0001606698 false 0001606698 2021-05-04 2021-05-04

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

___________

 

FORM 8-K/A

___________

 

CURRENT REPORT

PURSUANT TO SECTION 13 OR 15(D) OF THE

SECURITIES EXCHANGE ACT OF 1934

 

DATE OF REPORT (DATE OF EARLIEST EVENT REPORTED) May 4, 2021

PICTURE  

Alpine 4 Holdings, Inc.

(EXACT NAME OF REGISTRANT AS SPECIFIED IN CHARTER)

 

 

 

 

 

 

Delaware

 

000-55205

 

46-5482689

(STATE OR OTHER JURISDICTION

OF INCORPORATION OR ORGANIZATION)

 

(COMMISSION FILE NO.)

 

(IRS EMPLOYEE IDENTIFICATION NO.)

2525 E Arizona Biltmore Circle, Suite 237

Phoenix, AZ 85016

(ADDRESS OF PRINCIPAL EXECUTIVE OFFICES)

 

480-702-2431

(ISSUER TELEPHONE NUMBER)

 

ALPINE 4 TECHNOLOGIES LTD.

(FORMER NAME OR FORMER ADDRESS, IF CHANGED SINCE LAST REPORT)

 

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below):

 

☐ Written communications pursuant to Rule 425 under the Securities Act

☐ Soliciting material pursuant to Rule 14a-12 under the Exchange Act

☐ Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act

☐ Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act

 

Securities registered pursuant to Section 12(b) of the Act:

Title of each class

Trading Symbol(s)

Name of each exchange on which registered

None

N/A

N/A

 

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).        Emerging growth company ☒

 

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



 

 

 

Item 1.01Entry into a Material Definitive Agreement. 

Item 2.01Completion of Acquisition or Disposition of Assets. 

Item 3.02 Unregistered Sales of Equity Securities. 

 

Business Holding Company Acquisition

 

On May 4, 2021, Alpine 4 Holdings, Inc., a Delaware corporation (the “Company”), announced that its wholly owned subsidiary A4 Manufacturing, Inc., a Delaware corporation (“A4 Manufacturing”), had entered into a Membership Interest Purchase Agreement (the “MIPA”) with Alternative Laboratories, LLC, a Delaware limited liability company (“Alt Labs”), KAI Enterprises, LLC, a Florida limited liability company (“KAI”), and Kevin Thomas (“Thomas”). The purchase of the Acquired Interests as discussed herein is referred to as the “Transaction.”  The parties to the MIPA agreed that the closing of the Transaction would take place when all of the conditions set forth in the MIPA were met or waived by the applicable parties, and such date would be referred to as the “Closing Date.”  The Closing Date of the Transaction occurred on Monday, May 10, 2021.

 

The Company filed a Current Report on Form 8-K on May 10, 2021, to disclose the Transaction. This Amended Current Report on form 8-K/A is filed to provide the required financial statements and financial information.

 

Item 9.01 Financial Statement and Exhibits. 

 

(a)Financial Statements of businesses or funds acquired. 

(b)Pro Forma Financial Information 



 

Alternative Laboratories, LLC

Financial Statements

 

Contents

 

 

Page

Financial Statements:

 

 

 

Report of Independent Registered Public Accounting Firm

F-1

 

 

Balance Sheets as of December 31, 2020 and 2019  

F-2

 

 

Statements of Operations for the Years Ended December 31, 2020 and 2019  

F-3

 

 

Statements of Changes in Member’s Equity for the Years Ended December 31, 2020 and 2019  

F-4

 

 

Statements of Cash Flows for the Years Ended December 31, 2020 and 2019  

F-5

 

 

Notes to Financial Statements

F-6

 

 

Balance Sheets as of March 31, 2021 and December 31, 2020 - unaudited

F-13

 

 

Statements of Operations for the Three Months Ended March 31, 2021 and 2020 - unaudited

F-14

 

 

Statements of Changes in Member’s Equity for the Three Months Ended March 31, 2021 and 2020 - unaudited

F-15

 

 

Statements of Cash Flows for the Three Months Ended March 31, 2021 and 2020 - unaudited

F-16

 

 

Notes to the Unaudited Financial Statements

F-17

 

 

Unaudited Pro Forma Consolidated Financial Statements

F-20

 

 

Signatures

F-25

 

 



 

REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

 

 

To the Member of

Alternative Laboratories, LLC

 

 

Opinion on the Financial Statements

 

We have audited the accompanying balance sheets of Alternative Laboratories, LLC (the “Company”) as of December 31, 2020 and 2019 and the related statements of operations, changes in member’s equity and cash flows for the years then ended, and the related notes (collectively referred to as the “financial statements”). In our opinion, the financial statements present fairly, in all material respects, the financial position of the Company as of December 31, 2020 and 2019, and the results of its operations and its cash flows for the years then ended, in conformity with accounting principles generally accepted in the United States of America.

 

Basis for Opinion

 

These financial statements are the responsibility of the Company’s management. Our responsibility is to express an opinion on the Company’s financial statements based on our audits. We are a public accounting firm registered with the Public Company Accounting Oversight Board (United States) ("PCAOB") and are required to be independent with respect to the Company in accordance with the U.S. federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.

 

We conducted our audits in accordance with the standards of the PCAOB and in accordance with auditing standards generally accepted in the United States of America. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement, whether due to error or fraud. The Company is not required to have, nor were we engaged to perform, an audit of its internal control over financial reporting. As part of our audits, we are required to obtain an understanding of internal control over financial reporting but not for the purpose of expressing an opinion on the effectiveness of the Company's internal control over financial reporting. Accordingly, we express no such opinion.

 

Our audits included performing procedures to assess the risks of material misstatement of the financial statements, whether due to error or fraud, and performing procedures that respond to those risks. Such procedures included examining, on a test basis, evidence regarding the amounts and disclosures in the financial statements. Our audits also included evaluating the accounting principles used and significant estimates made by management, as well as evaluating the overall presentation of the financial statements. We believe that our audits provide a reasonable basis for our opinion.

 

Critical Audit Matters

 

Critical audit matters are matters arising from the current period audit of the financial statements that were communicated or required to be communicated to the audit committee and that: (1) relate to accounts or disclosures that are material to the financial statements and (2) involved our especially challenging, subjective, or complex judgments. We determined that there are no critical audit matters.

 

 

/s/ MaloneBailey, LLP

www.malonebailey.com

We have served as the Company's auditor since 2021.

Houston, Texas

July 20, 2021


F-1


 

 

 

ALTERNATIVE LABORATORIES, LLC

BALANCE SHEETS

 

 

 

 

 

 

December 31,

 

December 31,

 

 

 

 

 

2020

 

2019

ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

CURRENT ASSETS:

 

 

 

 

 

Cash

$

1,633,347

$

3,199,954

 

Accounts receivable, net

 

1,054,460

 

3,506,287

 

Inventory, net

 

 

2,641,411

 

3,547,843

 

Prepaid expenses and other current assets

 

151,856

 

162,656

 

 

Total current assets

 

5,481,074

 

10,416,740

 

 

 

 

 

 

 

 

Property and equipment, net

 

5,172,595

 

3,961,960

Other non-current assets

 

27,483

 

10,601

 

TOTAL ASSETS

$

10,681,152

$

14,389,301

 

 

 

 

 

 

 

 

LIABILITIES AND MEMBER’S EQUITY  

 

 

 

 

 

 

 

 

 

 

 

 

CURRENT LIABILITIES:

 

 

 

 

 

Accounts payable  

$

333,431

$

699,820

 

Accrued expenses

 

65,428

 

300,340

 

Contract liabilities

 

1,727,684

 

27,269

 

Notes payable, current portion

 

573,724

 

347,603

 

Due to related party

 

62,755

 

-

 

Capital lease obligation, current portion

 

5,534

 

6,789

 

 

Total current liabilities

 

2,768,556

 

1,381,821

 

 

 

 

 

 

 

 

Notes payable, net of current portion

 

294,259

 

-

Capital lease obligations, net of current portion

 

14,048

 

19,582

 

TOTAL LIABILITIES

 

3,076,863

 

1,401,403

 

 

 

 

 

 

 

 

Member’s Equity

 

 

 

 

 

Member’s capital

 

1,549,240

 

1,549,240

 

Retained earnings

 

6,055,049

 

11,438,658

 

 

Total Member’s Equity

 

7,604,289

 

12,987,898

 

TOTAL LIABILITIES AND MEMBER’S EQUITY

$

10,681,152

$

14,389,301

 

The accompanying notes are an integral part of these financial statements.


F-2


 

 

ALTERNATIVE LABORATORIES, LLC

STATEMENTS OF OPERATIONS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Years Ended December 31,

 

 

 

 

 

2020

 

2019

 

 

 

 

 

 

 

 

Revenues, net

 

 

$

18,268,854

$

43,776,499

Cost of goods sold

 

 

 

            12,039,265

 

            25,971,141

Gross Profit

 

 

 

              6,229,589

 

17,805,358

 

 

 

 

 

 

 

 

Operating expenses:

 

 

 

 

 

 

General and administrative expenses

 

3,059,774

 

              4,795,272

Income from operations

 

 

3,169,815

 

           13,010,086

 

 

 

 

 

 

 

 

Other income (expenses)

 

 

 

 

 

 

Other income (expense)

 

 

36,276

 

221,059

 

 

 

 

 

 

Net Income

 

 

$

3,206,091

$

            13,231,145

 

 

 

 

 

 

 

 

The accompanying notes are an integral part of these financial statements.


F-3



ALTERNATIVE LABORATORIES, LLC

STATEMENTS OF CHANGES IN MEMBER’S EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Member’s Capital

 

Retained Earnings

 

Total

Member’s Equity

Balance, December 31, 2018

$

1,449,240

$

3,775,319

$

5,224,559

 

 

 

 

 

 

 

 

 

 

Distributions to member

 

 

-

 

(5,567,806)

 

(5,567,806)

Noncash contributions

 

 

 

 

100,000

 

-

 

100,000

Net income

 

 

 

 

-          

 

13,231,145

 

13,231,145

Balance, December 31, 2019

 

1,549,240

 

11,438,658

 

12,987,898

 

 

 

 

 

 

 

 

 

 

Distributions to member

 

 

-

 

(8,589,700)

 

(8,589,700)

Net income

 

 

 

 

-

 

3,206,091

 

3,206,091

Balance, December 31, 2020

$

1,549,240

$

6,055,049

$

7,604,289

 

The accompanying notes are an integral part of these financial statements.


F-4



ALTERNATIVE LABORATORIES, LLC

STATEMENTS OF CASH FLOWS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Years Ended December 31,

 

 

 

 

 

 

2020

 

2019

 

 

 

 

 

 

 

 

 

OPERATING ACTIVITIES:

 

 

 

 

 

Net income

 

$

3,206,091

$

13,231,145

 

Adjustments to reconcile net income to

 

 

 

 

 

  net cash provided by operating activities:

 

 

 

 

 

 

Depreciation and amortization

 

 

556,761

 

209,824

 

 

Bad debts

 

 

8,405

 

5,220

 

 

Gain on disposal of equipment

 

 

(499,965)

 

-

 

 

Inventory reserve

 

 

157,324

 

105,556

 

 

Changes in current assets and liabilities:

 

 

 

 

 

 

 

Accounts receivable

 

2,443,422

 

(2,063,246)

 

 

 

Inventory

 

 

749,108

 

(1,599,395)

 

 

 

Prepaid expenses and other assets

 

(6,082)

 

232,958

 

 

 

Accounts payable

 

(366,389)

 

77,793

 

 

 

Accrued expenses

 

(234,912)

 

253,267

 

 

 

Due to related party

 

62,755

 

-

 

 

 

Contract liabilities

 

 

1,700,415

 

18,911

 

Net cash provided by operating activities

 

7,776,933

 

10,472,033

 

 

 

 

 

 

 

 

 

INVESTING ACTIVITIES:

 

 

 

 

 

 

Proceeds from sale of equipment

 

803,389

 

-

 

 

Additions to property and equipment

 

(2,049,231)

 

(3,268,064)

 

Net cash used in investing activities

 

(1,245,842)

 

(3,268,064)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FINANCING ACTIVITIES:

 

 

 

 

 

 

Proceeds from PPP loan

 

849,793

 

-

 

 

Repayments of capital lease obligation

 

(6,789)

 

(11,530)

 

 

Repayments of notes payable

 

(3,399)

 

-

 

 

Repayments of notes payable, related party

 

(347,603)

 

-

 

 

Distribution to member

 

(8,589,700)

 

(5,567,806)

 

Net cash used in financing activities

 

(8,097,698)

 

(5,579,336)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NET INCREASE (DECREASE) IN CASH

 

(1,566,607)

 

1,624,633

 

 

 

 

 

 

 

 

 

CASH, BEGINNING OF YEAR

 

3,199,954

 

1,575,321

 

 

 

 

 

 

 

 

 

CASH, END OF YEAR

$

1,633,347

$

3,199,954

 

 

 

 

 

 

 

 

 

CASH PAID FOR:

 

 

 

 

 

      Interest

 

$

8,477

$

9,158

      Income taxes

 

$

-

$

-

 

 

 

 

 

 

SUPPLEMENTAL DISCLOSURE OF NON-CASH INVESTING AND FINANCING ACTIVITIES:

 

 

 

 

 

 

 

 

Financed property and equipment

 

$

21,589

$

24,945

 

 

 

Unpaid additions to property and equipment

 

$

-

$

128,298

 

 

 

Due to related party contributed to capital

 

$

-

$

100,000

 

The accompanying notes are an integral part of these financial statements.


F-5


Alternative Laboratories, LLC

NOTES TO FINANCIAL STATEMENTS

For the Years Ended December 31, 2020 and 2019


Note 1 – Organization and Basis of Presentation

 

Alternative Laboratories, LLC (the “Company,” “we,” or “our”), was incorporated under the laws of the State of Delaware on November 4, 2009.  The Company operates as a contract manufacturer of dietary and nutritional supplements.

 

Basis of presentation

 

The accompanying financial statements present the balance sheets, statements of operations, changes in member’s equity and cash flows of the Company. The financial statements have been prepared in accordance with generally accepted accounting principles in the United States (“U.S. GAAP”).

 

Note 2 - Summary of Significant Accounting Policies

 

Use of estimates

 

The financial statements are prepared in accordance with generally accepted accounting principles in the United States, or U.S. GAAP.  Preparation of these financial statements requires us to make estimates and assumptions that affect the reported amounts of assets, liabilities, revenue, costs and expenses and related disclosures. The Company bases its estimates on historical experience and on various other assumptions that it believes to be reasonable. In many instances, the Company could have reasonably used different accounting estimates and in other instances changes in the accounting estimates are reasonably likely to occur from period to period. On an ongoing basis, the Company reviews its estimates, including, but not limited to, those related to inventory valuation and obsolescence, estimated useful lives of property and equipment, impairment of assets and loss contingencies. Actual results could differ significantly from our estimates. To the extent that there are material differences between these estimates and actual results, the Company’s future financial statement presentation, financial condition, results of operations and cash flows will be affected.  

 

Cash and cash equivalents

 

Cash and cash equivalents consist of cash and short-term investments with original maturities of less than 90 days. As of December 31, 2020 and 2019, the Company had no cash equivalents. Periodically, the Company may carry cash balances at financial institutions in excess of the federally insured limit of $250,000. The amount in excess of the FDIC insurance at December 31, 2020 and 2019 was approximately $1,268,000 and $2,948,000, respectively. The Company has not experienced losses on these accounts and management believes, based upon the quality of the financial institutions, that the credit risk with regard to these deposits is not significant.

 

Major Customers

 

For the years ended December 31, 2020 and 2019, the Company had two customers that made up 86% and 80% of total revenues, respectively.  These two customers made up 78% and 89% of accounts receivable as of December 31, 2020 and 2019, respectively.

 

Fair value measurements

 

ASC 820, Fair Value Measurements and Disclosures, defines fair value as the exchange price that would be received for an asset or paid to transfer a liability (an exit price) in the principal or most advantageous market for the asset or liability in an orderly transaction between market participants on the measurement date. ASC 820 also establishes a fair value hierarchy which requires an entity to maximize the use of observable inputs and minimize the use of unobservable inputs when measuring fair value. ASC 820 describes three levels of inputs that may be used to measure fair value:


F-6


Alternative Laboratories, LLC

NOTES TO FINANCIAL STATEMENTS

For the Years Ended December 31, 2020 and 2019


Level 1 – Quoted prices in active markets for identical assets or liabilities.

 

Level 2 – Observable inputs other than Level 1 prices, such as quoted prices for similar assets or liabilities; or other inputs that are observable or can be corroborated by observable market data for substantially the full term of the assets or liabilities.

 

Level 3 – Unobservable inputs that are supported by little or no market activity and that are financial instruments whose values are determined using pricing models, discounted cash flow methodologies, or similar techniques, as well as instruments for which the determination of fair value requires significant judgment or estimation.

 

The Company's financial instruments consist of cash and cash equivalents, accounts receivable, accounts payable, and notes payable. The carrying amount of these financial instruments approximates fair value due either to length of maturity or interest rates that approximate prevailing market rates unless otherwise disclosed in these financial statements.

 

As of December 31, 2020 and 2019, the Company has no financial assets or liabilities that are required to be fair valued on a recurring basis.

 

Accounts Receivable

 

The Company maintains reserves for potential credit losses on accounts receivable. Management reviews the composition of accounts receivable and analyzes historical bad debts, customer concentrations, customer credit worthiness, current economic trends and changes in customer payment patterns to evaluate the adequacy of these reserves. Reserves are recorded primarily on a specific identification basis.  As of December 31, 2020 and 2019, allowance for bad debt was $6,766 and $19,591, respectively.

 

Inventory

 

Inventory is valued at the lower of cost or net realizable value, cost being determined using the weighted average method. Management compares the cost of inventory with its net realizable value and an allowance is made to write down inventory to net realizable value, if lower.  Inventory is segregated into three areas, raw materials, work-in-process and finished goods.  Inventory, net at December 31, 2020 and 2019 consists of:

 

 

 

December 31,

 

 

December 31,

 

 

2020

 

 

2019

Raw materials

$

2,524,223

 

$

3,377,399

Work in process

 

188,169

 

 

276,000

Finished goods

 

191,900

 

 

-

 

 

2,904,292

 

 

3,653,399

Reserve for inventory

 

(262,881)

 

 

(105,556)

Inventory, net

$

2,641,411

 

$

3,547,843

 

Long-lived Assets

 

We periodically evaluate the carrying value of long-lived assets to be held and used when events and circumstances indicate that the carrying amount of an asset may not be recovered. Recoverability of assets to be held and used is measured by a comparison of the carrying amount of an asset to future net cash flows expected to be generated by the asset. If such assets are considered to be impaired, the impairment to be recognized is measured by the amount by which the carrying amount of the assets exceeds the fair value of the assets. Assets to be disposed of are reported at the lower of the carrying amount or fair value less costs to sell. We did not recognize any impairment losses during the years ended December 31, 2020 and 2019.


F-7


Alternative Laboratories, LLC

NOTES TO FINANCIAL STATEMENTS

For the Years Ended December 31, 2020 and 2019


Property and Equipment

 

Property and equipment are carried at cost less accumulated depreciation. Depreciation and amortization are recorded using the straight-line method over the estimated useful lives of the assets, which range from five years to 15 years as follows:

 

Automobiles & Trucks

5 years

Machinery and equipment

5 years

Leasehold Improvements

15 years or time remaining on lease (whichever is shorter)

 

Maintenance and repair costs are charged to expense as incurred.  Significant improvements or betterments are capitalized and depreciated over the remaining life of the related asset.

 

Property and equipment consisted of the following as of December 31, 2020 and 2019:

 

 

 

December 31,

 

 

December 31,

 

 

2020

 

 

2019

Automobiles and trucks

$

67,712

 

$

67,712

Machinery and equipment

 

2,276,997

 

 

2,631,152

Office furniture and fixtures

 

68,078

 

 

54,109

Computer and software

 

65,084

 

 

65,084

Leasehold improvements

 

4,267,350

 

 

3,218,354

Total Property and equipment

 

6,745,221

 

 

6,036,411

Less: Accumulated depreciation

 

(1,572,626)

 

 

(2,074,451)

Property and equipment, net

$

5,172,595

 

$

3,961,960

 

Depreciation expense for the years ended December 31, 2021 and 2020 amounted to $556,761 and $209,824, respectively, of which $266,966 and $166,788 are reported in cost of goods sold. During the year December 31, 2020 the Company sold equipment for proceeds of $803,389 which resulted in a gain of $647,787.

 

In August of 2020, the Company ceased occupying the Naples lease (see Note 6) and wrote off leasehold improvements of $147,822.

 

Income Taxes

 

A limited liability company is a flow through entity for income tax purposes and as such earnings or losses flow through to the members income tax returns. Accordingly, the Company does not incur income tax obligations and the financial statements do not include a provision for income taxes.

 

Revenue Recognition

 

On January 1, 2019, the Company adopted ASC Topic 606, Revenue from Contracts with Customers using the modified retrospective method applied to those contracts which were not completed as of January 1, 2019.  This adoption did not materially impact the financial statements.

 

Revenue is recognized under Topic 606 in a manner that reasonably reflects the delivery of its services and products to customers in return for expected consideration and includes the following elements:


F-8


Alternative Laboratories, LLC

NOTES TO FINANCIAL STATEMENTS

For the Years Ended December 31, 2020 and 2019


·contracts with the Company’s customers in the form of purchase orders, supply agreements and documented master formula sign off sheets; 

·identification of performance obligations in the respective contract; 

·determination of the transaction price for each performance obligation in the respective contract; 

·allocation the transaction price to each performance obligation; and 

·recognition of revenue only when the Company satisfies each performance obligation.  

 

The Company recognizes revenues for finished goods at the time the goods are shipped. Included in the revenues recognized at the time the finished goods are shipped are fees for potency testing, microbiological testing, reimbursement for shipping costs when paid by the Company, and other miscellaneous fees associated with the finished goods. The Company has the right to payment for the goods when the order ships from the warehouse, at this control of the goods transfers to the customer.

 

Typically, a fifty percent deposit for the contractual obligation is required from the customer prior to activating the order in the system. These deposits are held on the balance sheet in the contract liability account. This liability account is reduced and applied to invoices once the product to which the deposit relates is shipped. As of December 31, 2020 and 2019, the Company had customer deposits totaling $1,727,684 and $27,269, respectively.

 

Related Parties

 

The Company has historically engaged in and may continue to engage in certain business transactions with related parties (See Note 3). Transactions involving related parties cannot be presumed to be carried out on an arm’s length basis due to the absence of free market forces that naturally exist in business dealings between two or more unrelated entities. Related party transactions may not always be favorable to our business and may include terms, conditions and agreements that are not necessarily beneficial to or in best interest of our company.

 

Leases

 

The Financial Accounting Standards Board (FASB) issued Accounting Standards Update (ASU) 2016-02, “Leases (Topic 842)” in February 2016 and subsequently issued related ASUs in 2018 and 2019 (collectively, “ASC 842”). ASC 842 requires lessees to recognize a right-of-use asset and corresponding lease liability for all leases with terms greater than 12 months.  The Company adopted ASC 842 on January 1, 2019. As part of the adoption, the Company elected to utilize the package of practical expedients included in ASC 842, which permitted the Company to not reassess (i) whether any expired or existing contracts contain leases; (ii) the lease classification for any expired or existing leases; and (iii) the initial direct costs for existing leases. The Company also elected the short-term lease recognition exemption for leases with terms of 12 months or less. This adoption did not have a material impact on the Company’s financial statements as the Company’s leases are either less than 12 months or effectively on a month to month basis.

 

Research and Development Costs

 

The Company focuses on quality control and development of new science-based products and the improvement of existing products. All cost related to research and development activities are expensed as incurred.

 

Recent Accounting Pronouncements

 

In January 2017, the FASB issued ASU 2017-04, IntangiblesGoodwill and Other (Topic 350)Simplifying the Test for Goodwill Impairment. ASU 2017-04 simplifies the accounting for goodwill impairments by eliminating the requirement to compare the implied fair value of goodwill with its carrying amount as part of step two of the goodwill impairment test referenced in ASC 350, Intangibles - Goodwill and Other. As a result, an entity should perform its annual, or interim, goodwill impairment test by comparing the fair value of a reporting unit with its carrying amount. An impairment charge should be recognized for the amount by which the carrying amount exceeds the reporting unit’s fair value. However, the impairment loss recognized should not exceed the total amount of goodwill allocated to that reporting unit. ASU 2017-04 is effective for annual reporting periods beginning after


F-9


Alternative Laboratories, LLC

NOTES TO FINANCIAL STATEMENTS

For the Years Ended December 31, 2020 and 2019


December 15, 2019, including any interim impairment tests within those annual periods, with early application permitted for interim or annual goodwill impairment tests performed on testing dates after January 1, 2017. The adoption of this ASU did not have a material impact on the Company’s consolidated financial statements and related disclosures.

 

Other recent accounting pronouncements issued by the FASB, including its Emerging Issues Task Force, the American Institute of Certified Public Accountants, and the Securities and Exchange Commission did not or are not believed by management to have a material impact on the Company's present or future financial statements.

 

Note 3– Related Party Transactions

 

On April 8, 2019, the Company entered into a lease agreement for its manufacturing and warehouse facility located in Ft. Meyers, Florida. The property is owned by the former owner of the Company. The Company is obligated to pay $150,000 per annum or through the point in time when the tenant and landlord are no longer jointly owned.

 

As of December 31, 2020 the Company owed $50,255 to the former owner for earned wages in 2020 subsequently paid in January 2021 and $12,500 for December 2020 rent paid in April 2021.

 

In March 2019, the Company entered into an oral agreement with Latitude 26 Builder, a company owned by a family member of the former owner of the Company, for the buildout of the manufacturing and warehouse facility located in Ft. Meyers, Florida. In 2020 and 2019 the Company paid $1,128,793 and $89,997, respectively in connection with the buildout. The project was completed in March 2020. There were no amounts owed to Latitude 26 Builder as of December 31, 2020 and 2019.

 

Note 4– Notes Payable

 

In November 2013, the Company entered into a loan agreement with Linwood Holdings LLC, a related party, in the amount of $357,275, that is secured by certain assets of the Company. The note bears interest at a rate of 5% per annum and matured on November 15, 2015. Payment of principal and interest is due at maturity. The loan was fully paid on October 21, 2020.

 

In April 2020, the Company received a loan under the Paycheck Protection Program (“PPP”) of the Coronavirus Aid, Relief and Economic Security (“CARES”) Act totaling $849,793.  The loan has a term of 24 months and accrue interest at 1% per annum.  The Company has the option for some or all of these loans to be forgiven as provided in the CARES Act. Subsequent to December 31, 2020, the principal amount of $849,793 and related interest were forgiven.

 

In June 2020, the Company received a loan from Ascentium Capital LLC for the purposes of acquiring equipment amounting to $21,589. The loan has a term of 36 months and matures in June 2023. The loan requires monthly payments of $698 and bears interest at a rate of 10% per annum. The loan is secured by the equipment.

 

The outstanding balances for the above loans as of December 31, 2020 and 2019 were as follows:

 

 

 

December 31,

 

 

December 31,

 

 

2020

 

 

2019

PPP loan

$

849,793

 

$

-

Equipment loan

 

18,190

 

 

-

Note payable, related party

 

-

 

 

347,603

Total notes payable

 

867,983

 

 

347,603

Less - current portion

 

(573,724)

 

 

(347,603)

Total notes payable, net of current portion

$

294,259

 

$

-


F-10


Alternative Laboratories, LLC

NOTES TO FINANCIAL STATEMENTS

For the Years Ended December 31, 2020 and 2019


Future scheduled maturities of outstanding notes payable are as follows:

 

Years Ending December 31,

 

 

2021

$

573,724

2022

 

290,519

2023

 

3,740

2024

 

-

2025

 

-

Thereafter

 

-

Total

$

867,983

 

Note 5 – Member’s Equity

 

The Company had the following transactions in member’s equity during the years ended December 31, 2020 and 2019:

·For the year ended December 2019, cash distributions to its member totaled $5,567,806. 

·For the year ended December 2019, the Company wrote off $100,000 in accounts payable owed to the former owner which was recognized as contributed capital. 

·For the year ended December 2020, cash distributions to its member totaled $8,589,700. 

 

Note 6 – Commitments and Contingencies

 

Leases

 

The Company entered into a lease agreement with a related party for its manufacturing and warehouse facility in Ft. Meyers, Florida on April 8, 2019. The lease requires an annual payment of $150,000 and is considered a short-term lease as it does not have a set term and can be terminated at any time.

 

In 2019, the Company had an existing lease on its former manufacturing and warehouse facility which matured in December 2019 and was extended on a month to month basis up to April 2020, and a 12 month lease on two warehouses in Naples, Florida which ceased in November 2019.  The above leases required monthly lease payments totaling $13,917.

 

For the years ended December 31, 2020 and 2019, rent expense related to the Company’s leases amounted to $232,387 and $299,153, respectively.

 

Legal Proceedings

 

From time to time, the Company may become involved in lawsuits and other legal proceedings that arise in the course of business.  Litigation is subject to inherent uncertainties, and it is not possible to predict the outcome of litigation with total confidence. The Company is currently not aware of any legal proceedings or potential claims against it whose outcome would be likely, individually or in the aggregate, to have a material adverse effect on the Company’s business, financial condition, operating results, or cash flows.

 

Note 7 – Subsequent Events

 

The Company evaluated events occurring after December 31, 2020, and through the date the financial statements were issued, July 20, 2021 and identified the following events or transactions that require disclosure in these financial statements:


F-11


Alternative Laboratories, LLC

NOTES TO FINANCIAL STATEMENTS

For the Years Ended December 31, 2020 and 2019


On May 4, 2021, the Company, KAI Enterprises, LLC (the Company’s sole member) and Kevin Thomas, the Company’s CEO, entered into a purchase agreement with Alpine 4 Holdings, Inc. (“Alpine”) wherein Alpine acquired all the membership interests in the Company in exchange for a cash consideration of $10 million and 361,787 shares of Alpine’s class A common stock. The Company incurred legal and broker fees of $470,000, in connection with this transaction, which were paid by Alpine.

 

On February 10, 2021, the Company received a PPP loan in the amount of $812,083.  The loan has a term of 24 months and accrues interest at 1% per annum.

 

On July 8, 2021, the Company received notice from the Small Business Administration that the PPP Loan with a principal amount of $849,793 and interest of $10,339 was forgiven.


F-12



ALTERNATIVE LABORATORIES, LLC

BALANCE SHEETS

(Unaudited)

 

 

 

 

 

 

March 31,

 

December 31,

 

 

 

 

 

2021

 

2020

ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

CURRENT ASSETS:

 

 

 

 

 

Cash

$

1,189,241

$

1,633,347

 

Accounts receivable, net

 

1,302,430

 

1,054,460

 

Inventory, net

 

 

2,746,841

 

2,641,411

 

Prepaid expenses and other current assets

 

427,472

 

151,856

 

 

Total current assets

 

5,665,984

 

5,481,074

 

 

 

 

 

 

 

 

Property and equipment, net

 

5,048,172

 

5,172,595

Other non-current assets

 

24,961

 

27,483

 

TOTAL ASSETS

$

10,739,117

$

10,681,152

 

 

 

 

 

 

 

 

LIABILITIES AND MEMBER’S EQUITY  

 

 

 

 

 

 

 

 

 

 

 

 

CURRENT LIABILITIES:

 

 

 

 

 

Accounts payable  

$

346,984

$

333,431

 

Accrued expenses

 

129,037

 

65,428

 

Contract liabilities

 

2,468,805

 

1,727,684

 

Notes payable, current portion

 

565,528

 

573,724

 

Due to related party

 

50,000

 

62,755

 

Capital lease obligation, current portion

 

5,534

 

5,534

 

 

Total current liabilities

 

3,565,888

 

2,768,556

 

 

 

 

 

 

 

 

Notes payable, net of current portion

 

1,112,739

 

294,259

Capital lease obligations, net of current portion

 

12,707

 

14,048

 

TOTAL LIABILITIES

 

4,691,334

 

3,076,863

 

 

 

 

 

 

 

 

Member’s Equity

 

 

 

 

 

Member’s capital

 

1,549,240

 

1,549,240

 

Retained earnings

 

4,498,543

 

6,055,049

 

 

Total Member’s Equity

 

6,047,783

 

7,604,289

 

TOTAL LIABILITIES AND MEMBER’S EQUITY

$

10,739,117

$

10,681,152

 

The accompanying notes are an integral part of these unaudited financial statements.


F-13



ALTERNATIVE LABORATORIES, LLC

STATEMENTS OF OPERATIONS

(Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended March 31,

 

 

 

 

 

2021

 

2020

 

 

 

 

 

 

 

 

Revenues, net

 

 

$

3,243,092

$

5,936,119

Cost of goods sold

 

 

 

1,794,043

 

3,989,369

Gross Profit

 

 

 

1,449,049

 

1,946,750

 

 

 

 

 

 

 

 

Operating expenses:

 

 

 

 

 

 

General and administrative expenses

 

432,623

 

1,017,912

Income from operations

 

 

1,016,426

 

928,838

 

 

 

 

 

 

 

 

Other income (expenses)

 

 

 

 

 

 

Other income (expense)

 

 

2,991

 

78

 

 

 

 

 

 

Net Income

 

 

$

1,019,417

$

928,916

 

The accompanying notes are an integral part of these unaudited financial statements.


F-14



ALTERNATIVE LABORATORIES, LLC

STATEMENTS OF CHANGES IN MEMBER’S EQUITY

(Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Member’s capital

 

 

Retained

Earnings

 

 

Total Member’s Equity

Balance, December 31, 2019

 

 

 

$

1,549,240

$

11,438,658

$

12,987,898

 

 

 

 

 

 

 

 

 

 

Distributions to member

 

 

 

 

-

 

(155,915)

 

(155,915)

Net income

 

 

 

 

-

 

928,916

 

928,916

Balance, March 31, 2020

$

1,549,240

$

12,211,659

$

13,760,899

 

 

 

 

 

 

 

 

 

 

Balance, December 31, 2020

 

 

 

$

1,549,240

$

6,055,049

$

7,604,289

 

 

 

 

 

 

 

 

 

 

Distributions to member

 

 

 

 

-

 

(2,575,923)

 

(2,575,923)

Net income

 

 

 

 

-

 

1,019,417

 

1,019,417

Balance, March 31, 2021

$

1,549,240

$

4,498,543

$

6,047,783

 

The accompanying notes are an integral part of these unaudited financial statements.


F-15



ALTERNATIVE LABORATORIES, LLC

STATEMENTS OF CASH FLOWS

(Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended March 31,

 

 

 

 

 

 

2021

 

2020

 

 

 

 

 

 

 

 

 

OPERATING ACTIVITIES:

 

 

 

 

 

Net income

 

$

1,019,417

$

928,916

 

Adjustments to reconcile net income to

 

 

 

 

 

  net cash provided by operating activities:

 

 

 

 

 

 

Depreciation and amortization

 

 

153,546

 

119,343

 

 

Changes in current assets and liabilities:

 

 

 

 

 

 

 

Accounts receivable

 

(247,970)

 

1,152,574

 

 

 

Inventory

 

 

(105,430)

 

85,186

 

 

 

Prepaid expenses and other assets

 

(273,094)

 

101,242

 

 

 

Accounts payable

 

13,553

 

157,070

 

 

 

Accrued expenses

 

63,609

 

(100,602)

 

 

 

Due to related party

 

(12,755)

 

37,500

 

 

 

Contract liabilities

 

 

741,121

 

(17,032)

 

Net cash provided by operating activities

 

1,351,997

 

2,464,197

 

 

 

 

 

 

 

 

 

INVESTING ACTIVITIES:

 

 

 

 

 

 

Additions to property and equipment

 

(29,123)

 

(739,867)

 

Net cash used in investing activities

 

(29,123)

 

(739,867)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FINANCING ACTIVITIES:

 

 

 

 

 

 

Proceeds from  PPP loan

 

812,083

 

-

 

 

Repayment of notes payable

 

(1,799)

 

-

 

 

Repayments of capital lease obligation

 

(1,341)

 

(2,767)

 

 

Distribution to members

 

(2,575,923)

 

(155,915)

 

Net cash used in financing activities

 

(1,766,980)

 

(158,682)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NET INCREASE (DECREASE) IN CASH

 

(444,106)

 

1,565,648

 

 

 

 

 

 

 

 

 

CASH, BEGINNING BALANCE

 

1,633,347

 

3,199,954

 

 

 

 

 

 

 

 

 

CASH, ENDING BALANCE

$

1,189,241

$

4,765,602

 

 

 

 

 

 

 

 

 

CASH PAID FOR:

 

 

 

 

 

 

      Interest

 

$

2,432

$

2,172

 

      Income taxes

 

$

-

$

-

 

 

 

 

 

 

 

 

 

SUPPLEMENTAL DISCLOSURE OF NON-CASH INVESTING AND FINANCING ACTIVITIES:

 

 

 

 

 

 

 

 

Unpaid additions to property and equipment

 

$

-

$

118,087

 

The accompanying notes are an integral part of these unaudited financial statements.


F-16


Alternative Laboratories, LLC

NOTES TO UNAUDITED FINANCIAL STATEMENTS

For the Three Months Ended March 31, 2021


Note 1 – Basis of Presentation

 

Basis of presentation

 

The unaudited financial statements were prepared by Alternative Laboratories, LLC. (‘we”, “our”, the "Company"), pursuant to the rules and regulations of the Securities Exchange Commission ("SEC"). The information furnished herein reflects all adjustments (consisting of normal recurring accruals and adjustments) which are, in the opinion of management, necessary to fairly present the operating results for the respective periods. Certain information and footnote disclosures normally present in annual financial statements prepared in accordance with accounting principles generally accepted in the United States of America ("U.S. GAAP") were omitted pursuant to such rules and regulations. These financial statements should be read in conjunction with the audited financial statements and footnotes included within the 8K/A. The results for the three months ended March 31, 2021, are not necessarily indicative of the results to be expected for the year ending December 31, 2021.

 

Note 2 - Summary of Significant Accounting Policies

 

Major Customers

 

The Company had three customers that made up 80% of accounts receivable as of March 31, 2021. 

 

For the period ended March 31, 2021, the Company had three customers that made up 71% of total revenues.  

 

Fair Value Measurements

 

ASC 820, Fair Value Measurements and Disclosures, defines fair value as the exchange price that would be received for an asset or paid to transfer a liability (an exit price) in the principal or most advantageous market for the asset or liability in an orderly transaction between market participants on the measurement date. ASC 820 also establishes a fair value hierarchy which requires an entity to maximize the use of observable inputs and minimize the use of unobservable inputs when measuring fair value. ASC 820 describes three levels of inputs that may be used to measure fair value:

 

Level 1 – Quoted prices in active markets for identical assets or liabilities.

 

Level 2 – Observable inputs other than Level 1 prices, such as quoted prices for similar assets or liabilities; or other inputs that are observable or can be corroborated by observable market data for substantially the full term of the assets or liabilities.

 

Level 3 – Unobservable inputs that are supported by little or no market activity and that are financial instruments whose values are determined using pricing models, discounted cash flow methodologies, or similar techniques, as well as instruments for which the determination of fair value requires significant judgment or estimation.

 

The Company's financial instruments consist of cash and cash equivalents, accounts receivable, accounts payable, and notes payable. The carrying amount of these financial instruments approximates fair value due either to length of maturity or interest rates that approximate prevailing market rates unless otherwise disclosed in these financial statements.

 

As of March 31, 2021, the Company has no financial assets or liabilities that required to be fair valued on a recurring basis.


F-17


Alternative Laboratories, LLC

NOTES TO UNAUDITED FINANCIAL STATEMENTS

For the Three Months Ended March 31, 2021


Inventory

 

Inventory is valued at the lower of cost or net realizable value, cost being determined using the weighted average method. Management compares the cost of inventory with its net realizable value and an allowance is made to write down inventory to net realizable value, if lower.  Inventory is segregated into three areas, raw materials, work-in-process and finished goods.  Inventory, net at March 31, 2021 consists of:

 

 

 

March 31,

 

 

2021

Raw materials

$

2,583,199

Work in process

 

265,073

Finished goods

 

161,450

 

 

3,009,722

Reserve

 

(262,881)

Inventory, net

$

2,746,841

 

Note 3– Related Party

 

On April 8, 2019, the Company entered into a lease agreement for its manufacturing and warehouse facility located in Ft. Meyers, Florida. The property is owned by the former owner of the Company. The Company is obligated to pay $150,000 per annum or through the point in time when the tenant and landlord are no longer jointly owned.

 

As of December 31, 2020, the Company owed $50,255 to the former owner for earned wages in 2020 subsequently paid in January 2021 and $12,500 for December 2020 rent paid in April 2021.

 

As of March 31, 2021, the Company owed $50,000 to the former owner for rent from January 1, 2021 through March 2021 which was paid in April 2021.

 

Note 4– Notes Payable

 

In April 2020 and February 2021, the Company received loans under the Paycheck Protection Program (“PPP”) of the Coronavirus Aid, Relief and Economic Security (“CARES”) Act amounting to $849,793 and $812,083, respectively.  The loans have terms of 24 months and accrue interest at 1% per annum.  The Company has the option for some or all of these loans to be forgiven as provided in the CARES Act. Subsequent to March 31, 2021, the principal amount of $849,793 and related interest were forgiven.

 

In June 2020, the Company received a loan from Ascentium Capital LLC for the purposes of acquiring equipment. The loan has a term of 36 months and matures in June 2023. The loan requires monthly payments of $698 and bears interest at a rate of 10% per annum.

 

The outstanding balances for the loans as of March 31, 2021 were as follows:

 

 

 

March 31,

 

 

2021

PPP loans

$

1,661,876

Equipment loan

 

16,391

Total notes payable

 

1,678,267

Less – current portion

 

(565,528)

Total notes payable, net of current portion

$

1,112,739


F-18


Alternative Laboratories, LLC

NOTES TO UNAUDITED FINANCIAL STATEMENTS

For the Three Months Ended March 31, 2021


Future scheduled maturities of outstanding notes payable from related parties are as follows:

 

Periods Ending March 31,

 

 

2022

$

565,528

2023

 

1,112,739

2024

 

-

2024

 

-

2025

 

-

Thereafter

 

-

Total

$

1,678,267

 

Note 5 – Member’s Equity

 

During the three months ended March 31, 2021 the Company had cash distributions to its member totaling $2,575,923.

 

Note 6 – Commitments and Contingencies

 

Leases

 

The Company entered into a lease agreement for the warehouse & office space in Ft. Meyers, Florida on April 8th, 2019. The lease does not have a maturity date and has an annual payment of $150,000 and is considered a short-term lease as it does not have a set term and can be terminated at any time.

 

For the three months ended March 31, 2021, rent expense related to the Company’s leases amounted to $37,500.

 

Legal Proceedings

 

From time to time, the Company may become involved in lawsuits and other legal proceedings that arise in the course of business.  Litigation is subject to inherent uncertainties, and it is not possible to predict the outcome of litigation with total confidence. The Company is currently not aware of any legal proceedings or potential claims against it whose outcome would be likely, individually or in the aggregate, to have a material adverse effect on the Company’s business, financial condition, operating results, or cash flows.

 

Note 7 – Subsequent Events

 

The Company evaluated events occurring after March 31, 2021, and through the date the financial statements were issued, July 20, 2021 and identified the following events or transactions that require disclosure in these financial statements:

 

On May 4, 2021, the Company, Kai Enterprises, LLC (the Company’s sole member) and Kevin Thomas, the Company’s CEO, entered into a purchase agreement with Alpine 4 Holdings, Inc. (“Alpine”), wherein Alpine acquired all the membership interests in the Company in exchange for a cash consideration of $10 million and 361,787 shares of the Company’s class A common stock. The Company incurred legal and broker fees of $470,000, in connection with this transaction, which were paid by Alpine.

 

On July 8, 2021, the Company received notice from the Small Business Administration that the PPP Loan with a principal amount of $849,793 and interest of $10,339 was forgiven.


F-19



b)Pro forma financial information. 

 

ALPINE 4 HOLDINGS, INC. AND ALTERNATIVE LABORATORIES, LLC

UNAUDITED PRO FORMA CONSOLIDATED BALANCE SHEET

MARCH 31, 2021

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Alpine 4

 

Alternative

 

 

 

 

 

 

 

 

 

 

 

Holdings, Inc

 

Laboratories, LLC

 

Pro Forma

Adjustments

 

 

 

Notes

 

 

Pro Forma

Consolidated

ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CURRENT ASSETS:

 

 

 

 

 

 

 

 

 

 

 

Cash

 

$

35,691,473

$

1,189,241

$

(11,659,241)

 

(2a)

$

25,221,473

 

Accounts receivable, net

 

7,092,279

 

1,302,430

 

(1,302,430)

 

(2a)

 

7,092,279

 

Contract assets

 

1,456,084

 

-

 

-

 

 

 

1,456,084

 

Inventory, net

 

 

3,393,341

 

2,746,841

 

(161,450)

 

(2a)

 

5,978,732

 

Prepaid expenses and other current assets

 

416,682

 

427,472

 

-

 

 

 

844,154

 

 

Total current assets

 

48,049,859

 

5,665,984

 

(13,123,121)

 

 

 

40,592,722

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Property and equipment, net

 

19,094,688

 

5,048,172

 

-

 

 

 

24,142,860

Intangible asset, net

 

14,590,504

 

-

 

7,641,030

 

(2a)

 

22,231,534

Right of use assets, net

 

506,488

 

-

 

-

 

 

 

506,488

Goodwill

 

 

2,084,982

 

-

 

-

 

 

 

2,084,982

Other non-current assets

 

326,744

 

24,961

 

-

 

 

 

351,705

 

TOTAL ASSETS

$

PICTURE 84,653,265

$

10,739,117

$

(5,482,091)

 

 

$

89,910,291

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES AND STOCKHOLDERS' EQUITY (DEFICIT)  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CURRENT LIABILITIES:

 

 

 

 

 

 

 

 

 

 

 

Accounts payable  

$

3,641,713

$

346,984

$

(346,984)

 

(2a)

$

3,641,713

 

Accrued expenses

 

2,682,538

 

129,037

 

-

 

 

 

2,811,575

 

Contract liabilities

 

403,400

 

2,468,805

 

-

 

 

 

2,872,205

 

Notes payable, current portion

 

5,647,630

 

565,528

 

-

 

 

 

6,213,158

 

Notes payable, related parties

 

203,672

 

-

 

-

 

 

 

203,672

 

Due to related party

 

-

 

50,000

 

(50,000)

 

(2a)

 

-

 

Convertible notes payable, current portion, net of discount of $634,712

 

 

1,470,788

 

-

 

-

 

 

 

 

1,470,788

 

Financing lease obligation, current portion

 

602,557

 

5,534

 

-

 

 

 

608,091

 

Operating lease obligation, current portion

 

317,463

 

-

 

-

 

 

 

317,463

 

 

Total current liabilities

 

14,969,761

 

3,565,888

 

(396,984)

 

 

 

18,138,665

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Notes payable, net of current portion

 

7,549,291

 

1,112,739

 

-

 

 

 

8,662,030

Financing lease obligations, net of current portion

 

15,421,571

 

12,707

 

-

 

 

 

15,434,278

Operating lease obligations, net of current portion

 

210,163

 

-

 

-

 

 

 

210,163

Deferred tax liability

 

428,199

 

-

 

-

 

 

 

428,199

 

TOTAL LIABILITIES

 

38,578,985

 

4,691,334

 

(396,984)

 

 

 

42,873,335

 

 

 

 

 

 

 

 

 

 

 

 

 

 

STOCKHOLDERS' EQUITY (DEFICIT):

 

 

 

 

 

 

 

 

 

 

 

Series B preferred stock; $1.00 stated value; 100 shares authorized, 5 and 5 shares issued and outstanding at March 31, 2021

 

 

 

5

 

-                          

 

-

 

 

 

 

 

5

 

Series C preferred stock; $3.50 stated value; 2,028,572 shares authorized, 1,714,286 shares issued and outstanding at March 31, 2021

 

 

 

171

 

-

 

-

 

 

 

 

 

171

 

Series D preferred stock; $3.50 stated value; 1,628,572 shares authorized, 1,428,570 shares issued and outstanding at March 31, 2021

 

 

 

143

 

-

 

-

 

 

 

 

 

143

 

Class A Common stock, $0.0001 par value, 195,000,000 shares authorized, 136,923,432 shares issued and outstanding at March 31, 2021

 

 

 

13,691

 

-

 

36

 

 

 

 

 

13,727

 

Class B Common stock, $0.0001 par value, 10,000,000 shares authorized, 9,023,088 shares issued and outstanding at March 31, 2021

 

 

 

902

 

-

 

-

 

 

 

 

 

902

 

Class C Common stock, $0.0001 par value, 15,000,000 shares authorized, 14,117,267 shares issued and outstanding at March 31, 2021

 

 

 

1,412

 

-

 

-

 

 

 

 

 

1,412

 

Additional paid-in capital

 

91,982,825

 

-

 

1,432,640

 

 

 

93,415,465

 

Member’s equity

 

-

 

1,549,240

 

(1,549,240)

 

 

 

-

 

Retained earnings (accumulated deficit)

 

(45,924,869)

 

4,498,543

 

(4,968,543)

 

 

 

(46,394,869)

 

 

Total stockholders' equity (deficit)

 

46,074,280

 

6,047,783

 

(5,085,107)

 

 

 

47,036,956

 

TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY (DEFICIT)

$

 

84,653,265

$

10,739,117

$

(5,482,091)

 

 

$

 

89,910,291


F-20



ALPINE 4 HOLDINGS, INC. AND ALTERNATIVE LABORATORIES, LLC

UNAUDITED PRO FORMA CONSOLIDATED STATEMENTS OF OPERATIONS

FOR THE THREE MONTHS ENDED MARCH 31, 2021

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Alpine 4

 

Alternative

 

 

 

 

 

 

 

 

 

 

 

Holdings, Inc.

 

Laboratories, LLC

 

Pro Forma

Adjustments

 

 

 

Notes

 

Pro Forma Consolidated

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenue, net

 

 

$

8,668,405

$

3,243,092

$

-

 

 

$

11,911,497

Cost of goods sold

 

 

 

7,913,786

 

1,794,043

 

86,972

 

(2b)

 

9,794,801

Gross profit (loss)

 

 

 

754,619

 

1,449,049

 

(86,972)

 

 

 

2,116,696

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating expenses:

 

 

 

 

 

 

 

 

 

 

 

 

General and administrative expenses

 

5,826,688

 

432,623

 

183,320

 

(2b)

 

6,442,631

 

    Total operating expenses

 

5,826,688

 

432,623

 

183,320

 

 

 

6,442,631

Income (loss) from operations

 

 

(5,072,069)

 

1,016,426

 

(270,292)

 

 

 

(4,325,935)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other income (expenses)

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense

 

 

(1,471,723)

 

-

 

-

 

 

 

(1,471,723)

 

Gain on forgiveness of debt

 

429,540

 

-

 

-

 

 

 

429,540

 

Other income (expense)

 

(15,216)

 

2,991

 

-

 

 

 

(12,225)

 

    Total other income (expenses)

 

(1,057,399)

 

2,991

 

-

 

 

 

(1,054,408)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income (loss) before income tax

 

(6,129,468)

 

1,019,417

 

(270,292)

 

 

 

(5,380,343)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income tax (benefit)

 

 

-

 

-

 

-

 

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss)

 

$

(6,129,468)

$

1,019,417

$

(270,292)

 

 

$

(5,380,343)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average shares outstanding:

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

 

154,616,490

 

-

 

361,787

 

 

 

154,978,277

 

Diluted

 

 

 

154,616,490

 

-

 

361,787

 

 

 

154,978,277

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic net loss per share

$

(0.04)

 

-

$

(0.75)

 

 

$

(0.03)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted net loss per share

$

(0.04)

 

-

$

(0.75)

 

 

$

(0.03)

 

 

 

 

 

 

 

 

 

 

 

 

 

 


F-21



ALPINE 4 HOLDINGS, INC. AND ALTERNATIVE LABORATORIES, LLC.

UNAUDITED PRO FORMA CONSOLIDATED STATEMENTS OF OPERATIONS

FOR THE YEAR ENDED DECEMBER 31, 2020

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Alpine 4

 

Alternative

 

 

 

 

 

 

 

 

 

 

 

Holdings, Inc.

 

Laboratories, LLC

 

Pro Forma

Adjustments

 

 

Notes

 

Pro Forma Consolidated

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenue, net

 

 

$

33,454,349

$

18,268,854

$

-

 

 

$

51,723,203

Cost of goods sold

 

 

 

28,090,722

 

12,039,265

 

347,888

 

(2b)

 

40,477,875

Gross Profit

 

 

 

5,363,627

 

6,229,589

 

(347,888)

 

 

 

11,245,328

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating expenses:

 

 

 

 

 

 

 

 

 

 

 

 

General and administrative expenses

 

9,695,891

 

3,059,774

 

733,280

 

(2b)

 

13,488,945

 

Impairment loss of intangible asset and goodwill

 

 

1,561,600

 

-

 

-

 

 

 

 

1,561,600

 

    Total operating expenses

 

11,257,491

 

3,059,774

 

733,280

 

 

 

15,050,545

Income (loss) from operations

 

 

(5,893,864)

 

3,169,815

 

(1,081,168)

 

 

 

(3,805,217)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other income (expenses)

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense

 

 

(5,463,597)

 

-

 

-

 

 

 

(5,463,597)

 

Change in value of derivative liability

 

2,298,609

 

-

 

-

 

 

 

2,298,609

 

Gain on extinguishment of debt

 

344,704

 

-

 

-

 

 

 

344,704

 

Change in fair value of contingent consideration

 

 

500,000

 

-

 

-

 

 

 

500,000

 

Other income (expense)

 

71,224

 

36,276

 

-

 

 

 

107,500

 

    Total other income (expenses)

 

(2,249,060)

 

36,276

 

-

 

 

 

(2,212,784)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income (loss) before income tax

 

(8,142,924)

 

3,206,091

 

(1,081,168)

 

 

 

(6,018,001)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income tax (benefit)

 

 

(93,051)

 

-

 

-

 

 

 

(93,051)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss)

 

$

(8,049,873)

$

3,206,091

$

(1,081,168)

 

 

$

(5,924,950)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average shares outstanding:

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

 

132,987,390

 

-

 

361,787

 

 

 

133,349,177

 

Diluted

 

 

 

139,611,790

 

-

 

361,787

 

 

 

139,973,577

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic net loss per share

$

(0.06)

 

-

$

(2.99)

 

 

$

        (0.04)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted net loss per share

$

(0.06)

 

-

$

(2.99)

 

 

$

         (0.04)

 

 

 

 

 

 

 

 

 

 

 

 

 

 


F-22


Alpine 4 Holdings, Inc. and Alternative Laboratories, LLC

Notes to Unaudited Pro Forma Consolidated Financial Statements


Note 1 – Basis of Presentation

 

The unaudited pro forma consolidated balance sheet has been prepared by applying pro forma adjustments to Alpine 4 Holdings, Inc. (“the Company”) and Alternative Laboratories, LLC’s (“Alt Labs”) unaudited consolidated balance sheets as of March 31, 2021.

 

The unaudited pro forma consolidated statement of operations for the three months ended March 31, 2021 has been prepared from the Company’s and Alt Labs’ unaudited interim consolidated statement of operations for the three months ended March 31, 2021.

 

The Company’s audited consolidated financial statements and Alt Lab’s audited financial statements have been used in the preparation of the unaudited pro forma consolidated statement of operations for the year ended December 31, 2020.  

 

Note 2 – Business Acquisition

 

On May 4, 2021, the Company entered into a purchase agreement (the “Alternative Laboratories Agreement”) with Alt Labs. The purchase price for the Acquired Interests (the “Purchase Price”) consisted of Ten Million Dollars ($10,000,000), as well as shares of the Company’s Class A Common Stock (the “Shares”) equal to the book value of the inventory of Alt Labs, which was determined at the close of business on the business day immediately prior to the Closing Date, which was May 10, 2021.  Alpine issued 361,787 Shares as of the Closing Date at $3.96 per share totaling $1,432,676. Alpine also paid $470,000 in legal and broker fees in connection with the acquisition.

 

Recognized Amount of Identifiable Assets Acquired and Liabilities Assumed

 

The Company has performed a preliminary valuation analysis of the fair market value of the Company’s assets to be acquired and liabilities to be assumed. Using the total consideration for the acquisition, the Company has estimated the allocations to such assets and liabilities. The following table summarizes the allocation of the preliminary purchase price as if the acquisition closed on March 31, 2021:

 

Identifiable Assets:

 

Inventory

 

 $

2,585,391

 

Property and Equipment

 

 

5,048,172

 

Intangible asset

 

 

7,641,030

 

Other

 

 

452,433

 

 

 

 

 

 

Total Identifiable Assets Acquired

 

 

15,727,026

 

 

 

 

 

 

Liabilities Assumed:

 

 

 

 

 

 

 

 

 

Accrued Expenses

 

 

129,037

 

Customer Deposits

 

 

2,468,805

 

Notes Payable

 

 

1,696,508

 

 

 

 

 

 

Total Liabilities Assumed

 

 

4,294,350

 

 

 

 

 

 

Total Identifiable Net Assets

 

$

11,432,676

 

 

This preliminary purchase price allocation has been used to prepare pro forma adjustments, (2a), in the pro forma consolidated balance sheet and pro forma consolidated statement of operations. The Proforma consolidated balance sheet includes the impact of the transaction cost of $470,000 but is not included in the proforma consolidated statement of operations as this is a non-recurring charge. The final purchase price allocation will be determined when the Company has completed the detailed valuations and necessary calculations. The final allocation could differ materially from the preliminary allocation used in the pro forma adjustments. The final allocation may include (1) changes in


F-23


Alpine 4 Holdings, Inc. and Alternative Laboratories, LLC

Notes to Unaudited Pro Forma Consolidated Financial Statements


fair values of property and equipment, (2) changes in allocations to intangible assets such as permits, noncompetition agreements, and customer relationships as well as goodwill and (3) other changes to assets and liabilities.

 

Depreciation and amortization, (2b), have been provided for property and equipment and finite intangible assets based on the preliminary purchase price allocation. Property and equipment have been depreciated on a straight-line basis over their estimated useful lives ranging from of five to fifteen years. Intangible assets having a finite life have been amortized on a straight-line basis over their estimated useful lives ranging from ten to twenty years.

 

All significant intercompany balances have been eliminated in consolidation.

 

 


F-24



SIGNATURES

 

Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this Report to be signed on its behalf by the undersigned hereunto duly authorized.

 

Alpine 4 Holdings, Inc.

 

 

 

 

 

 

 

 

 

 

By:

/s/ Kent B. Wilson

 

 

Kent B. Wilson

 

 

Chief Executive Officer, President

 

 

(Principal Executive Officer)

 

 

Date: July 20, 2021


F-25

 

Alpine 4 (CE) (USOTC:ALPP)
Graphique Historique de l'Action
De Déc 2024 à Jan 2025 Plus de graphiques de la Bourse Alpine 4 (CE)
Alpine 4 (CE) (USOTC:ALPP)
Graphique Historique de l'Action
De Jan 2024 à Jan 2025 Plus de graphiques de la Bourse Alpine 4 (CE)