaries

Notes to the Unaudited Consolidated Financial Statements

June 30, 2019

 

3.RECENTLY ISSUED OR ADOPTEDRECENT ACCOUNTING STANDARDSPRONOUNCEMENTS

 

In May 2014,Recently Adopted Accounting Pronouncements

During the FASB issued guidance creatingfirst quarter of 2019, the ASC Section 606, “Revenue from Contracts with Customers”.  The new section will replace Section 605, “Revenue Recognition” and creates modifications to various other revenue accounting standards for specialized transactions and industries.  The section is intended to conform revenue accounting principles with a concurrently issued International Financial Reporting Standards with previously differing treatment between United States practice and those of much of the rest of the world, as well as, to enhance disclosures related to disaggregated revenue information.  The updated guidance was effective for annual reporting periods beginning on or after December 15, 2016, and interim periods within those annual periods. On July 9, 2015, the FASB approved a one-year delay of the effective date. The Company adopted the Financial Accounting Standards Board (FASB) Accounting Standards Update (ASU) 2016-02,Leases(ASC 842), which introduces the balance sheet recognition of lease assets and lease liabilities by lessees for those leases classified as operating leases under previous guidance. The Company has adopted the new provisionslease standard using the new transition option issued under the amendments in ASU 2018-11,Leases, which allowed the Company to continue to apply the legacy guidance in Accounting Standards Codification (ASC) 840,Leases, in the comparative periods presented in the year of adoption. The Company elected the package of practical expedients permitted under the transition guidance within the new standard, which among other things, allowed the Company to carry forward the historical lease classification. The Company made an accounting policy election to keep leases with an initial term of 12 months or less off the balance sheet. The Company will recognize those lease payments on a straight-line basis over the lease term. The impact of the adoption was an increase to the Company’s operating lease assets and liabilities on January 1, 2019 of $3.2 million.

On January 1, 2019, the Company also adopted ASU 2018-07, “Improvements to Nonemployee Share-Based Payment Accounting.” ASU 2018-07 more closely aligns the accounting for employee and nonemployee share-based payments. The amendment is effective commencing in 2019 with early adoption permitted. The adoption of this accounting standard at the beginning of fiscal year 2018 and its adoptionnew guidance did not have a material impact on the consolidated financial statements.our Financial Statements.

 

5

GrowGeneration Corporation and Subsidiaries

Notes to the Unaudited Consolidated Financial Statements

June 30, 2018

3.RECENTLY ISSUED OR ADOPTED ACCOUNTING STANDARDS, continued

In January 2016, the FASB issued ASU 2016-01,Financial Instruments-Overall: Recognition and Measurement of Financial Assets and Financial Liabilities, which requires that (i) all equity investments, other than equity-method investments, in unconsolidated entities generally be measured at fair value through earnings and (ii) when the fair value option has been elected for financial liabilities, changes in fair value due to instrument-specific credit risk will be recognized separately in other comprehensive income. Additionally, the ASU 2016-01 changes the disclosure requirements for financial instruments. The new standard will be effective for the Company starting in the first quarter of fiscal 2019. Early adoption is permitted for certain provisions. The Company is in the process of determining the effects the adoption will have on its consolidated financial statements as well as whether to adopt certain provisions early.

In February 2016, the FASB issued ASU 2016-02, “Leases” (Topic 842). This guidance will be effective for public entities for fiscal years beginning after December 15, 2018 including the interim periods within those fiscal years. Early application is permitted. Under the new provisions, all lessees will report a right-of-use asset and a liability for the obligation to make payments for all leases with the exception of those leases with a term of 12 months or less. All other leases will fall into one of two categories: (i) Financing leases, similar to capital leases, which will require the recognition of an asset and liability, measured at the present value of the lease payments and (ii) Operating leases which will require the recognition of an asset and liability measured at the present value of the lease payments. Lessor accounting remains substantially unchanged with the exception that no leases entered into after the effective date will be classified as leveraged leases. For sale leaseback transactions, the sale will only be recognized if the criteria in the new revenue recognition standard are met. The Company is currently evaluating the impact of adopting this guidance.

In August 2016, the FASB issued ASU No. 2016-15, Classification of Certain Cash Receipts and Cash Payments. The new standard will change the classification of certain cash payments and receipts within the cash flow statement. Specifically, payments for debt prepayment or debt extinguishment costs, including third-party costs, premiums paid, and other fees paid to lenders that are directly related to the debt prepayment or debt extinguishment, excluding accrued interest, will now be classified as financing activities. Previously, these payments were classified as operating expenses. The guidance is effective for fiscal years beginning after December 15, 2018, and interim periods within fiscal years beginning after December 15, 2019, with early adoption permitted, and will be applied retrospectively. The Company does not expect that the adoption of this new standard on the first day of the Company’s 2020 fiscal year, will have a material impact on its consolidated financial statements.

In January 2017, the FASB released ASU 2017-01,Business Combinations: Clarifying the Definition of a Business, which clarifies the definition of a business with the objective of adding guidance to assist entities with evaluating whether transactions should be accounted for as acquisitions or disposals of assets or businesses. The amendments in this ASU should be applied prospectively and are effective for fiscal years beginning after December 15, 2017, including interim periods within those fiscal years, with early adoption permitted. No disclosures are required at transition. We adopted this standard effective January 1, 2018, and this standard2019 did not have a material impactany effect on our financial position, results of operations or disclosures.

In January 2017, the FASB issued ASU 2017-04 simplifying the accounting for goodwill impairment for all entities. The new guidance eliminates the requirement to calculate the implied fair value of goodwill (Step 2 of the current two-step goodwill impairment test under ASC 350). Instead, entities will record an impairment charge based on the excess of a reporting unit’s carrying amount over its fair value (Step 1 of the current two-step goodwill impairment test). The ASU is effective prospectively for reporting periods beginning after December 15, 2019, with early adoption permitted for annual and interim goodwill impairment testing dates after January 1, 2017. We are currently evaluating the impact of the new guidance on our goodwill impairment testing process and consolidated financial statements.

6

GrowGeneration Corporation and Subsidiaries

Notes to the Unaudited Consolidated Financial Statements

June 30, 2018

3.RECENTLY ISSUED OR ADOPTED ACCOUNTING STANDARDS, continued

In June 2018, the FASB issued ASU 2018-07,Compensation - Stock Compensation (Topic 718): Improvements to Nonemployee Share-Based Payment Accounting. This update expands the scope of Topic 718 to include share-based payment transactions for acquiring goods and services from nonemployees. The amendments specify that Topic 718 applies to all share-based payment transactions in which a grantor acquires goods or services to be used or consumed in a grantor’s own operations by issuing share-based payment awards. The amendments also clarify that Topic 718 does not apply to share-based payments used to effectively provide (1) financing to the issuer or (2) awards granted in conjunction with selling goods or services to customers as part of a contract accounted for under ASC 606 -Revenue from Contracts with Customers(“ASC 606”). The amendments in ASU 2018-07 are effective for public business entities for fiscal years beginning after December 15, 2018, including interim periods within that fiscal year. Early adoption is permitted. We are currently evaluating the potential effects of this updated guidance on our consolidated financial statements and related disclosures.footnote disclosure.

 

On August 28, 2017, the FASB issued ASU 2017-12, “Derivatives and Hedging,” which better aligns risk management activities and financial reporting for hedging relationships through changes to both the designation and measurement guidance for qualifying hedging relationships and the presentation of hedge results. The amendments expand and refine hedge accounting for both nonfinancial and financial risk components and in some situations better align the recognition and presentation of the effects of the hedging instrument and the hedged item in the financial statements. The new standard will be effective for the Company as of January 1, 2019. Early adoption is permitted. We do not believe theThe adoption of this new standard willon January 1, 2019 did not have any impact on our consolidated financial statements and footnote disclosures.

 

Recently Issued Accounting Pronouncements – Pending Adoption

In June 2016, the FASB issued ASU 2016-13,Financial Instruments-Credit Losses: Measurement of Credit Losses on Financial Instruments, which changes the impairment model for most financial assets and certain other instruments. For trade receivables and other instruments, entities will be required to use a new forward-looking expected loss model that generally will result in the earlier recognition of allowances for losses. For available-for-sale debt securities with unrealized losses, the losses will be recognized as allowances rather than as reductions in the amortized cost of the securities. This guidance is effective for annual reporting periods beginning after December 15, 2019, including interim periods within those years, with early adoption permitted only as of annual reporting periods beginning after December 15, 2018. The Company is currently evaluating the impact of the adoption of this guidance on the Company’s consolidated financial statements.


GrowGeneration Corporation and Subsidiaries

Notes to the Unaudited Consolidated Financial Statements

June 30, 2019

3.RECENT ACCOUNTING PRONOUNCEMENTS, continued

In August 2018, the FASB issued ASU 2018-13,Fair Value Measurement (Topic 820): Disclosure Framework - Changes to the Disclosure Requirements for Fair Value Measurement. The new guidance modifies the disclosure requirements on fair value measurements in Topic 820. The amendments in ASU 2018-13 are effective for all entities for fiscal years, and interim periods within those fiscal years, beginning after December 15, 2019. The Company does not anticipate that the adoption of ASU 2018-13 will have a material impact on the Company's consolidated financial statements or related financial statement disclosures.

4.PROPERTY AND EQUIPMENT

 

   June 30,
2018
  December 31,
2017
 
 Vehicles $350,399  $243,264 
 Leasehold improvements  336,652   181,724 
 Furniture, fixtures and equipment  1,074,380   1,057,902 
    1,761,431   1,482,890 
 (Accumulated depreciation)  (349,840)  (223,407)
 Property and Equipment, net $1,411,591  $1,259,483 
  June 30,
2019
  December 31,
2018
 
Vehicles $570,636  $535,857 
Leasehold improvements  647,095   441,725 
Furniture, fixtures and equipment  2,486,139   1,417,061 
   3,703,870   2,394,643 
(Accumulated depreciation)  (871,289)  (573,822)
Property and Equipment, net $2,832,581  $1,820,821 

 

Depreciation expense for the three months ended June 30, 2019 and 2018 was $150,842 and 2017 was $70,619, and $19,444, respectively and depreciation expense for the six months ended June 30, 2019 and 2018 was $291,132 and 2017 was $126,433, and $39,487, respectively.

 

7


GrowGeneration Corporation and Subsidiaries

Notes to the Unaudited Consolidated Financial Statements

June 30, 20182019

 

5.LONG-TERM DEBT

 

   June 30,  December 31, 
   2018  2017 
 Long term debt is as follows:      
 Chrysler Capital, interest ranging from 9.8% and 10.9% per annum, payable in monthly installments of $3,070 beginning May 2017 through May 2023, secured by vehicles with a book value of $205,000 $124,998  $79,479 
          
 Hitachi Capital, interest at 8.0% per annum, payable in monthly installments of $631.13 beginning September 2015 through August 2019, secured by delivery equipment with a book value of $24,910  8,409   11,781 
          
 Wells Fargo Equipment Finance, interest at 3.5% per annum, payable in monthly installments of $518.96 beginning April 2016 through March 2021, secured by warehouse equipment with a book value of $25,437  16,305   18,641 
          
 RMT Equipment, interest at 10.9% per annum, payable in monthly installments of $1,154.79 beginning June 2016 through October 2018, secured by delivery equipment with a book value of $31,130  4,502   10,916 
          
 Note payable insurance premium financing, interest at 4.74% per annum, payable in 10 installments of $3,441, due January 2018  -   3,427 
          
 Notes payable issued in connection with seller financing of assets acquired, interest at 6%, payable in 24 installments of $24,996, due February 2020  455,772   - 
   $609,986  $124,244 
 Less Current Maturities  (323,118)  (41,707)
 Total Long-Term Debt $286,868  $82,537 
  June 30,  December 31, 
  2019  2018 
Long term debt is as follows:      
Hitachi Capital, interest at 8.0% per annum, payable in monthly installments of $631.13 beginning September 2015 through August 2019, secured by delivery equipment with a book value of $24,910 $1,250  $3,211 
         
Wells Fargo Equipment Finance, interest at 3.5% per annum, payable in monthly installments of $518.96 beginning April 2016 through March 2021, secured by warehouse equipment with a book value of $25,437  10,068   12,976 
         
Notes payable issued in connection with seller financing of assets acquired, interest at 1%, payable in 24 installments of $24,996, due February 2020  200,000   350,000 
         
Notes payable issued in connection with seller financing of assets acquired, interest at 1%, payable in 12 installments of $6,003, due September 2019  12,000   54,000 
         
Notes payable issued in connection with seller financing of assets acquired, interest at 8.125%, payable in 60 installments of $8,440, due August 2023  360,266   392,252 
  $583,584  $812,439 
Less Current Maturities  (294,712)  (436,813)
Total Long-Term Debt $288,872  $375,626 

 

Interest expense for the three months ended June 30, 2019 and 2018 was $3,161 and 2017 was $11,312, and 2,610, respectively and Interest expense for the six months ended June 30, 2019 and 2018 was $8,690 and 2017 was $19,330, respectively.


GrowGeneration Corporation and $3,761, respectively.Subsidiaries

Notes to the Unaudited Consolidated Financial Statements

June 30, 2019

 

6.LEASES

We determine if a contract contains a lease at inception. Our material operating leases consist of retail and warehouse locations as well as office space. Our leases generally have remaining terms of 1- 5 years, most of which include options to extend the leases for additional 3-5 year periods. Generally, the lease term is the minimum of the noncancelable period of the lease or the lease term inclusive of reasonably certain renewal periods.

Operating lease assets and liabilities are recognized at the lease commencement date. Operating lease liabilities represent the present value of lease payments not yet paid. Operating lease assets represent our right to use an underlying asset and are based upon the operating lease liabilities adjusted for prepayments or accrued lease payments, initial direct costs, lease incentives, and impairment of operating lease assets. To determine the present value of lease payments not yet paid, we estimate incremental secured borrowing rates corresponding to the maturities of the leases. Our leases typically contain rent escalations over the lease term. We recognize expense for these leases on a straight-line basis over the lease term.

We elected this expedient to account for lease and non-lease components as a single component for our entire population of operating lease assets.

We have elected the short-term lease recognition exemption for all applicable classes of underlying assets. Short-term disclosures include only those leases with a term greater than one month and 12 months or less, and expense is recognized on a straight-line basis over the lease term. Leases with an initial term of 12 months or less, that do not include an option to purchase the underlying asset that we are reasonably certain to exercise, are not recorded on the balance sheet.

  June 30, 
  2019 
Right to use assets, operating lease assets $5,461,196 
     
Current lease liability $1,550,349 
Non-current lease liability  3,993,403 
  $5,543,752 

  June 30, 
  2019 
Weighted average remaining lease term  3.75 years 
Weighted average discount rate  7.6%
     
Operating lease assets obtained for operating lease liabilities $3,050,164 

9

GrowGeneration Corporation and Subsidiaries

Notes to the Unaudited Consolidated Financial Statements

June 30, 2019

6.LEASES, continued

Maturities of lease liabilities   
2019 $942,200 
2020  1,839,700 
2021  1,775,300 
2022  1,270,700 
2023  774,300 
2024  61,900 
Total lease payments  6,664,100 
Less: Imputed interest  (1,120,348)
Lease Liability June 30, 2019 $5,543,752 

7.CONVERTIBLE DEBT

 

On January 12, 2018, the Company completed a private placement of a total of 36 units (the “Units”) of the Company’s securities at the price of $250,000 per Unitunit pursuant to Section 4(a)(2) of the Securities Act of 1933, as amended (the “Securities Act”) and Rule 506 of Regulation D promulgated under the Securities Act. Each Unit consisted of (i) a .1% unsecured convertible promissory note of the principal amount of $250,000, (each, a “Note”), and (ii) a 3-year warrant entitling the holder to purchase 37,500 shares of the Company’s common stock, par value $.001 per share (the “Common Stock”), at a price of $.01 per share or through cashless exercise.

 

The convertible debt has a maturity date of January 12, 2021 and the principal balance and any accrued interest is convertible by the holder at any time into Common Stock of the Company at conversion price of $3.00 a share the “Conversion Price”).share. Principal due and interestedinterest accrued on the Notenotes will automatically convert into shares of Common Stock, at the Conversion Price,conversion price, if at any time during the term of the Notes,notes, commencing twelve (12) months from the date of issuance, the Common Stock trades minimum daily volume of at least 50,000 shares for twenty (20) consecutive days with a volume weighted average price of at least $4.00 per share.

8

GrowGeneration Corporation and Subsidiaries

Notes to the Unaudited Consolidated Financial Statements

June 30, 2018

6.CONVERTIBLE DEBT, continued

 

In relation to this transaction, the Company recorded a debt discount of $4,239,000 related to the fair market value of warrants issued as noted above. The debt discount, which was based on an imputed interest rate, is being amortized on a straight-line basis over the life of the convertible debt.

 

   June 30,  December
31,
 
   2018  2017 
 Convertible debt $7,575,000           - 
 Remaining unamortized debt discount and debt issue costs  (3,058,459)  - 
 Convertible debt, net of debt discount and debt issue costs $4,516,541   - 

During the six months ended June 30, 2019 and 2018, convertible debt and accrued interest of $250,356 and $1,425,003, net of unamortized debt discount of $60,783 and $586,804, respectively, were converted into 83,451 and 475,001 shares of common stock, respectively, at the conversion rate of $3.00 per share.

During the six months ended June 30, 2019 and 2018, 172,500 and 532,500 warrants issued in connection with the convertible debt were exercised, resulting in the issuance of 172,500 and 532,500, shares of common stock, respectively.

  June 30,  December 31, 
  2019  2018 
Convertible debt $2,825,000  $3,075,000 
Remaining unamortized debt discount and debt issue costs  (728,008)  (1,030,887)
Convertible debt, net of debt discount and debt issue costs $2,096,992  $2,044,113 

 

Amortization of debt discount for the three months ended June 30, 2019 and 2018 was $117,150 and $304,842, respectively and amortization of debt discount for the six months ended June 30, 2019 and 2018 was $304,842$242,096 and $622,096, respectively. There was no amortization of debt discount in 2017.

10

GrowGeneration Corporation and Subsidiaries

Notes to the Unaudited Consolidated Financial Statements

June 30, 2019

 

7.8.SHARE BASED PAYMENTS AND STOCK OPTIONS

 

The Company accounts for share-based payments through the measurement and recognition of compensation expense for share-based payment awards made to employees and directors of the Company, including stock options and restricted shares.

 

The following table presents share-based payment expense and new shares issued for the three months and six months ended June 30, 20182019 and 2017.2018.

 

   Three Months Ended
June 30,
  Six Months Ended
June 30,
 
   2018  2017  2018  2017 
 Shares based expense from issuance of Common Stock and warrants $275,986  $268,990  $434,326  $345,990 
 Shares based expense from issuance of Common Stock options $61,162   56,418  $119,022  $56,418 
 Total non-cash compensation $337,148  $325,408  $553,348  $402,408 
  Three Months Ended
June 30,
  Six Months Ended
June 30,
 
  2019  2018  2019  2018 
Total non-cash share-based compensation $390,898  $337,148  $522,243  $553,348 

 

On March 6, 2014, the Company’s Board of Directors (the “Board”) and majority stockholders approved the 2014 Equity Incentive Plan (the “2014 Plan”) pursuant to which the Company may grant incentive and non-statutory options to employees, nonemployee members of the Board, consultants and other independent advisors who provide services to the Company. The maximum shares of Common Stock which may be issued over the term of the 2014 Plan shall not exceed 2,500,000 shares. Awards under the 2014 Plan are made by the Board. Options under the plan are to be issued at the market price of the stock on the day of the grant except to those issued to a ten-percent stockholder which is required to be issued at a price not less than 110% of the fair market value on the day of the grant. Each option is exercisable at such time or times, during such period and for such numbers of shares shall be determined by the plan administrator. No option may be exercisable for more than ten years (five years in the case of an incentive stock option granted to a ten-percent stockholder) from the date of grant.


GrowGeneration Corporation As of the date of this filing, there are a total of 2,113,834 options issued under the 2014 Plan (of which 1,718,334 options have been exercised and Subsidiaries

Notes395,500 remain outstanding), 375,000 shares of Common Stock issued, and 11,166 shares of Common Stock available to the Unaudited Consolidated Financial Statementsbe issued.

June 30, 2018

7.SHARE BASED PAYMENTS AND STOCK OPTIONS, continued

 

On January 7, 2018, the Board adopted the 2018 Equity Compensation Plan (the “2018 Plan”) and on April 20, 2018, the shareholders approved the 2018 Plan. The 2018 Plan will beis administered by the Board. The maximum number of shares of Common Stock which may be issued over the term of the plan shall not exceed 2,500,000 shares. The Board may grant options to purchase shares of Common Stock, stock appreciation rights, restricted stock units, restricted or unrestricted shares of Common Stock, performance shares, performance units, other cash-based awards and other stock-based awards. The Board also has broad authority to determine the terms and conditions of each option or other kind of equity award, adopt, amend and rescind rules and regulations for the administration of the 2018 Plan and amend or modify outstanding options, grants and awards.

 

The Board may delegate authority to the chief executive officer and/or other executive officers to grant options and other awards to employees (other than themselves), subject to applicable law and the 2018 Plan. No options, stock purchase rights or awards may be made under the 2018 Plan on or after the ten-year anniversary of the adoption of the 2018 Plan by the Board, but the 2018 Plan will continue thereafter while previously granted options, stock appreciation rights or awards remain subject to the 2018 Plan. The maximum shares of Common Stock which may be issued over the term of the plan shall not exceed 2,500,000 shares. Options granted under the 2018 Plan may be either “incentive stock options” that are intended to meet the requirements of Section 422 of the Internal Revenue Code of 1986, as amended (the “Code”) or “nonstatutory stock options” that do not meet the requirements of Section 422 of the Code. The Board will determine the exercise price of options granted under the 2018 Plan. The exercise price of stock options may not be less than the fair market value, on the date of grant, per share of our Common Stock issuable upon exercise of the option (or 110% of fair market value in the case of incentive options granted to a ten-percent stockholder). No option may be exercisable for more than ten years (five years in the case of an incentive stock option granted to a ten-percent stockholder) from the date of grant.

11

GrowGeneration Corporation and Subsidiaries

Notes to the Unaudited Consolidated Financial Statements

June 30, 2019

8.SHARE BASED PAYMENTS AND STOCK OPTIONS, continued

 

Options outstanding at June 30, 20182019 are as follows:

 

 Options Shares  Weight - Average Exercise Price  Weighted - Average Remaining Contractual Term Weighted - Average Grant Date Fair Value 
 Outstanding at December 31, 2017  2,622,000  $.99  2.35 years $.32 
 Granted  105,000  $3.48    $1.89 
 Exercised  (518,333) $.62    $.08 
 Forfeited or expired  (124,667) $.71    $.13 
 Outstanding at June 30, 2018  2,084,000  $1.22  2.29 years $.46 
 Options vested at June 30, 2018  1,513,998  $.91  1.55 years $.30. 

10

GrowGeneration Corporation and Subsidiaries

Notes to the Unaudited Consolidated Financial Statements

June 30, 2018

Options Shares  Weight - Average Exercise Price  Weighted - Average Remaining Contractual Term Weighted - Average Grant Date Fair Value 
Outstanding at December 31, 2018  1,815,500  $1.66  2.65 years $.78 
Granted  315,000   2.93    $1.91 
Exercised  (600,000)  .60     .07 
Forfeited or expired              
Outstanding at June 30, 2019  1,530,500  $2.33  3.17 years $1.29 
Options vested at June 30, 2019  965,500  $2.17  2.99 years $1.15 

 

8.9.STOCK PURCHASE WARRANTS

 

A summary of the status of the Company’s outstanding stock purchase warrants as of June 30, 20182019 is as follows:

 

   Warrants  Weighted - Average Exercise Price 
        
 Outstanding at December 31, 2017  3,605,728  $1.84 
          
 Issued  1,666,500  $.35 
 Exercised  (1,712,228) $1.13 
 Forfeited  -   - 
 Outstanding at June 30, 2018  3,560,000  $1.55 
  Warrants  Weighted - Average Exercise Price 
       
Outstanding at December 31, 2018 $3,279,667  $1.94 
         
Issued  2,061,629   3.50 
Exercised  (1,250,000)  .35 
Forfeited  -     
Outstanding at June 30, 2019  4,091,296  $3.21 

 

9.10.STOCKHOLDERS’ EQUITY

 

The Company’s current Certificate of Incorporation authorizes the Company to issued 100,000,000 shares of Common Stock. As of June 30, 2018,2019, there were 23,964,51634,834,911 shares of Common Stock outstanding.

 

2019 Equity Transactions

During the six months ended June 30, 2019, the Company issued 4,123,257 shares of Common Stock in connection with the sale of 4,123,257 units in a private placement at $3.10 per unit. Each unit consisted of (i) one share of Common Stock and (ii) one 3-year warrant, each entitling the holder to purchase one half share of Common Stock, at a price of $3.5 per share.

During the six months ended June 30, 2019, the Company issued 1,250,000 shares of Common Stock upon exercise of outstanding common stock warrants at $.35 per share.

During the six months ended June 30, 2019, the Company issued 172,500 shares of Common Stock upon exercise of outstanding convertible debt warrants.


GrowGeneration Corporation and Subsidiaries

Notes to the Unaudited Consolidated Financial Statements

June 30, 2019

10.STOCKHOLDERS’ EQUITY, continued

During the six months ended June 30, 2019, the Company issued 83,451 shares of Common Stock upon conversion of $250,356 in outstanding convertible debt and accrued interest at $3.00 per share.

During the six months ended June 30, 2019, the Company issued 594,553 shares of Common Stock valued at approximately $1.8 million as partial consideration for assets acquired in business combinations.

During the six months ended June 30, 2019, the Company issued 470,044 shares of Common Stock upon the cashless exercise of 600,000 common stock options.

During the six months ended June 30, 2019, the Company issued 100,000 shares of Common Stock, valued at approximately $231,000, for employee bonuses accrued at December 31, 2018.

During the six months ended June 30, 2019, the Company issued 50,000 shares of Common Stock, valued at approximately $96,000, for consulting services.

During the six months ended June 30, 2019, the Company issued 17,500 shares of Common Stock to employees in connection with share-based compensation.

2018 Equity Transactions

 

During the six months ended June 30, 2018, the Company issued 3,333,333 shares of Common Stock from the sale of Common Stock and warrants.

 

During the six months ended June 30, 2018, the Company issued 2,209,433 shares of Common Stock from the exercise of warrants.

 

During the six months ended June 30, 2018, the Company issued 560,000 shares of Common Stock valued at approximately $1,390,550 in connection with assets acquired in business combinations.

 

During the six months ended June 30, 2018, the Company issued 475,000 shares of Common Stock upon conversion of $1,425,000 of convertible debt at $3.00 per share.

 

During the six months ended June 30, 2018, the Company issued 118,334 shares of Common Stock upon the exercise of 118,334 options and issued 340,580 shares of Common Stock upon the cashless exercise of 400,000 options.

 

During the six months ended June 30, 2018, the Company issued 26,000 shares of Common Stock, valued at approximately $108,000, for employee bonuses accrued at December 31, 2017 and issued 45,000 shares to employees in accordance with employment agreements.

 

During the six months ended June 30, 2018, the Company issued 10,000 shares of Common Stock, valued at approximately $45,000, for consulting services.


GrowGeneration Corporation and Subsidiaries

Notes to the Unaudited Consolidated Financial Statements

June 30, 20182019

 

9.STOCKHOLDERS’ EQUITY, continued

2017 Equity Transactions

During the six months ended June 30, 2017 the Company sold a total of 1,825,000 units, each consisting of one share of Common Stock and one warrant to purchase one share of Common Stock, for net proceeds after offering costs of $3,291,565.

During the six months ended June 30, 2017, warrants to purchase 718,572 shares of Common Stock were exercised resulting in proceeds to the Company of $503,000.

During the six months ended June 30, 2017, the Company issued 125,000 shares of Common Stock to employees and consultants valued at $248,000.

During the six months ended June 30, 2017, the Company issued 100,000 shares of Common Stock and 100,000 warrants for consulting services valued at $77,000.

During the six months ended June 30, 2017, the Company issued 80,000 shares of Common Stock and 150,000 warrants for prepaid consulting services valued at $251,890.

10.11.EARNINGS PER SHARE

 

Basic net loss per share is computed by dividing net loss by the weighted average number of shares of Common Stock outstanding. Diluted net loss per share is computed by dividing net loss by the weighted average number of shares of Common Stock outstanding plus the number of shares of Common Stock that would be issued assuming exercise or conversion of all potentially dilutive shares of Common Stock. Potentially dilutive securities, are excluded fromissued by the calculation when their effect would be anti-dilutive. For all periods presented in the consolidated financial statements, all potentially dilutive securities have been excluded from the diluted share calculations as they were anti-dilutive as a result of the net losses incurred for the respective periods. Accordingly, basic shares equal diluted shares for all periods presented.

Potentially dilutive securitiesCompany, were comprised of the following:

 

   June 30, 
   2018  2017 
 Stock purchase warrants  3,560,000   5,392,157 
 Convertible debt warrant  817,500   - 
 Options  2,084,000   2,022,000 
    6,461,500   7,414,157 
  June 30,
2019
  June 30,
2018
 
Stock purchase warrants  4,091,296   3,560,000 
Convertible debt warrants  363,750   817,500 
Options  1,530,500   2,084,000 
Total  5,985,546   6,461,500 

 

The following table sets forth the composition of the weighted average shares (denominator) used in the basic and dilutive earnings per share computation for the three and six months ended June 30, 2019 and 2018.

  Three Months Ended  Six Months Ended 
  June 30,
2019
  June 30,
2018
  June 30,
2019
  June 30,
2018
 
Net income (loss) $1,062,000  $(929,959) $1,291,421  $(1,883,389)
Weighted average shares outstanding, basic  30,326,304   21,901,093   29,389,636   20,230,146 
Effect of dilutive common stock equivalents  5,985,546   -   5,985,546   - 
Adjusted weighted average shares outstanding, dilutive  36,311,850   21,901,093   35,375,182   20,230,146 
Basic income (loss) per shares $.04  $(.04) $.04  $(.09)
Dilutive income (loss) per share $.03  $(.04) $.04  $(.09)

14

GrowGeneration Corporation and Subsidiaries

Notes to the Unaudited Consolidated Financial Statements

June 30, 20182019

 

11.12.ACQUISITIONS

 

The Company accounts for acquisitions in accordance with ASC 805 “Business Combinations.” Assets acquired and liabilities assumed are recorded in the accompanying consolidated balance sheets at their estimated fair values, as of the acquisition date. For all acquisitions, the preliminary allocation of the purchase price was based upon a preliminary valuation, and the Company’s estimates and assumptions are subject to change within the measurement period as valuations are finalized. The Company has not made any adjustments to the preliminary valuations. The table below represents the allocation of the preliminary purchase price to the acquired net assets.assets during the six months ended June 30, 2019.

 

   Acquisition 1  Acquisition 2  Acquisition 3  Acquisition 4  Total 
 Inventory $1,002,300  $389,800  $517,950  $254,900  $2,164,950 
 Prepaids and other current assets  30,200   -   -       30,200 
 Furniture and equipment  -   30,000   50,000   4,600   84,600 
 Goodwill  1,351,000   654,000   540,250   136,400   2,681,650 
 Total $2,383,500  $1,073,800  $1,108,200  $395,900  $4,961,400 
  Green Life Garden  Chlorophyll  Reno Hydroponics  Palm Springs Hydroponics  Total 
Inventory $1,038,600  $1,441,000  $238,000  $465,500  $3,183,100 
Prepaids and other current assets  14,100   22,000   -       36,100 
Furniture and equipment  100,000   100,000   25,000   25,000   250,000 
Goodwill  2,305,900   2,596,100   516,300   554,000   5,972,300 
Total $3,458,600  $4,159,100  $779,300  $1,044,500  $9,441,500 

The table below represents the consideration paid for the net assets acquired in business combinations.

  Green Life Garden  Chlorophyll  Reno Hydroponics  Palm Springs Hydroponics  Total 
Cash $2,647,700  $3,659,100  $525,000  $800,000  $7,631,800 
Common stock  810,900   500,000   254,300   244,500   1,809,700 
Total $3,458,600  $4,159,100  $779,300  $1,044,500  $9,441,500 

The following table discloses the date of the acquisitions noted above and the revenue and earnings included in the consolidated income statement from the date of acquisition to the period ended June 30, 2019.

  Green Life Garden  Chlorophyll  Reno Hydroponics  Palm Springs Hydroponics  Total 
Acquisition date 5/14/2019  1/21,2019  2/11/2019  2/7/2019    
Revenue $1,056,200  $3,450,600  $880,400  $1,326,400  $6,713,600 
Earnings $234,700  $613,000  $151,100  $271,600  $1,270,400 

The following represents the pro forma consolidated income statement as if the acquisitions had been included in the consolidated results of the Company for the entire period for the six months ended June 30, 2018.

Pro forma consolidated income statement

  June 30,
2018
 
Revenue $9,873,500 
Earnings $1,073,800 

  

12.13.SUBSEQUENT EVENTS

 

The Company has evaluated events and transaction occurring subsequent to June 30, 20182019 up to the date of this filing of these consolidated financial statements. These statements contain all necessary adjustments and disclosures resulting from that evaluation. 

On July 13, 2018, the Company and Santa Rosa Hydroponics & Grower Supply, Inc., a retail hydroponic store (“Santa Rosa Hydroponics”), entered into an amended and restated asset purchase agreement (the “Purchase Agreement”) and purchased the assets of Santa Rosa Hydroponics located in Santa Rosa, California.

The assets subject to the sale under the Purchase Agreement, as amended, included inventories, fixed assets, tangible personal property, intangible personal property and contracts. As consideration for the assets, the Company agreed to pay the sellers a total of (i) $1,500,000 for inventory; (ii) $100,000 for the unencumbered fixed assets; (iii) (a) 925,000 shares of the Company’s restricted Common Stock (valued at approximately $3.7 million), (b) $825,000 cash and (c) a promissory note of $500,000 for the intangible assets and goodwill. Total consideration paid for Santa Rosa Hydroponics was approximately $6.6 million.

In connection with the purchase of the assets, the Company also entered into a commercial lease agreement, effective from July 14, 2018 to July 13, 2023, to rent the premises where Santa Rosa Hydroponics is located.


ITEM 2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

 

The following discussion should be read in conjunction with our consolidated financial statements and related notes that appear elsewhere in this report as well as our Annual Report on Form 10-K for the year ended December 31, 20172018 filed with the SEC on March 27, 2018.April 1, 2019. In connection with, and because we desire to take advantage of, the “safe harbor” provisions of the Private Securities Litigation Reform Act of 1995, we caution readers regarding certain forward looking statements in the following discussion and elsewhere in this report and in any other statement made by, or on our behalf, whether or not in future filings with the SEC. Forward looking statements are statements not based on historical information and which relate to future operations, strategies, financial results or other developments. Forward looking statements, particularly those identified with the words, “anticipates,” “believes,” “expects,” “plans,” “intends,” “objectives,” and similar expressions, are necessarily based upon estimates and assumptions that are inherently subject to significant business, economic and competitive uncertainties and contingencies, many of which are beyond our control and many of which, with respect to future business decisions, are subject to change. These uncertainties and contingencies can affect actual results and could cause actual results to differ materially from those expressed in any forward-looking statements made by, or on our behalf. We disclaim any obligation to update forward looking statements, except as required by law.

 

OVERVIEW

 

GrowGeneration’s mission

GrowGeneration is to become one of the largest retailchain of hydroponic and organic specialty gardening retail outletsgarden centers in the industry.North America. Today, GrowGeneration owns and operates a chain of eighteen (18)twenty three (23) retail hydroponic/gardening stores, with six (6)five (5) located in the state of Colorado, six (6)five (5) in the state of California, three (3) in the state of Michigan, one (1)two (2) in the state of Nevada, one (1) in the state of Washington, andtwo (2) in the State of Oklahoma, one (1) in the state of Rhode Island.Island, one (1) in the state of New Hampshire, three (3) in the state of Maine, and an online e-commerce store, HeavyGardens. Our plan is to open and operate hydroponic/gardening stores and related businesses throughout the United States.States and Canada.

 

Today, our 23 facilities operate in 9 states, each state considered an operating region. During the six months ended June 30, 2019 we completed the acquisition of six additional stores that are projected to provide an additional $20 million in revenues annually and opened two stores, one in Tulsa, OK and one in Brewer, ME. In 2018, we acquired approximately $25 million in revenue from six acquisitions. We continue to achieve our yearly revenue growth goals of 100% year over year growth. Our operations span over 300,000 sq. ft of retail and warehouse space. We employ today approximately 120 agronomist and horticulturist that we have branded “Grow Pros”. In addition to our store operations, GrowGeneration also operates 5 divisions. These wholly owned divisions are, GrowGeneration Canada, GrowGeneration Hemp, GGen Distribution Corp and our newly purchased e-commerce super-store HeavyGardens.com. GrowGeneration Management Corp is a wholly owned subsidiary to sell directly into the commercial markets. Sales calls into the commercial markets include new capital projects and multi-state operators. Commercial customers set up accounts through our online portal and can order directly online and receive their commercial pricing. HeavyGardens.com is the Company’s recent acquisition of an e-commerce online superstore that today generates approximately $400,000 a month in sales and has over 60,000 unique visitors. The Company is implementing an omni-channel approach of ordering online and picking up at one of our store locations. We have allocated capital marketing dollars to a digital marketing campaign to further grow our online brand presence. GrowGeneration Canada was formed to mirror our US operations and strategies to acquire hydro operations in Canada. GrowGeneration Hemp is developing a supply chain to outfit hemp farms, currently over 75,000 acres in the US, with equipment and supplies. As more of these hemp farms become operational and the demand for CBD Isolate and Biomass increases, the increase in hemp farming is expected to be a high growth channel for the Company. Lastly, GGen Distribution Corp is sourcing and developing new and innovative agricultural products, private label and exclusive products to drive margins and introduce the commercial growers to the latest new technologies to increase yields and the quality of their plants.


Our stores sell thousands of products, such as organic nutrients and soils, advanced lighting technology, state of the art hydroponic and aquaponic equipment and other products needed to grow indoors and outdoors. Our strategy is to target two distinct groups of customers;customers, namely (i) commercial growers, and (ii) smaller growers whothat require a local store to fulfill their daily and weekly growing needs. Our supply-chain includes over 10,000 sku’s across 12 product departments. We can deliver directly to the grower’s facility, and they can pick up the products at one of our stores or order online.

 

GrowGeneration serves a new, yet sophisticated community of commercial and urban cultivators growing specialty crops including organics, greens and plant-based medicines. Unlike the traditional agricultural industry, these cultivators use innovative indoor and outdoor growing techniques to produce specialty crops in highly controlled environments. This enables them to produce crops at higher yields without having to compromise quality, regardless of the season or weather and drought conditions.

 

Our target market segments include the commercial growers in the cannabisplant-based medicine market, (dispensaries, cultivators and caregivers), the home cannabis grower and to businesses and individuals who grow organically grown herbs and leafy green vegetables. The landscape for hydroponic retail stores is very fragmented, with smaller single stores which we consider very ripe for our roll up strategy. Further, the products we sell are in demand due to the ever-increasing legalization and the number of licensed cultivation facilities in both the US and Canada. Total sales for the hydroponic equipment business were well over $4 billion in 2018.

 

Sales at our stores have grown since we commenced our business in May 2014, when we acquired the assets of Southern Colorado Garden Supply Corp. (d/b/a Pueblo Hydroponics), which owned and operated four retail stores. Our growth has been fueled by the purchase of additional retail stores, frequent and higher dollar transactions from commercial growers, individual home growers and gardeners who grow their own organic foods. We expect to continue to experience significant growth over the next few years, primarily from existing and new stores that we open or acquire. Our growth is likely to come from four distinct channels: establishing new stores in high-value markets, internal growth at existing stores, acquiring existing stores with strong customer bases and strong operating histories and the creation of a business to business e-commerce portal at www.GrowGeneration.com.


RESULTS OF OPERATIONS

The Company continues its rollout of its new enterprise resources planning (“ERP”) solution, which it started in the fourth quarter of 2018, adding our Northern California, Michigan, Maine, Oklahoma and Rhode Island stores to our ERP system in 2019. The ERP system is designed to improve departmental productivity and effectiveness. The ERP system also provides reporting tools to better evaluate inventory levels and inventory purchasing needs.

 

RESULTS OF OPERATIONS

Comparison of the three months ended June 30, 2019 and 2018 to June 30, 2017

 

The following table presents certain consolidated statement of operations information and presentation of that data as a $dollar and percentage change from year-to-year.

 

 Three Months Ended
June 30,
2018
 Three Months Ended
June 30,
2017
 $
Variance
  Three Months Ended
June 30,
2019
  Three Months Ended
June 30,
2018
  $
Variance
  

 

 

 

%
Variance

 
Net revenue $7,152,299  $4,111,036  $3,041,263  $19,483,383  $7,152,299  $12,331,084   172%
Cost of goods sold  5,423,069   2,960,275   2,462,794   13,663,173   5,423,069   8,240,104   152%
Gross profit  1,729,230   1,150,761   578,469   5,820,210   1,729,230   4,090,980   237%
Operating expenses  2,351,207   1,488,526   862,681   4,646,499   2,351,207   2,295,292   98%
Operating income (loss)  (621,977)  (337,765)  (284,212)  1,173,711   (621,977)  1,795,688   289%
Other income (expense)  (307,982)  (2,610)  (305,372)  (111,711)  (307,982)  196,271   (64)%
Net income (loss) $(929,959) $(340,375) $(589,584) $1,062,000   (929,959)  1,991,959   214%

17

 

Revenue

 

Net revenue for the three months ended June 30, 20182019 increased approximately $3.0$12.3 million, or 74%172%, to approximately $7.2$19.5 million, compared to approximately $4.1$7.2 million for the three months ended June 30, 2017.2018. The increase in revenues in 20182019 was primarily due to the addition of ten14 new stores opened or acquired after June 30, 2017April 1, 2018, and onethe new storee-commerce site acquired in May 2017 that contributed only partially to sales of the quarter ended June 30, 2017, offset by the decline in same store sales as noted below.mid-September 2018. The 1114 new stores and the new e-commerce web site contributed $4.2$12.7 million in revenue for the quarter ended June 30, 2018.2019. Three new stores which we opened at various times during the quarter ended June 30, 2018 contributed sales of $1.6 million during that quarter. The chart below shows sales by market for the three months ended June 30, 20182019 and 2017.2018. The Company also consolidated some stores in 20172019 and 2018, primarily in Colorado that had salesrevenues of $334,754$66,000 for the three months ended June 30, 20172019 and $18,763$462,000 for the three months ended June 30, 2018.

 

The Company currently continues to focus on nine (9) markets and the six marketsnew e-commerce site noted below and the growth opportunities that exist in each market. We are also focusingcontinue to focus on new store acquisitions, proprietary products and on developingthe continued development of our online and Amazon sales which we expect to contribute to sales in the third quarter of 2018.sales.

 

  Sales by Market 
  Three Months Ended  Three Months Ended    
  June 30,
2018
  June 30,
2017
  Variance 
Colorado market $2,166,523  $2,288,139  $(121,616)
California market  1,939,911   690,803   1,249,108 
Rhode Island market  1,373,568   -   1,373,568 
Michigan market  825,015   -   825,015 
Nevada market  494,308   696,474   (202,166)
Washington market  334,211   100,866   233,345 
Colorado closed location  18,763   334,754   (315,991)
Total revenues $7,152,299  $4,111,036  $3,041,263 


  Sales by Market 
  Three Months Ended  Three Months Ended    
  June 30,
2018
  March 31, 2018  Variance 
Colorado market $2,166,523  $1,688,383  $478,140 
California market  1,939,911   1,001,724   938,187 
Rhode Island market  1,373,568   962,766   410,802 
Michigan market  825,015   -   825,015 
Nevada market  494,308   462,229   32,079 
Washington market  334,211   164,504   169,707 
Colorado closed location  18,763   101,412   (82,649)
Total revenues $7,152,299  $4,381,018  $2,771,281 
  Sales by Market 
  Three Months Ended  Three Months Ended    
  June 30,
2019
  June 30,
2018
  Variance 
Colorado $3,915,664  $1,894,862  $2,020,802 
California  5,048,307   1,132,389   3,915,918 
Rhode Island  2,056,590   1,373,568   683,022 
Michigan  1,610,803   825,015   785,788 
Nevada  952,344   391,513   560,831 
Washington  350,244   334,211   16,033 
Oklahoma  2,506,769   -   2,506,769 
Maine/New Hampshire  1,562,578   -   1,562,578 
E-commerce  1,036,334   -   1,036,334 
Closed/consolidated locations  443,750   1,200,741   (756,991)
Total revenues $19,483,383  $7,152,299   12,331,084 

 

Overall, while salesSales of the Company’s products in the Colorado market has seen a decline ofincreased approximately $122,000$2 million or 6.7%, as noted above,107% comparing the quarter ended June 30, 20182019 to June 30, 2017,2018, which was primarily due the Company’s continued focus on increasing commercial sales and the acquisition of producta new store in the Colorado market have seen an increase of approximately $478,000, or 28%, comparing the quarter ended June 30, 2018 to the quarter ended March 31, 2018. Most of that reduction in revenue, comparing the three months ended June 30, 2018 to the three months ended June 30. 2017, resulted from the loss of customers from the consolidation of stores, offset by revenue from our Boulder store, which opened in September 2017. It should be noted that while there was a loss of some revenue from customers where stores were consolidated, all operating costs have been eliminated from the store that was closed and consolidated into our Pueblo West store location. Although Colorado is a more mature market, we continue to focus selling efforts in building growth in this market. Sales in our Denver store increased 42%, comparing the quarter ended June 30,2018 to the quarter ended March 31,2018.

mid-January 2019. Sales of the Company’s products in the California market have seen growth of approximately $1.2$3.9 million, or 346%, from the addition of threefive (5) new stores through acquisitions, offset by a decline in revenues resulting from the Santa Rosa fires in October 2017, as discussed further below comparing the quarter ended June 30, 2018 to the quarter ended June 30, 2017. Additionally, revenue for the quarter ended June 30, 2018 is higher by approximately $938,000 compared to the quarter ended March 31, 2018, primarily from the addition of three new stores in California in 2018.acquisitions. The California market experienced slower growth in the current quarter2018 as a result of a change in the regulatory environment and the implementation of new rules and regulations which havehad previously slowed the issuance of new licenses. However, thelicenses to growers. The Company is positioned itself to grow astake advantage of new licenses are issued. We note that our Santa Rosa store decreased only 5%, comparingissued to growers in 2019 and the quarter ended June 30,2018 to the quarter ended March 31,2018, suggesting a stabilization in this market. Further, with the recent acquisition of Santa Rosa Hydro, one of the country’s largest hydroponic stores, the Company projects to add an incremental $2.0 millionincrease in sales is reflective in the Santa Rosa market.that positioning.

 

The recognition of revenue inBoth the Rhode Island and Michigan markets are the result of these newhave seen significant sales growth since their acquisitions in late January 2018 for which there was no comparable revenue in 2017. The Company is pursuing new store acquisitions in both of these markets and believes that these markets will be growth marketsApril 2018, respectively. Sales in the thirdRhode Island market increased 50% primarily from its increased focus on commercial and fourth quarters of 2018.multi-state commercial customers. Sales in the Michigan market increased 95% also primarily due to the increase in commerce customer accounts.

 

Although our revenueRevenue in the Nevada market had a declineincreased 143% primarily due to the acquisition of our Reno store in February 2019.

Sales in the Washington market increased slightly, 5% comparing the quarter ended June 30, 20182019 to quarter ended June 30, 2017, the decline in revenue was attributable to large one-time sales to a commercial customer during the quarter ended June 30, 2017 related to this customer’s initial buildout of their commercial grow facility. Revenue2018.


Stores in the NevadaOklahoma market has some slight growth, $32,000 or 7%, comparing the quarter ended June 30,opened on October 1, 2018 to the quarter endedand February 1, 2019, respectively and was a new market. Sales in this new market have been very strong.

Revenues in Maine/New Hampshire are derived from a new store we opened March 31, 2018.1, 2019 and two stores we acquired in May 2019 in Maine and one store acquired in New Hampshire.

 

The increase in our sales in the Washington market is due to a new store acquisition in May 2017, for which we only recognized revenue for approximately one and a half months in 2017 compared to a full quarter for 2018. In addition, revenues for the quarter ended June 30, 2018 were approximately $334,000 or 103% increase over the quarter ended March 31, 2018.


The Company hadoperated the same 79 stores opened for the entire three months ended June 30, 20182019 and 2017.2018: four (4) in Colorado, two (2) in California, one (1) in Nevada, one (1) in Rhode Island and one (1) in Washington. These same stores generated $2.9approximately $6.2 million in sales for the three months ended June 30, 2019, compared to approximately $5 million in sales for the three months ended June 30, 2018, compared to $3.7 million in sales for the same period ended June 30, 2017, a decreasean increase of 20.8%. With regard to same store sales, our revenue in the Colorado market has declined comparing the three months ended June 30, 2018 to the three months ended June 30, 2017 by approximately $212,000 or 9%23%, primarily due to the loss of customers when we consolidated two Pueblo locationsincrease in the first quarternumber of 2018. While there was a losscommercial customers. Same store sales increased in all of some revenue from customers where stores were consolidated, all operating costs were eliminated from the store that was closed and consolidated into another store location. Revenue in the California market declined by $249,000 or 36% primarily duemarkets as noted below comparing June 30, 2019 to the large fires in the Santa Rosa area in October 2017 which closed our store for 17 days due to mandatory evacuations. The Santa Rosa fires also impacted our commercial customer base and revenues in the Santa Rosa area have not returned to their pre-October 2017 revenue levels. With regard to the Nevada market, our store in Nevada had a large one-time sale of $288,000 in the second quarter of 2017 for a new customer buildout for which there was no similar sales from a customer buildout in the second quarter ofJune 30, 2018. In the Colorado market, we are not seeing additional commercial grows as this market has matured and is going through a consolidation.

 

 7 Same Stores All Markets  9 Same Stores All Markets 
 Three Months Ended Three Months Ended    Three Months Ended Three Months Ended    
 June 30,
2018
 June 30,
2017
 Variance  June 30,
2019
  June 30,
2018
  Variance 
Colorado market $2,075,839  $2,288,139  $212,300  $2,455,878   1,894,862  $561,016 
California market  441,994   690,803   248,809 
Rhode Island  2,056,590   1,373,568   683,022 
California market (1)  875,925   1,048,364   (172,439)
Washington market  350,244   334,211   16,033 
Nevada market  391,513   696,474   304,961   458,108   391,513   66,595 
Net revenue, all markets $2,909,346  $3,675,416  $766,070  $6,196,745   5,042,518   1,154,227 

 

(1)Includes only the Arcata and McKinleyville stores. 

Cost of Goods Sold

 

Cost of goods sold for the three months ended June 30, 20182019 increased approximately $2.5$8.2 million, or 83.2%152%, to approximately $5.4$13.7 million, as compared to approximately $3$5.4 million for the three months ended June 30, 2017.2018. The increase in cost of goods sold was primarily due to the 74%172% increase in sales comparing the three months ended June 30, 20182019 to the same period in 2017.three months ended June 30, 2018. The increase in cost of goods sold is directly attributable to the increase in the number of stores as noteddiscussed above.

 

Gross profit was approximately $5.8 million for the three months ended June 30, 2019, compared to approximately $1.7 million for the three months ended June 30, 2018, compared to approximately $1.2 million for the three months ended June 30, 2017, an increase of approximately $579,000$4.1 million or 50%237%. Gross profit as a percentage of sales was 29.9% for the three months ended June 30, 2019, compared to 24.2% for the three months ended June 30, 2018, compared to 28% for the three months ended June 30, 2017.2018. The decreaseincrease in the gross profit margin percentage is due to 1) the increase in sales to commercial customers that have lower margins than retail customers and 2) the higher cost of inventory for acquired companies. As we acquire companies, the cost of their inventory, recorded at fair market value, has an initial higher cost than pre-acquisition inventory. As those items are being sold, since they have(1) reduced pricing from vendors as a higher cost, margins are lower. Once the acquired inventory is sold by us, which takes approximately three months, the cost basis of inventory replaced is our normal cost basis (which is typically lower than our acquired inventory cost basis), which will be realized in future periods gross margin. Commercial customers make up the majorityresult of our revenues and we continue to targetincreasing purchasing from those vendors, (2) the sales of product acquired in a large commercial customers. The Company continues to focus on higher margin items and proprietary additives and other consumables that provide higher margin opportunities for us.

bulk purchase in the first quarter of 2019 at a substantial discount.

 


19

Operating Expenses

 

Operating expenses are comprised of store operations, primarily payroll, rent and utilities, and corporate overhead. Store operating costs were approximately $2.7 million for the three months ended June 30, 2019 and approximately $1.1 million for the three months ended June 30, 2018, and approximately $750,000 for the three months ended June 30, 2017, an increase of approximately $399,000$1.6 million or 53%138%. The increase in store operating costs was directly attributable to the 74% increase in sales from the addition of tenseven (7) new locations that were acquired in 2019, two locations acquired in June and July 2018 for which there were only partial sales in 2018, and two new stores opened in new markets in 2019 that were not open for any portion of the three months ended June 30, 20172018. In addition to the new stores opened or acquired in 2019, as discussed above, we acquired 8 stores at various times in 2018, opened a new store in October 2018, and oneacquired our new e-commerce site in mid-September 2018. Effective April 1, 2019 we opened two warehouse facilities. The addition of these new store, that was opened May 2017. Ofdiscussed above, and the ten locations added since June 30, 2017, threetwo new warehouse facilities were addedthe primary reasons for the increase in 2017 and seven were added by acquisition in 2018.store operating costs. Store operating costs as a percentage of sales were 14% for the three months ended June 30, 2019, compared to 16.1% for the three months ended June 30, 2018, compared to 18.2% for the three months ended June 30, 2017. Operating costs, as a percentage of revenue, are affected by seasonality. The second and third quarters are generally higher revenue months due to peak outdoor growing season during those months.2018. Store operating costs were positively impacted by the acquisitions of new stores in 2018 and 2019 which have a lower percentage of operating costs to revenues due to their larger size and higher volume. The net impact, as noted above, was lower store operating costs as a percentage of revenues.

Corporate overhead, was 17% of revenue for the three months ended June 30, 2018 and 18% for the three months ended June 30, 2017. Corporate overhead is comprised of general and administrative costs, share based compensation, depreciation and amortization and corporate salaries, and was approximately $1.9 million for the three months ended June 30, 2019, compared to approximately $1.2 million for the three months ended June 30, 2018, compared to approximately $739,0002018. Corporate overhead was 9.8% of revenue for the three months ended June 30, 2017.2019 and 16.8% for the three months ended June 30, 2018. The increase in salaries expense from 20172018 to 20182019 was due primarily to the increase in corporate staff to support expanding operations, including purchased store integrations, accounting and finance, information systems, purchasing and commercial sales staff, and online sales presence.staff. It should be noted that when we consummate a new acquisition, the purchasing and back office accounting functions are stripped from the new acquisitions and those functions are absorbed into our existing centralized purchasing and accounting and finance departments, thus delivering cost savings. Corporate salaries and related payroll costs as a percentage of sales were 4.2% for the three months ended June 30, 2019 compared to 5.5% for the three months ended June 30, 2018 compared to 4.1% for the three months ended June 30, 2017.2018. General and administrative expenses comprised mainly of advertising and promotions, travel & entertainment, professional fees and insurance, were approximately $549,000 for the three months ended June 30, 2019 and approximately $399,000 for the three months ended June 30, 2018, and approximately $225,000 for the three months ended June 30, 2017, with a majority of the increase related to advertising and promotion, travel and entertainment and legal fees. In the second quarter 2018, we incurred legal and audit fees related to two acquisitions and we incurred costs related to our first annual shareholders meeting held in April 2018. These types of costs were not incurred during the quarter ended June 30, 2017. General and administrative costs as a percentage of revenue were 2.8% for the three months ended June 30, 2019, and 5.6% for the three months ended June 30, 2018, and 2017.2018. As noted earlier, corporate overhead, which includes non-cash expenses consisting primarily of depreciation and share based compensation, which was approximately $542,000 for the three months ended June 30, 2019, compared to approximately $408,000 for the three months ended June 30, 2018, compared to approximately $345,0002018.

Net Income (Loss)

Net income for the three months ended June 30, 2017.

Net Loss

The2019 was $1,062,000, compared to a net loss of $(929,959) for the three months ended June 30, 2018, was $929,959, compared to a positive change of nearly $2 million. The increase in net loss of $340,375income for the three monthsquarter ended June 30, 2017. The increase in the net loss from 2017 to 2018 of $589,5842019 was primarily due to (1) an1) a 172% increase in amortization of debt discount of $304,842,sales with only a non-cash expense, and (2) increases in other corporate overhead of $463,729. The152% increase in cost of sales, 2) a reduction of store operating costs noted above were offset by the $180,000 increase in net margin contributionas a percentage of revenue from 16.1 % in 2018 after deducting store operating costs.to 14% in 2019, and 3) a reduction of overhead as a percentage of revenue from 16.8% in 2018 to 9.8% in 2019.

 


Comparison of the six months endedSix Months Ended June 30, 2019 and 2018 to June 30, 2017

 

The following table presents certain consolidated statement of operations information and presentation of that data as a $dollar and percentage change from year-to-year.

 

 Six months Ended
June 30,
2018
 Six months Ended
June 30,
2017
 $
Variance
  Six Months Ended
June 30,
2019
  Six Months Ended
June 30,
2018
  $
Variance
  

 

 

 

%
Variance

 
Net revenue $11,534,558  $6,694,959  $4,839,599  $32,570,605  $11,534,558  $21,036,047   182%
Cost of goods sold  8,614,719   4,863,340   3,751,379   23,063,764   8,614,719   14,449,045   168%
Gross profit  2,919,839   1,831,619   1,088,220   9,506,841   2,919,839   6,587,002   226%
Operating expenses  4,199,873   2,451,543   1,748,330   7,983,120   4,199,873   3,783,247   90%
Operating income (loss)  (1,280,034)  (619,924)  (660,110)  1,523,721   (1,280,034)  2,803,755   219%
Other income (expense)  (603,355)  (3,761)  (599,594)  (232,300)  (603,355)  371,055   (61)%
Net income (loss) $(1,883,389) $(623,685) $(1,259,704) $1,291,421  $(1,883,389) $3,174,810   169%

 

Revenue

 

Net revenue for the six months ended June 30, 20182019 increased approximately $4.8$21 million, or 72%182%, to approximately $11.5$32.6 million, compared to approximately $6.7$11.5 million for the six months ended June 30, 2017.2018. The increase in revenuerevenues in 2019 was primarily due to the addition of ten9 new stores opened or acquired after June 30, 2017January 1, 2018, 8 new stores opened or acquired after January 1, 2019, and onethe new storee-commerce site acquired in May 2017, offset by the decline in same store sales as noted below.mid-September 2018. The 1117 new stores and the new e-commerce web site contributed $6.1$25.7 million in revenue for the quartersix months ended June 30, 2019 compared to $4.6 million for the six months ended June 30, 2018 from 7 stores which we opened at various times during the six months ended June 30, 2018. The chart below shows sales by market for the six months ended June 30, 20182019 and 2017.2018. The Company also had consolidated some storestores in 20172019 and 2018, primarily in Colorado and California, that had salesrevenues of $660,713$801,000 for the six months ended June 30, 20172019 and $120,426$2.4 million for the six months ended June 30, 2018.

While theThe Company currently continues to focus on nine (9) markets and the six marketsnew e-commerce site noted below and the growth opportunities that exist in each market we also are focusingmarket. We continue to focus on new store acquisitions, new commercial customers, proprietary products and developingthe continued development of our online and Amazon sales, which we expect to contribute to sales in the third quarter of 2018.sales.

 

  Sales by Market 
  Six Months Ended  Six Months Ended    
  June 30,
2018
  June 30,
2017
  Variance 
Colorado market $3,856,076  $4,099,192  $(243,116)
California market  2,941,635   1,028,402   1,913,233 
Rhode Island market  2,336,334   -   2,336,334 
Michigan market  825,015   -   825,015 
Nevada market  956,537   805,396   151,141 
Washington market  498,715   100,866   397,849 
Colorado closed location  120,246   661,103   (540,857)
Total revenues $11,534,558  $6,694,959  $4,839,599 

  Sales by Market 
  Six Months Ended  Six Months Ended    
  June 30,
2019
  June 30,
2018
  Variance 
Colorado $7,245,811  $3,271,709   3,974,102 
California  7,921,850   1,431,560   6,490,290 
Rhode Island  3,554,572   2,336,334   1,218,238 
Michigan  3,153,654   825,015   2,328,639 
Nevada  1,819,934   795,807   1,024,127 
Washington  677,540   498,715   178,825 
Oklahoma  4,059,518   -   4,059,518 
Maine  1,563,350   -   1,563,350 
New Hampshire  53,293   -   53,293 
E-commerce  1,717,632   -   1,717,632 
Closed/consolidated locations  803,451   2,375,418   (1,571,967)
Total revenues $32,570,605   11,534,558   21,036,047 

 


Overall while our salesSales of the Company’s products in the Colorado market have seen a decline of approximately $243,000increased $3.9 million or 5.9%, as noted above,121% comparing the six months ended June 30, 20182019 to the six months ended June 30, 2017. Most of that reduction in revenues comparing the six months ended June 30, 2018, which was primarily due to the six months ended June 30. 2017 resulted fromCompany’s continued focus on increasing commercial sales and the lossacquisition of customers from the consolidation of stores, offset by revenue from a new store which opened in September 2017. It should be noted that while there was a lossmid-January 2019. Sales of some revenue from customers where stores were consolidated, all operating costs have been eliminated from the store that was closed and consolidated into another store location. Although Colorado is a more mature market with no recent growth, we continue to focus selling efforts in building growth in this market. We note that our sales in the Denver store increased 42%, comparing the quarter ended June 30,2018 to the quarter ended March 31, 2018.

Our salesCompany’s products in the California market have seen growth of approximately $1.9$6.5 million, primarilyor 453%, from the addition of threefive (5) new stores through acquisitions offset by a decline in revenues resulting from the Santa Rosa fires in October 2017, as discussed further below in the same store sales analysis, comparing the six months ended June 30, 2018 to the six months ended June 30, 2017.acquisitions. The California market experienced slower growgrowth in the current quarter2018 as a result of a change in the regulatory environment and the implementation of new rules and regulations which havehad previously slowed the issuance of new licenses. However, thelicenses to growers. The Company is positioned itself to grow astake advantage of new licenses are issued. Salesissued to growers in our Santa Rosa store decreased only 5%, comparing2019 and the quarter ended June 30,2018 to the quarter ended March 31,2018, suggesting a stabilization in this market. Further, with the recent acquisition of Santa Rosa Hydro, one of the country’s largest hydroponic store, the Company projects to add an incremental $2.0 millionincrease in sales is reflective in the Santa Rosa market.that positioning.

 

RevenuesSales in the Rhode Island and Michigan markets are the result of these new acquisitions in 2018. The Rhode Island acquisition occurred in late January 2018 and the Michigan store acquisitions occurred in April 2018, so the quarter ended June 30, 2019 reflects sales in these four stores for which there was no comparable revenuean entire quarter. Sales in 2017.the Rhode Island and Michigan markets increased 52% and 282% in the six months ended June 30, 2019, respectively, over the same period in 2018. The Company is pursuing new store acquisitions in both of these markets and believes that these markets will be growth markets in the third and fourth quarters of 2018.2019.


Our revenueRevenue in the Nevada market increased by $151,000129% as we continue to focus on commercial sales.

Sales in the Washington market increased 36% comparing the six months ended June 30, 20182019 to six months ended June 30, 2017, despite the fact that a large one-time $288,000 sale to a commercial customer during the six months ended June 30, 2017 related to this customer’s initial buildout of its commercial grow facility for which there was no comparable one-time sale for the six months ended June 30, 2018.

 

The increaseNew stores in the WashingtonOklahoma market opened on October 1, 2018 and February 1, 2019, respectively, which was a new market for the Company and coincides with the legalization of plant-based medicine in the state. Sales in this new market have been very strong.

Maine is due toalso a new market for the Company we opened a new store acquisition in May 2017, for which there were only revenue for approximately one and a half months in 2017 compare to a full six months for 2018.on March 1, 2019.

 

The Company had the same 76 stores opened for the entire six months ended June 30, 20182019 and 2017.2018: four (4) in Colorado, one (1) in Nevada, and one (1) in Washington. These same stores generated $5.4$6.1 million in sales for the six months ended June 30, 2019, compared to $4.6 million in sales for the six months ended June 30, 2018, compared to $5.9an increase of approximately 1.5 million or 33%. Same store sales increased in sales forall of the same period endedmarkets as noted below comparing June 30, 2017, a decrease of 9.7%. With regard2019 to same store sales, total revenues in our stores in Colorado have declined comparing the six months ended June 30, 2018 to the same period in 2017 by approximately $444,000 or 11%. primarily due to the loss of customers when we consolidated two Pueblo locations in the first quarter of 2018. While there was a loss of some revenues from customers where stores were consolidated, all operating costs were eliminated from the store that was closed and consolidated into another store location. Our revenue in the California market has declined by approximately $123,000 or 12% primarily due to the effects of the large fires in the Santa Rosa area in October 2017 which impacted our commercial customer base. Revenues in the Santa Rosa market have not recovered from the pre-fire sale levels. Our revenue in the Nevada market was relatively flat with a slight 1%, but revenue from the six months ended June 30, 2017 includes one-time sales of approximately $288,000 to a customer that was doing an initial build out of a grow facility for which there was no comparable one-time sale in 2018.

 

 7 Same Stores All Markets  6 Same Stores All Markets 
 Six Months Ended
June 30,
 Six Months Ended
June 30,
    Six Months Ended Six Months Ended    
 2018 2017 Variance  June 30,
2019
  June 30,
2018
  Variance 
Colorado market $3,655,071  $4,099,192  $(444,121) $4,464,578   3,271,709  $1,192,869 
California market  905,214   1,028,402   (123,188)
Washington market  677,540   498,715   178,825 
Nevada market  795,807   805,396   (9,589)  939,305   795,807   143,498 
Net revenue $5,356,092  $5,932,990  $(576,898)
Net revenue, all markets $6,081,423   4,566,231  $1,515,192 

 


Cost of Goods Sold

 

Cost of goods sold for the six months ended June 30, 20182019 increased approximately $3.8$14.4 million, or 77%168%, to approximately $8.6$23.1 million, as compared to $4.8approximately $8.6 million for the six months ended June 30, 2017.2018. The increase in cost of goods sold was primarily due to the 72%182% increase in sales comparing the six months ended June 30, 20182019 to the same period in 2017.six months ended June 30, 2018. The increase in cost of goods sold is directly attributable to the increase in the number of new and acquired stores as noteddiscussed above.

 

Gross profit was approximately $9.5 million for the six months ended June 30, 2019, compared to approximately $2.9 million for the six months ended June 30, 2018, compared to approximately $1.8 million for the six months ended June 30, 2017, an increase of approximately $1.1$6.6 million or 58%226%. Gross profit as a percentage of sales was 29.2% for the six months ended June 30, 2019, compared to 25.3% for the six months ended June 30, 2018, compared to 27.3% for the six months ended June 30, 2017.2018. The slight decreaseincrease in the gross profit margin percentage is due to 1) the increase in sales to commercial customers that have lower margins than retail customers and 2) the higher cost of inventory for acquired companies. As we acquire companies, the cost of their inventory, recorded at fair market value, has an initial higher cost than pre-acquisition inventory. As those items are being sold, since they have(1) reduced pricing from vendors as a higher cost, margins are lower. Once the acquired inventory is sold by us, which normally takes approximately three months, the cost basis of inventory replaced is at our normal cost basis (which is typically lower than our acquired inventory cost basis), which will be realized in future periods gross margin. Commercial customers make up the majorityresult of our revenues and we continue to targetincreasing purchasing from those vendors, (2) the sales of product acquired in a large commercial customers. The Company continues to focus on higher margin items and proprietary additives and other consumables that provide higher margin opportunities for us.bulk purchase in the first quarter of 2019 at a substantial discount.

 

Operating Expenses

 

Operating expenses are comprised of store operations, primarily payroll, rent and utilities, and corporate overhead. Store operating costs were approximately $4.6 million for the six months ended June 30, 2019 and approximately $2 million for the six months ended June 30, 2018, compared to approximately $1.3 million for the six months ended June 30, 2017, an increase of approximately $733,000$2.6 million or 56%127%. The increase in store operating costs was directly attributable to the 72%182% increase in sales from the addition of tensix (6) new locations that were acquired and two new stores opened in new markets in 2019 that were not open for any portion of the six months ended June 30, 20172018. We acquired 8 stores at various times in 2018, opened one new store in the third quarter of 2018 and oneacquired our new e-commerce site in mid-September 2018. Effective April 1, 2019 we opened two warehouse facilities. The addition of these new stores and the new warehouse facilities was the primary reason for the increase in store that was opened May 2017. Of the ten locations added since June 30, 2017, three were added in 2017 and seven were added by acquisition in 2018.operating costs. Store operating costs as a percentage of sales were 14.2% for the six months ended June 30, 2019, compared to 17.6% for the six months ended June 30, 2018, compared to 19.4% for the six months ended June 30, 2017. Operating costs, as a percentage of revenue, are affected by seasonality. The second quarter and third quarters are generally higher revenue months due to peak outdoor growing season during those months.2018. Store operating costs were positively impacted by the acquisitions of new stores in 2018 and 2019 which have a lower percentage of operating costs to revenues due to their larger size and higher volume. The net impact, as noted above, was lower store operating costs as a percentage of revenues. Corporate overhead was 19% of revenue for the six months ended June 30, 2018 and 17.2% for the six months ended June 30, 2017.


Corporate overhead is comprised of general and administrative costs, share based compensation, depreciation and amortization and corporate salaries and was approximately $3.4 million for the six months ended June 30, 2019, compared to approximately $2.2 million for the six months ended June 30, 2018, compared to approximately $1.2 million2018. Corporate overhead was 10.3% of revenue for the six months ended June 30, 2017.2019 and 18.8% for the six months ended June 30, 2018. The increase in salaries expense from 20172018 to 20182019 was due primarily to the increase in corporate staff to support expanding operations, including purchased store integration,integrations, accounting and finance, information systems, purchasing and commercial sales staff, and online sales presence.staff. It should be noted that when we consummate a new acquisition, the purchasing and back office accounting functions are stripped from the new acquisitions and those functions are absorbed into our existing centralized purchasing and accounting and finance departments, thus delivering cost savings. Corporate salaries and related payroll costs as a percentage of sales were 4.4% for the six months ended June 30, 2019 compared to 6.3% for the six months ended June 30, 2018 compared to 4.6% for the six months ended June 30, 2017.2018. General &and administrative expenses comprised mainly of advertising and promotions, travel & entertainment, professional fees and insurance, were approximately $1.1 million for the six months ended June 30, 2019 and legal fees, were approximately $763,000 for the six months ended June 30, 2018, and approximately $407,000 for the six months ended June 30, 2017, with a majority of the increase related to advertising and promotion, travel and entertainment and legal fees. For the six months ended June 30, 2018 we incurred legal and audit fees related to four acquisitions and costs related to our first annual shareholders meeting. These costs were not incurred for the six months ended June 30, 2017. General and administrative costs as a percentage of revenue were 3.5% for the six months ended June 30, 2019, and 6.6% for the six months ended June 30, 2018, compared to 6.1% for the six months ended June 30, 2017.


2018. As noted earlier, corporate overhead includes non-cash expenses, consisting primarily of depreciation and share based compensation, which was approximately $813,000 for the six months ended June 30, 2019, compared to approximately $680,000 for the six months ended June 30, 2018, compared to approximately $442,0002018.

Net Income (Loss)

The net income for the six months ended June 30, 2017. The increase in share-based compensation from $402,000 in 20172019 was approximately $1.3 million, compared to $553,000 in 2018 is due to an increase in 1) non-cash compensation to consultants, 2) stock issued to employees, and 3) the fair market valuea net loss of options issued to employees.

Net Income (Loss)

The net loss$(1,883,389) for the six months ended June 30, 2018, was approximately $1.9 million, compared to a net losspositive change of approximately $624,000$3.2 million. The net income for the six months ended June 30, 2017. The increase in the net loss from 2017 to 2018 of approximately $1.3 million2019 was primarily due to 1) increases in non-cash expenses, share based compensation and amortization of debt discount which accounted of approximately $860,000 of the increase and 2) an increase of approximately $778,000 in general and administrative and payroll costs. Thea 182% increase in costs noted above were offset by the $355,800sales with only a 168% increase in net margin contributioncost of sales, 2) a reduction of store operating costs as a percentage of revenue from 17.6 % in 2018 after deducting store operating costs. Non-cash shares-based compensation increased $151,000to 14.2% in 2019, and non-cash amortization3) a reduction of debt discount increased $622,000. Amortizationoverhead as a percentage of debt discount did not existrevenue from 18.8% in 2017.2018 to 10.3% in 2019.

 

Operating Activities

 

Net cash used in operating activities for the six months ended June 30, 20182019 was approximately $3.5 million$861,000 compared to approximately $1.6$3.5 million for six months ended June 30, 2017.2018. Cash provided byused in operating activities is driven by our net lossincome (loss) and adjusted by non-cash items as well as changes in operating assets and liabilities. Non-cash adjustments primarily include depreciation, amortization of intangible assets, share based compensation expense, non-cash operating lease expense and amortization of debt discount. Non-cash adjustmentadjustments totaled $1,302,437approximately $1.1 million and $442,455$1.3 million for the six months ended June 30, 20182019 and 2017,2018, respectively, so non-cash adjustments had a greaterlesser positive impact on net cash provided byused in operating activities for the six months ended June 30, 20182019 than the same period in 2017.2018. The increasedecrease in the net cash used in operating activities comparing June 30, 2019 to June 30, 2018, of approximately $2.7 million, was primarily related to the increase in the net lossincome of approximately $1.3 million comparingfor the six months ended June 30, 20172019 compared to a net loss of approximately $1.9 million for the six months ended June 30, 2018, an increase2018. In addition, the six months ended June 30, 2019 was impacted by a decrease in inventory of $3,503,677 (primarily due to the four (4) acquisitions in 2018)approximately $425,000 (excluding acquired inventory from business combination), an increase in accounts receivableprepaids of $300,741,$1.1 million, offset by an increase in accounts payable and other current liabilities of $848,036.approximately $1 million. The increaseincreases in inventory, prepaids, accounts payable and other accrued expenses wasare directly attributable to the increase in the number of operating stores in 2019 compared to 2018.

 

Net cash used in operating activities for the six months ended June 30, 20172018 was approximately $1.6$3.5 million. This amount was primarily related to a net loss of approximately $1.9 million, increases of inventory of approximately $1.8$3.5 million, accounts receivable of $150,993,$301,000, offset by an increase in accounts payable and other current liabilities of $890,359.approximately $622,000. The increase in inventory and a corresponding increase in trade payables was attributable to both an increase in revenues and an increase in the number of operating stores between December 31, 2016January 1, 2018 and June 30, 2017.2018.

 

Net cash used in investing activities was approximately $8.8 million for the six months ended June 30, 2019 and approximately $1.1 million for the six months ended June 30, 20182018. Investing activities in 2019 were primarily attributable to six stores acquisitions in 2019, for which we paid approximately $7.6 million in cash. Other investing activities in 2019 included the purchase of vehicles and store equipment totaling approximately $659,000 for the six months ended June 30, 2017.$1.1 million. Investing activities in 2018 were primarily attributablerelated to four (4) store acquisitions in 2018. Investing activities in 2017 related the purchase of vehicles and store equipment to support new store operations. Between January 1, 2017 and June 30, 2017, the Company opened 4 new locations.

 


Net cash provided by financing activities for the six months ended June 30, 2019 was approximately $12.9 million and was primarily attributable to 1) proceeds from the sale of common stock and exercise of warrants of approximately $13.1 million and 2) debt repayment of approximately $289,000. Net cash provided by financing activities for six months ended June 30, 2018 was approximately $20.8 million and represented approximately $10.0 millionwas primarily from 1) proceeds from the proceedssale of a private placement of our Common Stock which closed in May 2018, $9 million in proceeds from a convertible debt, offering which closed in January 2018,$8.9 million and 2) sales of Common Stock and proceeds from the exercise of warrants and options of approximately $2.1$12 million. Net cash provided by financing activities for the six months ended June 30, 2017 was $3.7 million and was primarily from proceeds from the sales of Common Stock, net of offering costs ($3.2 million) and proceeds from the exercise of warrants ($500,000).

 

22

Use of Non-GAAP Financial Information

 

The Company believes that the presentation of results excluding certain items in “Adjusted EBITDA,” such as non-cash equity compensation charges, provides meaningful supplemental information to both management and investors, facilitating the evaluation of performance across reporting periods. The Company uses these non-GAAP measures for internal planning and reporting purposes. These non-GAAP measures are not in accordance with, or an alternative for, generally accepted accounting principles and may be different from non-GAAP measures used by other companies. The presentation of this additional information is not meant to be considered in isolation or as a substitute for net income or net income per share prepared in accordance with generally accepted accounting principles.

 

Set forth below is a reconciliation of Adjusted EBITDA to net income (loss):

 

 Three Months Ended  Three Months Ended 
 June 30,
2018
 June 30,
2017
  June 30,
2019
  June 30,
2018
 
Net income (loss) $(929,959) $(340,375) $1,062,000  $(929,959)
Interest  11,312   2,610   3,161   11,312 
Depreciation and Amortization  70,899   19,524   150,842   70,899 
EBITDA  (847,748)  (318,241)  1,216,003   (847,748)
Non-cash operating lease expense  55,259   - 
Share based compensation (option compensation, warrant compensation, stock issued for services)  337,148   325,408   390,898   337,148 
Amortization of debt discount  304,842   -   117,150   304,842 
                
Adjusted EBITDA $(205,758) $7,167  $1,779,310  $(205,758)
        
Adjusted EBITDA per share, basic $.06  $(.01)
Adjusted EBITDA per share, diluted $.05  $(.01)

 

 Six Months Ended  Six Months Ended 
 June 30,
2018
 June 30,
2017
  June 30,
2019
  June 30,
2018
 
Net income (loss) $(1,883,389) $(623,685) $1,291,421  $(1,883,389)
Interest  19,330   3,761   8,690   19,330 
Depreciation and Amortization  126,994   40,047   291,132   126,994 
EBITDA  (1,437,065)  (579,877)  1,591,243   (1,737,065)
Non-cash operating lease expense  82,556   - 
Share based compensation (option compensation, warrant compensation, stock issued for services)  553,348   402,408   522,243   553,348 
Amortization of debt discount  622,096   -   242,096   622,096 
                
Adjusted EBITDA $(561,621) $(177,469) $2,438,138  $(561,621)
        
Adjusted EBITDA per share, basic $.08  $(.03)
Adjusted EBITDA per share, diluted $.07  $(.01)

LIQUIDITY AND CAPITAL RESOURCES

 

As of June 30, 2018,2019, we had working capital of approximately $24.5$29.6 million, compared to working capital of approximately $5.6$21.6 million as of December 31, 2017,2018, an increase of approximately $18.8$8 million. The increase in working capital from December 31, 20172018 to June 30, 20182019 was due primarily to the receipt of proceeds from, an equity private placement offering of $10 million, a convertible debt offering of $9 million and1) proceeds from the sales of common stock and exercise of warrants and optionstotaling $13.1 million during the six months ended June 30, 2019 offset by 2) the application of $2.1 million.a new accounting standard related to accounting for operating leases which resulted in a $1.6 million increase in current liabilities. At June 30, 2018,2019, we had cash and cash equivalents of approximately $17.4$17.9 million. As of the date of this filing, we believe that existing cash and cash equivalents are sufficient to fund existing operations for the next twelve months.

 

We anticipate that we will need additional financing in the future to continue to acquire and open new stores.stores and related businesses. To date we have financed our operations through the issuance and sale of Common Stock, convertible notes and warrants.

 

Financing Activities

 

2019 Private Placement

On June 26, 2019, the Company completed a private placement of a total of 4,123,257 units of the Company’s securities at the price of $3.10 per unit pursuant to Section 4(a)(2) of the Securities Act and Rule 506 of Regulation D promulgated under the Securities Act. Each unit consisted of (i) one share of Common Stock and (ii) one 3-year warrant, each entitling the holder to purchase one half share of Common Stock, at a price of $3.5 per share. The Company raised a total of $12,782,099 from 19 accredited investors.

2018 Private Placement

On January 17, 2018, the Company completed a private placement of a total of 36 units of its securities at the price of $250,000 per unit. Each unit consisted of (i) a .1% unsecured convertible promissory note in the principal amount of $250,000, and (ii) a 3-year warrant entitling the holder to purchase 37,500 shares of Common Stock, at a price of $.01 per share or through cashless exercise. The Company raised gross proceeds of $9,000,000 from 23 accredited investors in the offering.

On May 9, 2018, the Company completed a private placement of a total of 33.33 units of the Company’s securities at the price of $300,000 per unit pursuant to Section 4(a)(2) of the Securities Act and Rule 506 of Regulation D promulgated under the Securities Act. Each unit consisted of (i) 100,000 shares of Common Stock and (ii) 50,000 3-year warrants, each entitling the holder to purchase one share of Common Stock, at a price of $.35 per share or through cashless exercise. The Company raised a total of $10,000,000 from three accredited investors.

2017 Private Placements

 

On March 10, 2017, the Company closed a private placement of a total of 825,000 units of its securities to 4 accredited investors. Each unit consisted of (i) one share of the Company’s Common Stock and (ii) one 5-year warrant to purchase one share of Common Stock at an exercise price of $2.75 per share. The Company raised an aggregate of $1,650,000 gross proceeds in the offering.

 

On May 15, 2017, the Company closed a private placement of a total of 1,000,000 units of its securities through GVC Capital LLC (“GVC Capital”) as its placement agent. Each unit consisted of (i) one share of the Company’s Common Stock and (ii) one 5-year warrant to purchase one share of Common Stock at an exercise price of $2.75 per share. The Company raised an aggregate of $2,000,000 gross proceeds in the offering. The Company paid GVC Capital total compensation for its services as follows: (i) it issued GVC 5-year warrants to purchase 75,000 shares at $2.00 per share and 5-year warrants to purchase 75,000 shares at $2.75 per share (for which GVC paid $100), (ii) it paid GVC a cash fee of $150,000, (iii) it paid GVC a non-accountable expense allowance of $60,000, and (iv) it agreed to pay GVC a warrant exercise fee equal to 3% of all sums received by the Company from the exercise of 750,000 warrants (excluding the 250,000 warrants issued to Merida Capital Partners, LP) when they are exercised.

2018 Private Placement

On January 17, 2018, the Company completed a private placement of a total of 36 units of its securities at the price of $250,000 per unit. Each unit consisted of (i) a .1% unsecured convertible promissory note in the principal amount of $250,000, and (ii) a 3-year warrant entitling the holder to purchase 37,500 shares of Common Stock, at a price of $.01 per share or through cashless exercise. The Company raised gross proceeds of $9,000,000 from 23 accredited investors in the offering.

On May 9, 2018, the Company completed a private placement of a total of 33.33 units of the Company’s securities at the price of $300,000 per unit pursuant to Section 4(a)(2) of the Securities Act and Rule 506 of Regulation D promulgated under the Securities Act. Each unit consists of (i) 100,000 shares of Common Stock and (ii) 50,000 3-year warrants, each entitling the holder to purchase one share of Common Stock, at a price of $.35 per share or through cashless exercise. The Company raised a total of $10,000,000 from three accredited investors.


CriticalCritical Accounting Policies, Judgments and Estimates

 

Use of Estimates

 

The preparation of these consolidated financial statements in conformity with accounting principles generally accepted in the United States (U.S. GAAP) requires management to make a number of estimates and assumptions related to the reported amount of assets and liabilities and the disclosure of contingent assets and liabilities at the date of the consolidated financial statements and the reported amounts of revenues and expenses during the period. Significant items subject to such estimates and assumptions include the carrying amount of intangible assets; valuation allowances and reserves for receivables, inventory and deferred income taxes; revenue recognition related to contracts accounted for under the percentage of completion method; share-based compensation; and loss contingencies, including those related to litigation. Actual results could differ from those estimates.

 

Accounts Receivable and Concentration of Credit Risk

 

Accounts receivable are recorded at the invoiced amounts less an allowance for doubtful accounts and do not bear interest. The allowance for doubtful accounts is based on our estimate of the amount of probable credit losses in our accounts receivable. We determine the allowance for doubtful accounts based upon an aging of accounts receivable, historical experience and management judgment. Accounts receivable balances are reviewed individually for collectability, and balances are charged off against the allowance when we determine that the potential for recovery is remote. An allowance for doubtful accounts of approximately $97,829$119,237 has been reserved as of June 30, 20182019 and $133,288 at December 31, 2017.2018.

 

We are exposed to credit risk in the normal course of business, primarily related to accounts receivable. We are affected by general economic conditions in the United States. To limit credit risk, management periodically reviews and evaluates the financial condition of its customers and maintains an allowance for doubtful accounts. As of June 30, 2018, and December 31, 2017,2018, we do not believe that we have significant credit risk.

 

Fair Value of Financial Instruments

 

The carrying amounts of our financial instruments, including accounts receivable and accounts payable, are carried at cost, which approximates their fair value due to their short-term maturities. We believe that the carrying value of notes payable with third parties, including their current portion, approximate their fair value, as those instruments carry market interest rates based on our current financial condition and liquidity. We believe the amounts due to related parties also approximate their fair value, as their carried interest rates are consistent with those of our notes payable with third parties.

 

Long-lived Assets

 

We evaluate the carrying value of long-lived assets for impairment on an annual basis or whenever events or changes in circumstances indicate that the carrying amounts may not be recoverable. An asset is considered to be impaired when the anticipated undiscounted future cash flows of an asset group are estimated to be less than its carrying value. The amount of impairment recognized is the difference between the carrying value of the asset group and its fair value. Fair value estimates are based on assumptions concerning the amount and timing of estimated future cash flows. No impairment was determined as of June 30, 20182019 and December 31, 2017.2018.

 

Revenue Recognition

 

Revenue on product sales is recognized upon delivery or shipment. Customer deposits and lay away sales are not reported as revenue until final payment is received and the merchandise has been delivery.


Stock-based Compensation

 

We account for stock-based awards at fair value on the date of grant and recognize compensation over the service period that they are expected to vest. We estimate the fair value of stock options and stock purchase warrants using the Black-Scholes option pricing model. The estimated value of the portion of a stock-based award that is ultimately expected to vest, taking into consideration estimated forfeitures, is recognized as expense over the requisite service periods. The estimate of stock awards that will ultimately vest requires judgment, and to the extent that actual forfeitures differ from estimated forfeitures, such differences are accounted for as a cumulative adjustment to compensation expenses and recorded in the period that estimates are revised.

 

OFF-BALANCE SHEET ARRANGEMENTS

 

We do not have any off-balance sheet arrangements (as that term is defined in Item 303 of Regulation S-K) that are reasonably likely to have a current or future material effect on our financial condition, revenue or expenses, results of operations, liquidity, capital expenditures or capital resources.

 

ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK.

 

We are a smaller reporting company and are not required to provide the information under this item pursuant to Regulation S-K.

 

ITEM 4. CONTROLS AND PROCEDURES.

 

Evaluation of Disclosure Controls and Procedures

 

Management maintains “disclosure controls and procedures,” as such term is defined in Rule 13a-15(e) under the Securities Exchange Act of 1934 (the “Exchange Act”), that are designed to ensure that information required to be disclosed in our Exchange Act reports is recorded, processed, summarized and reported within the time periods specified in the SEC rules and forms, and that such information is accumulated and communicated to management, including our Chief Executive Officer and Chief Financial Officer, to allow timely decisions regarding required disclosure.

 

In connection with the preparation of this Quarterly Report on Form 10-Q, an evaluation was carried out by management, with the participation of our Chief Executive Officer and Chief Financial Officer, of the effectiveness of our disclosure controls and procedures (as defined in Rules 13a-15(e) and 15d-15(e) under the Exchange Act) as of June 30, 2018.2019.

 

Based on that evaluation, management concluded, that our disclosure controls and procedures were effective as of June 30, 20182019 in recording, processing, summarizing, and reporting information required to be disclosed, within the time periods specified in the SEC’s rules and forms, and that such information is accumulated and communicated to management, including our Chief Executive Officer and Chief Financial Officer, as appropriate, to allow timely decisions regarding required disclosure.

 

Changes in Internal Controls over Financial Reporting

 

As of the end of the period covered by this report, there have been no changes in the internal controls over financial reporting that materially affected, or are reasonably likely to materially affect, our internal control over financial reporting subsequent to the date of management’s last evaluation.


PART II – OTHER INFORMATION

 

Item 1. Legal Proceedings

 

None

 

Item 1A. Risk Factors

 

As a smaller reporting company, we are not required to provide the information required by this item.

 

Item 2. Unregistered Sales of Equity Securities and Use of Proceeds

 

On April 12, 2018, the Company entered into an asset purchase agreement (the “Purchase Agreement”) through its wholly-owned subsidiary, GrowGeneration Michigan Corp., with Superior Growers Supply, Inc. (“Superior Growers”), to purchase substantially all of the assets of Superior Growers’ business located in Michigan. The assets subject to the sale under the Purchase Agreement included inventories, fixed assets, tangible personal property, intangible personal property and contracts. The Company agreed to pay Superior Growers approximately a total of $817,950 and 75,000 shares of Common Stock of the Company, valued at approximately $290,000, as consideration for the assets.

On May 9, 2018,June 26, 2019, the Company completed a private placement of a total of 33.334,123,254 units of the Company’s securities at the price of $300,000$3.10 per unit pursuant to Section 4(a)(2) of the Securities Act and Rule 506 of Regulation D promulgated under the Securities Act. Each unit consistsconsisted of (i) 100,000 sharesone share of the Company’s $.001 par value common stockCommon Stock and (ii) 50,000one 3-year warrants,warrant, each entitling the holder to purchase one half share of the Company’s common stock,Common Stock, at a price of $.35$3.5 per share or through cashless exercise.share. The Company raised a total of $10,000,000$12,782,099 from three19 accredited investors.

 

Item 3. Defaults upon Senior Securities

 

None.

 

Item 4. Mine Safety Disclosures

 

Not applicable.

 

Item 5. Other Information

 

None.

27


Item 6. Exhibits

 

The following exhibits are included and filed with this report.

 

Exhibit Exhibit Description
3.1 Certificate of Incorporation of GrowGeneration Corp. (Incorporated by reference to Exhibit 3.1 to the Registration Statement on Form S-1 as filed on November 9, 2015)
3.2 Bylaws of GrowGeneration Corp. (Incorporated by reference to Exhibit 3.2 to the Registration Statement on Form S-1 as filed on November 9, 2015)
31.1 Rule 13a-14(a)/15d-14(a) certification of Chief Executive Officer
31.2 Rule 13a-14(a)/15d-14(a) certification of principal financial and accounting officer
32.1 Section 1350 certification of Chief Executive Officer*
32.2 Section 1350 certification of principal financial and accounting officer*
101 Interactive Data Files **
101.INS XBRL Instance Document
101.SCH XBRL Taxonomy Extension Schema Document
101.CAL XBRL Taxonomy Extension Calculation Linkbase Document
101.LAB XBRL Taxonomy Extension Label Linkbase Document
101.PRE XBRL Taxonomy Extension Presentation Linkbase Document
101.DEF XBRL Taxonomy Extension Definition Linkbase Definition

 

*Furnished and not filed.

 

**Pursuant to Rule 402 of Regulation S-T, the interactive files on Exhibit 101 hereto are deemed not filed for purposes of Section 11 of the Securities Act of 1933, as amended, are deemed not filed for purposes of Section 18 of the Securities Exchange Act of 1934, as amended, or otherwise subject to liability under those sections, and are not part of any registration statement to which they relate.

SIGNATURES

 

Pursuant to the requirements of the Securities and Exchange Act of 1934, the Registrant has duly caused this Report to be signed on its behalf by the undersigned, thereunto duly authorized on August 14, 2018.8, 2019.

 

 GrowGeneration Corporation
   
 By:/s/ Darren Lampert
  Darren Lampert, Chief Executive Officer
(Principal Executive Officer)
   
 By:/s/ Monty Lamirato
  Monty Lamirato, Chief Financial Officer
(Principal Accounting Officer and
Principal Financial Officer) 

30