Document and Entity Information
Document and Entity Information - shares | 3 Months Ended | |
Mar. 31, 2021 | Jun. 27, 2021 | |
Cover [Abstract] | ||
Entity Registrant Name | Lazydays Holdings, Inc. | |
Entity Central Index Key | 0001721741 | |
Document Type | 10-Q | |
Document Period End Date | Mar. 31, 2021 | |
Amendment Flag | false | |
Current Fiscal Year End Date | --12-31 | |
Entity Current Reporting Status | Yes | |
Entity Interactive Data Current | Yes | |
Entity Filer Category | Non-accelerated Filer | |
Entity Small Business Flag | true | |
Entity Emerging Growth Company | false | |
Entity Shell Company | false | |
Entity Common Stock, Shares Outstanding | 10,854,477 | |
Document Fiscal Period Focus | Q1 | |
Document Fiscal Year Focus | 2021 |
Condensed Consolidated Balance
Condensed Consolidated Balance Sheets - USD ($) $ in Thousands | Mar. 31, 2021 | Dec. 31, 2020 |
Current assets | ||
Cash | $ 79,469 | $ 63,512 |
Receivables, net of allowance for doubtful accounts of $659 at March 31, 2021 and December 31, 2020, respectively | 29,917 | 19,464 |
Inventories | 112,533 | 116,267 |
Income taxes receivable | 1,898 | |
Prepaid expenses and other | 3,477 | 2,740 |
Total current assets | 225,396 | 203,881 |
Property and equipment, net | 106,826 | 106,320 |
Operating lease assets | 15,044 | 15,472 |
Goodwill | 47,919 | 45,095 |
Intangible assets, net | 72,697 | 72,757 |
Other assets | 542 | 473 |
Total assets | 468,424 | 443,998 |
Current liabilities | ||
Accounts payable, accrued expenses and other current liabilities | 44,618 | 38,781 |
Income taxes payable | 3,579 | |
Dividends payable | 1,184 | 1,210 |
Floor plan notes payable, net of debt discount | 92,822 | 105,399 |
Financing liability, current portion | 2,010 | 1,462 |
Long-term debt, current portion | 24,086 | 24,161 |
Operating lease liability, current portion | 2,484 | 3,164 |
Total current liabilities | 170,783 | 174,177 |
Long term liabilities | ||
Financing liability, non-current portion, net of debt discount | 81,430 | 78,634 |
Long term debt, non-current portion, net of debt discount | 6,444 | 8,445 |
Operating lease liability, non-current portion | 12,509 | 12,056 |
Deferred income tax liability | 15,091 | 15,091 |
Warrant liabilities | 11,949 | 15,096 |
Total liabilities | 298,206 | 303,499 |
Commitments and Contingencies | ||
Series A Convertible Preferred Stock; 600,000 shares, designated, issued, and outstanding as of March 31, 2021 and December 31, 2020; liquidation preference of $60,000 as of March 31, 2021 and December 31, 2020, respectively | 54,983 | 54,983 |
Stockholders' Equity | ||
Preferred Stock, $0.0001 par value; 5,000,000 shares authorized; | ||
Common stock, $0.0001 par value; 100,000,000 shares authorized; 10,757,393 and 9,656,041 shares issued and 10,616,094 and 9,514,742 outstanding at March 31, 2021 and December 31, 2020, respectively | ||
Additional paid-in capital | 92,101 | 71,226 |
Treasury Stock, at cost, 141,299 shares at March 31, 2021 and December 31, 2020, respectively | (499) | (499) |
Retained earnings | 23,633 | 14,789 |
Total stockholders' equity | 115,235 | 85,516 |
Total liabilities and stockholders' equity | $ 468,424 | $ 443,998 |
Condensed Consolidated Balanc_2
Condensed Consolidated Balance Sheets (Parenthetical) - USD ($) $ in Thousands | Mar. 31, 2021 | Dec. 31, 2020 |
Statement of Financial Position [Abstract] | ||
Allowance for doubtful accounts | $ 659 | $ 659 |
Series A convertible preferred stock, shares designated | 600,000 | 600,000 |
Series A convertible preferred stock, shares issued | 600,000 | 600,000 |
Series A convertible preferred stock, shares outstanding | 600,000 | 600,000 |
Series A convertible preferred stock, liquidation preference, value | $ 60,000 | $ 60,000 |
Preferred stock, par value | $ 0.0001 | $ 0.0001 |
Preferred stock, shares authorized | 5,000,000 | 5,000,000 |
Common stock, par value | $ 0.0001 | $ 0.0001 |
Common stock, shares authorized | 100,000,000 | 100,000,000 |
Common stock, shares issued | 10,757,393 | 9,656,041 |
Common stock, shares outstanding | 10,616,094 | 9,514,742 |
Treasury stock, shares | 141,299 | 141,299 |
Condensed Consolidated Statemen
Condensed Consolidated Statements of Income (Unaudited) - USD ($) $ in Thousands | 3 Months Ended | |
Mar. 31, 2021 | Mar. 31, 2020 | |
Revenues | ||
New and pre-owned vehicles | $ 244,881 | $ 167,188 |
Other | 26,112 | 23,666 |
Total revenues | 270,993 | 190,854 |
Cost applicable to revenues (excluding depreciation and amortization shown below) | ||
New and pre-owned vehicles (including adjustments to the LIFO reserve of 1,887 and $195, respectively) | 201,219 | 143,402 |
Other | 5,656 | 5,979 |
Total cost applicable to revenue | 206,875 | 149,381 |
Transaction costs | 375 | 256 |
Depreciation and amortization | 3,225 | 2,637 |
Stock-based compensation | 372 | 680 |
Selling, general, and administrative expenses | 37,723 | 31,118 |
Income from operations | 22,423 | 6,782 |
Other income/expenses | ||
PPP loan forgiveness | 478 | |
Interest expense | (1,866) | (2,495) |
Change in fair value of warrant liabilities | (6,468) | 412 |
Inducement loss on warrant conversion | (246) | |
Total other expense | (8,102) | (2,083) |
Income before income tax expense | 14,321 | 4,699 |
Income tax expense | (5,477) | (1,300) |
Net income | 8,844 | 3,399 |
Dividends on Series A Convertible Preferred Stock | (1,184) | (1,644) |
Net income (loss) attributable to common stock and participating securities | $ 7,660 | $ 1,755 |
EPS: | ||
Basic | $ 0.54 | $ 0.12 |
Diluted | $ 0.32 | $ 0.12 |
Weighted average shares outstanding: Basic | 10,897,203 | 9,757,036 |
Weighted average shares outstanding: Diluted | 20,297,715 | 15,883,148 |
Condensed Consolidated Statem_2
Condensed Consolidated Statements of Income (Unaudited) (Parenthetical) - USD ($) $ in Thousands | 3 Months Ended | |
Mar. 31, 2021 | Mar. 31, 2020 | |
Income Statement [Abstract] | ||
Adjustments to LIFO reserve | $ 1,887 | $ 195 |
Condensed Consolidated Statem_3
Condensed Consolidated Statement of Stockholders' Equity (Unaudited) - USD ($) $ in Thousands | Common Stock [Member] | Treasury Stock [Member] | Additional Paid-In Capital [Member] | Retained Earnings [Member] | Total |
Balance at Dec. 31, 2019 | $ (314) | $ 70,195 | $ 4,802 | $ 74,683 | |
Balance, shares at Dec. 31, 2019 | 8,506,666 | 78,000 | |||
Stock-based compensation | 680 | 680 | |||
Repurchase of Treasury Stock | $ (145) | (145) | |||
Repurchase of Treasury Stock, shares | 44,729 | ||||
Dividends on Series A preferred stock | (1,644) | (1,644) | |||
Net income | 3,399 | 3,399 | |||
Balance at Mar. 31, 2020 | $ (459) | 69,231 | 8,201 | 76,973 | |
Balance, shares at Mar. 31, 2020 | 8,506,666 | 122,729 | |||
Balance at Dec. 31, 2020 | $ (499) | 71,226 | 14,789 | 85,516 | |
Balance, shares at Dec. 31, 2020 | 9,656,041 | 141,299 | |||
Stock-based compensation | 372 | 372 | |||
Shares issued pursuant to the Employee Stock Purchase Plan, shares | 51,437 | ||||
Conversion of warrants and options | 21,687 | 21,687 | |||
Conversion of warrants and options, shares | 1,049,915 | ||||
Dividends on Series A preferred stock | (1,184) | (1,184) | |||
Net income | 8,844 | 8,844 | |||
Balance at Mar. 31, 2021 | $ (499) | $ 92,101 | $ 23,633 | $ 115,235 | |
Balance, shares at Mar. 31, 2021 | 10,757,393 | 141,299 |
Condensed Consolidated Statem_4
Condensed Consolidated Statements of Cash Flows (Unaudited) - USD ($) $ in Thousands | 3 Months Ended | |
Mar. 31, 2021 | Mar. 31, 2020 | |
Cash Flows From Operating Activities | ||
Net income | $ 8,844 | $ 3,399 |
Adjustments to reconcile net income to net cash provided by operating activities: | ||
Stock based compensation | 372 | 680 |
Bad debt expense | 2 | 7 |
Depreciation and amortization of property and equipment | 1,944 | 1,589 |
Amortization of intangible assets | 1,281 | 1,048 |
Amortization of debt discount | 43 | 43 |
Non-cash lease expense | 11 | (108) |
Gain (loss) on sale of property and equipment | (3) | 2 |
PPP loan forgiveness | (478) | |
Change in fair value of warrant liabilities | (6,468) | 412 |
Inducement loss on warrant conversion | 246 | |
Changes in operating assets and liabilities: | ||
Receivables | (10,343) | (455) |
Inventories | 6,946 | 7,580 |
Prepaid expenses and other | (737) | (46) |
Income tax receivable/payable | 5,477 | 1,300 |
Other assets | (49) | (17) |
Accounts payable, accrued expenses and other current liabilities | 4,799 | 1,793 |
Operating lease liability | (276) | |
Total Adjustments | 15,979 | 12,728 |
Net Cash Provided By Operating Activities | 24,823 | 16,127 |
Cash Flows From Investing Activities | ||
Cash paid for acquisitions | (4,302) | |
Proceeds from sales of property and equipment | 3 | 4,932 |
Purchases of property and equipment | (1,868) | (1,774) |
Net Cash Used In Investing Activities | (6,167) | 3,158 |
Cash Flows From Financing Activities | ||
Net repayments under M&T bank floor plan | (15,028) | (10,554) |
Borrowings under Houston mortgage with M&T bank | 5,005 | |
Repayment of long term debt with M&T bank | (802) | (725) |
Proceeds from financing liability | 3,688 | |
Repayments of financing liability | (344) | (226) |
Payment of dividends on Series A preferred stock | (1,210) | |
Repurchase of Treasury Stock | (145) | |
Proceeds from exercise of warrants | 11,582 | |
Proceeds from exercise of stock options | 244 | |
Repayments of acquisition notes payable | (801) | (761) |
Loan issuance costs | (28) | (68) |
Net Cash Used In Financing Activities | (2,699) | (7,474) |
Net Increase In Cash | 15,957 | 11,811 |
Cash - Beginning | 63,512 | 31,458 |
Cash - Ending | 79,469 | 43,269 |
Supplemental Disclosures of Cash Flow Information: | ||
Cash paid during the period for interest | 1,802 | 2,592 |
Cash paid during the period for income taxes net of refunds received | ||
Non-Cash Investing and Financing Activities | ||
Accrued dividends on Series A Preferred Stock | 1,184 | 1,644 |
Operating lease assets - ASC 842 adoption | (17,781) | |
Operating lease liabilities - ASC 842 adoption | 17,845 | |
Operating lease assets | (388) | |
Operating lease liabilities | 388 | |
Net assets acquired in acquisitions | $ 2,161 |
Business Organization and Natur
Business Organization and Nature of Operations | 3 Months Ended |
Mar. 31, 2021 | |
Organization, Consolidation and Presentation of Financial Statements [Abstract] | |
Business Organization and Nature of Operations | NOTE 1 – BUSINESS ORGANIZATION AND NATURE OF OPERATIONS Lazydays Holdings, Inc. (the “Company” or “Holdings”), a Delaware corporation, was originally formed on October 24, 2017, as a wholly owned subsidiary of Andina Acquisition Corp. II (“Andina”), an exempted company incorporated in the Cayman Islands on July 1, 2015 for the purpose of entering into a merger, share exchange, asset acquisition, share purchase, recapitalization, reorganization or other similar business combination with one or more business targets. On October 27, 2017, a merger agreement was entered into by and among Andina, Andina II Holdco Corp. (“Holdco”), a Delaware corporation and wholly-owned subsidiary of Andina, Andina II Merger Sub Inc., a Delaware corporation and wholly-owned subsidiary of Holdco (“Merger Sub”), Lazy Days’ R.V. Center, Inc. (and its subsidiaries), a Delaware corporation (“Lazydays RV”) and solely for certain purposes set forth in the merger agreement, A. Lorne Weil (the “Merger Agreement”). The Merger Agreement provided for a business combination transaction by means of (i) a merger of Andina with and into Holdco, with Holdco surviving, changing its name to Lazydays Holdings, Inc. and becoming a new public company (the “Redomestication Merger”) and (ii) a merger of Lazydays RV with and into Merger Sub with Lazydays RV surviving and becoming a direct wholly-owned subsidiary of Holdings (the “Transaction Merger” and together with the Redomestication Merger, the “Mergers”). On March 15, 2018, the Mergers were consummated. Lazydays RV has subsidiaries that operate recreational vehicle (“RV”) dealerships in twelve locations including two in the state of Florida, two in the state of Colorado, two in the state of Arizona, three in the state of Tennessee, one in the state of Minnesota and two in the state of Indiana. Lazydays RV also has a dedicated service center location near Houston, Texas, which opened in February 2020. Through its subsidiaries, Lazydays RV sells and services new and pre-owned RVs, and sells related parts and accessories. It also offers to its customers such ancillary services as overnight campground and restaurant facilities. The Company also arranges financing and extended service contracts for vehicle sales through third-party financing sources and extended warranty providers. |
Significant Accounting Policies
Significant Accounting Policies | 3 Months Ended |
Mar. 31, 2021 | |
Accounting Policies [Abstract] | |
Significant Accounting Policies | NOTE 2 – SIGNIFICANT ACCOUNTING POLICIES Basis of Presentation The accompanying unaudited condensed consolidated financial statements have been prepared in accordance with generally accepted accounting principles in the United States of America (“GAAP”) and the rules and regulations of the United States Securities and Exchange Commission (the “SEC”). Accordingly, these condensed consolidated financial statements do not include all of the information and footnotes required by GAAP for complete financial statements. For additional information, these condensed consolidated financial statements should be read in conjunction with Lazydays Holdings, Inc.’s consolidated financial statements and notes as of December 31, 2020 and 2019 and for the years then ended, included in the Annual Report on Form 10-K filed with the SEC on March 19, 2021. In the opinion of management, all adjustments (consisting of normal recurring accruals) considered necessary for a fair presentation have been included. Principles of Consolidation The condensed consolidated financial statements include the accounts of Holdings, Lazydays RV and its wholly owned subsidiary LDRV Holdings Corp. LDRV Holdings Corp is the sole owner of Lazydays Land Holdings, LLC, Lazydays Tampa Land Holdings, LLC, Lazydays RV America, LLC, Lazydays RV Discount, LLC, Lazydays Mile Hi RV, LLC, LDRV of Tennessee LLC, Lazydays of Minneapolis LLC, Lazydays of Central Florida, LLC, Lone Star Acquisition LLC, Lone Star Diversified LLC, LDRV Acquisition Group of Nashville LLC, LDRV of Nashville LLC, Lazydays RV of Phoenix, LLC, Lazydays RV of Elkhart, LLC, Lazydays Land of Elkhart, LLC, Lazydays Service of Elkhart, LLC, Lazydays RV of Chicagoland, LLC and Lazydays Land of Chicagoland, LLC (collectively, the “Company”, “Lazydays” or “Successor”). All significant inter-company accounts and transactions have been eliminated in consolidation. Restatement of Previously Reported Financial Statements The notes included herein should be read in conjunction with the Company’s restated audited consolidated financial statements included in the Company’s Annual Report on Form 10-K/A filed with the SEC on June __, 2021 (the “2020 Form 10-K/A”). As previously disclosed in the 2020 Form 10-K/A, the Company restated its previously issued consolidated financial statements for the years ended December 31, 2020, 2019 and 2018 to make the necessary accounting adjustments related to warrant accounting. The Company has restated herein its condensed consolidated financial statements for the quarter ended March 31, 2020 and related amounts within the accompanying footnotes to the condensed consolidated financial statements. For the quarter ended March 31, 2020, restated net income is $3.4 million, an increase of $.4 million from the previously disclosed net income of $3.0 million. The tables below set forth the unaudited condensed consolidated balance sheet and condensed consolidated statement of operations originally reported, adjustments, and the restated balances as of and for the three months ended March 31, 2020 and the condensed consolidated statement of cash flow amounts originally reported, adjustments, and the restated balances for the three months ended March 31, 2020. March 31, 2020 (unaudited) As Previously Reported Restatement As Restated Total Assets $ 428,130 $ - $ 428,130 Liabilities and Stockholder’ Equity Total current liabilities $ 181,526 $ - 181,526 Financing liability, non-current portion, net of debt discount 68,158 - 68,158 Long term debt, non-current portion, net of debt discount 7,746 - 7,746 Operating lease liability, non-current portion 14,405 - 14,405 Deferred tax liability 16,450 - 16,450 Warrant liabilities - 335 335 Total liabilities 288,285 335 288,620 Commitments and Contingencies Series A Convertible Preferred Stock; 600,000 shares, designated, issued, and outstanding as of December 31, 2020; liquidation preference of $60,000 as of December 31, 2020 62,537 - 62,537 Stockholders’ Equity Preferred Stock, $0.0001 par value; 5,000,000 shares authorized; - - - Common stock, $0.0001 par value; 100,000,000 shares authorized; 8,506,666 shares issued and outstanding at March 31, 2020 - - - Additional paid-in capital 78,222 (8,991 ) 69,231 Treasury Stock, at cost, 122,729 shares at March 31, 2020 (459 ) - (459 ) (Accumulated deficit) Retained earnings (455 ) 8,656 8,201 Total stockholders’ equity 77,308 (335 ) 76,973 Total liabilities and stockholders’ equity $ 428,130 $ - $ 428,130 Three months ended March 31, 2020 (Unaudited) As Previously Reported Restatement As Restated Income from Operations $ 6,784 $ - $ 6,784 Other income/expenses Loss on sale of property and equipment (2 ) - (2 ) Interest expense (2,495 ) - (2,495 ) Change in fair value of warrant liabilities - 412 412 Total other expense (2,497 ) 412 (2,085 ) Income before income tax expense 4,287 412 4,699 Income tax expense (1,300 ) - (1,300 ) Net income $ 2,987 $ 412 $ 3,399 Dividends of Series A Convertible Preferred Stock (1,644 ) - (1,644 ) Net income attributable to common stock and participating securities $ 1,343 $ 412 $ 1,755 EPS: Basic and diluted income per share $ 0.08 $ 0.04 $ 0.12 Weighted average shares outstanding basic and diluted 9,757,036 9,757,036 9,757,036 Three Months Ended March 31, 2020 As Previously Reported Restatement As Restated Net Income $ 2,987 $ 412 $ 3,399 Adjustments to reconcile net income to net cash provided by operating activities: 13,140 13,140 Change in fair value of warrant liabilities - (412 ) (412 ) Net cash provided by operating activities 16,127 - 16,127 Net cash provided by investing activities 3,158 - 3,158 Net cash used in financing activities (7,474 ) - (7,474 ) Net change in cash and cash equivalents 11,811 - 11,811 Cash - Beginning 31,458 - 31,458 Cash - Ending $ 43,269 $ - $ 43,269 Use of Estimates in the Preparation of Financial Statements The preparation of financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the condensed consolidated financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates. Significant estimates include the assumptions used in the valuation of the net assets acquired in business combinations, goodwill and other intangible assets, provision for charge-backs, inventory write-downs, allowance for doubtful accounts and stock-based compensation and fair value of warrant liabilities. Revenue Recognition The core principle of revenue recognition is that an entity recognizes revenue to depict the transfer of promised goods or services to customers in an amount that reflects the consideration to which the entity expects to be entitled in exchange for those goods or services. The Company applies a five-step model for revenue measurement and recognition. Revenues are recognized when control of the promised goods or services is transferred to the customers at the expected amount the Company is entitled to for such goods and services. Taxes collected on revenue producing transactions are excluded from revenue in the condensed consolidated statements of income. The following table represents the Company’s disaggregation of revenue: Three months ended March 31, 2021 March 31, 2020 New vehicle revenue $ 167,411 $ 102,444 Preowned vehicle revenue 77,470 64,744 Parts, accessories, and related services 10,261 10,765 Finance and insurance revenue 14,608 11,272 Campground and other revenue 1,243 1,629 Total $ 270,993 $ 190,854 Revenue from the sale of vehicles is recognized at a point in time on delivery, transfer of title and completion of financing arrangements. Revenue from the sale of parts, accessories and related service is recognized as services and parts are delivered or as a customer approves elements of the completion of service. Revenue from the sale of parts, accessories and related service is recognized in other revenue in the accompanying condensed consolidated statements of income. The Company receives commissions from the sale of insurance and vehicle service contracts to customers. In addition, the Company arranges financing for customers through various financial institutions and receives commissions. The Company may be charged back (“charge-backs”) for financing fees, insurance or vehicle service contract commissions in the event of early termination of some contracts by its customers. The revenues from financing fees and commissions are recorded at the time of the sale of the vehicles and an allowance for future charge-backs is established based on historical operating results and the termination provision of the applicable contracts. The estimates for future chargebacks require judgment by management, and as a result there is an element of risk associated with these revenue streams. The Company recognized finance and insurance revenues, less the additions to the charge-back allowance, which is included in other revenue as follows (unaudited): Three months ended March 31, 2021 March 31, 2020 Gross finance and insurance revenues $ 16,054 $ 12,583 Additions to charge-back allowance (1,446 ) (1,311 ) Net Finance Revenue $ 14,608 $ 11,272 The Company has an accrual for charge-backs, which totaled $5,965 and $5,553 at March 31, 2021 and December 31, 2020, respectively, and is included in “Accounts payable, accrued expenses and other current liabilities” in the accompanying condensed consolidated balance sheets. Deposits on vehicles received in advance are accounted for as a liability and recognized into revenue upon completion of each respective transaction. These contract liabilities are included in Note 5 – Accounts Payable, Accrued Expenses, and Other Current Liabilities as customer deposits. During the three months ended March 31, 2021, $2,917 of contract liabilities as of December 31, 2020 were recognized in revenue. Inventories Vehicle and parts inventories are recorded at the lower of cost or net realizable value, with cost determined by the last-in, first-out (“LIFO”) method. Cost includes purchase costs, reconditioning costs, dealer-installed accessories and freight. For vehicles accepted in trades, the cost is the fair value of such pre-owned vehicles at the time of the trade-in. Retail parts, accessories and other inventories primarily consist of retail travel and leisure specialty merchandise. The current replacement costs of LIFO inventories exceeded their recorded values by $5,514 and $3,627 as of March 31, 2021 and December 31, 2020, respectively. Cumulative Redeemable Convertible Preferred Stock The Company’s Series A Preferred Stock (See Note 10 – Preferred Stock) is cumulative redeemable convertible preferred stock. Accordingly, it is classified as temporary equity and is shown net of issuance costs and the relative fair value of warrants issued in conjunction with the issuance of the Series A Preferred Stock. Unpaid preferred dividends are accumulated, compounded at each quarterly dividend date and presented within the carrying value of the Series A Preferred Stock until a dividend is declared by the Company’s board of directors (the “Board”). Stock Based Compensation The Company accounts for stock-based compensation for employees and directors in accordance with ASC 718, Compensation. ASC 718 requires all share-based payments to employees, including grants of employee stock options, to be recognized in the statement of income based on their fair values. Under the provisions of ASC 718, stock-based compensation costs are measured at the grant date, based on the fair value of the award, and are recognized as expense over the employee’s requisite or derived service period. In accordance with ASC 718, excess tax benefits realized from the exercise of stock-based awards are classified as cash flows from operating activities. All excess tax benefits and tax deficiencies (including tax benefits of dividends on share-based payment awards) are recognized as income tax expenses or benefits in the condensed consolidated statements of income. Earnings Per Share The Company computes basic and diluted earnings/(loss) per share (“EPS”) by dividing net earnings/(loss) by the weighted average number of shares of common stock outstanding during the period. The Company is required, in periods in which it has net income, to calculate EPS using the two-class method. The two-class method is required because the Company’s Series A Preferred Stock have the right to receive dividends or dividend equivalents should the Company declare dividends on its common stock. Under the two-class method, earnings for the period are allocated on a pro-rata basis to the common and preferred stockholders. The weighted-average number of common and preferred shares outstanding during the period is then used to calculate basic EPS for each class of shares. In periods in which the Company has a net loss, basic loss per share is calculated by dividing the loss attributable to common stockholders by the weighted-average number of common shares outstanding during the period. The two-class method is not used, because the preferred stock does not participate in losses. The following table summarizes net income attributable to common stockholders used in the calculation of basic and diluted income (loss) per common share: For the three months ended For the three months ended March 31, 2020 March 31, 2021 (Restated) (Dollars in thousands - except share and per share amounts) Distributed earning allocated to common stock $ - $ - Undistributed earnings allocated to common stock 5,859 1,200 Net earnings allocated to common stock 5,859 1,200 Net earnings allocated to participating securities 1,801 555 Net earnings allocated to common stock and participating securities $ 7,660 $ 1,755 Weighted average shares outstanding for basic earning per common share 10,596,846 9,757,036 Dilutive effect of warrants and options 300,357 - Weighted average shares outstanding for diluted earnings per share computation 10,897,203 9,757,036 Basic income per common share $ 0.54 $ 0.12 Diluted income per common share $ 0.32 $ 0.12 During the three months ended March 31, 2021 and 2020, respectively, the denominator of the basic EPS was calculated as follow: For the For the March 31, 2021 March 31, 2020 Weighted average outstanding common shares 10,596,846 8,417,537 Weighted average prefunded warrants 300,357 1,339,499 Weighted shares outstanding - basic $ 10,897,203 $ 9,757,036 During the three months ended March 31, 2021 and 2020, respectively, the denominator of the dilutive EPS was calculated as follows: For the For the March 31, 2021 March 31, 2020 Weighted average outstanding common shares 10,596,846 8,417,537 Weighted average prefunded warrants 300,357 1,339,499 Weighted average warrants 1,475,444 - Weighted average options 1,844,714 - Weighted average convertible preferred stock 6,080,354 6,126,112 Weighted shares outstanding - basic and diluted 20,297,715 15,883,148 The following common stock equivalent shares were excluded from the computation of the diluted income per share, since their inclusion would have been anti-dilutive: For the For the March 31, 2021 March 31, 2020 Shares underlying Series A Convertible Preferred Stock - - Shares underlying warrants - 4,677,458 Stock options - 3,798,818 Share equivalents excluded from EPS - 8,476,276 As of March 31, 2021, the Company had declared dividends of $1,184 on its Series A Convertible Preferred Stock, which are included in dividends payable on the accompanying Condensed Consolidated Balance Sheets. The dividend was paid on April 1, 2021. As a result, the Series A Convertible Preferred Stock was convertible into 5,962,733 shares of common stock as of March 31, 2021. Upon conversion, the Company has the option to pay accrued dividends in cash or allow conversion into common stock. Prior Period Financial Statement Correction of an Immaterial Misstatemen During the fourth quarter of 2020, the Company identified adjustments required to correct earnings per share for the first three quarters of 2020. The errors discovered resulted in an understatement in earning per share of $0.01 for the three months ended March 31, 2020. Based on an analysis of “Accounting Changes and Error Corrections” (“ASC 250”), Staff Accounting Bulletin 99 – “Materiality” (“SAB 99”) and Staff Accounting Bulletin 108 – “Considering the Effects of Prior Year Misstatements when Quantifying Misstatements in Current Year Financial Statements” (“SAB 108”), the Company determined that these errors were immaterial to the previously issued condensed consolidated financial statements, and as such, no restatement was necessary. Correcting prior period financial statements for immaterial errors would not require previously filed reports to be amended. Such correction may be made the next time the registrant files the prior period financial statements. Accordingly, the misstatements were corrected prospectively in the Form 10-Q for the quarter ended March 31, 2021. Advertising Costs Advertising and promotion costs are charged to operations in the period incurred. Advertising and promotion costs totaled approximately $4,412 and $4,359 for the three months ended March 31, 2021 and March 31, 2020, respectively. Income Taxes The Company recognizes deferred tax liabilities and assets for the expected future tax consequences of events that have been included in the condensed consolidated financial statements or tax returns. Deferred tax assets and liabilities are determined based on the difference between the financial statement and tax basis of assets and liabilities using enacted tax rates in effect for the year in which the differences are expected to reverse. The Company estimates the degree to which tax assets and credit carry forwards will result in a benefit based on expected profitability by tax jurisdiction. In its interim condensed consolidated financial statements, the Company follows the guidance in ASC 270, “Interim Reporting” and ASC 740 “Income Taxes”, whereby the Company utilizes the expected annual effective tax rate in determining its income tax provisions for the interim periods. Seasonality The Company’s operations generally experience modestly higher volumes of vehicle sales in the first half of each year due in part to consumer buying trends and the hospitable warm climate during the winter months at the Company’s Florida and Arizona locations. In addition, the northern locations in Colorado, Tennessee, Minnesota and Indiana generally experience moderately higher vehicle sales during the spring months. Vendor Concentrations The Company purchases its new RVs and replacement parts from various manufacturers. During the three months ended March 31, 2021, three major manufacturers accounted for 45.9%, 27.7% and 21.8% of RV purchases. During the three months ended March 31, 2020, four major manufacturers accounted for 28.8%, 23.7%, 18.4% and 17.1% of RV purchases. The Company is subject to dealer agreements with each manufacturer. The manufacturer is entitled to terminate the dealer agreement if the Company is in material breach of the agreement’s terms. Geographic Concentrations The percent of revenues generated by the Florida locations, Colorado locations, Arizona locations and Tennessee locations, which generate greater than 10% of revenues, were as follows (unaudited): Three months ended March 31, 2021 March 31, 2020 Florida 61 % 75 % Colorado 11 % 11 % Arizona 12 % <10 % Tennessee 12 % <10 % These geographic concentrations increase the exposure to adverse developments related to competition, as well as economic, demographic and weather. Impact of COVID-19 In March 2020, the World Health Organization declared the outbreak of the novel coronavirus (“COVID-19”) pandemic, which continues to spread throughout the United States and globally. Beginning in mid-to-late March of 2020, the COVID-19 pandemic led to severe disruptions in general economic activity as businesses and federal, state and local governments took increasingly broad actions to mitigate the impact of the COVID-19 pandemic on public health, including through “shelter in place” or “stay at home” orders in the states in which we operate. As we modified our business practices to conform to government guidelines and best practices to ensure the health and safety of our customers, employees and the communities we serve, we saw significant early declines in new and pre-owned vehicle unit sales, sales of parts, accessories and related services, including finance and insurance revenues as well as campground and miscellaneous revenues. We took a number of actions in April 2020 to adjust resources and costs to align with reduced demand caused by the COVID-19 pandemic. These actions included: ● Reduction of our workforce by 25%; ● Temporary reduction of senior management salaries (April 2020 through May 2020); ● Suspension of 2020 annual pay increases; ● Temporary suspension of 401k match (April 2020 through May 2020); ● Delay of non-critical capital projects; and ● Focus of resources on core sales and service operations. As described under Note 7 - Debt below, to further protect our liquidity and cash position, we negotiated with our lenders for the temporary suspension of scheduled principal and interest payments on our term and mortgage loans from April 15, 2020 through June 15, 2020 and for the temporary suspension of scheduled floorplan curtailment payments from April 1, 2020 through June 15, 2020. We also received $8,704 in loans (the “PPP Loans”) under the Paycheck Protection Program of the Coronavirus Aid, Relief, and Economic Security Act (“CARES Act”). We applied for loan forgiveness under the PPP Loans. As of March 31, 2021, one of the PPP Loans had been forgiven for $478. In June 2021, four additional loans were forgiven for $2,136. We are expecting a response to our forgiveness application on the remaining loan during the second quarter of 2021. The improvement in sales beginning in May 2020 likely relates, at least in part, to an increase in consumer demand as consumers seek outdoor travel and leisure activities that permit appropriate social distancing. However, we can provide no assurances that such growth in sales will continue at the same rate that occurred between May 2020 and March 2021, or at all, over any time period, and sales may ultimately decline. Furthermore, our improved sales and cost savings measures to date may not be sufficient to offset any later impacts of the COVID-19 pandemic, and our liquidity could be negatively impacted, if prior sales trends from May 2020 through March 31, 2021 are reversed, which may occur, for example, if the cruise line, air travel and hotel industries begin to recover. Our operations also depend on the continued health and productivity of our employees at our dealerships service locations and corporate headquarters throughout the COVID-19 pandemic. The extent to which the COVID-19 pandemic ultimately impacts our business, results of operations and financial condition will depend on future developments, which are highly uncertain and cannot be predicted, including the severity and duration of the COVID-19 pandemic, the efficacy and availability of vaccines, and further actions that may be taken by individuals, businesses and federal, state and local governments in response. Even after the COVID-19 pandemic has subsided, the Company may experience significant adverse effects to its business as a result of its global economic impact, including any economic recession or downturn and the impact of such a recession or downturn on unemployment levels, consumer confidence, levels of personal discretionary spending and credit availability. Reclassifications Certain amounts in prior periods have been reclassified to conform to the current period presentation. These reclassifications had no effect on the previously reported net income. Recently Issued Accounting Standards In March 2020, the FASB issued ASU No. 2020-04, Reference Rate Reform (Topic 848) (“ASU 2020-04”). This standard, effective for reporting periods through December 31, 2022, provides accounting relief for contract modifications that replace an interest rate impacted by reference rate reform (e.g., London Interbank Offered Rate (“LIBOR”)) with a new alternative reference rate. The guidance is applicable to investment securities, receivables, loans, debt, leases, derivatives and hedge accounting elections and other contractual arrangements. The new standard provides temporary optional expedients and exceptions to current GAAP guidance on contract modifications and hedge accounting. Specifically, a modification to transition to an alternative reference rate is treated as an event that does not require contract remeasurement or reassessment of a previous accounting treatment. The standard is generally effective for all contract modifications made and hedging relationships evaluated through December 31, 2022, as a result of reference rate reform. The Company is currently evaluating the impact that this new standard will have on our condensed consolidated financial statements. Recently Adopted Accounting Pronouncements In June 2016, the FASB issued ASU No. 2016-13, Financial Instruments - Credit Losses (Topic 326) (“ASU 2016-13”). This standard requires the use of a forward-looking expected loss impairment model for trade and other receivables, held-to-maturity debt securities, loans and other instruments. This standard also requires impairments and recoveries for available-for-sale debt securities to be recorded through an allowance account and revises certain disclosure requirements. In April 2019, the FASB issued ASU 2019-04, Codification Improvements, which provides guidance on accounting for credit losses on accrued interest receivable balances and guidance on including recoveries when estimating the allowance. In May 2019, the FASB issued ASU 2019-05, Targeted Transition Relief, which allows entities with an option to elect fair value for certain instruments upon adoption of Topic 326. The standard is effective for the Company for fiscal years, and interim periods within those fiscal years, beginning after December 15, 2020. The Company adopted ASU 2016-13 on January 1, 2021 and the adoption did not materially impact its condensed consolidated financial statements. Leases Lease recognition At the inception of a contract, we determine whether an arrangement is or contains a lease. For all leases, we determine the classification as either operating or financing. Operating lease assets represent our right to use an underlying asset for the lease term, and lease liabilities represent our obligation to make lease payments under the lease. Lease recognition occurs at the commencement date and lease liability amounts are based on the present value of lease payments over the lease term. Our lease terms may include options to extend or terminate the lease when it is reasonably certain that we will exercise that option. Because most of our leases do not provide information to determine an implicit interest rate, we use our incremental borrowing rate in determining the present value of lease payments. Operating lease assets also include any lease payments made prior to the commencement date and exclude lease incentives received. Operating lease expense is recognized on a straight-line basis over the lease term. We have lease agreements with both lease and non-lease components, which are generally accounted for together as a single lease component. Subsequent Events Management of the Company has analyzed the activities and transactions subsequent to March 31, 2021 through the date these condensed consolidated financial statements were issued to determine the need for any adjustments to or disclosures within the condensed consolidated financial statements. The Company did not identify any recognized or non-recognized subsequent events that would require disclosure in the condensed consolidated financial statements other than the following items. On June 10, 2021, the Company was granted forgiveness on four PPP Loans in the amount of $2,136. On June 14, 2021, the Company signed an agreement with M&T Bank to extend the maturity date of the credit facility to September 15, 2021. |
Business Combination
Business Combination | 3 Months Ended |
Mar. 31, 2021 | |
Business Combinations [Abstract] | |
Business Combination | NOTE 3 – BUSINESS COMBINATION Acquisitions of Dealerships On May 19, 2020, the Company consummated the acquisition contemplated by the Company’s asset purchase agreement with Korges Enterprises, Inc. (“Korges”). The purchase price consisted solely of cash paid to Korges. As part of the acquisition, the Company acquired the inventory of Korges and has added the inventory to the M&T Floor Plan Line of Credit (as defined below). On October 6, 2020, the Company consummated the acquisition contemplated by the Company’s asset purchase agreement with Total Value Recreation Vehicles of Indiana, Inc. (“Total RV”). The purchase price consisted solely of cash paid to Total RV. As part of the acquisition, the Company acquired the inventory of Total RV and has added the inventory to the M&T Floor Plan Line of Credit (as defined below). On December 1, 2020, the Company consummated the acquisition contemplated by the Company’s asset purchase agreement with Camp-Land, Inc. (“Camp-Land”). The purchase price consisted of cash paid to Camp-Land and a note payable to the seller of Camp-Land. The note payable is a four year note which matures on January 5, 2025, which requires annual payments of $435 in principal and interest. The note bears interest at 3.35% per year. As part of the acquisition, the Company acquired the inventory of Camp-Land and has added the inventory to the M&T Floor Plan Line of Credit (as defined below). On March 23, 2021, the Company consummated the acquisition contemplated by the Company’s asset purchase agreement with Chilhowee Trailer Sales, Inc. (“Chilhowee”). The purchase price consisted solely of cash paid to Chilhowee. As part of the acquisition, the Company acquired the inventory of Chilhowee and has added the inventory to the M&T Floor Plan Line of Credit (as defined below). The Company accounted for the asset purchase agreements as business combinations using the purchase method of accounting as it was determined that Korges, Total RV, Camp-Land and Chilhowee each constituted a business. As a result, the Company determined its preliminary allocation of the fair value of the assets acquired and the liabilities assumed for these dealerships as follows: 2021 2020 Inventories $ 3,590 $ 18,932 Accounts receivable and prepaid expenses 150 1,167 Property and equipment 392 5,417 Intangible assets 1,220 8,480 Total assets acquired 5,352 33,996 Accounts payable, accrued expenses and other current liabilities 748 1,004 Floor plan notes payable 2,443 20,855 Total liabilities assumed 3,191 21,859 Net assets acquired $ 2,161 $ 12,137 The fair value of consideration paid was as follows: 2021 2020 Purchase Price: $ 4,302 $ 16,653 Note payable issued to former owners - 1,600 $ 4,302 $ 18,253 Goodwill represents the excess of the purchase price over the estimated fair value assigned to tangible and identifiable intangible assets acquired and liabilities assumed from, Korges, Total RV, Camp-Land and Chilhowee. Goodwill associated with the transactions is detailed below: 2021 2020 Total consideration $ 4,302 $ 18,253 Less net assets acquired 2,161 12,137 Goodwill $ 2,141 $ 6,116 Goodwill is expected to be deductible to the extent the Company has tax basis. The following table summarizes the Company’s preliminary allocation of the purchase price to the identifiable intangible assets acquired as of the date of the closings. Gross Asset Amount at Acquisition Date Weighted Average Amortization Period in Years Customer Lists $ 470 10 years Dealer Agreements $ 9,000 10 years Noncompete Agreement $ 230 5 years The Company recorded approximately $30,118 in revenue and $2,610 in net income prior to income taxes during the period from January 1, 2021 to March 31, 2021 related to these acquisitions. Pro Forma Information The following unaudited pro forma financial information summarizes the combined results of operations for the Company as though the purchase of Korges, Total RV, Camp-Land and Chilhowee had been consummated on January 1, 2020. For the three months ended March 31, 2021 2020 Revenue $ 277,326 $ 219,055 Income before income taxes $ 21,082 $ 3,952 Net income $ 9,151 $ 3,231 The Company adjusted the combined income of Lazydays RV with Korges, Total RV, Camp-Land and Chilhowee, and adjusted net income to eliminate business combination expenses as well as the incremental depreciation and amortization associated with the preliminary purchase price allocation to determine pro forma net income. |
Inventories
Inventories | 3 Months Ended |
Mar. 31, 2021 | |
Inventory Disclosure [Abstract] | |
Inventories | NOTE 4 – INVENTORIES Inventories consist of the following: As of As of March 31, 2021 December 31, 2020 (Unaudited) New recreational vehicles $ 82,400 $ 92,434 Pre-owned recreational vehicles 30,133 22,967 Parts, accessories and other 5,514 4,493 118,047 119,894 Less: excess of current cost over LIFO (5,514 ) (3,627 ) Total $ 112,533 $ 116,267 |
Accounts Payable, Accrued Expen
Accounts Payable, Accrued Expenses and Other Current Liabilities | 3 Months Ended |
Mar. 31, 2021 | |
Payables and Accruals [Abstract] | |
Accounts Payable, Accrued Expenses and Other Current Liabilities | NOTE 5 – ACCOUNTS PAYABLE, ACCRUED EXPENSES AND OTHER CURRENT LIABILITIES Accounts payable, accrued expenses and other current liabilities consist of the following: As of As of (Unaudited) Accounts payable $ 22,701 $ 18,077 Other accrued expenses 4,655 4,713 Customer deposits 8,130 6,002 Accrued compensation 3,037 4,311 Accrued charge-backs 5,965 5,553 Accrued interest 130 125 Total $ 44,618 $ 38,781 |
Leases
Leases | 3 Months Ended |
Mar. 31, 2021 | |
Leases [Abstract] | |
Leases | NOTE 6 – LEASES The Company leases property and equipment throughout the United States primarily under operating leases. Leases with lease terms of 12 months or less are expensed on a straight-line basis over the lease term and are not recorded in the Condensed Consolidated Balance Sheets. Most leases include one or more options to renew, with renewal terms that can extend the lease term up to 20 years (some leases include multiple renewal periods). The exercise of lease renewal options is at our sole discretion. In addition, some of our lease agreements include rental payments adjusted periodically for inflation. Our lease agreements neither contain any residual value guarantees nor impose any significant restrictions or covenants. The Company leases properties for its RV retail locations through twelve operating leases. The Company also leases billboards and certain of its equipment through operating leases. The related right-of-use (“ROU”) assets for these operating leases are included in operating lease assets. On May 19, 2020, the Company entered into a new lease for the property associated with the Korges acquisition. The lease was evaluated as a finance lease. As a result, a right of use asset was recorded in property and equipment for $4,015 with an offsetting $4,015 financing liability. As of March 31, 2021, the weighted-average remaining lease term and weighted-average discount rate of operating leases was 5.0 years and 5.0%, respectively. Operating lease costs for the three month period ended March 31, 2021 was $970, including variable lease costs. There were no short term leases for the three months ended March 31, 2021. Maturities of lease liabilities as of March 31, 2021 were as follows: Maturity Date Operating Leases Remaining nine months ending December 31, 2021 $ 3,003 2022 3,722 2023 3,519 2024 2,639 2025 1,939 Thereafter 2,179 Total lease payments 17,001 Less: Imputed Interest 2,008 Present value of lease liabilities $ 14,993 The following presents supplemental cash flow information related to leases during 2021: For the three Cash paid for amounts included in the measurement of lease liability: Operating cash flows for operating leases $ 970 ROU assets obtained in exchange for lease liabilities: Operating leases $ 388 Finance lease $ - $ 388 On March 10, 2020, the Company entered into an agreement for the sale of land to LD Murfreesboro TN Landlord, LLC (“LDMTL”) for $4,921. The Company has entered into a lease agreement with LDMTL with lease payments to commence upon granting of a certificate of occupancy and completion of planned construction, the cost of which was be paid for by LDMTL. The commencement date of the lease occurred at the completion of construction which occurred in late March 2021. The lease has been evaluated in accordance with ASC 842 and determined to be a failed sale leaseback. As such, it has been recorded as a finance lease and classified as financing liability in the Condensed Consolidated Balance Sheets. Lease payments began in April 2021. |
Debt
Debt | 3 Months Ended |
Mar. 31, 2021 | |
Debt Disclosure [Abstract] | |
Debt | NOTE 7 – DEBT M&T Financing Agreement On March 15, 2018, the Company terminated and replaced the Bank of America (“BOA”) credit facility with a $200,000 Senior Secured Credit Facility with M&T Bank (the “M&T Facility”). The M&T Facility includes a Floor Plan Facility (the “M&T Floor Plan Line of Credit”), a Term Loan (the “M&T Term Loan”) and a Revolving Credit Facility (the “M&T Revolver”). The M&T Facility was originally due to mature on March 15, 2021. On February 13, 2021, the Company signed an agreement with M&T to extend the maturity date to June 15, 2021. On June 14, 2021, an additional agreement was signed to extend the maturity date to September 15, 2021. The M&T Facility requires the Company to meet certain financial and other covenants and is secured by substantially all the assets of the Company. The costs of the M&T Facility were recorded as a debt discount. On March 6, 2020, the Company entered into the Third Amendment and Joinder to Credit Agreement (the “Third Amendment”) on the M&T Facility. Pursuant to the Third Amendment, Lone Star Land of Houston, LLC (the “Mortgage Loan Borrower”) and Lone Star Diversified, LLC (“Diversified”), wholly owned subsidiaries of LDRV Holdings Corp., became parties to the Credit Agreement and were identified as Additional Loan Parties. The existing borrowers and guarantors also requested that the lenders provide a mortgage loan credit facility in the aggregate principal amount of acquisition, construction and permanent mortgage financing for a property acquired by the Mortgage Loan Borrower. The amount borrowed under the mortgage was $6,136. The mortgage shall bear interest at (a) LIBOR plus an applicable margin of 2.25% or (b) the Base Rate plus a margin of 1.25%. The mortgage requires monthly payments of principal of $0.03 million and was originally due to mature on March 15, 2021. On February 13, 2021, the Company signed an agreement with M&T to extend the maturity date to June 15, 2021. On June 14, 2021, an additional agreement was signed to extend the maturity date to September 15, 2021. As of March 31, 2021, the mortgage balance was $5,931 and the interest rate was 2.375%. To help mitigate the early effects of the COVID-19 pandemic, the Company entered into the Fourth Amendment to the M&T Facility on April 15, 2020 (the “Fourth Amendment”). Pursuant to the Fourth Amendment, the parties agreed to a suspension of scheduled principal payments on the term loans and mortgage loans (to the extent the permanent loan period has begun for the mortgage loans) for the period from April 15, 2020 through June 15, 2020. Interest on the outstanding principal balances of the term loans and mortgage loans continued to accrue and be paid at the applicable interest rate during the deferment period. At the end of the deferment period, the borrowers resumed making all required payments of principal on the term loans and mortgage loans. All principal payments of the term loans and mortgage loans deferred during the deferment period are due and payable on the term loan maturity date or the mortgage loan maturity date, as applicable. Additionally, all principal payments deferred during the deferment period are due and payable (a) as described above or (b) if earlier, the date all outstanding amounts are otherwise due and payable under the terms of the credit documents (including, without limitation, upon maturity, acceleration or, to the extent applicable under the credit documents, demand for payment). In addition, the amendment includes a temporary suspension of scheduled curtailment payments required by the credit agreement for the period from April 1, 2020 through June 15, 2020. Amounts related to floor plan unused commitment fees and interest on the outstanding principal balance of the M&T Floor Plan Line of Credit (as defined below) continued to accrue and be paid at the applicable rate and on the terms set forth in the credit agreement during the suspension period. As of March 31, 2021, the payment of dividends by the Company (other than from proceeds of revolving loans) was permitted under the M&T Facility, so long as at the time of payment of any such dividend, no event of default existed under the M&T Facility, or would result from the payment of such dividend, and so long as any such dividend was permitted under the M&T Facility. As of March 31, 2021 and taking into account the effect of the Fourth Amendment to the Credit Agreement entered into on April 15, 2020, the maximum amount of cash dividends that the Company could make from legally available funds to its stockholders was limited to an aggregate of $41,631 pursuant to a trailing twelve month calculation as defined in the M&T Facility. Floor Plan Line of Credit The $175,000 M&T Floor Plan Line of Credit may be used to finance new vehicle inventory, but only $45,000 may be used to finance pre-owned vehicle inventory and $4,500 may be used to finance rental units. Principal becomes due upon the sale of the related vehicle. The M&T Floor Plan Line of Credit shall accrue interest at either (a) the fluctuating 30-day LIBOR rate plus an applicable margin which ranges from 2.00% to 2.30% based upon the Company’s total leverage ratio (as defined in the M&T Facility) or (b) the Base Rate plus an applicable margin ranging from 1.00% to 1.30% based upon the Company’s total leverage ratio (as defined in the M&T Facility). The Base Rate is defined in the M&T Facility as the highest of M&T’s prime rate, the Federal Funds rate plus 0.50% or one-month LIBOR plus 1.00%. In addition, the Company will be charged for unused commitments at a rate of 0.15%. As of March 31, 2021, the interest rate on the M&T Floor Plan Line of Credit was approximately 2.1085%. The M&T Floor Plan Line of Credit consists of the following: As of As of (Unaudited) Floor plan notes payable, gross $ 92,901 $ 105,486 Debt discount (79 ) (87 ) Floor plan notes payable, net of debt discount $ 92,822 $ 105,399 Term Loan The $20,000 M&T Term Loan will be repaid in equal monthly principal installments of $242 plus accrued interest through the maturity date. On February 13, 2021, the Company signed an agreement with M&T to extend the maturity date of the credit facility to June 15, 2021. At the maturity date, the Company must pay a principal balloon payment of $11,300 plus any accrued interest. The M&T Term Loan shall bear interest at (a) LIBOR plus an applicable margin of 2.25% to 3.00% based on the total leverage ratio (as defined in the M&T Facility) or (b) the Base Rate plus a margin of 1.25% to 2.00% based on the total leverage ratio (as defined in the M&T Facility). As of March 31, 2021, there was $12,025 outstanding under the M&T Term Loan. As of March 31, 2021, the interest rate on the M&T Term Loan was 2.375%. Revolver The $5,000 M&T Revolver allows the Company to draw up to $5,000. The M&T Revolver bears interest at (a) 30-day LIBOR plus an applicable margin of 2.25% to 3.00% based on the total leverage ratio (as defined in the M&T Facility) or (b) the Base Rate plus a margin of 1.25% to 2.00% based on the total leverage ratio (as defined in the M&T Facility). The M&T Revolver is also subject to unused commitment fees at rates varying from 0.25% to 0.50% based on the total leverage ratio (as defined in the M&T Facility). During the three months ended March 31, 2021, there were no outstanding borrowings under the M&T Revolver. PPP Loan In response to economic uncertainty caused by the COVID-19 pandemic, subsidiaries of the Company took the additional step of applying for the PPP Loans with M&T Bank (the “Lender”). On April 28, 2020, certain of the Company’s subsidiaries executed promissory notes (the “Notes”) in favor of the Lender for the PPP Loans in an aggregate amount of $6,831 which mature on April 29, 2022. Applications were submitted by other subsidiaries of the Company, which resulted in the execution of a promissory note on April 30, 2020 for $1,236 and on May 4, 2020 for $637, which will mature on April 30, 2022 and May 4, 2022, respectively. Pursuant to the promissory notes evidencing the PPP Loans (the “Notes”), such PPP Loans will bear interest at a rate of 1.0% per year. Commencing six months after each PPP Loan was disbursed, monthly payments of principal and interest will be required in amounts necessary to fully amortize the principal amount by the maturity date. The PPP Loans are unsecured and are non-recourse obligations. The Notes provide for customary events of default, and the PPP Loans may be accelerated upon the occurrence of an event of default. All or a portion of the PPP Loans may be forgiven upon application to the Lender for payroll and certain other costs incurred during the 8-week period beginning on the date each PPP Loan is disbursed, in accordance with the requirements and limitations under the CARES Act. In March 2021, one of the PPP loans was forgiven for $478. While the Company’s subsidiaries used the entire amount of the PPP Loans for qualifying expenses, no assurance can be provided that forgiveness of any portion of the remaining PPP Loans will be obtained. |
Income Taxes
Income Taxes | 3 Months Ended |
Mar. 31, 2021 | |
Income Tax Disclosure [Abstract] | |
Income Taxes | NOTE 8 – INCOME TAXES The Company recorded a provision for federal and state income taxes of $5,477 and $1,300 for the three months ended March 31, 2021 and 2020, respectively, which represent effective tax rates of approximately 37.6% and 28%, respectively. The Company’s effective tax rates differ from the federal statutory rate of 21% primarily due to local and state income tax rates, net of the federal tax effect as well as the non-deductibility of stock-based compensation expense. |
Commitments and Contingencies
Commitments and Contingencies | 3 Months Ended |
Mar. 31, 2021 | |
Commitments and Contingencies Disclosure [Abstract] | |
Commitments and Contingencies | NOTE 9 - COMMITMENTS AND CONTINGENCIES Employment Agreements The Company entered into an employment agreement with the Chief Executive Officer (“CEO”) of the Company effective as of the consummation of the Mergers. The employment agreement with the CEO provides for an initial base salary of $540 subject to annual discretionary increases. In addition, the CEO is eligible to participate in any employee benefit plans adopted by the Company from time to time and is eligible to receive an annual cash bonus based on the achievement of performance objectives. The CEO’s target bonus is 100% of his base salary. The employment agreement also provides that the CEO is to be granted an option to purchase shares of common stock of the Company (See Note 11 – Stockholders’ Equity). The employment agreement provides that if the CEO is terminated for any reason, he is entitled to receive any accrued benefits, including any earned but unpaid portion of base salary through the date of termination, subject to withholding and other appropriate deductions. In addition, in the event the CEO resigns for good reason or is terminated without cause (all as defined in the employment agreement) prior to January 1, 2022, subject to entering into a release, the Company will pay the CEO severance equal to two times the base salary in effect immediately prior to the date of termination and the average of the annual bonus actually paid to the CEO in each of the three years immediately preceding the year in which the date of termination occurs. During May 2018, the Company entered into an offer letter with the Chief Financial Officer (the “CFO”) of the Company. The offer letter provides for an initial base salary of $325 per year subject to annual discretionary increases. In addition, the CFO is eligible to participate in any employee benefit plans adopted by the Company from time to time and is eligible to receive an annual cash bonus based on the achievement of performance objectives. The CFO’s target bonus is 75% of his annual base salary (with a potential to earn a maximum of up to 150% of his target bonus). He was also provided with a relocation allowance of $100, which the CFO would have been required to repay if he had resigned from the Company or had been terminated by the Company for cause within two years of his start date. If he is terminated without cause, he will receive twelve months of his base salary as severance. If he is terminated following a change in control, he is also eligible to receive a pro-rated bonus, if the Board determines that the performance objectives have been met. He also was granted an option to purchase shares of common stock of the Company (See Note 11- Stockholders’ Equity). Director Compensation The Company’s non-employee members of the Board receive annual cash compensation of $50 for serving on the Board, $5 for serving on a committee of the Board (other than the Chairman of each of the committees) and $10 for serving as the Chairman of any of the committees of the Board. Legal Proceedings The Company is a party to multiple legal proceedings that arise in the ordinary course of business. The Company has certain insurance coverage and rights of indemnification. The Company does not believe that the ultimate resolution of these matters will have a material adverse effect on the Company’s business, results of operations, financial condition, or cash flows. However, the results of these matters cannot be predicted with certainty and an unfavorable resolution of one or more of these matters could have a material adverse effect on the Company’s business, results of operations, financial condition and/or cash flows. |
Preferred Stock
Preferred Stock | 3 Months Ended |
Mar. 31, 2021 | |
Equity [Abstract] | |
Preferred Stock | NOTE 10 – PREFERRED STOCK On March 15, 2018, the Company consummated a private placement with institutional investors for the sale of convertible preferred stock, common stock and warrants for an aggregate purchase price of $94,800 (the “PIPE Investment”). At the closing, the Company issued an aggregate of 600,000 shares of Series A Preferred Stock for gross proceeds of $60,000. The investors in the PIPE Investment were granted certain registration rights as set forth in the securities purchase agreements. The holders of the Series A Preferred Stock include 500,000 shares owned by funds managed by a member of the Board. The Series A Preferred Stock ranks senior to all outstanding stock of the Company. Holders of the Series A Preferred Stock are entitled to vote on an as-converted basis together with the holders of the common stock, and not as a separate class, at any annual or special meeting of stockholders. Each share of Series A Preferred Stock is convertible at the holder’s election at any time, at an initial conversion price of $10.0625 per share, subject to adjustment (as applicable, the “Conversion Price”). Upon any conversion of the Series A Preferred Stock, the Company will be required to pay each holder converting shares of Series A Preferred Stock all accrued and unpaid dividends, in either cash or shares of common stock, at the Company’s option. The Conversion Price will be subject to adjustment for stock dividends, forward and reverse splits, combinations and similar events, as well as for certain dilutive issuances. Dividends on the Series A Preferred Stock accrue at an initial rate of 8% per annum (the “Dividend Rate”), compounded quarterly, on each $100 of Series A Preferred Stock (the “Issue Price”) and are payable quarterly in arrears. Accrued and unpaid dividends, until paid in full in cash, will accrue at the then applicable Dividend Rate plus 2%. The Dividend Rate will be increased to 11% per annum, compounded quarterly, in the event that the Company’s senior indebtedness less unrestricted cash during any trailing twelve-month period ending at the end of any fiscal quarter is greater than 2.25 times earnings before interest, taxes, depreciation and amortization (“EBITDA”). The Dividend Rate will be reset to 8% at the end of the first fiscal quarter when the Company’s senior indebtedness less unrestricted cash during the trailing twelve-month period ending at the end of such quarter is less than 2.25 times EBITDA. If, at any time following the second anniversary of the issuance of the Series A Preferred Stock, the volume weighted average price of the Company’s common stock equals or exceeds $25.00 per share (as adjusted for stock dividends, splits, combinations and similar events) for a period of thirty consecutive trading days, the Company may elect to force the conversion of any or all of the outstanding Series A Preferred Stock at the Conversion Price then in effect. From and after the eighth anniversary of the issuance of the Series A Preferred Stock, the Company may elect to redeem all, but not less than all, of the outstanding Series A Preferred Stock in cash at the Issue Price plus all accrued and unpaid dividends. From and after the ninth anniversary of the issuance of the Series A Preferred Stock, each holder of Series A Preferred Stock has the right to require the Company to redeem all of the holder’s outstanding shares of Series A Preferred Stock in cash at the Issue Price plus all accrued and unpaid dividends. In the event of any liquidation, merger, sale, dissolution or winding up of the Company, holders of the Series A Preferred Stock will have the right to (i) receive payment in cash of the Issue Price plus all accrued and unpaid dividends, or (ii) convert the shares of Series A Preferred Stock into common stock and participate on an as-converted basis with the holders of common stock. So long as the Series A Preferred Stock is outstanding, the holders thereof, by the vote or written consent of the holders of a majority in voting power of the outstanding Series A Preferred Stock, shall have the right to designate two members to the Board. In addition, five-year warrants to purchase 596,273 shares of common stock at an exercise price of $11.50 per share were issued in conjunction with the issuance of the Series A Preferred Stock. The warrants may be exercised for cash or, at the option of the holder, on a “cashless basis” pursuant to the exemption provided by Section 3(a)(9) of the Securities Act. The warrants may be called for redemption in whole and not in part, at a price of $0.01 per share of common stock, if the last reported sales price of the Company’s common stock equals or exceeds $24.00 per share for any 20 trading days within a 30-day trading period ending on the third business day prior to the notice of redemption to warrant holders, if there is a current registration statement in effect with respect to the shares underlying the warrants. The Series A Preferred Stock, while convertible into common stock, is also redeemable at the holder’s option and, as a result, is classified as temporary equity in the condensed consolidated balance sheets. An analysis of its features determined that the Series A Preferred Stock was more akin to equity. While the embedded conversion option (“ECO”) was subject to an anti-dilution price adjustment, since the ECO was clearly and closely related to the equity host, it was not required to be bifurcated and it was not accounted for as a derivative liability under ASC 815, Derivatives and Hedging. After factoring in the relative fair value of the warrants issued in conjunction with the Series A Preferred Stock, the effective conversion price is $9.72 per share, compared to the market price of $10.29 per share on the date of issuance. As a result, a $3,392 beneficial conversion feature was recorded as a deemed dividend in the condensed consolidated statement of income because the Series A Preferred Stock is immediately convertible, with a credit to additional paid-in capital. The relative fair value of the warrants issued with the Series A Preferred Stock of $2,035 was recorded as a reduction to the carrying amount of the preferred stock in the condensed consolidated balance sheet. In addition, aggregate offering costs of $2,981 consisting of cash and the value of five-year warrants to purchase 178,882 shares of common stock at an exercise price of $11.50 per share issued to the placement agent were recorded as a reduction to the carrying amount of the preferred stock. The $632 value of the warrants was determined utilizing the Black-Scholes option pricing model using a term of 5 years, a volatility of 39%, a risk-free interest rate of 2.61% and a 0% rate of dividends. The discount associated with the Series A Preferred Stock was not accreted during the three months ended March 31, 2021 because redemption was not currently deemed to be probable. The Board declared a dividend payment on the Series A Preferred Stock of $1,184 for the three months ended March 31, 2021 which is included in dividends payable in the accompanying condensed consolidated balance sheet. The dividend was paid on April 1, 2021 to the holders. |
Stockholders' Equity
Stockholders' Equity | 3 Months Ended |
Mar. 31, 2021 | |
Equity [Abstract] | |
Stockholders' Equity | NOTE 11 – STOCKHOLDERS’ EQUITY Authorized Capital The Company is authorized to issue 100,000,000 shares of common stock, $0.0001 par value, and 5,000,000 shares of preferred stock, $0.0001 par value. The holders of the Company’s common stock are entitled to one vote per share. The holders of Series A Preferred Stock are entitled to the number of votes equal to the number of shares of common stock into which the holder’s shares are convertible. These holders of Series A Preferred Stock also participate in dividends if they are declared by the Board. See Note 10 – Preferred Stock, for additional information associated with the Series A Preferred Stock. 2018 Long-Term Incentive Equity Plan On March 15, 2018, the Company adopted the 2018 Long-Term Incentive Equity Plan (the “2018 Plan”). The 2018 Plan reserves up to 13% of the shares of common stock outstanding on a fully diluted basis. The 2018 Plan is administered by the Compensation Committee of the Board, and provides for awards of options, stock appreciation rights, restricted stock, restricted stock units, warrants or other securities which may be convertible, exercisable or exchangeable for or into common stock. Due to the fact that the fair market value per share immediately following the closing of the Mergers was greater than $8.75 per share, the number of shares authorized for awards under the 2018 Plan was increased by a formula (as defined in the 2018 Plan) not to exceed 18% of shares of common stock then outstanding on a fully diluted basis. On May 20, 2019, the Company’s stockholders approved the adoption of the Lazydays Holdings, Inc. Amended and Restated 2018 Long Term Incentive Plan (the “Incentive Plan”). The Incentive Plan amends and restates the previously adopted 2018 Plan in order to replenish the pool of shares of common stock available under the Incentive Plan by adding an additional 600,000 shares of common stock and making certain changes in light of the Tax Cuts and Jobs Act and its impact on Section 162(m) of the Internal Revenue Code of 1986, as amended. As of March 31, 2021, there were 299,557 shares of common stock available to be issued under the Incentive Plan. 2019 Employee Stock Purchase Plan On May 20, 2019, the Company’s stockholders approved the 2019 Employee Stock Purchase Plan (the “ESPP”). The ESPP reserved 900,000 shares of common stock for purchase by participants in the ESPP. Participants in the plan may purchase shares of common stock at a purchase price which will not be less than the lesser of 85% of the fair market value per share of the common on the first day of the purchase period or the last day of the purchase period. The initial offering and purchase period under the ESPP commenced on July 7, 2019 with the first purchase date to be December 2, 2019. During the three month period ended March 31, 2021, the Company recorded $102 of stock based compensation related to the ESPP. Warrants The Company had the following activity related to shares of common stock underlying warrants: Shares Underlying Weighted Average Warrants outstanding January 1, 2021 4,632,087 $ 11.50 Granted - $ - Cancelled or Expired - $ - Exercised (1,035,258 ) $ - Warrants outstanding March 31, 2021 3,596,829 $ 11.50 The table above excludes perpetual non-redeemable prefunded warrants to purchase 300,357 shares of common stock with an exercise price of $0.01 per share. On March 17, 2021, two institutional investors exercised warrants issued in the PIPE Investment with respect to an aggregate of 1,005,308 shares of our common stock for cash, resulting in the issuance of 1,005,308 shares of common stock and gross proceeds to the Company of $11,315,250 pursuant to agreements executed with the Company. The above issuances were exempt from registration under the Securities Act of 1933, as amended (the “Securities Act”) pursuant to Section 4(a)(2) of such act, and Rule 506(b) thereunder, as issuances made in a private placement to accredited investors. The Company recorded an inducement loss on warrant conversion of $246 related to these warrant exercises. The Company accounting for its warrants in the following ways: (i) the public warrants (“Public Warrants”) as equity for all periods presented (ii) the private placement warrants (“Private Warrants”) as liabilities for all periods presented and (iii) the warrants issued in connection with the Private Investment in Public Equity (“PIPE”) transaction (“PIPE Warrants”) as liabilities for all periods presented. The Company determined the following fair values for the outstanding common stock warrants recorded as liabilities: March 31. 2021 December 31, 2020 (Restated) PIPE Warrants $ 10,415 $ 13,716 Private Warrants 1,534 1,380 Total warrant liabilities $ 11,949 $ 15,096 Stock Options Stock option activity is summarized below: Shares Underlying Options Weighted Average Exercise Price Weighted Average Remaining Contractual Life Aggregate Intrinsic Value Options outstanding at December 31, 2020 4,063,362 $ 10.60 Granted - $ - Cancelled or terminated - $ - Exercised (21,978 ) $ 11.10 Options outstanding at March 31, 2021 4,041,384 $ 10.60 2.41 $ 29,146 Options vested at March 31, 2021 881,088 $ 10.75 2.15 $ 8,157 Awards with Market Conditions On March 16, 2018, the Company granted five-year incentive stock options to purchase an aggregate of 3,573,113 shares of common stock at an exercise price of $11.10 per share to employees pursuant to the 2018 Plan, including 1,458,414 shares of common stock underlying the CEO’s stock options and 583,366 shares of common stock underlying the former CFO’s stock options. A set percentage of the stock options shall vest upon the volume weighted average price (“VWAP”) of the common stock, as defined in the option agreements, being equal to or greater than a specified price per share for at least 30 out of 35 consecutive trading days, as follows and are exercisable only to the extent that they are vested: 30% of the options shall vest upon the VWAP exceeding $13.125 per share; an additional 30% of the options shall vest upon the VWAP exceeding $17.50 per share; an additional 30% of the options shall vest upon the VWAP exceeding $21.875 per share; and an additional 10% of the options shall vest upon exceeding $35.00 per share; provided that the option holder remains continuously employed by the Company (and/or any of its subsidiaries) from the grant date through (and including) the relevant date of vesting. On May 7, 2018, the Company hired a new CFO who received a stock option award exercisable for 583,366 shares of common stock under the same terms as the former CFO. On June 15, 2018, the former CFO forfeited her existing 583,366 options. The fair value of the awards issued on March 16, 2018 of $15,004 was determined using a Monte Carlo simulation based on a 5-year term, a risk-free rate of 2.62%, an annual dividend yield of 0% and an annual volatility of 42.8%. The expense is being recognized over the derived service period of each vesting tranche which was determined to be 0.74 years, 1.64 years, 2.24 years and 3.13 years. The fair value of the awards issued on May 7, 2018 of $2,357 was determined using a Monte Carlo simulation based on a 5- year term, a risk-free rate of 2.74%, an annual volatility of 54.70% and an annual dividend yield of 0%. The expense is being recognized over the derived service period of each vesting tranche which was determined to be 0.97 years, 1.75 years, 2.15 years and 2.96 years. The expense recorded for awards with market conditions was $75 and $554 during the three month periods ended March 31, 2021 and 2020, respectively, which is included in stock-based compensation in the condensed consolidated statements of income. Awards with Service Conditions During the year ended December 31, 2020, stock options to purchase 530,000 shares of common stock were issued to employees and board members. The options have an exercise price of $7.91, $8.50 or $14.68. The options had a five year life and a four year vesting period. The fair value of the awards of $1,915 was determined using the Black-Scholes option pricing model based on the following range of assumptions: For the three months Risk free interest rate 0.25% - 0.43 % Expected term (years) 3.50-3.75 Expected volatility 55% - 73 % Expected dividends 0.00 % The expected life was determined using the simplified method as the awards were determined to be plain-vanilla options. The expense recorded for awards with service conditions was $196 and $88 for the three month periods ended March 31, 2021 and 2020, respectively, which is included in stock-based compensation in the condensed consolidated statements of income. As of March 31, 2021, total unrecorded compensation cost related to all non-vested awards was $1,943 which is expected to be amortized over a weighted average service period of approximately 2.41 years. There were no awards issued during the three months ended March 31, 2021. |
Fair Value Measures
Fair Value Measures | 3 Months Ended |
Mar. 31, 2021 | |
Fair Value Disclosures [Abstract] | |
Fair Value Measures | NOTE 12 – FAIR VALUE MEASURES The fair value of financial assets and liabilities are included at the amount at which the instrument could be exchanged in a current transaction between willing parties, other than in a forced or liquidation sale. The Company utilizes the suggested accounting guidance for the three levels of inputs that may be used to measure fair value: Level 1 - Observable inputs such as quoted prices in active markets for identical assets or liabilities; Level 2 - Observable inputs, other than Level 1 inputs in active markets, that are observable either directly or indirectly; and Level 3 - Unobservable inputs for which there is little or no market data, which require the reporting entity to develop its own assumptions The Company has assessed that the fair value of cash and cash equivalents, trade receivables, trade payables, and other current liabilities approximate their carrying amounts. The Company’s Public Warrants trade in active markets. When classified as liabilities, warrants traded in active markets with sufficient trading volume represent Level 1 financial instruments as they are publicly traded in active markets and thus have observable market prices which are used to estimate the fair value adjustments for the related common stock warrant liabilities. When classified as liabilities, warrants not traded in active markets, or traded with insufficient volume, represent Level 3 financial instruments that are valued using a Black-Scholes option-pricing model to estimate the fair value adjustments for the related common stock warrant liabilities. Warrant Liabilities: The PIPE Warrants are considered a Level 1 measurement, since they are similar to the Public Warrants which trade under the symbol LAZYW and thus have observable market prices which were used to estimate the fair value adjustments for the PIPE Warrants liabilities. The Private Warrants are considered a Level 3 measurement and were valued using a Black-Scholes Valuation Model to estimate the fair value adjustments for the Private Warrants liabilities. March 31. 2021 December 31. 2020 (Restated) Carrying Amount Level 1 Level 2 Level 3 Carrying Amount Level 1 Level 2 Level 3 PIPE Warrants $ 10,415 $ 10,415 $ - $ - $ 13,716 $ 13,716 $ - $ - Private Warrants 1,534 - - 1,534 1,380 - - 1,380 Total $ 11,949 $ 10,415 $ - $ 1,534 $ 15,096 $ 13,716 $ - $ 1,380 Level 3 Disclosures The Company utilizes a Black Scholes option-pricing model to value the Private Warrants at each reporting period and transaction date, with changes in fair value recognized in the statements of income. The estimated fair value of the warrant liabilities is determined using Level 3 inputs. Inherent in the pricing model are assumptions related to expected share-price volatility, expected life, risk-free interest rate and dividend yield. The Company estimates the volatility of its ordinary shares based on historical volatility that matches the expected remaining life of the warrants. The risk-free interest rate is based on the continuously compounded interest rate on U.S. Treasury Separate Trading of Registered Interest and Principal of Securities having a maturity similar to the contractual life of the warrants. The expected life of the warrants is assumed to be equivalent to their remaining contractual term. The dividend rate is based on the historical rate, which the Company anticipates to remain at zero. The following table provides quantitative information regarding Level 3 fair value measurements: March 31, 2021 December 31. 2020 (Restated) Stock Price $ 17.81 $ 16.25 Strike Price $ 11.50 $ 11.50 Expected life 1.96 2.20 Volatility 81.5 % 81.2 % Risk Free rate 0.16 % 0.14 % Dividend yield 0.00 % 0.00 % Fair value of warrants $ 4.95 $ 4.45 The following table presents changes in Level 3 liabilities measured at fair value for the three months ended March 31, 2021: PIPE Warrants Private Warrants Balance at December 31, 2020 (restated) $ 13,717 $ 1,379 Exercise or conversion (9,615 ) - Measurement adjustment 6,313 155 Balance at March 31, 2021 $ 10,415 $ 1,534 |
Significant Accounting Polici_2
Significant Accounting Policies (Policies) | 3 Months Ended |
Mar. 31, 2021 | |
Accounting Policies [Abstract] | |
Basis of Presentation | Basis of Presentation The accompanying unaudited condensed consolidated financial statements have been prepared in accordance with generally accepted accounting principles in the United States of America (“GAAP”) and the rules and regulations of the United States Securities and Exchange Commission (the “SEC”). Accordingly, these condensed consolidated financial statements do not include all of the information and footnotes required by GAAP for complete financial statements. For additional information, these condensed consolidated financial statements should be read in conjunction with Lazydays Holdings, Inc.’s consolidated financial statements and notes as of December 31, 2020 and 2019 and for the years then ended, included in the Annual Report on Form 10-K filed with the SEC on March 19, 2021. In the opinion of management, all adjustments (consisting of normal recurring accruals) considered necessary for a fair presentation have been included. |
Principles of Consolidation | Principles of Consolidation The condensed consolidated financial statements include the accounts of Holdings, Lazydays RV and its wholly owned subsidiary LDRV Holdings Corp. LDRV Holdings Corp is the sole owner of Lazydays Land Holdings, LLC, Lazydays Tampa Land Holdings, LLC, Lazydays RV America, LLC, Lazydays RV Discount, LLC, Lazydays Mile Hi RV, LLC, LDRV of Tennessee LLC, Lazydays of Minneapolis LLC, Lazydays of Central Florida, LLC, Lone Star Acquisition LLC, Lone Star Diversified LLC, LDRV Acquisition Group of Nashville LLC, LDRV of Nashville LLC, Lazydays RV of Phoenix, LLC, Lazydays RV of Elkhart, LLC, Lazydays Land of Elkhart, LLC, Lazydays Service of Elkhart, LLC, Lazydays RV of Chicagoland, LLC and Lazydays Land of Chicagoland, LLC (collectively, the “Company”, “Lazydays” or “Successor”). All significant inter-company accounts and transactions have been eliminated in consolidation. |
Restatement of Previously Reported Financial Statements | The tables below set forth the unaudited condensed consolidated balance sheet and condensed consolidated statement of operations originally reported, adjustments, and the restated balances as of and for the three months ended March 31, 2020 and the condensed consolidated statement of cash flow amounts originally reported, adjustments, and the restated balances for the three months ended March 31, 2020. March 31, 2020 (unaudited) As Previously Reported Restatement As Restated Total Assets $ 428,130 $ - $ 428,130 Liabilities and Stockholder’ Equity Total current liabilities $ 181,526 $ - 181,526 Financing liability, non-current portion, net of debt discount 68,158 - 68,158 Long term debt, non-current portion, net of debt discount 7,746 - 7,746 Operating lease liability, non-current portion 14,405 - 14,405 Deferred tax liability 16,450 - 16,450 Warrant liabilities - 335 335 Total liabilities 288,285 335 288,620 Commitments and Contingencies Series A Convertible Preferred Stock; 600,000 shares, designated, issued, and outstanding as of December 31, 2020; liquidation preference of $60,000 as of December 31, 2020 62,537 - 62,537 Stockholders’ Equity Preferred Stock, $0.0001 par value; 5,000,000 shares authorized; - - - Common stock, $0.0001 par value; 100,000,000 shares authorized; 8,506,666 shares issued and outstanding at March 31, 2020 - - - Additional paid-in capital 78,222 (8,991 ) 69,231 Treasury Stock, at cost, 122,729 shares at March 31, 2020 (459 ) - (459 ) (Accumulated deficit) Retained earnings (455 ) 8,656 8,201 Total stockholders’ equity 77,308 (335 ) 76,973 Total liabilities and stockholders’ equity $ 428,130 $ - $ 428,130 Three months ended March 31, 2020 (Unaudited) As Previously Reported Restatement As Restated Income from Operations $ 6,784 $ - $ 6,784 Other income/expenses Loss on sale of property and equipment (2 ) - (2 ) Interest expense (2,495 ) - (2,495 ) Change in fair value of warrant liabilities - 412 412 Total other expense (2,497 ) 412 (2,085 ) Income before income tax expense 4,287 412 4,699 Income tax expense (1,300 ) - (1,300 ) Net income $ 2,987 $ 412 $ 3,399 Dividends of Series A Convertible Preferred Stock (1,644 ) - (1,644 ) Net income attributable to common stock and participating securities $ 1,343 $ 412 $ 1,755 EPS: Basic and diluted income per share $ 0.08 $ 0.04 $ 0.12 Weighted average shares outstanding basic and diluted 9,757,036 9,757,036 9,757,036 Three Months Ended March 31, 2020 As Previously Reported Restatement As Restated Net Income $ 2,987 $ 412 $ 3,399 Adjustments to reconcile net income to net cash provided by operating activities: 13,140 13,140 Change in fair value of warrant liabilities - (412 ) (412 ) Net cash provided by operating activities 16,127 - 16,127 Net cash provided by investing activities 3,158 - 3,158 Net cash used in financing activities (7,474 ) - (7,474 ) Net change in cash and cash equivalents 11,811 - 11,811 Cash - Beginning 31,458 - 31,458 Cash - Ending $ 43,269 $ - $ 43,269 |
Use of Estimates in the Preparation of Financial Statements | Use of Estimates in the Preparation of Financial Statements The preparation of financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the condensed consolidated financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates. Significant estimates include the assumptions used in the valuation of the net assets acquired in business combinations, goodwill and other intangible assets, provision for charge-backs, inventory write-downs, allowance for doubtful accounts and stock-based compensation and fair value of warrant liabilities. |
Revenue Recognition | Revenue Recognition The core principle of revenue recognition is that an entity recognizes revenue to depict the transfer of promised goods or services to customers in an amount that reflects the consideration to which the entity expects to be entitled in exchange for those goods or services. The Company applies a five-step model for revenue measurement and recognition. Revenues are recognized when control of the promised goods or services is transferred to the customers at the expected amount the Company is entitled to for such goods and services. Taxes collected on revenue producing transactions are excluded from revenue in the condensed consolidated statements of income. The following table represents the Company’s disaggregation of revenue: Three months ended March 31, 2021 March 31, 2020 New vehicle revenue $ 167,411 $ 102,444 Preowned vehicle revenue 77,470 64,744 Parts, accessories, and related services 10,261 10,765 Finance and insurance revenue 14,608 11,272 Campground and other revenue 1,243 1,629 Total $ 270,993 $ 190,854 Revenue from the sale of vehicles is recognized at a point in time on delivery, transfer of title and completion of financing arrangements. Revenue from the sale of parts, accessories and related service is recognized as services and parts are delivered or as a customer approves elements of the completion of service. Revenue from the sale of parts, accessories and related service is recognized in other revenue in the accompanying condensed consolidated statements of income. The Company receives commissions from the sale of insurance and vehicle service contracts to customers. In addition, the Company arranges financing for customers through various financial institutions and receives commissions. The Company may be charged back (“charge-backs”) for financing fees, insurance or vehicle service contract commissions in the event of early termination of some contracts by its customers. The revenues from financing fees and commissions are recorded at the time of the sale of the vehicles and an allowance for future charge-backs is established based on historical operating results and the termination provision of the applicable contracts. The estimates for future chargebacks require judgment by management, and as a result there is an element of risk associated with these revenue streams. The Company recognized finance and insurance revenues, less the additions to the charge-back allowance, which is included in other revenue as follows (unaudited): Three months ended March 31, 2021 March 31, 2020 Gross finance and insurance revenues $ 16,054 $ 12,583 Additions to charge-back allowance (1,446 ) (1,311 ) Net Finance Revenue $ 14,608 $ 11,272 The Company has an accrual for charge-backs, which totaled $5,965 and $5,553 at March 31, 2021 and December 31, 2020, respectively, and is included in “Accounts payable, accrued expenses and other current liabilities” in the accompanying condensed consolidated balance sheets. Deposits on vehicles received in advance are accounted for as a liability and recognized into revenue upon completion of each respective transaction. These contract liabilities are included in Note 5 – Accounts Payable, Accrued Expenses, and Other Current Liabilities as customer deposits. During the three months ended March 31, 2021, $2,917 of contract liabilities as of December 31, 2020 were recognized in revenue. |
Inventories | Inventories Vehicle and parts inventories are recorded at the lower of cost or net realizable value, with cost determined by the last-in, first-out (“LIFO”) method. Cost includes purchase costs, reconditioning costs, dealer-installed accessories and freight. For vehicles accepted in trades, the cost is the fair value of such pre-owned vehicles at the time of the trade-in. Retail parts, accessories and other inventories primarily consist of retail travel and leisure specialty merchandise. The current replacement costs of LIFO inventories exceeded their recorded values by $5,514 and $3,627 as of March 31, 2021 and December 31, 2020, respectively. |
Cumulative Redeemable Convertible Preferred Stock | Cumulative Redeemable Convertible Preferred Stock The Company’s Series A Preferred Stock (See Note 10 – Preferred Stock) is cumulative redeemable convertible preferred stock. Accordingly, it is classified as temporary equity and is shown net of issuance costs and the relative fair value of warrants issued in conjunction with the issuance of the Series A Preferred Stock. Unpaid preferred dividends are accumulated, compounded at each quarterly dividend date and presented within the carrying value of the Series A Preferred Stock until a dividend is declared by the Company’s board of directors (the “Board”). |
Stock Based Compensation | Stock Based Compensation The Company accounts for stock-based compensation for employees and directors in accordance with ASC 718, Compensation. ASC 718 requires all share-based payments to employees, including grants of employee stock options, to be recognized in the statement of income based on their fair values. Under the provisions of ASC 718, stock-based compensation costs are measured at the grant date, based on the fair value of the award, and are recognized as expense over the employee’s requisite or derived service period. In accordance with ASC 718, excess tax benefits realized from the exercise of stock-based awards are classified as cash flows from operating activities. All excess tax benefits and tax deficiencies (including tax benefits of dividends on share-based payment awards) are recognized as income tax expenses or benefits in the condensed consolidated statements of income. |
Earnings Per Share | Earnings Per Share The Company computes basic and diluted earnings/(loss) per share (“EPS”) by dividing net earnings/(loss) by the weighted average number of shares of common stock outstanding during the period. The Company is required, in periods in which it has net income, to calculate EPS using the two-class method. The two-class method is required because the Company’s Series A Preferred Stock have the right to receive dividends or dividend equivalents should the Company declare dividends on its common stock. Under the two-class method, earnings for the period are allocated on a pro-rata basis to the common and preferred stockholders. The weighted-average number of common and preferred shares outstanding during the period is then used to calculate basic EPS for each class of shares. In periods in which the Company has a net loss, basic loss per share is calculated by dividing the loss attributable to common stockholders by the weighted-average number of common shares outstanding during the period. The two-class method is not used, because the preferred stock does not participate in losses. The following table summarizes net income attributable to common stockholders used in the calculation of basic and diluted income (loss) per common share: For the three months ended For the three months ended March 31, 2020 March 31, 2021 (Restated) (Dollars in thousands - except share and per share amounts) Distributed earning allocated to common stock $ - $ - Undistributed earnings allocated to common stock 5,859 1,200 Net earnings allocated to common stock 5,859 1,200 Net earnings allocated to participating securities 1,801 555 Net earnings allocated to common stock and participating securities $ 7,660 $ 1,755 Weighted average shares outstanding for basic earning per common share 10,596,846 9,757,036 Dilutive effect of warrants and options 300,357 - Weighted average shares outstanding for diluted earnings per share computation 10,897,203 9,757,036 Basic income per common share $ 0.54 $ 0.12 Diluted income per common share $ 0.32 $ 0.12 During the three months ended March 31, 2021 and 2020, respectively, the denominator of the basic EPS was calculated as follow: For the For the March 31, 2021 March 31, 2020 Weighted average outstanding common shares 10,596,846 8,417,537 Weighted average prefunded warrants 300,357 1,339,499 Weighted shares outstanding - basic $ 10,897,203 $ 9,757,036 During the three months ended March 31, 2021 and 2020, respectively, the denominator of the dilutive EPS was calculated as follows: For the For the March 31, 2021 March 31, 2020 Weighted average outstanding common shares 10,596,846 8,417,537 Weighted average prefunded warrants 300,357 1,339,499 Weighted average warrants 1,475,444 - Weighted average options 1,844,714 - Weighted average convertible preferred stock 6,080,354 6,126,112 Weighted shares outstanding - basic and diluted 20,297,715 15,883,148 The following common stock equivalent shares were excluded from the computation of the diluted income per share, since their inclusion would have been anti-dilutive: For the For the March 31, 2021 March 31, 2020 Shares underlying Series A Convertible Preferred Stock - - Shares underlying warrants - 4,677,458 Stock options - 3,798,818 Share equivalents excluded from EPS - 8,476,276 As of March 31, 2021, the Company had declared dividends of $1,184 on its Series A Convertible Preferred Stock, which are included in dividends payable on the accompanying Condensed Consolidated Balance Sheets. The dividend was paid on April 1, 2021. As a result, the Series A Convertible Preferred Stock was convertible into 5,962,733 shares of common stock as of March 31, 2021. Upon conversion, the Company has the option to pay accrued dividends in cash or allow conversion into common stock. |
Prior Period Financial Statement Correction of an Immaterial Misstatement | Prior Period Financial Statement Correction of an Immaterial Misstatemen During the fourth quarter of 2020, the Company identified adjustments required to correct earnings per share for the first three quarters of 2020. The errors discovered resulted in an understatement in earning per share of $0.01 for the three months ended March 31, 2020. Based on an analysis of “Accounting Changes and Error Corrections” (“ASC 250”), Staff Accounting Bulletin 99 – “Materiality” (“SAB 99”) and Staff Accounting Bulletin 108 – “Considering the Effects of Prior Year Misstatements when Quantifying Misstatements in Current Year Financial Statements” (“SAB 108”), the Company determined that these errors were immaterial to the previously issued condensed consolidated financial statements, and as such, no restatement was necessary. Correcting prior period financial statements for immaterial errors would not require previously filed reports to be amended. Such correction may be made the next time the registrant files the prior period financial statements. Accordingly, the misstatements were corrected prospectively in the Form 10-Q for the quarter ended March 31, 2021. |
Advertising Costs | Advertising Costs Advertising and promotion costs are charged to operations in the period incurred. Advertising and promotion costs totaled approximately $4,412 and $4,359 for the three months ended March 31, 2021 and March 31, 2020, respectively. |
Income Taxes | Income Taxes The Company recognizes deferred tax liabilities and assets for the expected future tax consequences of events that have been included in the condensed consolidated financial statements or tax returns. Deferred tax assets and liabilities are determined based on the difference between the financial statement and tax basis of assets and liabilities using enacted tax rates in effect for the year in which the differences are expected to reverse. The Company estimates the degree to which tax assets and credit carry forwards will result in a benefit based on expected profitability by tax jurisdiction. In its interim condensed consolidated financial statements, the Company follows the guidance in ASC 270, “Interim Reporting” and ASC 740 “Income Taxes”, whereby the Company utilizes the expected annual effective tax rate in determining its income tax provisions for the interim periods. |
Seasonality | Seasonality The Company’s operations generally experience modestly higher volumes of vehicle sales in the first half of each year due in part to consumer buying trends and the hospitable warm climate during the winter months at the Company’s Florida and Arizona locations. In addition, the northern locations in Colorado, Tennessee, Minnesota and Indiana generally experience moderately higher vehicle sales during the spring months. |
Vendor Concentrations | Vendor Concentrations The Company purchases its new RVs and replacement parts from various manufacturers. During the three months ended March 31, 2021, three major manufacturers accounted for 45.9%, 27.7% and 21.8% of RV purchases. During the three months ended March 31, 2020, four major manufacturers accounted for 28.8%, 23.7%, 18.4% and 17.1% of RV purchases. The Company is subject to dealer agreements with each manufacturer. The manufacturer is entitled to terminate the dealer agreement if the Company is in material breach of the agreement’s terms. |
Geographic Concentrations | Geographic Concentrations The percent of revenues generated by the Florida locations, Colorado locations, Arizona locations and Tennessee locations, which generate greater than 10% of revenues, were as follows (unaudited): Three months ended March 31, 2021 March 31, 2020 Florida 61 % 75 % Colorado 11 % 11 % Arizona 12 % <10 % Tennessee 12 % <10 % These geographic concentrations increase the exposure to adverse developments related to competition, as well as economic, demographic and weather. |
Impact of COVID-19 | Impact of COVID-19 In March 2020, the World Health Organization declared the outbreak of the novel coronavirus (“COVID-19”) pandemic, which continues to spread throughout the United States and globally. Beginning in mid-to-late March of 2020, the COVID-19 pandemic led to severe disruptions in general economic activity as businesses and federal, state and local governments took increasingly broad actions to mitigate the impact of the COVID-19 pandemic on public health, including through “shelter in place” or “stay at home” orders in the states in which we operate. As we modified our business practices to conform to government guidelines and best practices to ensure the health and safety of our customers, employees and the communities we serve, we saw significant early declines in new and pre-owned vehicle unit sales, sales of parts, accessories and related services, including finance and insurance revenues as well as campground and miscellaneous revenues. We took a number of actions in April 2020 to adjust resources and costs to align with reduced demand caused by the COVID-19 pandemic. These actions included: ● Reduction of our workforce by 25%; ● Temporary reduction of senior management salaries (April 2020 through May 2020); ● Suspension of 2020 annual pay increases; ● Temporary suspension of 401k match (April 2020 through May 2020); ● Delay of non-critical capital projects; and ● Focus of resources on core sales and service operations. As described under Note 7 - Debt below, to further protect our liquidity and cash position, we negotiated with our lenders for the temporary suspension of scheduled principal and interest payments on our term and mortgage loans from April 15, 2020 through June 15, 2020 and for the temporary suspension of scheduled floorplan curtailment payments from April 1, 2020 through June 15, 2020. We also received $8,704 in loans (the “PPP Loans”) under the Paycheck Protection Program of the Coronavirus Aid, Relief, and Economic Security Act (“CARES Act”). We applied for loan forgiveness under the PPP Loans. As of March 31, 2021, one of the PPP Loans had been forgiven for $478. In June 2021, four additional loans were forgiven for $2,136. We are expecting a response to our forgiveness application on the remaining loan during the second quarter of 2021. The improvement in sales beginning in May 2020 likely relates, at least in part, to an increase in consumer demand as consumers seek outdoor travel and leisure activities that permit appropriate social distancing. However, we can provide no assurances that such growth in sales will continue at the same rate that occurred between May 2020 and March 2021, or at all, over any time period, and sales may ultimately decline. Furthermore, our improved sales and cost savings measures to date may not be sufficient to offset any later impacts of the COVID-19 pandemic, and our liquidity could be negatively impacted, if prior sales trends from May 2020 through March 31, 2021 are reversed, which may occur, for example, if the cruise line, air travel and hotel industries begin to recover. Our operations also depend on the continued health and productivity of our employees at our dealerships service locations and corporate headquarters throughout the COVID-19 pandemic. The extent to which the COVID-19 pandemic ultimately impacts our business, results of operations and financial condition will depend on future developments, which are highly uncertain and cannot be predicted, including the severity and duration of the COVID-19 pandemic, the efficacy and availability of vaccines, and further actions that may be taken by individuals, businesses and federal, state and local governments in response. Even after the COVID-19 pandemic has subsided, the Company may experience significant adverse effects to its business as a result of its global economic impact, including any economic recession or downturn and the impact of such a recession or downturn on unemployment levels, consumer confidence, levels of personal discretionary spending and credit availability. |
Reclassifications | Reclassifications Certain amounts in prior periods have been reclassified to conform to the current period presentation. These reclassifications had no effect on the previously reported net income. |
Recently Issued Accounting Standards | Recently Issued Accounting Standards In March 2020, the FASB issued ASU No. 2020-04, Reference Rate Reform (Topic 848) (“ASU 2020-04”). This standard, effective for reporting periods through December 31, 2022, provides accounting relief for contract modifications that replace an interest rate impacted by reference rate reform (e.g., London Interbank Offered Rate (“LIBOR”)) with a new alternative reference rate. The guidance is applicable to investment securities, receivables, loans, debt, leases, derivatives and hedge accounting elections and other contractual arrangements. The new standard provides temporary optional expedients and exceptions to current GAAP guidance on contract modifications and hedge accounting. Specifically, a modification to transition to an alternative reference rate is treated as an event that does not require contract remeasurement or reassessment of a previous accounting treatment. The standard is generally effective for all contract modifications made and hedging relationships evaluated through December 31, 2022, as a result of reference rate reform. The Company is currently evaluating the impact that this new standard will have on our condensed consolidated financial statements. |
Recently Adopted Accounting Pronouncements | Recently Adopted Accounting Pronouncements In June 2016, the FASB issued ASU No. 2016-13, Financial Instruments - Credit Losses (Topic 326) (“ASU 2016-13”). This standard requires the use of a forward-looking expected loss impairment model for trade and other receivables, held-to-maturity debt securities, loans and other instruments. This standard also requires impairments and recoveries for available-for-sale debt securities to be recorded through an allowance account and revises certain disclosure requirements. In April 2019, the FASB issued ASU 2019-04, Codification Improvements, which provides guidance on accounting for credit losses on accrued interest receivable balances and guidance on including recoveries when estimating the allowance. In May 2019, the FASB issued ASU 2019-05, Targeted Transition Relief, which allows entities with an option to elect fair value for certain instruments upon adoption of Topic 326. The standard is effective for the Company for fiscal years, and interim periods within those fiscal years, beginning after December 15, 2020. The Company adopted ASU 2016-13 on January 1, 2021 and the adoption did not materially impact its condensed consolidated financial statements. |
Leases | Leases Lease recognition At the inception of a contract, we determine whether an arrangement is or contains a lease. For all leases, we determine the classification as either operating or financing. Operating lease assets represent our right to use an underlying asset for the lease term, and lease liabilities represent our obligation to make lease payments under the lease. Lease recognition occurs at the commencement date and lease liability amounts are based on the present value of lease payments over the lease term. Our lease terms may include options to extend or terminate the lease when it is reasonably certain that we will exercise that option. Because most of our leases do not provide information to determine an implicit interest rate, we use our incremental borrowing rate in determining the present value of lease payments. Operating lease assets also include any lease payments made prior to the commencement date and exclude lease incentives received. Operating lease expense is recognized on a straight-line basis over the lease term. We have lease agreements with both lease and non-lease components, which are generally accounted for together as a single lease component. |
Subsequent Events | Subsequent Events Management of the Company has analyzed the activities and transactions subsequent to March 31, 2021 through the date these condensed consolidated financial statements were issued to determine the need for any adjustments to or disclosures within the condensed consolidated financial statements. The Company did not identify any recognized or non-recognized subsequent events that would require disclosure in the condensed consolidated financial statements other than the following items. On June 10, 2021, the Company was granted forgiveness on four PPP Loans in the amount of $2,136. On June 14, 2021, the Company signed an agreement with M&T Bank to extend the maturity date of the credit facility to September 15, 2021. |
Significant Accounting Polici_3
Significant Accounting Policies (Tables) | 3 Months Ended |
Mar. 31, 2021 | |
Accounting Policies [Abstract] | |
Schedule of Disaggregation of Revenue | The following table represents the Company’s disaggregation of revenue: Three months ended March 31, 2021 March 31, 2020 New vehicle revenue $ 167,411 $ 102,444 Preowned vehicle revenue 77,470 64,744 Parts, accessories, and related services 10,261 10,765 Finance and insurance revenue 14,608 11,272 Campground and other revenue 1,243 1,629 Total $ 270,993 $ 190,854 |
Schedule of Revenue Recognized of Finance and Insurance Revenues | The Company recognized finance and insurance revenues, less the additions to the charge-back allowance, which is included in other revenue as follows (unaudited): Three months ended March 31, 2021 March 31, 2020 Gross finance and insurance revenues $ 16,054 $ 12,583 Additions to charge-back allowance (1,446 ) (1,311 ) Net Finance Revenue $ 14,608 $ 11,272 |
Summary of Net Income (Loss) Attribute to Common Stockholders | The following table summarizes net income attributable to common stockholders used in the calculation of basic and diluted income (loss) per common share: For the three months ended For the three months ended March 31, 2020 March 31, 2021 (Restated) (Dollars in thousands - except share and per share amounts) Distributed earning allocated to common stock $ - $ - Undistributed earnings allocated to common stock 5,859 1,200 Net earnings allocated to common stock 5,859 1,200 Net earnings allocated to participating securities 1,801 555 Net earnings allocated to common stock and participating securities $ 7,660 $ 1,755 Weighted average shares outstanding for basic earning per common share 10,596,846 9,757,036 Dilutive effect of warrants and options 300,357 - Weighted average shares outstanding for diluted earnings per share computation 10,897,203 9,757,036 Basic income per common share $ 0.54 $ 0.12 Diluted income per common share $ 0.32 $ 0.12 |
Schedule of Denominator of Basic Earnings Per Share | During the three months ended March 31, 2021 and 2020, respectively, the denominator of the basic EPS was calculated as follow: For the For the March 31, 2021 March 31, 2020 Weighted average outstanding common shares 10,596,846 8,417,537 Weighted average prefunded warrants 300,357 1,339,499 Weighted shares outstanding - basic $ 10,897,203 $ 9,757,036 |
Schedule of Denominator of Dilutive Earnings Per Share | During the three months ended March 31, 2021 and 2020, respectively, the denominator of the dilutive EPS was calculated as follows: For the For the March 31, 2021 March 31, 2020 Weighted average outstanding common shares 10,596,846 8,417,537 Weighted average prefunded warrants 300,357 1,339,499 Weighted average warrants 1,475,444 - Weighted average options 1,844,714 - Weighted average convertible preferred stock 6,080,354 6,126,112 Weighted shares outstanding - basic and diluted 20,297,715 15,883,148 |
Schedule of Anti-dilutive Securities Excluded from Computation of Earnings Per Share | The following common stock equivalent shares were excluded from the computation of the diluted income per share, since their inclusion would have been anti-dilutive: For the For the March 31, 2021 March 31, 2020 Shares underlying Series A Convertible Preferred Stock - - Shares underlying warrants - 4,677,458 Stock options - 3,798,818 Share equivalents excluded from EPS - 8,476,276 |
Schedule of Geographic Concentration Risk Percentage | The percent of revenues generated by the Florida locations, Colorado locations, Arizona locations and Tennessee locations, which generate greater than 10% of revenues, were as follows (unaudited): Three months ended March 31, 2021 March 31, 2020 Florida 61 % 75 % Colorado 11 % 11 % Arizona 12 % <10 % Tennessee 12 % <10 % |
Business Combination (Tables)
Business Combination (Tables) | 3 Months Ended |
Mar. 31, 2021 | |
Business Combinations [Abstract] | |
Schedule of Fair Value of Assets Acquired and Liabilities Assumed | As a result, the Company determined its preliminary allocation of the fair value of the assets acquired and the liabilities assumed for these dealerships as follows: 2021 2020 Inventories $ 3,590 $ 18,932 Accounts receivable and prepaid expenses 150 1,167 Property and equipment 392 5,417 Intangible assets 1,220 8,480 Total assets acquired 5,352 33,996 Accounts payable, accrued expenses and other current liabilities 748 1,004 Floor plan notes payable 2,443 20,855 Total liabilities assumed 3,191 21,859 Net assets acquired $ 2,161 $ 12,137 |
Schedule of Fair Value of Consideration Paid | The fair value of consideration paid was as follows: 2021 2020 Purchase Price: $ 4,302 $ 16,653 Note payable issued to former owners - 1,600 $ 4,302 $ 18,253 |
Schedule of Goodwill Associated with Merger | Goodwill represents the excess of the purchase price over the estimated fair value assigned to tangible and identifiable intangible assets acquired and liabilities assumed from, Korges, Total RV, Camp-Land and Chilhowee. Goodwill associated with the transactions is detailed below: 2021 2020 Total consideration $ 4,302 $ 18,253 Less net assets acquired 2,161 12,137 Goodwill $ 2,141 $ 6,116 |
Schedule of Identifiable Intangible Assets Acquired | The following table summarizes the Company’s preliminary allocation of the purchase price to the identifiable intangible assets acquired as of the date of the closings. Gross Asset Amount at Acquisition Date Weighted Average Amortization Period in Years Customer Lists $ 470 10 years Dealer Agreements $ 9,000 10 years Noncompete Agreement $ 230 5 years |
Schedule of Pro Forma Financial Information | The following unaudited pro forma financial information summarizes the combined results of operations for the Company as though the purchase of Korges, Total RV, Camp-Land and Chilhowee had been consummated on January 1, 2020. For the three months ended March 31, 2021 2020 Revenue $ 277,326 $ 219,055 Income before income taxes $ 21,082 $ 3,952 Net income $ 9,151 $ 3,231 |
Inventories (Tables)
Inventories (Tables) | 3 Months Ended |
Mar. 31, 2021 | |
Inventory Disclosure [Abstract] | |
Schedule of Inventories | Inventories consist of the following: As of As of March 31, 2021 December 31, 2020 (Unaudited) New recreational vehicles $ 82,400 $ 92,434 Pre-owned recreational vehicles 30,133 22,967 Parts, accessories and other 5,514 4,493 118,047 119,894 Less: excess of current cost over LIFO (5,514 ) (3,627 ) Total $ 112,533 $ 116,267 |
Accounts Payable, Accrued Exp_2
Accounts Payable, Accrued Expenses and Other Current Liabilities (Tables) | 3 Months Ended |
Mar. 31, 2021 | |
Payables and Accruals [Abstract] | |
Schedule of Accounts Payable, Accrued Expenses and Other Current Liabilities | Accounts payable, accrued expenses and other current liabilities consist of the following: As of As of (Unaudited) Accounts payable $ 22,701 $ 18,077 Other accrued expenses 4,655 4,713 Customer deposits 8,130 6,002 Accrued compensation 3,037 4,311 Accrued charge-backs 5,965 5,553 Accrued interest 130 125 Total $ 44,618 $ 38,781 |
Leases (Tables)
Leases (Tables) | 3 Months Ended |
Mar. 31, 2021 | |
Leases [Abstract] | |
Schedule of Maturities of Lease Liabilities | Maturities of lease liabilities as of March 31, 2021 were as follows: Maturity Date Operating Leases Remaining nine months ending December 31, 2021 $ 3,003 2022 3,722 2023 3,519 2024 2,639 2025 1,939 Thereafter 2,179 Total lease payments 17,001 Less: Imputed Interest 2,008 Present value of lease liabilities $ 14,993 |
Schedule of Supplemental Cash Flow Information Related to Leases | The following presents supplemental cash flow information related to leases during 2021: For the three Cash paid for amounts included in the measurement of lease liability: Operating cash flows for operating leases $ 970 ROU assets obtained in exchange for lease liabilities: Operating leases $ 388 Finance lease $ - $ 388 |
Debt (Tables)
Debt (Tables) | 3 Months Ended |
Mar. 31, 2021 | |
Debt Disclosure [Abstract] | |
Schedule of Floor Plan Notes Payable | The M&T Floor Plan Line of Credit consists of the following: As of As of (Unaudited) Floor plan notes payable, gross $ 92,901 $ 105,486 Debt discount (79 ) (87 ) Floor plan notes payable, net of debt discount $ 92,822 $ 105,399 |
Stockholders' Equity (Tables)
Stockholders' Equity (Tables) | 3 Months Ended |
Mar. 31, 2021 | |
Equity [Abstract] | |
Schedule of Warrants Activity | The Company had the following activity related to shares of common stock underlying warrants: Shares Underlying Weighted Average Warrants outstanding January 1, 2021 4,632,087 $ 11.50 Granted - $ - Cancelled or Expired - $ - Exercised (1,035,258 ) $ - Warrants outstanding March 31, 2021 3,596,829 $ 11.50 |
Schedule of Fair Values for Outstanding Warrants Liabilities | The Company determined the following fair values for the outstanding common stock warrants recorded as liabilities: March 31. 2021 December 31, 2020 (Restated) PIPE Warrants $ 10,415 $ 13,716 Private Warrants 1,534 1,380 Total warrant liabilities $ 11,949 $ 15,096 |
Schedule of Stock Option Activity | Stock option activity is summarized below: Shares Underlying Options Weighted Average Exercise Price Weighted Average Remaining Contractual Life Aggregate Intrinsic Value Options outstanding at December 31, 2020 4,063,362 $ 10.60 Granted - $ - Cancelled or terminated - $ - Exercised (21,978 ) $ 11.10 Options outstanding at March 31, 2021 4,041,384 $ 10.60 2.41 $ 29,146 Options vested at March 31, 2021 881,088 $ 10.75 2.15 $ 8,157 |
Schedule of Fair Value Assumptions of Awards | For the three months Risk free interest rate 0.25% - 0.43 % Expected term (years) 3.50-3.75 Expected volatility 55% - 73 % Expected dividends 0.00 % |
Fair Value Measures (Tables)
Fair Value Measures (Tables) | 3 Months Ended |
Mar. 31, 2021 | |
Fair Value Disclosures [Abstract] | |
Schedule of Fair Value Adjustments for the Private Warrants Liabilities | The Private Warrants are considered a Level 3 measurement and were valued using a Black-Scholes Valuation Model to estimate the fair value adjustments for the Private Warrants liabilities. March 31. 2021 December 31. 2020 (Restated) Carrying Amount Level 1 Level 2 Level 3 Carrying Amount Level 1 Level 2 Level 3 PIPE Warrants $ 10,415 $ 10,415 $ - $ - $ 13,716 $ 13,716 $ - $ - Private Warrants 1,534 - - 1,534 1,380 - - 1,380 Total $ 11,949 $ 10,415 $ - $ 1,534 $ 15,096 $ 13,716 $ - $ 1,380 |
Schedule of Fair Value Measurements | The following table provides quantitative information regarding Level 3 fair value measurements: March 31, 2021 December 31. 2020 (Restated) Stock Price $ 17.81 $ 16.25 Strike Price $ 11.50 $ 11.50 Expected life 1.96 2.20 Volatility 81.5 % 81.2 % Risk Free rate 0.16 % 0.14 % Dividend yield 0.00 % 0.00 % Fair value of warrants $ 4.95 $ 4.45 |
Schedule of Fair Value Measured Liabilities | The following table presents changes in Level 3 liabilities measured at fair value for the three months ended March 31, 2021: PIPE Warrants Private Warrants Balance at December 31, 2020 (restated) $ 13,717 $ 1,379 Exercise or conversion (9,615 ) - Measurement adjustment 6,313 155 Balance at March 31, 2021 $ 10,415 $ 1,534 |
Significant Accounting Polici_4
Significant Accounting Policies (Details Narrative) - USD ($) $ / shares in Units, $ in Thousands | 1 Months Ended | 3 Months Ended | |||
Jun. 30, 2021 | Apr. 30, 2020 | Mar. 31, 2021 | Mar. 31, 2020 | Dec. 31, 2020 | |
Net income | $ 8,844 | $ 3,399 | |||
Accrued charge-backs | 5,965 | $ 5,553 | |||
Contract liabilities | 2,917 | ||||
Lifo inventory value exceeds | 5,514 | 3,627 | |||
Dividends payable | 1,184 | $ 1,210 | |||
Understatement in earnings per share | $ 0.01 | ||||
Advertising and promotion costs | 4,412 | $ 4,359 | |||
Proceeds from loans | 478 | ||||
Paycheck Protection Program Loans (Cares Act) [Member] | |||||
Proceeds from loans | 8,704 | ||||
Loan forgiveness | $ 2,136 | $ 478 | |||
COVID-19 [Member] | |||||
Reduction of workforce percentage | 25.00% | ||||
Vendor 1 [Member] | |||||
Concentration risk, percentage | 45.90% | 28.80% | |||
Vendor 2 [Member] | |||||
Concentration risk, percentage | 27.70% | 23.70% | |||
Vendor 3 [Member] | |||||
Concentration risk, percentage | 21.80% | 18.40% | |||
Vendor 4 [Member] | |||||
Concentration risk, percentage | 17.10% | ||||
Series A Convertible Preferred Stock [Member] | |||||
Dividends payable | $ 1,184 | ||||
Convertible preferred stock converted into common stock | 5,962,733 | ||||
Previously Reported [Member] | |||||
Net income | $ 2,987 | ||||
Revision of Prior Period, Adjustment [Member] | |||||
Net income | $ 412 |
Significant Accounting Polici_5
Significant Accounting Policies - Schedule of Originally Reported, Adjustments, and Restated Balances (Details - USD ($) $ / shares in Units, $ in Thousands | 3 Months Ended | |||
Mar. 31, 2021 | Mar. 31, 2020 | Dec. 31, 2020 | Dec. 31, 2019 | |
Total Assets | $ 468,424 | $ 428,130 | $ 443,998 | |
Total current liabilities | 170,783 | 181,526 | 174,177 | |
Financing liability, non-current portion, net of debt discount | 81,430 | 68,158 | 78,634 | |
Long term debt, non-current portion, net of debt discount | 6,444 | 7,746 | 8,445 | |
Operating lease liability, non-current portion | 12,509 | 14,405 | 12,056 | |
Deferred tax liability | 15,091 | 16,450 | 15,091 | |
Warrant liabilities | 11,949 | 335 | 15,096 | |
Total liabilities | 298,206 | 288,620 | 303,499 | |
Commitments and Contingencies | ||||
Series A Convertible Preferred Stock; 600,000 shares, designated, issued, and outstanding as of December 31, 2020; liquidation preference of $60,000 as of December 31, 2020 | 54,983 | 62,537 | 54,983 | |
Preferred Stock, $0.0001 par value; 5,000,000 shares authorized; | ||||
Common stock, $0.0001 par value; 100,000,000 shares authorized; 8,506,666 shares issued and outstanding at March 31, 2020 | ||||
Additional paid-in capital | 92,101 | 69,231 | 71,226 | |
Treasury Stock, at cost, 122,729 shares at March 31, 2020 | (499) | (459) | (499) | |
(Accumulated deficit) Retained earnings | 23,633 | 8,201 | 14,789 | |
Total stockholders' equity | 115,235 | 76,973 | 85,516 | $ 74,683 |
Total liabilities and stockholders' equity | 468,424 | 428,130 | $ 443,998 | |
Income from Operations | 22,423 | 6,782 | ||
Loss on sale of property and equipment | 3 | (2) | ||
Interest expense | (1,866) | (2,495) | ||
Change in fair value of warrant liabilities | (6,468) | 412 | ||
Total other expense | (8,102) | (2,083) | ||
Income before income tax expense | 14,321 | 4,699 | ||
Income tax expense | 5,477 | 1,300 | ||
Net income | 8,844 | 3,399 | ||
Dividends of Series A Convertible Preferred Stock | (1,184) | (1,644) | ||
Net income attributable to common stock and participating securities | $ 7,660 | $ 1,755 | ||
Basic and diluted income per share | $ 0.12 | |||
Weighted average shares outstanding basic and diluted | 9,757,036 | 9,757,036 | ||
Adjustments to reconcile net income to net cash provided by operating activities: | $ 15,979 | $ 12,728 | ||
Change in fair value of warrant liabilities | 6,468 | (412) | ||
Net cash provided by operating activities | 24,823 | 16,127 | ||
Net cash provided by investing activities | (6,167) | 3,158 | ||
Net cash used in financing activities | (2,699) | (7,474) | ||
Net change in cash and cash equivalents | 15,957 | 11,811 | ||
Cash - Beginning | 63,512 | 31,458 | ||
Cash - Ending | $ 79,469 | 43,269 | ||
Previously Reported [Member] | ||||
Total Assets | 428,130 | |||
Total current liabilities | 181,526 | |||
Financing liability, non-current portion, net of debt discount | 68,158 | |||
Long term debt, non-current portion, net of debt discount | 7,746 | |||
Operating lease liability, non-current portion | 14,405 | |||
Deferred tax liability | 16,450 | |||
Warrant liabilities | ||||
Total liabilities | 288,285 | |||
Series A Convertible Preferred Stock; 600,000 shares, designated, issued, and outstanding as of December 31, 2020; liquidation preference of $60,000 as of December 31, 2020 | 62,537 | |||
Preferred Stock, $0.0001 par value; 5,000,000 shares authorized; | ||||
Common stock, $0.0001 par value; 100,000,000 shares authorized; 8,506,666 shares issued and outstanding at March 31, 2020 | ||||
Additional paid-in capital | 78,222 | |||
Treasury Stock, at cost, 122,729 shares at March 31, 2020 | (459) | |||
(Accumulated deficit) Retained earnings | (455) | |||
Total stockholders' equity | 77,308 | |||
Total liabilities and stockholders' equity | 428,130 | |||
Income from Operations | 6,784 | |||
Loss on sale of property and equipment | (2) | |||
Interest expense | (2,495) | |||
Change in fair value of warrant liabilities | ||||
Total other expense | (2,497) | |||
Income before income tax expense | 4,287 | |||
Income tax expense | (1,300) | |||
Net income | 2,987 | |||
Dividends of Series A Convertible Preferred Stock | (1,644) | |||
Net income attributable to common stock and participating securities | $ 1,343 | |||
Basic and diluted income per share | $ 0.08 | |||
Weighted average shares outstanding basic and diluted | 9,757,036 | |||
Adjustments to reconcile net income to net cash provided by operating activities: | $ 13,140 | |||
Change in fair value of warrant liabilities | ||||
Net cash provided by operating activities | 16,127 | |||
Net cash provided by investing activities | 3,158 | |||
Net cash used in financing activities | (7,474) | |||
Net change in cash and cash equivalents | 11,811 | |||
Cash - Beginning | 31,458 | |||
Cash - Ending | 43,269 | |||
Revision of Prior Period, Adjustment [Member] | ||||
Total Assets | ||||
Total current liabilities | ||||
Financing liability, non-current portion, net of debt discount | ||||
Long term debt, non-current portion, net of debt discount | ||||
Operating lease liability, non-current portion | ||||
Deferred tax liability | ||||
Warrant liabilities | 335 | |||
Total liabilities | 335 | |||
Series A Convertible Preferred Stock; 600,000 shares, designated, issued, and outstanding as of December 31, 2020; liquidation preference of $60,000 as of December 31, 2020 | ||||
Preferred Stock, $0.0001 par value; 5,000,000 shares authorized; | ||||
Common stock, $0.0001 par value; 100,000,000 shares authorized; 8,506,666 shares issued and outstanding at March 31, 2020 | ||||
Additional paid-in capital | (8,991) | |||
Treasury Stock, at cost, 122,729 shares at March 31, 2020 | ||||
(Accumulated deficit) Retained earnings | 8,656 | |||
Total stockholders' equity | (335) | |||
Total liabilities and stockholders' equity | ||||
Income from Operations | ||||
Loss on sale of property and equipment | ||||
Interest expense | ||||
Change in fair value of warrant liabilities | 412 | |||
Total other expense | 412 | |||
Income before income tax expense | 412 | |||
Income tax expense | ||||
Net income | 412 | |||
Dividends of Series A Convertible Preferred Stock | ||||
Net income attributable to common stock and participating securities | $ 412 | |||
Basic and diluted income per share | $ 0.04 | |||
Weighted average shares outstanding basic and diluted | 9,757,036 | |||
Adjustments to reconcile net income to net cash provided by operating activities: | ||||
Change in fair value of warrant liabilities | (412) | |||
Net cash provided by operating activities | ||||
Net cash provided by investing activities | ||||
Net cash used in financing activities | ||||
Net change in cash and cash equivalents | ||||
Cash - Beginning | ||||
Cash - Ending |
Significant Accounting Polici_6
Significant Accounting Policies - Schedule of Originally Reported, Adjustments, and Restated Balances (Details (Parenthetical) - USD ($) $ / shares in Units, $ in Thousands | Mar. 31, 2021 | Dec. 31, 2020 | Mar. 31, 2020 |
Accounting Policies [Abstract] | |||
Series A convertible preferred stock, shares designated | 600,000 | 600,000 | |
Series A convertible preferred stock, shares issued | 600,000 | 600,000 | |
Series A convertible preferred stock, shares outstanding | 600,000 | 600,000 | |
Series A convertible preferred stock, liquidation preference, value | $ 60,000 | $ 60,000 | |
Preferred stock, par value | $ 0.0001 | $ 0.0001 | $ 0.0001 |
Preferred stock, shares authorized | 5,000,000 | 5,000,000 | 5,000,000 |
Common stock, par value | $ 0.0001 | $ 0.0001 | $ 0.0001 |
Common stock, shares authorized | 100,000,000 | 100,000,000 | 100,000,000 |
Common stock, shares issued | 10,757,393 | 9,656,041 | 8,506,666 |
Common stock, shares outstanding | 10,616,094 | 9,514,742 | 8,506,666 |
Treasury stock, shares | 141,299 | 141,299 | 122,729 |
Significant Accounting Polici_7
Significant Accounting Policies - Schedule of Disaggregation of Revenue (Details) - USD ($) $ in Thousands | 3 Months Ended | |
Mar. 31, 2021 | Mar. 31, 2020 | |
Revenue | $ 270,993 | $ 190,854 |
New Vehicle Revenue [Member] | ||
Revenue | 167,411 | 102,444 |
Preowned Vehicle Revenue [Member] | ||
Revenue | 77,470 | 64,744 |
Parts, Accessories, and Related Services [Member] | ||
Revenue | 10,261 | 10,765 |
Finance and Insurance Revenue [Member] | ||
Revenue | 14,608 | 11,272 |
Campground and Other Revenue [Member] | ||
Revenue | $ 1,243 | $ 1,629 |
Significant Accounting Polici_8
Significant Accounting Policies - Schedule of Revenue Recognized of Finance and Insurance Revenues (Details) - USD ($) $ in Thousands | 3 Months Ended | |
Mar. 31, 2021 | Mar. 31, 2020 | |
Accounting Policies [Abstract] | ||
Gross finance and insurance revenues | $ 16,054 | $ 12,583 |
Additions to charge-back allowance | (1,446) | (1,311) |
Net Finance Revenue | $ 14,608 | $ 11,272 |
Significant Accounting Polici_9
Significant Accounting Policies - Summary of Net Income (Loss) Attribute to Common Stockholders (Details) - USD ($) $ / shares in Units, $ in Thousands | 3 Months Ended | |
Mar. 31, 2021 | Mar. 31, 2020 | |
Accounting Policies [Abstract] | ||
Distributed earning allocated to common stock | ||
Undistributed earnings allocated to common stock | 5,859 | 1,200 |
Net earnings allocated to common stock | 5,859 | 1,200 |
Net earnings allocated to participating securities | 1,801 | 555 |
Net earnings allocated to common stock and participating securities | $ 7,660 | $ 1,755 |
Weighted average shares outstanding for basic earning per common share | 10,897,203 | 9,757,036 |
Dilutive effect of warrants and options | 300,357 | |
Weighted average shares outstanding for diluted earnings per share computation | 20,297,715 | 15,883,148 |
Basic income per common share | $ 0.54 | $ 0.12 |
Diluted income per common share | $ 0.32 | $ 0.12 |
Significant Accounting Polic_10
Significant Accounting Policies - Schedule of Denominator of Basic Earnings Per Share (Details) - shares | 3 Months Ended | |
Mar. 31, 2021 | Mar. 31, 2020 | |
Accounting Policies [Abstract] | ||
Weighted average outstanding common shares | 10,596,846 | 8,417,537 |
Weighted average prefunded warrants | 300,357 | 1,339,499 |
Weighted shares outstanding - basic | 10,897,203 | 9,757,036 |
Significant Accounting Polic_11
Significant Accounting Policies - Schedule of Denominator of Dilutive Earnings Per Share (Details) - shares | 3 Months Ended | |
Mar. 31, 2021 | Mar. 31, 2020 | |
Accounting Policies [Abstract] | ||
Weighted average outstanding common shares | 10,596,846 | 8,417,537 |
Weighted average prefunded warrants | 300,357 | 1,339,499 |
Weighted average warrants | 1,475,444 | |
Weighted average options | 1,844,714 | |
Weighted average convertible preferred stock | 6,080,354 | 6,126,112 |
Weighted shares outstanding - basic and diluted | 9,757,036 | 9,757,036 |
Significant Accounting Polic_12
Significant Accounting Policies - Schedule of Anti-dilutive Securities Excluded from Computation of Earnings Per Share (Details) - shares | 3 Months Ended | |
Mar. 31, 2021 | Mar. 31, 2020 | |
Share equivalents excluded from EPS | 8,476,276 | |
Series A Convertible Preferred Stock [Member] | ||
Share equivalents excluded from EPS | ||
Warrants [Member] | ||
Share equivalents excluded from EPS | 4,677,458 | |
Stock Options [Member] | ||
Share equivalents excluded from EPS | 3,798,818 |
Significant Accounting Polic_13
Significant Accounting Policies - Schedule of Geographic Concentration Risk Percentage (Details) | 3 Months Ended | |
Mar. 31, 2021 | Mar. 31, 2020 | |
Florida [Member] | ||
Statement Line Items [Line Items] | ||
Concentration risk percentage | 61.00% | 75.00% |
Colorado [Member] | ||
Statement Line Items [Line Items] | ||
Concentration risk percentage | 11.00% | 11.00% |
Arizona [Member] | ||
Statement Line Items [Line Items] | ||
Concentration risk percentage | 12.00% | 10.00% |
Tennessee [Member] | ||
Statement Line Items [Line Items] | ||
Concentration risk percentage | 12.00% | 10.00% |
Business Combination (Details N
Business Combination (Details Narrative) - USD ($) $ in Thousands | Dec. 01, 2020 | Mar. 31, 2021 |
2020 Acquisitions [Member] | ||
Revenue related to acquisitions | $ 30,118 | |
Net loss prior to income taxes related to acquisitions | $ 2,610 | |
Asset Purchase Agreement [Member] | Camp-Land, Inc. [Member] | ||
Debt instrument, maturity date | Jan. 5, 2025 | |
Payments of principal and interest | $ 435 | |
Debt instrument, interest rate | 3.35% |
Business Combination - Schedule
Business Combination - Schedule of Fair Value of Assets Acquired and Liabilities Assumed (Details) - Acquisition of Dealership [Member] - USD ($) $ in Thousands | Mar. 31, 2021 | Dec. 31, 2020 | Mar. 31, 2020 |
Inventories | $ 3,590 | $ 18,932 | |
Accounts receivable and prepaid expenses | 150 | 1,167 | |
Property and equipment | 392 | 5,417 | |
Intangible assets | 1,220 | 8,480 | |
Total assets acquired | 5,352 | 33,996 | |
Accounts payable, accrued expenses and other current liabilities | 748 | 1,004 | |
Floor plan notes payable | 2,443 | 20,855 | |
Total liabilities assumed | 3,191 | 21,859 | |
Net assets acquired | $ 2,161 | $ 12,137 | $ 12,137 |
Business Combination - Schedu_2
Business Combination - Schedule of Fair Value of Consideration Paid (Details) - Acquisition of Dealership [Member] - USD ($) $ in Thousands | 3 Months Ended | |
Mar. 31, 2021 | Mar. 31, 2020 | |
Purchase Price: | $ 4,302 | $ 16,653 |
Note payable issued to former owners | 1,600 | |
Total consideration | $ 4,302 | $ 18,253 |
Business Combination - Schedu_3
Business Combination - Schedule of Goodwill Associated with Merger (Details) - USD ($) $ in Thousands | 3 Months Ended | ||
Mar. 31, 2021 | Mar. 31, 2020 | Dec. 31, 2020 | |
Goodwill | $ 47,919 | $ 45,095 | |
Acquisition of Dealership [Member] | |||
Total consideration | 4,302 | $ 18,253 | |
Less net assets acquired | 2,161 | 12,137 | $ 12,137 |
Goodwill | $ 2,141 | $ 6,116 |
Business Combination - Schedu_4
Business Combination - Schedule of Identifiable Intangible Assets Acquired (Details) - Acquisition of Dealership [Member] $ in Thousands | 3 Months Ended |
Mar. 31, 2021USD ($) | |
Customer Lists [Member] | |
Intangible Assets, Gross Asset Amount at Acquisition Date | $ 470 |
Intangible Assets, Weighted Average Amortization Period in Years | 10 years |
Dealer Agreements [Member] | |
Intangible Assets, Gross Asset Amount at Acquisition Date | $ 9,000 |
Intangible Assets, Weighted Average Amortization Period in Years | 10 years |
Non-Compete Agreements [Member] | |
Intangible Assets, Gross Asset Amount at Acquisition Date | $ 230 |
Intangible Assets, Weighted Average Amortization Period in Years | 5 years |
Business Combination - Schedu_5
Business Combination - Schedule of Pro Forma Financial Information (Details) - Acquisition of Dealership [Member] - USD ($) $ in Thousands | 3 Months Ended | |
Mar. 31, 2021 | Mar. 31, 2020 | |
Revenue | $ 277,326 | $ 219,055 |
Income before income taxes | 21,082 | 3,952 |
Net income | $ 9,151 | $ 3,231 |
Inventories - Schedule of Inven
Inventories - Schedule of Inventories (Details) - USD ($) $ in Thousands | Mar. 31, 2021 | Dec. 31, 2020 |
Inventories, gross | $ 118,047 | $ 119,894 |
Less: excess of current cost over LIFO | (5,514) | (3,627) |
Inventories, net | 112,533 | 116,267 |
New Recreational Vehicles [Member] | ||
Inventories, gross | 82,400 | 92,434 |
Pre-owned Recreational Vehicles [Member] | ||
Inventories, gross | 30,133 | 22,967 |
Parts, Accessories and Other [Member] | ||
Inventories, gross | $ 5,514 | $ 4,493 |
Accounts Payable, Accrued Exp_3
Accounts Payable, Accrued Expenses and Other Current Liabilities - Schedule of Accounts Payable, Accrued Expenses and Other Current Liabilities (Details) - USD ($) $ in Thousands | Mar. 31, 2021 | Dec. 31, 2020 |
Payables and Accruals [Abstract] | ||
Accounts payable | $ 22,701 | $ 18,077 |
Other accrued expenses | 4,655 | 4,713 |
Customer deposits | 8,130 | 6,002 |
Accrued compensation | 3,037 | 4,311 |
Accrued charge-backs | 5,965 | 5,553 |
Accrued interest | 130 | 125 |
Total | $ 44,618 | $ 38,781 |
Leases (Details Narrative)
Leases (Details Narrative) - USD ($) $ in Thousands | Mar. 10, 2020 | Mar. 31, 2021 | Dec. 31, 2020 | May 19, 2020 |
Lease term | 12 months | |||
Property and equipment | $ 106,826 | $ 106,320 | ||
Weighted-average remaining lease term | 5 years | |||
Weighted-average discount rate of operating leases | 5.00% | |||
Operating lease cost | $ 970 | |||
Short term leases | ||||
LD Murfreesboro TN Landlord, LLC [Member] | ||||
Proceeds from sale of land | $ 4,921 | |||
Korges Enterprises, Inc [Member] | ||||
Property and equipment | $ 4,015 | |||
Financing liability offset amount | $ 4,015 | |||
Maximum [Member] | ||||
Lease renewal terms | 20 years |
Leases - Schedule of Maturities
Leases - Schedule of Maturities of Lease Liabilities (Details) $ in Thousands | Mar. 31, 2021USD ($) |
Leases [Abstract] | |
Remaining nine months ending December 31, 2021 | $ 3,003 |
2022 | 3,722 |
2023 | 3,519 |
2024 | 2,639 |
2025 | 1,939 |
Thereafter | 2,179 |
Total lease payments | 17,001 |
Less: Imputed Interest | 2,008 |
Present value of lease liabilities | $ 14,993 |
Leases - Schedule of Supplement
Leases - Schedule of Supplemental Cash Flow Information Related to Leases (Details) $ in Thousands | 3 Months Ended |
Mar. 31, 2021USD ($) | |
Leases [Abstract] | |
Cash paid for amounts included in the measurement of lease liability: Operating cash flows for operating leases | $ 970 |
ROU assets obtained in exchange for lease liabilities: Operating leases | 388 |
ROU assets obtained in exchange for lease liabilities: Finance lease | |
ROU assets obtained in exchange for lease liabilities | $ 388 |
Debt (Details Narrative)
Debt (Details Narrative) - USD ($) $ in Thousands | Jun. 14, 2021 | Feb. 13, 2021 | Feb. 13, 2021 | May 04, 2020 | Apr. 30, 2020 | Apr. 28, 2020 | Mar. 06, 2020 | Mar. 15, 2018 | Jun. 30, 2021 | Mar. 31, 2021 | Mar. 31, 2020 |
Repayments under long term debt with bank of america | $ 802 | $ 725 | |||||||||
Paycheck Protection Program Loans [Member] | |||||||||||
Debt instrument maturity date | May 4, 2022 | Apr. 30, 2022 | Apr. 29, 2022 | ||||||||
Notes payable | $ 6,831 | ||||||||||
Proceeds from notes payable | $ 637 | $ 1,236 | |||||||||
Debt instrument interest rate | 1.00% | ||||||||||
Loans forgiven | $ 2,136 | 478 | |||||||||
M&T Facility [Member] | |||||||||||
Line of credit maximum borrowing capacity | $ 200,000 | ||||||||||
Line of credit facility, expiration date | Mar. 15, 2021 | ||||||||||
Line of credit facility, extended expiration date | Jun. 15, 2021 | ||||||||||
Outstanding balance | $ 5,931 | ||||||||||
Interest rate | 2.375% | ||||||||||
Maximum amount of cash dividends | $ 41,631 | ||||||||||
M&T Facility [Member] | Third Amendment [Member] | |||||||||||
Line of credit maximum borrowing capacity | $ 6,136 | ||||||||||
Line of credit facility, expiration date | Mar. 15, 2021 | ||||||||||
Line of credit facility, extended expiration date | Jun. 15, 2021 | ||||||||||
Repayments of loan monthly installments | $ 30 | ||||||||||
M&T Facility [Member] | Third Amendment [Member] | LIBOR [Member] | |||||||||||
Percentage of leverage ratio | 2.25% | ||||||||||
M&T Facility [Member] | Third Amendment [Member] | Base Rate [Member] | |||||||||||
Percentage of leverage ratio | 1.25% | ||||||||||
M&T Facility [Member] | Subsequent Event [Member] | |||||||||||
Line of credit facility, extended expiration date | Sep. 15, 2021 | ||||||||||
M&T Facility [Member] | Subsequent Event [Member] | Third Amendment [Member] | |||||||||||
Line of credit facility, extended expiration date | Sep. 15, 2021 | ||||||||||
M&T Floor Plan Line of Credit [Member] | |||||||||||
Line of credit maximum borrowing capacity | $ 175,000 | ||||||||||
Line of credit rate description | The Base Rate is defined in the M&T Facility as the highest of M&T's prime rate, the Federal Funds rate plus 0.50% or one-month LIBOR plus 1.00%. | The $175,000 M&T Floor Plan Line of Credit may be used to finance new vehicle inventory, but only $45,000 may be used to finance pre-owned vehicle inventory and $4,500 may be used to finance rental units. Principal becomes due upon the sale of the related vehicle. | |||||||||
Maximum draw down for rental units | $ 4,500 | ||||||||||
Line of credit commitments percentage | 0.15% | ||||||||||
M&T Floor Plan Line of Credit [Member] | Vehicle [Member] | |||||||||||
Interest rate | 2.1085% | ||||||||||
M&T Floor Plan Line of Credit [Member] | Pre-owned Vehicle Inventory [Member] | |||||||||||
Line of credit maximum borrowing capacity | $ 45,000 | ||||||||||
M&T Floor Plan Line of Credit [Member] | LIBOR [Member] | Minimum [Member] | |||||||||||
Percentage of leverage ratio | 2.00% | ||||||||||
M&T Floor Plan Line of Credit [Member] | LIBOR [Member] | Maximum [Member] | |||||||||||
Percentage of leverage ratio | 2.30% | ||||||||||
M&T Floor Plan Line of Credit [Member] | Base Rate [Member] | Minimum [Member] | |||||||||||
Percentage of leverage ratio | 1.00% | ||||||||||
M&T Floor Plan Line of Credit [Member] | Base Rate [Member] | Maximum [Member] | |||||||||||
Percentage of leverage ratio | 1.30% | ||||||||||
M&T Term Loan [Member] | |||||||||||
Repayments of loan monthly installments | $ 242 | ||||||||||
Interest rate | 2.375% | ||||||||||
Term loan | 20,000 | $ 12,025 | |||||||||
Principal balloon payment | $ 11,300 | ||||||||||
Debt instrument maturity date | Jun. 15, 2021 | ||||||||||
M&T Term Loan [Member] | LIBOR [Member] | Minimum [Member] | |||||||||||
Percentage of leverage ratio | 2.25% | ||||||||||
M&T Term Loan [Member] | LIBOR [Member] | Maximum [Member] | |||||||||||
Percentage of leverage ratio | 3.00% | ||||||||||
M&T Term Loan [Member] | Base Rate [Member] | Minimum [Member] | |||||||||||
Percentage of leverage ratio | 1.25% | ||||||||||
M&T Term Loan [Member] | Base Rate [Member] | Maximum [Member] | |||||||||||
Percentage of leverage ratio | 2.00% | ||||||||||
M&T Revolver [Member] | |||||||||||
Line of credit maximum borrowing capacity | $ 5,000 | ||||||||||
M&T Revolver [Member] | Minimum [Member] | |||||||||||
Line of credit commitments percentage | 0.25% | ||||||||||
M&T Revolver [Member] | Maximum [Member] | |||||||||||
Line of credit commitments percentage | 0.50% | ||||||||||
M&T Revolver [Member] | LIBOR [Member] | Minimum [Member] | |||||||||||
Percentage of leverage ratio | 2.25% | ||||||||||
M&T Revolver [Member] | LIBOR [Member] | Maximum [Member] | |||||||||||
Percentage of leverage ratio | 3.00% | ||||||||||
M&T Revolver [Member] | Base Rate [Member] | Minimum [Member] | |||||||||||
Percentage of leverage ratio | 1.25% | ||||||||||
M&T Revolver [Member] | Base Rate [Member] | Maximum [Member] | |||||||||||
Percentage of leverage ratio | 2.00% |
Debt - Schedule of Floor Plan N
Debt - Schedule of Floor Plan Notes Payable (Details) - Floor Plan Notes Payable [Member] - USD ($) $ in Thousands | Mar. 31, 2021 | Dec. 31, 2020 |
Floor plan notes payable, gross | $ 92,901 | $ 105,486 |
Debt discount | (79) | (87) |
Floor plan notes payable, net of debt discount | $ 92,822 | $ 105,399 |
Income Taxes (Details Narrative
Income Taxes (Details Narrative) - USD ($) $ in Thousands | 3 Months Ended | |
Mar. 31, 2021 | Mar. 31, 2020 | |
Income Tax Disclosure [Abstract] | ||
Provision for federal and state income taxes | $ 5,477 | $ 1,300 |
Effective tax rates, percentage | 37.60% | 28.00% |
Federal statutory rate, percentage | 21.00% |
Commitments and Contingencies (
Commitments and Contingencies (Details Narrative) - USD ($) $ in Thousands | 1 Months Ended | 3 Months Ended |
May 31, 2018 | Mar. 31, 2021 | |
Chief Financial Officer [Member] | Employee Relocation [Member] | ||
Relocation allowance | $ 100 | |
Chief Financial Officer [Member] | Maximum [Member] | ||
Percentage of target bonus on base salary | 150.00% | |
Non-Employee Members [Member] | ||
Annual cash compensation | $ 50 | |
Committee of Board of Directors [Member] | ||
Annual cash compensation | 5 | |
Chairman of Any Committees [Member] | ||
Annual cash compensation | 10 | |
Employment Agreement [Member] | Chief Executive Officer [Member] | ||
Initial base salary | $ 540 | |
Percentage of target bonus on base salary | 100.00% | |
Employment Agreement [Member] | Chief Financial Officer [Member] | ||
Initial base salary | $ 325 | |
Percentage of target bonus on base salary | 75.00% |
Preferred Stock (Details Narrat
Preferred Stock (Details Narrative) $ / shares in Units, $ in Thousands | Mar. 15, 2018USD ($)$ / sharesshares | Mar. 15, 2018USD ($)$ / sharesshares | Mar. 15, 2018USD ($)$ / sharesshares | Mar. 15, 2018USD ($)$ / sharesshares | Mar. 31, 2021USD ($)$ / sharesshares | Dec. 31, 2020USD ($) |
Preferred stock conversion price per share | $ 9.72 | $ 9.72 | $ 9.72 | $ 9.72 | ||
Market price per share on the date of issuance | $ 10.29 | $ 10.29 | $ 10.29 | $ 10.29 | ||
Beneficial conversion feature on series a convertible preferred stock | $ | $ 3,392 | |||||
Reduction in preferred stock | $ | $ 2,035 | |||||
Dividends payable | $ | $ 1,184 | $ 1,210 | ||||
Measurement Input, Expected Term [Member] | ||||||
Fair value assumptions, measurement input, term | 5 years | |||||
Measurement Input, Price Volatility [Member] | ||||||
Fair value assumptions, measurement input, percentages | 0.39 | 0.39 | 0.39 | 0.39 | ||
Measurement Input, Risk Free Interest Rate [Member] | ||||||
Fair value assumptions, measurement input, percentages | 0.0261 | 0.0261 | 0.0261 | 0.0261 | ||
Measurement Input, Expected Dividend Rate [Member] | ||||||
Fair value assumptions, measurement input, percentages | 0 | 0 | 0 | 0 | ||
Common Stock [Member] | ||||||
Warrant redemption price per share | $ 0.01 | $ 0.01 | $ 0.01 | $ 0.01 | ||
Common Stock [Member] | Exceeds Price Point [Member] | ||||||
Common stock market price per share | $ 24 | $ 24 | $ 24 | $ 24 | ||
Warrants [Member] | ||||||
Warrant to purchase common shares | shares | 300,357 | |||||
Warrant exercise price | $ 0.01 | |||||
Placement Agent [Member] | ||||||
Warrant term | 5 years | 5 years | 5 years | 5 years | ||
Warrant to purchase common shares | shares | 178,882 | 178,882 | 178,882 | 178,882 | ||
Warrant exercise price | $ 11.50 | $ 11.50 | $ 11.50 | $ 11.50 | ||
Aggregate offering costs | $ | $ 2,981 | $ 2,981 | $ 2,981 | $ 2,981 | ||
Placement Agent [Member] | Warrants [Member] | ||||||
Fair value of warrants | $ | $ 632 | |||||
Series A Preferred Stock [Member] | ||||||
Weighted average price trading price after second anniversary force conversion | $ 25 | $ 25 | $ 25 | $ 25 | ||
Warrant term | 5 years | 5 years | 5 years | 5 years | ||
Warrant to purchase common shares | shares | 596,273 | 596,273 | 596,273 | 596,273 | ||
Warrant exercise price | $ 11.50 | $ 11.50 | $ 11.50 | $ 11.50 | ||
Private Placement [Member] | ||||||
Sale of stock consideration | $ | $ 94,800 | |||||
Private Placement [Member] | Series A Preferred Stock [Member] | ||||||
Number of shares issued | shares | 600,000 | |||||
Number of shares issued, value | $ | $ 60,000 | |||||
Preferred stock conversion price per share | $ 10.0625 | $ 10.0625 | $ 10.0625 | $ 10.0625 | ||
Preferred stock dividend rate percentage | 8.00% | |||||
Issue price of preferred stock | $ | $ 100 | $ 100 | $ 100 | $ 100 | ||
Dividend rate description | Accrued and unpaid dividends, until paid in full in cash, will accrue at the then applicable Dividend Rate plus 2%. The Dividend Rate will be increased to 11% per annum, compounded quarterly, in the event that the Company's senior indebtedness less unrestricted cash during any trailing twelve-month period ending at the end of any fiscal quarter is greater than 2.25 times earnings before interest, taxes, depreciation and amortization ("EBITDA"). The Dividend Rate will be reset to 8% at the end of the first fiscal quarter when the Company's senior indebtedness less unrestricted cash during the trailing twelve-month period ending at the end of such quarter is less than 2.25 times EBITDA. | |||||
Private Placement [Member] | Series A Preferred Stock [Member] | Maximum [Member] | ||||||
Preferred stock dividend rate percentage | 11.00% | |||||
Private Placement [Member] | Series A Preferred Stock [Member] | Board of Directors [Member] | ||||||
Number of preferred stock owned | shares | 500,000 | 500,000 | 500,000 | 500,000 |
Stockholders' Equity (Details N
Stockholders' Equity (Details Narrative) - USD ($) $ / shares in Units, $ in Thousands | Mar. 17, 2021 | May 20, 2020 | Jun. 15, 2018 | May 07, 2018 | Mar. 16, 2018 | Mar. 15, 2018 | Mar. 15, 2018 | Mar. 31, 2021 | Mar. 31, 2020 | Dec. 31, 2020 | May 20, 2019 |
Common stock, shares authorized | 100,000,000 | 100,000,000 | 100,000,000 | ||||||||
Common stock, par value | $ 0.0001 | $ 0.0001 | $ 0.0001 | ||||||||
Preferred stock, shares authorized | 5,000,000 | 5,000,000 | 5,000,000 | ||||||||
Preferred stock, par value | $ 0.0001 | $ 0.0001 | $ 0.0001 | ||||||||
Stock based compensation | $ 372 | $ 680 | |||||||||
Gross proceeds from warrant exercises | 11,582 | ||||||||||
Stock based compensation related to awards with market conditions | 75 | 554 | |||||||||
Inducement loss on warrant conversion | $ 246 | ||||||||||
Number of shares options granted | 530,000 | ||||||||||
Expected dividend yield | 0.00% | ||||||||||
Stock based compensation related to awards with service conditions | $ 196 | $ 88 | |||||||||
Employees [Member] | |||||||||||
Stock options exercise price per share | $ 7.91 | ||||||||||
Fair value of the options issued | $ 15,004 | $ 1,915 | |||||||||
Expected term | 5 years | ||||||||||
Expected risk-free rate, minimum | 2.62% | ||||||||||
Expected dividend yield | 0.00% | ||||||||||
Expected annual volatility, minimum | 42.80% | ||||||||||
Stock options vesting term | 4 years | 4 years | |||||||||
Stock option exercise price description | The options have an exercise price of $7.91, $8.50 or $14.68. | ||||||||||
Granted stock options term | 5 years | 5 years | |||||||||
Warrants [Member] | |||||||||||
Number of warrant to purchase shares of common stock | 300,357 | ||||||||||
Warrant exercise price | $ 0.01 | ||||||||||
Warrants [Member] | Two Institutional Investors [Member] | |||||||||||
Number of securities into which the class of warrant converted | 1,005,308 | ||||||||||
Number of shares issued | 1,005,308 | ||||||||||
Gross proceeds from warrant exercises | $ 11,315 | ||||||||||
Five Year Incentive Stock Options [Member] | |||||||||||
Number of shares options granted | 3,573,113 | ||||||||||
Stock options exercise price per share | $ 11.10 | ||||||||||
Fair value of the options issued | $ 2,357 | ||||||||||
Expected term | 5 years | ||||||||||
Expected risk-free rate, minimum | 2.74% | ||||||||||
Expected dividend yield | 0.00% | 0.00% | |||||||||
Expected annual volatility, minimum | 54.70% | ||||||||||
Five Year Incentive Stock Options [Member] | Share-based Compensation Award, Tranche One [Member] | |||||||||||
Stock options exercise price per share | $ 13.125 | ||||||||||
Stock option vesting percentage | 30.00% | ||||||||||
Stock options vesting term | 11 months 19 days | 8 months 26 days | |||||||||
Five Year Incentive Stock Options [Member] | Share-based Compensation Award, Tranche Two [Member] | |||||||||||
Stock options exercise price per share | $ 17.50 | ||||||||||
Stock option vesting percentage | 30.00% | ||||||||||
Stock options vesting term | 1 year 9 months | 1 year 7 months 21 days | |||||||||
Five Year Incentive Stock Options [Member] | Share-based Compensation Award, Tranche Three [Member] | |||||||||||
Stock options exercise price per share | $ 21.875 | ||||||||||
Stock option vesting percentage | 30.00% | ||||||||||
Stock options vesting term | 2 years 1 month 24 days | 2 years 2 months 27 days | |||||||||
Five Year Incentive Stock Options [Member] | Share-based Compensation Award, Tranche Four [Member] | |||||||||||
Stock options exercise price per share | $ 35 | ||||||||||
Stock option vesting percentage | 10.00% | ||||||||||
Stock options vesting term | 2 years 11 months 15 days | 3 years 1 month 16 days | |||||||||
CEO Stock Options [Member] | |||||||||||
Number of shares options granted | 1,458,414 | ||||||||||
CFO Stock Options [Member] | |||||||||||
Number of shares options granted | 583,366 | 583,366 | |||||||||
Former CFO Stock Options [Member] | |||||||||||
Number of options forfeited | 583,366 | ||||||||||
Stock Options [Member] | |||||||||||
Compensation cost unrecognized | $ 1,943 | ||||||||||
Weighted average service period | 2 years 4 months 28 days | ||||||||||
2018 Long-Term Incentive Equity Plan [Member] | |||||||||||
Maximum percentage on options may be issued | 13.00% | ||||||||||
Options issuable under stock price trigger | $ 8.75 | ||||||||||
Number of common shares reserved for future issuance | 299,557 | 600,000 | |||||||||
2018 Long-Term Incentive Equity Plan [Member] | Increased Plan by Formula [Member] | |||||||||||
Maximum percentage on options may be issued | 18.00% | ||||||||||
2019 Employee Stock Purchase Plan [Member] | |||||||||||
Number of common shares reserved for future issuance | 900,000 | ||||||||||
Common stock purchase price, description | Participants in the plan may purchase shares of common stock at a purchase price which will not be less than the lesser of 85% of the fair market value per share of the common on the first day of the purchase period or the last day of the purchase period. | ||||||||||
Stock based compensation | $ 102 |
Stockholders' Equity - Schedule
Stockholders' Equity - Schedule of Warrants Activity (Details) | 3 Months Ended |
Mar. 31, 2021$ / sharesshares | |
Equity [Abstract] | |
Shares Underlying Warrants, Outstanding, Beginning balance | shares | 4,632,087 |
Shares Underlying Warrants, Granted | shares | |
Shares Underlying Warrants, Cancelled or Expired | shares | |
Shares Underlying Warrants, Exercised | shares | (1,035,258) |
Shares Underlying Warrants, Outstanding, Ending balance | shares | 3,596,829 |
Weighted Average Exercise Price, Outstanding, Beginning balance | $ / shares | $ 11.50 |
Weighted Average Exercise Price Granted | $ / shares | |
Weighted Average Exercise Price Cancelled or Expired | $ / shares | |
Weighted Average Exercise Price Exercised | $ / shares | |
Weighted Average Exercise Price, Outstanding, Ending balance | $ / shares | $ 11.50 |
Stockholders' Equity - Schedu_2
Stockholders' Equity - Schedule of Fair Values for Outstanding Warrants Liabilities (Details) - USD ($) $ in Thousands | Mar. 31, 2021 | Dec. 31, 2020 |
Total warrant liabilties | $ 11,949 | $ 15,096 |
PIPE Warrants [Member] | ||
Total warrant liabilties | 10,415 | 13,716 |
Private Warrants [Member] | ||
Total warrant liabilties | $ 1,534 | $ 1,380 |
Stockholders' Equity - Schedu_3
Stockholders' Equity - Schedule of Stock Option Activity (Details) - USD ($) $ / shares in Units, $ in Thousands | 3 Months Ended | 12 Months Ended |
Mar. 31, 2021 | Dec. 31, 2020 | |
Equity [Abstract] | ||
Shares Underlying Options, Outstanding, Beginning balance | 4,063,362 | |
Shares Underlying Options, Granted | 530,000 | |
Shares Underlying Options, Cancelled or terminated | ||
Shares Underlying Options, Exercised | (21,978) | |
Shares Underlying Options, Outstanding, Ending balance | 4,041,384 | 4,063,362 |
Shares Underlying Options, Vested, Ending balance | 881,088 | |
Weighted Average Exercise Price, Outstanding, Beginning balance | $ 10.60 | |
Weighted Average Exercise Price, Granted | ||
Weighted Average Exercise Price, Cancelled or terminated | ||
Weighted Average Exercise Price, Exercised | 11.10 | |
Weighted Average Exercise Price, Outstanding, Ending balance | 10.60 | $ 10.60 |
Weighted Average Exercise Price, Vested, Ending balance | $ 10.75 | |
Weighted Average Remaining Contractual Life, Outstanding, Ending balance | 2 years 4 months 28 days | |
Weighted Average Remaining Contractual Life, Vested, Ending balance | 2 years 1 month 24 days | |
Aggregate Intrinsic Value, Outstanding, Ending balance | $ 29,146 | |
Aggregate Intrinsic Value, Vested, Ending balance | $ 8,157 |
Stockholders' Equity - Schedu_4
Stockholders' Equity - Schedule of Fair Value Assumptions of Awards (Details) | 3 Months Ended |
Mar. 31, 2021 | |
Expected dividends | 0.00% |
Minimum [Member] | |
Risk free interest rate | 0.25% |
Expected term (years) | 3 years 6 months |
Expected volatility | 55.00% |
Maximum [Member] | |
Risk free interest rate | 0.43% |
Expected term (years) | 3 years 9 months |
Expected volatility | 73.00% |
Fair Value Measures - Schedule
Fair Value Measures - Schedule of Fair Value Adjustments for the Private Warrants Liabilities (Details) - USD ($) $ in Thousands | Mar. 31, 2021 | Dec. 31, 2020 | Mar. 31, 2020 |
Warrant | $ 11,949 | $ 15,096 | $ 335 |
Private Warrant [Member] | |||
Warrant | 1,534 | 1,380 | |
PIPE Warrants [Member] | |||
Warrant | 10,415 | 13,716 | |
Fair Value Inputs Level1 [Member] | |||
Warrant | 13,716 | ||
Fair Value Inputs Level1 [Member] | Private Warrant [Member] | |||
Warrant | |||
Fair Value Inputs Level1 [Member] | PIPE Warrants [Member] | |||
Warrant | 10,415 | 13,716 | |
Fair Value Inputs Level 2 [Member] | |||
Warrant | 10,415 | ||
Fair Value Inputs Level 2 [Member] | Private Warrant [Member] | |||
Warrant | |||
Fair Value Inputs Level 2 [Member] | PIPE Warrants [Member] | |||
Warrant | |||
Fair Value Inputs Level 3 [Member] | |||
Warrant | 1,534 | 1,380 | |
Fair Value Inputs Level 3 [Member] | Private Warrant [Member] | |||
Warrant | 1,534 | 1,380 | |
Fair Value Inputs Level 3 [Member] | PIPE Warrants [Member] | |||
Warrant |
Fair Value Measures - Schedul_2
Fair Value Measures - Schedule of Fair Value Measurements (Details) | 3 Months Ended | 12 Months Ended |
Mar. 31, 2021$ / shares | Dec. 31, 2020$ / shares | |
Measurement Input, Stock Price [Member] | ||
Fair value liabilities, measurement input, price per share | $ 0.1781 | $ 16.25 |
Measurement Input Strike Price [Member] | ||
Fair value liabilities, measurement input, price per share | $ 0.1150 | $ 11.50 |
Measurement Input, Expected life [Member] | ||
Fair value liabilities, measurement input, term | 1 year 11 months 15 days | 2 years 2 months 12 days |
Measurement Input Price Volatility [Member] | ||
Fair value liabilities, measurement input, percentage | 81.5 | 81.2 |
Measurement Input Risk Free Interest Rate [Member] | ||
Fair value liabilities, measurement input, percentage | 0.16 | 0.14 |
Expected Dividend Yield [Member] | ||
Fair value liabilities, measurement input, percentage | 0 | 0 |
Measurement Input, Fair Value of Warrants[Member] | ||
Fair value liabilities, measurement input, price per share | $ 0.0495 | $ 0.0445 |
Fair Value Measures - Schedul_3
Fair Value Measures - Schedule of Fair Value Measured Liabilities (Details) $ in Thousands | 3 Months Ended |
Mar. 31, 2021USD ($) | |
PIPE Warrants [Member] | |
Fair value beginning | $ 13,717 |
Exercise or conversion | (9,615) |
Measurement adjustment | 6,313 |
Fair value ending | 10,415 |
Private Warrants [Member] | |
Fair value beginning | 1,379 |
Exercise or conversion | |
Measurement adjustment | 155 |
Fair value ending | $ 1,534 |