SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

 

FORM 10-Q

 

(Mark One)

 QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

 

For the quarterly period ended June 30, 2023

 

or

 

 TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

 

For the transition period from _________________________ to _________________________

 

Commission File Number: 001-41147

 

Fresh Vine Wine, Inc.

(Exact name of registrant as specified in its charter)

 

Nevada   87-3905007
(State or other jurisdiction of   (I.R.S. Employer
incorporation or organization)   Identification No.)
     
11500 Wayzata Blvd. #1147   MinnetonkaMN 55305
(Address of principal executive offices)   (Zip Code)

 

(855) 766-9463

(Registrant’s telephone number, including area code)

 

  11500 Wayzata Blvd. # 1147, MN 55305  
(Former name, former address and former fiscal year, if changed since last report)

 

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

 

Title of each class   Trading Symbol(s)   Name of each exchange on which registered
Common stock, $0.001 par value   VINE   NYSE American

 

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.

Yes   No

 

Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files).

 Yes   No

 

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

 

Large accelerated filer  Accelerated filer 
Non-accelerated filer  Smaller reporting company 
  Emerging growth company 

 

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

 

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

 

As of August 14, 2023, the registrant had 15,976,227 shares of common stock outstanding.

 

 

 

 

 

 

FRESH VINE WINE, INC.

 

TABLE OF CONTENTS

 

  Page No.
PART I. FINANCIAL INFORMATION 1
   
Item 1. Financial Statements 1
   
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations 16
   
Item 3. Quantitative and Qualitative Disclosures About Market Risk 22
   
Item 4. Controls and Procedures 22
   
PART II. OTHER INFORMATION 24
   
Item 1. Legal Proceedings 24
   
Item 1A. Risk Factors 24
   
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds 25
   
Item 3. Defaults Upon Senior Securities 25
   
Item 4. Mine Safety Disclosures 25
   
Item 5. Other Information 25
   
Item 6. Exhibits 25
   
Signatures 26

 

i

 

 

Cautionary Statement Concerning Forward-Looking Statements

 

We make forward-looking statements in this Quarterly Report on Form 10-Q. In some cases, you can identify these statements by forward-looking words such as “may,” “might,” “should,” “would,” “could,” “expect,” “plan,” “anticipate,” “intend,” “believe,” “estimate,” “predict,” “potential” or “continue,” and the negative of these terms and other comparable terminology. These forward-looking statements, which are subject to known and unknown risks, uncertainties, and assumptions about us, may include projections of our future financial performance based on our growth strategies and anticipated trends in our business. These statements are only predictions based on our current expectations and projections about future events. There are important factors that could cause our actual results, level of activity, performance, or achievements to differ materially from the results, level of activity, performance or achievements expressed or implied by the forward-looking statements. In particular, you should consider the numerous risks and uncertainties described in the section titled “Risk Factors” in our Annual Report on Form 10-K for the fiscal year ended December 31, 2022 and elsewhere such Annual Report, in the other reports and documents that we file with the SEC, and in this Quarterly Report on Form 10-Q.

 

While we believe we have identified material risks, these risks and uncertainties are not exhaustive. New risks and uncertainties emerge from time to time, and it is not possible to predict all risks and uncertainties, nor can we assess the impact of all factors on our business or the extent to which any factor, or combination of factors, may cause actual results to differ materially from those contained in any forward-looking statements.

 

Although we believe the expectations reflected in the forward-looking statements are reasonable, we cannot guarantee future results, level of activity, performance, or achievements. Moreover, neither we nor any other person assumes responsibility for the accuracy or completeness of any of these forward-looking statements. You should not rely upon forward-looking statements as predictions of future events. The forward-looking statements in this report represent our views as of the date on which the statements are made. We undertake no obligation to update any forward-looking statements whether as a result of new information, future developments or otherwise, and we do not intend to do so.

 

Forward-looking statements include, but are not limited to, statements about:

 

  our ability to continue as a going concern in the absence of obtaining additional financing;

 

  our ability to obtain additional financing within timeframes required on terms acceptable to us, or at all;

 

  our ability to hire additional personnel and to manage the growth of our business;

 

  our reliance on our brand name, reputation and product quality;

 

  our ability to adequately address increased demands that may be placed on our management, operational and production capabilities.

 

  the effectiveness of our advertising and promotional activities and investments;

 

  our reliance on celebrities to endorse our wines and market our brand;

 

  general competitive conditions, including actions our competitors may take to grow their businesses;

 

  fluctuations in consumer demand for wine;

 

  overall decline in the health of the economy and consumer discretionary spending;

 

  the occurrence of adverse weather events, natural disasters, public health emergencies, including the COVID-19 pandemic, or other unforeseen circumstances that may cause delays to or interruptions in our operations;

  

ii

 

 

  risks associated with disruptions in our supply chain for grapes and raw and processed materials, including corks, glass bottles, barrels, winemaking additives and agents, water and other supplies;

 

  disrupted or delayed service by the distributors we rely on for the distribution of our wines;

 

  our ability to successfully execute our growth strategy, including continuing our expansion in the direct-to-consumer sales channel;

 

  quarterly and seasonal fluctuations in our operating results;

 

  our success in retaining or recruiting, or changes required in, our officers, key employees or directors;

 

  our ability to protect our trademarks and other intellectual property rights, including our brand and reputation;

 

  our ability to comply with laws and regulations affecting our business, including those relating to the manufacture, sale and distribution of wine;

 

  the risks associated with the legislative, judicial, accounting, regulatory, political and economic risks and conditions;

 

  claims, demands and lawsuits to which we are, and may in the future, be subject and the risk that our insurance or indemnities coverage may not be sufficient;

 

  our ability to operate, update or implement our IT systems;

 

  our ability to successfully pursue strategic acquisitions and integrate acquired businesses;

 

  our ability to implement additional finance and accounting systems, procedures and controls in order to satisfy public company reporting requirements;

 

  the potential liquidity and trading of our securities; and

 

  the future trading prices of our common stock and the impact of securities analysts’ reports on these prices.

   

In addition, statements that “we believe” and similar statements reflect our beliefs and opinions on the relevant subject. These statements are based on information available to us as of the date of this report. Although we believe that information provides a reasonable basis for these statements, that information may be limited or incomplete. Our statements should not be read to indicate that we have conducted an exhaustive inquiry into, or review of, all relevant information. These statements are inherently uncertain, and investors are cautioned not to unduly rely on these statements. 

 

iii

 

 

PART I - FINANCIAL INFORMATION

 

Item 1. Financial Statements

 

INDEX TO FINANCIAL STATEMENTS

 

  Page
Balance Sheets as of June 30, 2023 (unaudited) and December 31, 2022 2
Statements of Operations for the three and six months ended June 30, 2023 and 2022 (unaudited) 3
Statements of Changes in Stockholders’ Equity for the three and six months ended June 30, 2023 and 2022 (unaudited) 4
Statements of Cash Flows for the six months ended June 30, 2023 and 2022 (unaudited) 5
Notes to Financial Statements (unaudited) 6

 

1 

 

 

FRESH VINE WINE, INC.

BALANCE SHEETS

June 30, 2023 (Unaudited) and December 31, 2022

 

   June 30,   December 31, 
   2023   2022 
         
Assets        
Current assets        
Cash  $476,729   $2,080,335 
Accounts receivable   133,341    259,317 
Due from employees, net   
-
    37,733 
Insurance recovery receivable   
-
    804,907 
Inventories   1,496,007    3,696,198 
Deferred offering costs   
-
    68,286 
Prepaid expenses and other   1,192,356    961,211 
Total current assets   3,298,433    7,907,987 
           
Prepaid expenses (long term)   521,668    678,167 
           
Total Assets  $3,820,101   $8,586,154 
           
Liabilities, and Stockholders’ Equity          
Current liabilities          
Accounts payable  $673,531   $589,204 
Accrued compensation   
-
    420,413 
Settlement payable   
-
    1,250,000 
Accrued expenses   566,218    422,931 
Accrued expenses - related parties   220,000    280,000 
Deferred revenue   1,289    10,000 
Total current liabilities   1,461,038    2,972,548 
           
Total Liabilities   1,461,038    2,972,548 
           
Stockholders’ Equity          
Preferred stock, $0.001 par value - 25,000,000 shares authorized at June 30, 2023 and December 31, 2022; 0 shares issued and outstanding at June 30, 2023 and December 31, 2022   
-
    
-
 
Common stock, $0.001 par value - 100,000,000 shares authorized at June 30, 2023 and December 31, 2022; 17,017,558 and 12,732,257 shares issued and outstanding at June 30, 2023 and December 31, 2022 respectively   17,017    12,732 
Additional paid-in capital   24,595,025    21,420,732 
Accumulated deficit   (22,252,979)   (15,819,858)
Total Stockholder’s Equity   2,359,063    5,613,606 
           
Total Liabilities and Stockholders’ Equity  $3,820,101   $8,586,154 

 

See accompanying notes to the financial statements. 

 

2 

 

 

FRESH VINE WINE, INC.

STATEMENTS OF OPERATIONS

(Unaudited)

 

   Three months ended   Six months ended 
   June 30,   June 30, 
   2023    2022     2023   2022 
                 
Wholesale revenue  $159,232   $657,927   $447,606   $1,187,767 
Direct to consumer revenue   170,893    215,110    291,149    463,511 
Related party service revenue   
-
    146,340    -    297,224 
Total Net Revenue   330,125    1,019,377    738,755    1,948,502 
                     
Cost of revenues   2,329,655    836,052    2,741,647    1,448,104 
Gross profit (loss)   (1,999,530)   183,325    (2,002,892)   500,398 
                     
Selling, general and administrative expenses   1,970,380    4,050,066    3,643,145    6,755,264 
Equity-based compensation   452,427    697,638    788,350    2,600,224 
Operating Loss   (4,422,337)   (4,564,379)   (6,434,387)   (8,855,090)
                     
Other income   40    5,489    1,266    9,957 
                     
Net Loss  $(4,422,297)  $(4,558,890)  $(6,433,121)  $(8,845,133)
                     
Weighted Average Shares Outstanding                    
Basic   16,606,442    12,534,045    14,983,854    12,417,763 
Diluted   16,606,442    12,534,045    14,983,854    12,417,763 
                     
Net Loss per Share - Basic  $(0.27)  $(0.36)  $(0.43)  $(0.71)
Net Loss per Share - Diluted  $(0.27)  $(0.36)  $(0.43)  $(0.71)

 

See accompanying notes to the financial statements 

 

3 

 

 

FRESH VINE WINE, INC.

STATEMENTS OF CHANGES IN STOCKHOLDERS’ EQUITY

For the Three and Six Month Periods Ended June 30, 2023 and 2022

(Unaudited)

 

           Additional         
   Preferred Stock   Common Stock   Paid-In   Accumulated     
   Shares   Amount   Shares   Amount   Capital   Deficit   Total 
                             
Balances at December 31, 2021   
-
    
-
    12,200,013   $12,200   $17,681,141   $(617,351)  $17,075,990 
                                    
Equity-based compensation   
-
    
-
    285,184    285    1,824,049    
-
    1,824,334 
                                    
Net Income (Loss)   -    
-
    -    
-
    
-
    (4,286,243)   (4,286,243)
Balances at March 31, 2022   
-
    
-
    12,485,197   $12,485   $19,505,190   $(4,903,594)  $14,614,081 
                                    
Equity-based compensation             247,060    247    619,143    0    619,390 
                                    
Net Income (Loss)        
 
         
 
    
-
    (4,558,890)   (4,558,890)
Balances at June 30, 2022   
-
    
-
    12,732,257   $12,732   $20,124,333   $(9,462,484)  $10,674,581 
Balances at December 31, 2022   
-
    
-
    12,732,257   $12,732   $21,420,732   $(15,819,858)  $5,613,606 
                                    
Rights Offering - common stock and warrants issued   
-
    
-
    3,149,969    3,144    2,543,584    
-
    2,546,728 
Equity-based compensation   
-
    
-
    500,000    500    257,172    
-
    257,672 
                                    
Stock Forfeiture   
-
    
-
    (500,000)   (500)   500    
-
    
-
 
                                    
Net income (loss)   -    
-
    -    
-
    
-
    (2,010,824)   (2,010,824)
                                    
Balances at March 31, 2023   
-
    
-
    15,876,226   $15,876   $24,221,988   $(17,830,682)  $6,407,182 
                                    
Equity-based compensation   
-
    
-
    1,141,332    1,141    373,037    
-
    374,178 
                                    
Net income (loss)   -    
-
    -    
-
    
-
    (4,422,297)   (4,422,297)
                                    
Balances at June 30, 2023   
-
    
-
    17,017,558   $17,017   $24,595,025   $(22,252,979)  $2,359,063 

 

See accompanying notes to the financial statements.

 

4 

 

 

FRESH VINE WINE, INC.

STATEMENTS OF CASH FLOWS

For the Six Month Periods Ended June 30

(Unaudited)

 

   2023   2022 
Cash Flows from Operating Activities        
Net loss  $(6,433,121)  $(8,845,133)
Adjustments to reconcile net loss to net cash used in operating activities:          
Amortization   
-
    3,990 
Equity-based compensation   788,350    2,600,224 
Inventory write-down   1,732,500    
-
 
Allowance for doubtful accounts   37,733    
 
 
Changes in operating assets and liabilities          
Accounts receivable   125,975    (548,600)
Insurance recovery receivable   804,907    
 
 
Accounts receivable - related parties   
-
    (492,409)
Receivables with recourse   
-
    146,314 
Related party receivables   
-
    (3,413)
Inventories   467,691    (3,610,687)
Prepaid expenses and other   (231,145)   (361,559)
Accounts payable   84,327    54,120 
Accrued compensation   (420,413)   316,815 
Settlement Payable   (1,250,000)   
-
 
Accrued expenses   143,287    392,837 
Accrued expenses - related parties   (60,000)   (209,617)
Deferred revenue   (8,711)   (547)
Related party payables   
-
    109,392 
Net cash used in operating activities   (4,218,620)   (10,448,273)
           
Cash Flows from Financing Activities          
Payments of related party notes payable   
-
    (216,000)
Payments of outstanding secured borrowings   
-
    (171,069)
Proceeds from rights offering - net of issuance costs   2,615,014    
-
 
           
Net cash provided by (used in) financing activities   2,615,014    (387,069)
           
Net (Decrease) in Cash   (1,603,606)   (10,835,342)
           
Cash - Beginning of Year   2,080,335    16,063,941 
           
Cash - End of Year  $476,729   $5,228,599 

 

See accompanying notes to the financial statements

 

5 

 

 

FRESH VINE WINE, INC.

Notes to Financial Statements

(Unaudited)

 

1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

 

Nature of Business

 

Fresh Vine Wine, Inc. (the Company), a Nevada corporation, is a premium wine brand built to complement consumers’ healthy and active lifestyles. The Company provides a competitively priced premium product that is blended to deliver several important benefits, such as low-cal, low-sugar, low-carb. The Company’s wines are also gluten-free and keto and vegan friendly.

 

The Company’s revenue is comprised primarily of wholesale and direct to consumer (DTC) sales, and representation and distribution services. Wholesale revenue is generated through sales to distributors located in states throughout the United States of America and Puerto Rico. DTC revenue is generated from individuals purchasing wine directly from the Company through club membership and the Company’s website. Representation and distribution service revenue is generated by providing third party wine producers with access to new markets and distribution channels.

 

Basis of Presentation

 

The Company’s financial statements have been prepared and are presented in accordance with United States generally accepted accounting principles (“U.S. GAAP”). The financial statements include, in the opinion of the management, all adjustments, consisting of normal and recurring items, necessary for the fair presentation of the financial statements. In certain instances, amounts reported in prior period financial statements have been reclassified to conform to the current financial statement presentation.

 

Certain information and footnote disclosures normally included in financial statements prepared in accordance with U.S. GAAP have been condensed or omitted. These financial statements should be read in conjunction with the Company’s financial Statements and notes thereto for the fiscal year ended December 31, 2022, included in the Company’s Annual Report on Form 10-K. 

 

Accounting Estimates

 

Management uses estimates and assumptions in preparing these financial statements in accordance with U.S. GAAP. Those estimates and assumptions affect the reported amounts of assets and liabilities, the disclosure of contingent assets and liabilities, and the reported revenues and expenses. Actual results could differ from those estimates. Significant items subject to such estimates and assumptions include contingent liabilities, allowance for doubtful accounts, inventory allowances, equity-based compensation for employees and non-employees, and the valuation of deferred tax assets.

 

Application of New or Revised Accounting Standards

 

Pursuant to the Jumpstart Our Business Startups Act of 2012 (the “JOBS Act”), a company constituting an “emerging growth company” is, among other things, entitled to rely upon certain reduced reporting requirements and is eligible to take advantage of an extended transition period to comply with new or revised accounting standards applicable to public companies.

 

The Company is an emerging growth company and has elected to use this extended transition period for complying with new or revised accounting standards that have different effective dates for public and private companies until the earlier of the date that the Company (i) is no longer an emerging growth company or (ii) affirmatively and irrevocable opts out of the extended transition period provide in the JOBS Act.

 

6 

 

 

FRESH VINE WINE, INC.

Notes to Financial Statements

(Unaudited)

 

Going Concern and Liquidity

 

Historically, the Company has incurred losses, which has resulted in an accumulated deficit of approximately $22.3 million as of June 30, 2023. Cash flows used in operating activities were $4.2 million and $10.4 million for the six months ended June 30, 2023 and 2022, respectively. As of June 30, 2023, the Company had approximately a $1.8 million of working capital, inclusive of $477,000 in cash and cash equivalents.

 

The Company’s ability to continue as a going concern is dependent on its ability to meet its liquidity needs through a combination of factors including but not limited to, cash and cash equivalents, working capital and strategic capital raises. The ultimate success of these plans is not guaranteed.

 

In considering our forecast for the next twelve months and the current cash and working capital as of the filing of this Form 10-Q, such matters create a substantial doubt regarding the Company’s ability to meet our financial needs and continue as a going concern.

 

As discussed in Note 13 Subsequent Events, in August of 2023, the Company received gross proceeds of $400,000 from a preferred stock offering of up to $1.0 million. In addition, the company has reduced its workforce to two full time employees and has taken steps to generate some cash from selective liquidation of some of its inventory.

 

The Company will need to seek additional debt or equity financing to sustain existing operations. If adequate financing is not available, the Company will be forced to take measures to severely reduce our expenses and business operations, or discontinue them completely. Such financing, if available, may be dilutive. At the current reduced pace of incurring expenses and without receipt of additional financing (but assuming the receipt of funds upon the Second Closing and the Option Closing under the Securities Purchase Agreement (as such terms are defined in Note 13 – Subsequent Events) and the receipt of proceeds from the expected sales of inventory under purchase orders from a discount retailer entered into in the third quarter, the Company projects that the existing cash balance will be sufficient to fund current operations into the fourth quarter of 2023, after which additional financing or capital will be needed to satisfy obligations. Additional financing may not be available on favorable terms or at all. If additional financing is available, it may be highly dilutive to existing shareholders and may otherwise include burdensome or onerous terms. The Company’s inability to raise additional working capital in a timely manner would negatively impact the ability to fund operations, generate revenues, maintain or grow the business and otherwise execute the Company’s business plan, leading to the reduction or suspension of operations and ultimately potentially ceasing operations altogether and initiating bankruptcy proceedings. Should this occur, the value of any investment in the Company’s securities would be adversely affected.

 

These factors raise substantial doubt about the Company’s ability to continue as a going concern. The financial statements do not include any adjustments relating to the recoverability and classification of recorded asset amounts or the amounts and classification of liabilities that might be necessary should the Company be unable to continue as a going concern.

 

Recently Issued Accounting Pronouncements

 

In June 2016, the FASB issued ASU No. 2016-13, Financial Instruments–Credit Losses (Topic 326), Measurement of Credit Losses on Financial Instruments, and also issued subsequent amendments to the initial guidance, collectively, ASC 326, to replace the incurred loss impairment methodology in current U.S. GAAP with a methodology that requires the reflection of expected credit losses and will also require consideration of a broader range of reasonable and supportable information to determine credit loss estimates. For many entities with financial instruments, the standard will require the use of a forward-looking expected loss model rather than the incurred loss model for recognizing credit losses, which may result in the earlier recognition of credit losses on financial instruments. The Company adopted this guidance during the quarter ended March 31, 2023, which had no material impact on the financial statements.

 

7 

 

 

FRESH VINE WINE, INC.

Notes to Financial Statements

(Unaudited)

 

2. REVENUE RECOGNITION

 

The Company’s total revenue reflects the sale of wine domestically in the U.S. to wholesale distributors or DTC and related party service revenues. Under ASC Topic 606, Revenue from Contracts with Customers (“ASC 606”), the Company recognizes revenue when control of the promised good is transferred to the customer in an amount that reflects the consideration for which the Company is expected to be entitled to receive in exchange for those products. Each contract includes a single performance obligation to transfer control of the product to the customer. Control is transferred when the product is either shipped or delivered, depending on the shipping terms, at which point the Company recognizes the transaction price for the product as revenue. The Company has elected to account for shipping and handling as a fulfillment activity, with amounts billed to customers for shipping and handling included in total revenue.

 

The Company also generates revenue through membership in its wine club. Wine club members pay a monthly fee, which varies depending on level of membership, and are entitled to receive quarterly shipments of wine, free shipping, and discounts on other wine and merchandise purchased. The Company recognizes revenue for the monthly membership dues when the product is delivered. Any membership dues received before the product is delivered is recorded as deferred revenue on the Company’s balance sheet.

 

The Company has determined that related party service revenue should be recognized over the period of time it provides such services. ASC 606 also notes that when another party is involved in providing goods or services to a customer, the entity should determine whether the nature of its promise is a performance obligation to provide the specified goods or services itself (that is, the entity is a principal) or to arrange for those goods or services to be provided by the other party (that is, the entity is an agent). The Company does not bear responsibility for inventory losses and does not have pricing determination; therefore, the Company would be considered the agent and revenue should be recognized as net sales.

 

The following table presents the percentages of total revenue disaggregated by sales channels for the three and six month periods ended June 30, 2023 and 2022:

 

   Three months ended   Six months ended 
   June 30,   June 30,   June 30,   June 30, 
   2023   2022   2023   2022 
Wholesale   48.2%   64.5%   60.6%   61%
Direct to consumer   51.8%   21.1%   39.4%   24%
Related party service   0.0%   14.4%   0.0%   15%
Total revenue   100.0%   100%   100.0%   100%

 

3. LOSS PER SHARE

 

Basic net loss per share is determined by dividing net loss attributable to shareholders by the weighted-average shares outstanding during the period. Diluted EPS reflects potential dilution and is computed by dividing net loss by the weighted average number of common shares outstanding during the period increased by the numbers of additional common shares that would have been outstanding if all potential common shares had been issued and were dilutive. However, potentially dilutive securities are excluded from the computation of diluted EPS to the extent that their effect is anti-dilutive. The following table presents a reconciliation between basic and diluted net loss per share for the three and six month periods ending:

 

   Three Months Ended   Six Months Ended 
   June 30,   June 30,   June 30,   June 30, 
   2023   2022   2023   2022 
Numerator:                
Net loss attributable to Fresh Vine Wine shareholders  $(4,422,297)  $(4,458,890)  $(6,433,121)  $(8,845,133)
                     
Denominator:                    
Basic – weighted shares outstanding   16,606,442    12,534,045    14,983,854    12,417,763 
Dilutive effect from shares authorized   
-
    
-
    
-
    
-
 
Diluted – weighted shares outstanding   16,606,442    12,534,045    14,983,854    12,417,763 
                     
Basic loss per share attributable to Fresh Vine Wine shareholders:  $(0.27)  $(0.36)  $(0.43)  $(0.71)
Diluted loss per share attributable to Fresh Vine Wine shareholders:  $(0.27)  $(0.36)  $(0.43)  $(0.71)

 

 

At June 30, 2023 and 2022, 4,826,446 and 1,888,336 shares have been excluded from the calculation of diluted weighted average shares outstanding as the inclusion of these shares would have an anti-dilutive effect.

 

8 

 

 

FRESH VINE WINE, INC.

Notes to Financial Statements

(Unaudited)

 

4. INVENTORIES

 

Inventories primarily include bottled wine which is carried at the lower cost (calculated using the average cost method) or net realizable value. The Company completed an evaluation of the net realizable value of our inventory during the three months ended June 30, 2023. As a result of this evaluation, the Company recorded a $1.7 million inventory write down to reflect it at its net realizable value, which is recorded in cost of revenue in the financial statements. Inventories consist of the following at:

 

   June 30,
2023
   December 31,
2022
 
Inventory – finished goods  $1,496,007   $3,683,159 
Inventory – merchandise   
-
    13,039 
Total  $1,496,007   $3,696,198 

 

5. PREPAID EXPENSES AND OTHER ASSETS

 

Prepaid expenses and other assets consist of the following at:

 

   June 30,
2023
   December 31,
2022
 
Prepaid marketing expenses – current  $313,000   $313,000 
Prepaid marketing expenses – long-term   521,668    678,167 
Inventory deposits   293,824    569,377 
Other prepaid expenses   585,532    78,834 
Total  $1,714,024   $1,639,378 

 

6. ACCRUED EXPENSES

 

Accrued expenses consist of the following at:

 

   June 30,   December 31, 
   2023   2022 
Sponsorship agreements  $411,157   $234,494 
Accrued credit card charges   
-
    21,013 
General trade payable accruals   134,433    107,424 
Other accrued expenses   20,628    60,000 
Total  $566,218   $422,931 

 

The sponsorship agreements relate to marketing contracts with unrelated parties within the sports and entertainment industry. The terms of the agreements range from two to four years with annual payments range from $103,000 to $216,000 per agreement. The total expense relating to these agreements for the three and six month periods ended June 30, 2023 was $123,998 and $176,662, respectively. The total expense relating to these agreements for the three and six month periods ended June 30, 2022 was $184,720 and $366,158, respectively.

 

Accrued credit card charges primarily consist of warehouse, shipping and other operating costs paid via a Company credit card as a tool for managing cashflow.

 

9 

 

 

FRESH VINE WINE, INC.

Notes to Financial Statements

(Unaudited)

 

7. STOCKHOLDERS EQUITY

 

Rights offering

 

During the first quarter of 2023, the Company distributed, at no charge to holders of the Company’s common stock, non-transferable subscription rights to purchase up to an aggregate of 6,366,129 Units. Each Unit consisted of one share of our common stock and a Warrant to purchase one share of our common stock. The Warrants were exercisable immediately, expire five years from the date of issuance and have an exercise price of $1.25 per share. For each share of common stock held by a stockholder of the Company on February 22, 2023, the record date of the Rights Offering, such stockholder received 0.5 subscription rights. Each whole subscription right allowed the holder thereof to subscribe to purchase one Unit, which we refer to as the basic subscription right, at a subscription price of $1.00 per Unit. In addition, any holder of subscription rights exercising his, her or its basic subscription right in full was eligible to subscribe to purchase additional Units that remained unsubscribed in the Rights Offering at the same subscription price per Unit that applied to the basic subscription right, subject to proration among participants exercising their over-subscription privilege, which we refer to as the over-subscription privilege. Upon the closing of the Rights Offering, which occurred on March 14, 2023, we issued 3,143,969 shares of common stock and 3,143,969 warrants and received aggregate gross cash proceeds of approximately $3.14 million. After deducting dealer-manager fees and other fees and expenses related to the Rights Offering, we received net proceeds of approximately $2.6 million. If exercised, additional gross proceeds of up to approximately $3.93 million may be received through the exercise of warrants issued in the Rights Offering.

 

8. EQUITY BASED COMPENSATION

  

As of June 30, 2023, there was $834,668 of unrecognized equity-based compensation expense recorded in prepaid expenses and other assets. The estimated expense for various marketing and advertising services in exchange for common stock, for the periods subsequent to June 30, 2023 is as follows:

 

  Advertising
and
Marketing
Expense
 
2023   156,500 
2024   313,000 
2025   313,000 
2026   52,168 
   $834,668 

 

Restricted Stock Units

 

On April 24, 2023 the Company granted 319,023 restricted stock units to its Chief Executive Officer. On May 11, 2023 the Company granted 170,958 restricted stock units to its Executive Vice President Sales and Marketing. On May 25, 2023, the Company granted 124,902 restricted stock units to its Chief Financial Officer. Restricted stock units represent the right to receive one share of common stock from the Company upon vesting. These restricted stock units had a vesting period that coincided with the company filing its Form 10-K for the year ended on December 31, 2023 and had a stipulation that each of the Executives attained performance objectives.

 

Restricted stock unit activity for the six months ended June 30, 2023 was as follows:

 

       Weighted 
       Average 
       Remaining 
       Contractual 
   Number of   Term 
   RSUs   (Years) 
Outstanding at December 31, 2022   
-
    
-
 
Granted   614,883    0.9 
Vested or released   
-
    
-
 
Forfeited   
-
    
-
 
Outstanding at June 30, 2023   614,883    0.7 

 

10 

 

 

FRESH VINE WINE, INC.

Notes to Financial Statements

(Unaudited)

 

Shares of Restricted Stock

 

During the first quarter of 2023, 6,666 shares of restricted stock from previous periods were forfeited by employees that terminated their employment. There was a new grant of 500,000 shares of restricted stock which relates to the settlement reached with a previous employee, as further disclosed in Note 12. On April 24, 2023 the Company granted 463,917 restricted stock to its Chief Executive Officer. On May 11, 2023 the Company granted 380,952 restricted stock to its Executive Vice President Sales and Marketing. On May 25, 2023, the Company granted 196,463 restricted stock to its Chief Financial Officer. In addition, the Company Board of Directors were granted 100,000 shares of restricted stock. Stock compensation expense related to restricted stock issuances for the three and six month periods ended June 30, 2023 was $304,558 and $493,058, respectively. Stock compensation expense related to restricted stock for the three and six month periods ended June 30, 2022 was $675,339 and $2,277,136, respectively. Total unrecognized equity-based compensation expense is $116,441, net of known forfeitures, related to restricted stock as of June 30, 2023.

 

Restricted stock activity during the six-month period ended June 30, 2023 was as follows:

 

       Weighted 
       Average 
   Number of   Remaining 
   Shares of   Vesting 
   Restricted   Term 
   Stock   (Years) 
Outstanding at December 31, 2022   6,666    0.9 
Granted   1,641,332    0.6 
Vested or released   (25,000)   
-
 
Forfeited   (6,666)   
-
 
Outstanding at June 30, 2023   1,616,332    0.3 

 

Vendor Stock Awards

 

Vendor stock award activity subject to revenue-related performance conditions during the six-month period ended June 30, 2023 was as follows:

 

   Number of
Shares of
Vendor
Stock
Awards
   Weighted
Average
Remaining
Vesting
Term
(Years)
 
Outstanding at December 31, 2022   1,030,000    2.25 
Granted   
-
    
-
 
Vested   
-
    
-
 
Expired   
-
    
-
 
Outstanding at June 30, 2023   1,030,000    1.75 

 

For stock awards that contain revenue-related performance conditions, compensation cost is recognized in the period in which it becomes probable that the performance condition will be satisfied. During the second quarter of 2023, it has become not probable that the revenue-related performance will be achieved. Accordingly, the Company has reversed the $15,500 of expense recorded in the first quarter and has not booked any expense in the second quarter. Stock compensation expense related to vendor stock awards subject to revenue-related performance conditions totaled $0 and $0 for the six months ended June 30, 2023 and 2022, respectively.

 

11 

 

 

FRESH VINE WINE, INC.

Notes to Financial Statements

(Unaudited)

 

Stock Options

 

Stock option activity as of and during the six-month period ended June 30, 2023 was as follows:

 

    Number of
Options
    Weighted
Average
Exercise
Price
    Weighted
Average
Remaining
Contract
Term
(Years)
 
Outstanding at December 31, 2022     1,574,892       9.67       8.94  
Granted     1,500,000       0.50       5.00  
Exercised     -       -       -  
Forfeited     (3,333 )     2.78       -  
Outstanding at June 30, 2023     3,071,559       5.20       6.72  
Exercisable at June 30, 2023     71,559       3.03       9.17  

 

Stock compensation expense related to options issued amounted to $138,791 and $173,242 for the six months ended June 30, 2023 and 2022 respectively. Total unrecognized equity-based compensation expense is $38,045, net of known forfeitures, related to stock options as of June 30, 2023.

 

Warrants

 

During the first half of 2023, no warrants from previous periods were exercised or forfeited. As described above, 3,143,969 warrants were granted as part of the Rights Offering, as disclosed in Note 7.

 

    Number of
Warrants
    Weighted
Average
Exercise
Price
    Weighted
Average
Remaining
Contract
Term (Years)
 
Outstanding at December 31, 2022     110,000       12.00       3.71  
Granted     3,143,969       1.25       5.00  
Exercised     -               -  
Forfeited                     -  
Outstanding at June 30, 2023     3,253,969       1.61       4.66  

  

The Company uses the Black-Scholes option-pricing model to estimate the fair value of equity-based awards. The inputs for the Black-Scholes valuation model require management’s significant assumptions. Prior to the Company’s IPO, the price per share of common stock was determined by the Company’s board based on recent prices of common stock sold in private offerings. Subsequent to the IPO, the price per share of common stock is determined by using the closing market price on The NYSE American stock exchange on the grant date. The risk-free interest rates, ranging from 0.02% to 4.45%, are based on the rate for U.S. Treasury securities at the date of grant with maturity dates approximately equal to the expected life of the awards at the grant date. The expected term for employee and nonemployee awards ranged from 3 to 10 years based on industry data, vesting period, contractual period, among other factors. The expected volatility was estimated at 175% based on historical volatility information of peer companies that are publicly available in combination with the Company’s calculated volatility since being publicly traded. The Company does not expect to pay dividends. For awards with a performance condition, stock compensation is recognized over the requisite service period if it is probable that the performance condition will be satisfied.

 

9. INCOME TAXES

 

The Company has federal and state net operating loss carryforwards with a full valuation allowance against the deferred tax assets as of June 30, 2023. No income tax expense or benefit was recorded for the six month periods ended June 30, 2023 and 2022 due to the Company’s net loss position.

 

12 

 

 

FRESH VINE WINE, INC.

Notes to Financial Statements

(Unaudited)

 

10. SUPPLIER AND CUSTOMER CONCENTRATION

 

The Company has an agreement with an unrelated party for various wine making activities, including production, bottling, labeling, and packaging. The Company purchases finished goods through blanket sales orders that require a minimum 20% deposit. In addition to the purchases of finished goods, the Company pays certain storage, administrative fees and taxes related to the purchased goods. There is no specified term of the agreement but continues as additional blanket sales orders are issued. For the six month periods ended June 30, 2023 and 2022, substantially all of the Company’s inventory purchases were from this supplier.

 

The Company also engages with other suppliers as needed for the purchase of a select varietal of wine to be offered in limited quantities. There are no formal agreements due to the infrequency of activity with these suppliers.

 

A significant portion of the Company’s wholesale revenue comes from two national distributor customers that operate in several markets. For the three and six month periods ended June 30, 2023 and 2022, approximately 71% and 60% respectively of the Company’s wholesale revenue came from these two customers. As of June 30, 2023 and 2022, these customers accounted for approximately 58% and 69% respectively of accounts receivable.

 

11. COMMITMENTS AND CONTINGENCIES

 

During March 2021, the Company entered into two license agreements with the Class F partner investors for marketing and advertising services. The agreements require ongoing payments of $300,000 per agreement each year for an initial term of five years. Additionally, the agreements require the Company to reimburse out of pocket expenses related to promotion of the Company’s products. In November 2021, the agreements were amended to include, among other provisions, partners investor options to terminate the agreements if a $5 million EBITDA threshold is not met in either 2022 or 2023. The net expense relating to the agreements was $120,000 and $240,000 for the three and six month periods ended June 30, 2023. The net expense was $120,000 and $140,000 for the three and six month periods ended June 30, 2022.

 

License Agreements

 

The estimated expense related to the license agreements for the periods ending December 31 subsequent to June 30, 2023 is as follows:

 

   Advertising
and
Marketing
Expense
 
2023  $240,000 
2024   480,000 
2025   480,000 
2026   80,000 
   $1,280,000 

 

Sponsorship Agreements

 

The estimated expense for the sponsorship agreements as described in Note 6 for the periods ending December 31 subsequent to June 30, 2023 is as follows: 

 

   Advertising
and
Marketing
Expense
 
2023  $195,763 
2024   160,147 
   $355,910 

 

13 

 

 

FRESH VINE WINE, INC.

Notes to Financial Statements

(Unaudited)

 

12. LEGAL PROCEEDINGS 

 

Timothy Michaels

 

On February 24, 2022, Timothy Michaels, the former Chief Operating Officer of the Company, signed a Separation Agreement and Release (the “Separation Agreement”) in connection with the termination of his employment with the Company, which occurred on February 7, 2022.

 

On May 27, 2022, Mr. Michaels filed a complaint against the Company in the Fourth Judicial District Court, Hennepin County, Minnesota, alleging that the Company breached the February 24, 2022 Separation Agreement by including a restricted “lock-up” legend on shares of the Company’s common stock issued to Mr. Michaels pursuant to the Settlement Agreement.  The complaint also included counts alleging breach of the implied covenant of good faith and fair dealing, issuer liability under Minn. Stat. § 336.8-401 for delay in removing or directing the Company’s transfer agent to remove the lock-up legend from the shares, conversion and civil theft.

 

The Company has denied the allegations and intends to vigorously defend against the lawsuit. The Company has made a motion seeking dismissal of the conversion and civil theft counts, which was granted by the Fourth Judicial District Court, Hennepin County, Minnesota on October 31, 2022. The action remains pending.

 

Janelle Anderson Litigation Settlement and Related Founder Share Forfeitures

 

The Company was a party to an action pending in Hennepin County District Court, captioned Janelle Anderson v. Fresh Vine Wine, Inc., Damian Novak, and Rick Nechio, Court File No. 27-CV-22-11491 (the “Lawsuit”), in which Ms. Anderson alleged, among other things, that the Company terminated her employment in retaliation for reports of alleged wrongdoing pursuant to the Minnesota Whistleblower Act. Defendants also included Damian Novak, former Executive Chairman and a former director of the Company, and Rick Nechio, former interim Chief Executive Officer and a director of the Company. The suit was dismissed on March 6, 2023, with prejudice.

 

On January 27, 2023, the Company entered into a Global Mutual Compromise, Release and Settlement Agreement (the “Settlement Agreement”) among Ms. Anderson and each of Messrs. Novak and Nechio. Pursuant to the Settlement Agreement, Ms. Anderson agreed to dismiss the Lawsuit with prejudice and to file with the court any and all documents necessary to effect such dismissal with prejudice within five business days after all settlement consideration has been actually received by her, and the parties agreed to general mutual releases. The Company also agreed to indemnify Ms. Anderson and hold her harmless against any liability, civil damages, penalties, or fines claimed against her for any of her actions done within the course and scope of her employment with the Company as required by Minn. Stat. §181.970, and under any applicable insurance policies, including but not limited to any directors and officers policies. The Settlement Agreement also contains a non-disparagement provision.

 

As consideration for Ms. Anderson’s dismissal and release, and provided that she does not revoke or rescind the Settlement Agreement within prescribed time periods, the Company agreed to make a cash payment to Ms. Anderson in the amount of $1,250,000, less certain attorney fees and relevant taxes and other withholdings, in a lump sum. The Company recouped approximately $805,000 of this cash payment from insurance coverage. The cash payment is in addition to the $400,000 that the Company previously paid to Ms. Anderson in January 2023 in respect of 2022 bonus compensation earned by Ms. Anderson under her employment agreement while employed by the Company. Also as contemplated by the Settlement Agreement, the Company and Ms. Anderson agreed to enter into a consulting agreement (the “Anderson Consulting Agreement”) pursuant to which Ms. Anderson would provide certain consulting services to the Company for a period of six months. As consideration for such services, the Company agreed to grant and issue to Ms. Anderson 500,000 shares of the Company’s common stock (the “Anderson Consulting Shares”) from the Company’s 2021 Equity Incentive Plan (the “Anderson Consulting Share Grant”). The cash payment and the Anderson Consulting Share Grant were scheduled to be made at the “closing” of the Settlement Agreement (the “Settlement Closing”), subject to Ms. Anderson not revoking or rescinding the Settlement Agreement during the applicable revocation period. The Settlement Closing was completed on February 20, 2023, with prejudice. No additional expense has been recorded during 2023 regarding this matter.

 

14 

 

 

FRESH VINE WINE, INC.

Notes to Financial Statements

(Unaudited)

 

Also pursuant to the Settlement Agreement, Damian Novak, former Executive Chairman and director, resigned as Executive Chairman and removed himself from his management duties with the Company effective February 20, 2023, and has resigned from our board of directors promptly following completion of the subscription rights offering on March 14, 2023. In addition, Rick Nechio, the Company’s former interim Chief Executive Officer and director, resigned from our board of directors effective February 20, 2023.

 

In conjunction with entering into the Settlement Agreement, Rick Nechio and Damian Novak entered into Agreements to Forfeit Shares of Common Stock (the “Forfeiture Agreements”) pursuant to which each agreed to forfeit and transfer back to the Company without consideration 250,000 shares of common stock of the Company held by them (a total of 500,000 shares), to enable the Company to issue the Anderson Consulting Shares to Ms. Anderson without subjecting the Company’s other stockholders to dilution therefrom (the “Anderson Consulting-related Forfeitures”). The Anderson Consulting-related Forfeitures became effective in connection with the Settlement Closing.

 

13. SUBSEQUENT EVENTS

 

Management Change

 

Effective July 19, 2023, the Board of Directors of the Company (the “Board”) appointed Michael Pruitt to serve as Interim Chief Executive Officer of the Company, succeeding Roger Cockroft.

 

Series A Convertible Preferred Stock

 

On August 2, 2023, the Company entered into a Securities Purchase Agreement (the “Securities Purchase Agreement”) with two accredited investors (the “Purchasers”) pursuant to which the Company agreed to issue and sell in a private placement (the “Offering”) shares of a newly created series of preferred stock designated as “Series A Convertible Preferred Stock” (the “Series A Stock”).

 

Pursuant to the Securities Purchase Agreement, the Purchasers collectively agreed to purchase up to 10,000 shares of Series A Stock at a per share purchase price equal to $100.00 (the “Stated Value”), for total gross proceeds of up to $1.0 million. The Purchasers agreed to purchase 4,000 shares of Series A Stock for an aggregate purchase price of $400,000 at an initial closing of the Offering (the “Initial Closing”), which occurred on August 2, 2023. The Securities Purchase Agreement provides that the Company will issue and sell to the Purchasers, and the Purchasers will purchase, an additional 4,000 shares of Series A Stock at a second closing (the “Second Closing”) that is scheduled to occur within 30 days following the Initial Closing, subject to satisfaction of applicable closing conditions. Pursuant to the Securities Purchase Agreement, the Purchasers may elect, but are not required, to purchase an additional 2,000 shares of Series A Stock from the Company at a closing (the “Optional Closing”) within 60 days following the date of the Initial Closing. There is no guaranty the Second Closing or the Optional Closing will occur.

 

Each share of Series A Stock is convertible, at any time and from time to time from and after the date of the Initial Closing at the option of the holder thereof, into the number of shares of common stock (“Conversion Shares”) calculated by dividing the Stated Value by a conversion price (the “Conversion Price”) of $0.10. However, if the Company’s common stock fails to continue to be listed or quoted for trading on a stock exchange, then the Conversion Price thereafter will mean the lesser of (i) $0.10, or (ii) the closing sale price of the common stock on the trading day immediately preceding the conversion date; provided that the Conversion Price shall not be less than $0.05 (the “Floor Price”). The Conversion Price is subject to standard adjustments based stock splits, stock dividends, stock combinations and the like, and the Floor Price is also subject to anti-dilution adjustments resulting from future offerings of common stock (or common stock equivalents) at a price less than the prevailing Conversion Price.

 

15 

 

 

The Series A Stock contains “blocker” provisions restricting the holders’ ability to exercise conversion rights if the issuance of Conversion Shares would result in such holder beneficially owning in excess of 4.99% of the Company’s common stock. In addition, a Series A Stock holder’s ability to convert Series A Stock to common stock will be subject to an “Exchange Share Cap” and an “Individual Holder Share Cap.” Under the Exchange Cap, the total number of shares of common stock issuable upon conversion of outstanding Preferred Shares, when added to any previously issued Dividend Shares (as defined below), may not exceed 19.9% of the Company’s issued and outstanding common stock immediately prior to the date on which shares of Series A Stock are first issued. Under the Individual Holder Share Cap, no holder of Series A Stock will have the right to acquire common stock upon conversion of the Series A Stock if the issuance of shares of common stock would result in converting holder beneficially owning in excess of 19.9% of the number of shares of common stock outstanding immediately after giving effect to the issuance. The Exchange Share Cap and the Individual Holder Share Cap will not apply if the Company obtains stockholder approval to issue the shares of common stock exceeding the applicable cap as required by the NYSE American LLC Company Guide.

 

Each holder of a share of Series A Stock is entitled to receive dividends payable, subject to certain conditions, in cash or shares of common stock (“Dividend Shares”) valued as either (i) the then applicable Conversion Price, or (ii) 50% of the then current market price of the Company’s common stock, at the dividend rate of 12% per annum. Dividends are cumulative and will be payable on July 31st of each year. However, the Company may not pay dividends by issuing Dividend Shares if and to the extent that the issuance of such Dividend Shares, when added to all Conversion Shares previously issued upon prior conversions of Series A Stock and previously issued Dividend Shares (if any), would exceed the Exchange Share Cap or result in a Series A Stock holder beneficially owning shares of common stock in excess of the Individual Holder Share Cap, in each case unless the Company obtains stockholder approval for such issuances.

 

The shares of Series A Stock will vote with the common stock as a single class on all matters submitted to a vote of stockholders of the Company other than any proposal to approve the issuance of shares of common stock in excess of the Exchange Share Cap or the Individual Holder Share Cap. The Preferred Shares will vote on an as-converted to common stock basis, taking into account the conversion limitations resulting from the Exchange Share Cap and the Individual Holder Share Cap, if and as applicable; however, solely for purposes of determining voting rights, the Conversion Price shall be equal to the most recent closing sale price of the Common Stock as of the execution and delivery of the Securities Purchase Agreement, which was $0.47.

 

Upon any liquidation, dissolution or winding-up of the Company, whether voluntary or involuntary (a “Liquidation”), the Holders shall (i) first be entitled to receive out of the assets, whether capital or surplus, of the Company an amount equal to 150% times the Stated Value for each share of Series A Stock before any distribution or payment shall be made to the holders of any junior securities and (ii) then be entitled to participate in the distribution of remaining assets with the holders of common stock on an as-if-converted to common stock basis (disregarding for such purposes any conversion limitations).

 

The Company may redeem (i) up to 75% of the issued and outstanding shares of Series A Stock for a price per share equal to 150% of the Stated Value thereof if such redemption occurs within six months from the date of issuance, and (ii) up to 50% of the issued and outstanding shares of Series A Stock for a price per share equal to 200% of the Stated Value thereof if such redemption occurs after six months but before the expiration of twelve months from the date of issuance.

 

Other Events

 

On August 8, 2023, the Company received written letters from each of Nina Dobrev and Jaybird Investments, LLC notifying the Company that it is in default of their respective license agreements based on failure to pay their August 2023 license fees (each, a “Notice”). Each Notice also stated that it serves as written notice of termination of the respective license agreements, effective 30 days from delivery of the Notice (the “Termination Date”), which shall occur without further action or notice if the Company’s payment of the applicable August license fee is not made prior to the Termination Date.

 

16 

 

 

Item 2. Managements Discussion and Analysis of Financial Condition and Results of Operations

 

The following discussion and analysis of our financial condition and results of operations should be read in conjunction with the financial statements and related notes to those statements as included elsewhere in this Quarterly Report on Form 10-Q. In addition to historical financial information, the following discussion and analysis contains forward-looking statements that involve risks, uncertainties, and assumptions. See “Cautionary Note Regarding Forward-looking Statements” included elsewhere in this Quarterly Report on Form 10-Q. Our actual results may differ materially from those anticipated in these forward-looking statements as a result of many factors, including those discussed in Part I “Item 1A. Risk Factors” included in our Annual Report on Form 10-K for the fiscal year ended December 31, 2022.

 

Overview

 

Fresh Vine Wine, Inc. (the “Company”) is a premier producer of low carb, low calorie, premium wines in the United States. Founded in 2019, Fresh Vine Wine brings an innovative “better-for-you” solution to the wine market. We currently sell seven proprietary varietals: Cabernet Sauvignon, Pinot Noir, Chardonnay, Sauvignon Blanc, Rosé, Sparkling Rosé, and a limited Reserve Napa Cabernet Sauvignon. All varietals are produced and bottled in Napa, California.

 

Our wines are distributed across the United States and Puerto Rico through wholesale, retail, and direct-to-consumer (DTC) channels. We are able to conduct wholesale distribution of our wines in all 50 states and Puerto Rico, and we are licensed to sell through DTC channels in 43 states. As of June 30, 2023, we hold active relationships with wholesale distributors in 50 states, up from 48 states as of December 31, 2022. We are actively working with leading distributors, including Southern Glazer’s Wine & Spirits (SGWS), Johnson Brothers, and Republic National Distributing Company (RNDC), to expand our presence across the contiguous United States.

 

Our core wine offerings are priced strategically to appeal to mass markets and sell at a list price between $15 and $25 per bottle. Given the Fresh Vine Wine brand’s celebrity backing, “better-for-you” appeal, and overall product quality, we believe that it presents today’s consumers with a unique value proposition within this price category. Additionally, Fresh Vine Wine is one of the very few products available at this price point that includes a named winemaker, Jamey Whetstone.

 

Our marketing activities focus primarily on consumers in the 21-to-34 year old demographic with moderate to affluent income and on those with a desire to pursue healthy and active lifestyles.

 

Our asset-light operating model allows us to utilize third-party assets, including land and production facilities. This approach helps us mitigate many of the risks associated with agribusiness, such as isolated droughts or fires. Because we source product inputs from multiple geographically dispersed vendors, we reduce reliance on any one vendor and benefit from broad availability/optionality of product inputs. This is particularly important as a California-based wine producer where droughts or fires can have an extremely detrimental impact to a company’s supply chain if not diversified.

 

Key Financial Metrics

 

We use net revenue, gross profit (loss) and net income (loss) to evaluate the performance of Fresh Vine Wine. These metrics are useful in helping us to identify trends in our business, prepare financial forecasts and make capital allocation decisions, and assess the comparable health of our business relative to our direct competitors. 

 

   Three months ended   Six months ended 
   June 30,   June 30, 
   2023   2022   2023   2022 
Net revenue  $330,125   $1,019,377   $738,755   $1,948,502 
Gross profit (loss)  $(1,999,530)  $183,325   $(2,002,892)  $500,398 
Net loss  $(4,422,297)  $(4,558,890)  $(6,433,121)  $(8,445,133)

 

17 

 

 

Components of Results of Operations and Trends That May Impact Our Results of Operations

 

Net Revenue

 

Our net revenue consists primarily of wine sales to distributors and retailers, which together comprise our wholesale channel, and directly to individual consumers through our DTC channel. Net revenues generally represent wine sales and shipping, when applicable, and to a lesser extent branded merchandise and wine club memberships. For wine and merchandise sales, revenues are recognized at time of shipment. For Wine Club memberships, revenues are recognized quarterly at the time of fulfilment.

 

We refer to the volume of wine we sell in terms of cases. Each case contains 12 standard bottles, in which each bottle has a volume of 750 milliliters. Cases are sold through Wholesale/Retail or DTC channels.

 

The following factors and trends in our business have driven our net revenue results and are expected to be key drivers of our net revenue for the foreseeable future:

 

Brand recognition: As we expand our marketing presence and drive visibility through traditional and modern marketing methods, we expect to build awareness and name recognition for Fresh Vine Wine in consumers’ minds. Brand awareness will be built substantially through social media channels, where we are currently able to access more than 30 million potential consumers through our celebrities’ Instagram and Facebook platforms.

 

Portfolio evolution: As a relatively new, high-growth brand, we expect and seek to learn from our consumers. We will continuously evolve and refine our products to meet our consumers’ specific needs and wants, adapting our offering to maximize value for our consumers and stakeholders. Our growth mindset, coupled with our differentiated production and distribution platform, will enable us to accelerate growth and deliver on our value proposition over time.

 

One way in which we will evolve our portfolio is through product extensions. Fresh Vine Wine added a sixth varietal, Sauvignon Blanc, late in the second quarter of 2022 and seventh varietal, Sparkling Rosé, in the third quarter of 2022, currently offering seven varietals (Cabernet Sauvignon, Cabernet Sauvignon Reserve, Pinot Noir, Chardonnay, Sauvignon Blanc, Rosé, and Sparkling Rosé) within our product portfolio. In the future, we can use the same knowledge and supplier networks to launch new varietals with much greater efficiency than we were previously able to achieve.

 

Distribution expansion and acceleration: Purchasing by distributors and loyal accounts that continue to feature our wines are key drivers of net revenue. We plan to continue broadening our distributor network, adding new geographies, and increasing each distributor’s average order size as we accelerate growth.

 

Seasonality: In line with industry norms, we anticipate our net revenue peaking during the quarter spanning from October through December due to increased consumer demand around the major holidays. This is particularly true in our DTC revenue channel, where marketing programs will often be aligned with the holiday season and product promotions will be prevalent.

 

Revenue Channels

 

Our sales and distribution platform is built upon a highly developed network of distributor accounts. Within this network, we have signed agreements in place with several of the nation’s largest distributors including Southern Glazer’s Wine & Spirits and RNDC, among others. While we are actively working with these distributors in certain markets, they operate across the United States, and we intend to grow our geographic/market presence through these relationships. The development of these relationships and impacts to our related product mix will impact on our financial results as our channel mix shifts.

 

Wholesale channel: Consistent with sales practices in the wine industry, sales to retailers and distributors occur below SRP (Suggested Retail Price). We work closely with distributors to increase wine volumes and the number of products sold by their retail accounts in their respective territories.

 

DTC channel: Wines sold through our DTC channels are generally sold at SRP, although we do periodically offer various promotions. Our DTC channel continues to grow as a result of a number of factors, including expanded e-commerce sites and social media capabilities.

 

Related party services: We previously entered into service agreements with related parties in the wine industry to provide representation and distribution services. These services were suspended in June 2022 to allow the Company’s lean team to prioritize the growth and expansion of the Fresh Vine Wine brand.

 

18 

 

 

Wholesale channel sales made on credit terms generally require payment within 30 days of delivery; however our credit terms with Southern Glazer’s Wine & Spirits requires payment within 60 days of delivery. During periods in which our net revenue channel mix reflects a greater concentration of wholesale sales, we typically experience an increase in accounts receivable for the period to reflect the change in sales mix; payment collections in the subsequent period generally reduce our accounts receivable balance and have a positive impact on cash flows.

 

While we seek to increase revenue across all channels, we expect the majority of our future revenue to be driven through the wholesale channel. We intend to maintain and expand relationships with existing distributors and form relationships with new distributors as we work to grow the Company. With multiple varietals within the Fresh Vine Wine portfolio, we consider ourselves to be a ‘one-stop shop’ for better-for-you wines. We continue to innovate with new products at competitive price points and strive to enhance the experience as we increase revenue with new and existing consumers.

 

In the DTC channel, our comprehensive approach to consumer engagement in both online and traditional forums is supported by an integrated e-commerce platform. Our marketing efforts target consumers who have an interest in healthy and active lifestyles. We attempt to motivate consumers toward a simple and easy purchasing decision using a combination of defined marketing programs and a modernized technology stack.

 

Increasing customer engagement is a key driver of our business and results of operations. We continue to invest in our DTC channel and in performance marketing to drive customer engagement. In addition to developing new product offerings and cross-selling wines in our product portfolio, we focus on increasing customer conversion and retention. As we continue to invest in our DTC channel, we expect to increase customer engagement and subsequently deliver greater satisfaction. We also distribute our wines via other wine e-commerce sites such as Wine.com and Vivino.com and plan to continue to add affiliate retail websites.

 

Net Revenue Percentage by Channel

 

We calculate net revenue percentage by channel as net revenue made through our wholesale channel to distributors, through our wholesale channel directly to retail accounts, and through our DTC channel, respectively, as a percentage of our total net revenue. We monitor net revenue percentage across revenue channels to understand the effectiveness of our distribution model and to ensure we are employing resources effectively as we engage customers. See Note 2 to the accompanying financial statements for further details.

 

   Three months ended   Six months ended 
   June 30,   June 30,   June 30,   June 30, 
   2023   2022   2023   2022 
Wholesale   48.2%   64.5%   60.6%   61%
Direct to consumer   51.8%   21.1%   39.4%   23.8%
Related party service   0.0%   14.4%   %   15.2%
Total revenue   100.0%   100%   100%   100%

 

Cost of Revenues

 

Cost of revenues (or cost of goods sold) is comprised of all direct product costs such as juice, bottles, caps, corks, labels, capsules, storage and shipping. Additionally, we also categorize boxes and quality assurance testing within our cost of revenues. We expect that our cost of revenues will increase as our net revenue increases. As the volume of our product input increases, we intend to work to renegotiate vendor contracts with key suppliers to reduce overall product input costs as a percentage of net revenue. The Company completed an evaluation of the net realizable value of our inventory during the three months ended June 30, 2023. As a result of this evaluation, the Company recorded a $1.7 million inventory write down to reflect it at its net realizable value, which is recorded in cost of revenue in the financial statements.

 

Additionally, the Company includes shipping fees in all DTC revenues. These fees are paid by end consumers at time of order and subsequently itemized within the cost of each individual sale.

 

As a commodity product, the cost of wine fluctuates due to annual harvest yields and the availability of juice. This macroeconomic consideration is not unique to Fresh Vine Wine, although we are conscious of its potential impact to our product cost structure.

 

Gross Profit (Loss)

 

Gross profit (loss) is equal to our net revenue less cost of revenues. As we grow our business in the future, we expect gross profit to increase as our revenue grows and as we optimize our cost of revenues.

 

Selling, General, and Administrative Expenses

 

Selling, general, and administrative expenses consist of selling expenses, marketing expenses, and general and administrative expenses. Selling expenses consist primarily of direct selling expenses in our wholesale and DTC channels, including payroll and related costs, product samples, processing fees, and other outside service fees or consulting fees. Marketing expenses consist primarily of advertising costs to promote brand awareness, contract fees incurred as a result of significant sports marketing agreements, customer retention costs, payroll, and related costs. General and administrative expenses consist primarily of payroll and related costs.

 

19 

 

 

Equity-Based Compensation

 

Equity-based compensation consists of the non-cash expense resulting from our issuance of equity or equity-based grants issued in exchange for employee or non-employee services. We measure equity-based compensation cost at the grant date based on the fair value of the award and recognize the compensation expense over the requisite service period, which is generally the vesting period. We recognize any forfeitures as they occur.

 

   Three months ended   Six months ended 
   June 30,   June 30, 
   2023   2022   2023   2022 
Net revenue  $330,125   $1,019,377   $738,755   $1,948,502 
Cost of revenues  $2,329,655   $836,052   $2,741,647   $1,448,104 
Gross profit (loss)  $(1,999,530)  $183,325   $(2,002,892)  $500,398 
Selling, general and administrative expenses  $1,970,380   $4,050,066   $3,643,145   $6,755,264 
Equity-based compensation  $452,427   $697,638   $788,350   $2,600,224 
Loss from operations  $(4,422,337)  $(4,564,379)  $(6,434,387)  $(8,855,090)
Other income  $40   $5,489   $1,266   $9,957 
Net loss  $(4,422,297)  $(4,558,890)  $(6,433,121)  $(8,845,133)

 

Comparison of the Three and Six months ended June 30, 2023 and 2022

 

Net Revenue, Cost of Revenues and Gross Profit

 

   Three months ended           Six months ended         
   June 30,   Change   June 30,   Change 
   2023   2022   $   %   2023   2022   $   % 
Net revenue  $330,125   $1,019,377    (689,252)   -67.6%  $738,755   $1,948,502    (1,209,747)   -62.1%
Cost of revenues  $2,329,655   $836,052    1,493,603    178.6%  $2,741,647   $1,448,104    1,293,543    89.3%
Gross profit (loss)  $(1,999,530)  $183,325    (2,182,855)   -1190.7%  $(2,002,892)  $500,398    (2,503,290)   -500.3%

 

For the three and six months ended June 30, 2023, we experienced a decrease of 68% and 62%, respectively, in net revenue compared to the same periods in 2022. The decrease in net revenue was attributable to decreasing sales and marketing spending, the termination of related party sales agreements and increased billbacks. The cost of revenues increased during the three and six months ended June 30, 2023 179% and 89%, respectively, compared to the same periods in 2022. The cost of revenues for the three and six months ended June 30, 2023 included an inventory write-down of $1.7 million.

 

Selling, general and administrative expenses

 

   Three months ended           Six months ended         
   June 30,   Change   June 30,   Change 
   2023   2022   $   %   2023   2022   $   % 
Selling expenses  $265,201   $420,732    (155,531)   -37.0%  $592,121   $723,932    (131,811)   -18.2%
Marketing expenses   550,492    1,173,679    (623,187)   -53.1%   1,160,302    1,673,868    (513,566)   -30.7%
General and administrative expenses  $1,154,687   $2,455,655    (1,300,968)   -53.0%  $1,890,722   $4,357,464    (2,466,742)   -56.6%

 

For the three and six months ended June 30, 2023, selling, general and administrative expenses decreased 51% and 46%, respectively, compared to the same periods in the 2022. Selling, general and administrative expense decreases were largely driven by certain one-time charges associated with the leadership transition described, as well as decreases in general and administrative expenses due to lower staffing headcount and related salaries and additional consulting, legal and financial expenses as operational activity decreased from 2023 to 2022.

 

20 

 

 

Cash Flows 

 

   Six months ended 
   June 30, 
   2023   2022 
Cash provided by (used in):        
Operating activities  $(4,218,620)  $(10,448,273)
Investing activities   -    - 
Financing activities   2,615,014    (387,069)
Net (decrease) in cash  $(1,603,606)  $(10,835,342)

 

Cash used in operating activities decreased in the 2023 period primarily due to the fact that no inventory purchases were made in 2023 to maintain our inventory levels to meet demand.

 

Net cash provided by financing activities was $2,615,014, raised in the Rights Offering (detailed in Note 7 in the financial statements) that was completed on March 14, 2023 for the six months ended June 30, 2023 and net cash used in financing activities of $387,069 for the six months ended June 30, 2022.

 

Liquidity and Capital Resources

 

Our primary cash needs are for working capital purposes, such as producing or purchasing inventory and funding operating expenses. We have funded our operations through equity and debt financings, as described under the caption “Financing Transactions” below.

  

We have incurred losses and negative cash flows from operations since our inception in May 2019, including net losses of approximately $6.4 million and $15.2 million during the six months ended June 30, 2023 and the year ended December 31, 2022, respectively. As of June 30, 2023, we had an accumulated deficit of approximately $22.3 million and a total stockholders’ equity of approximately $2.4 million. We expect to incur losses in future periods as we continue to operate our business and incur expenses associated with being a public company.

 

As of June 30, 2023, we had $0.5 million in cash, accounts receivable of $133,000, inventory of $1.5 million and prepaid expenses of $1.7 million. On June 30, 2023, current assets amounted to approximately $3.3 million and current liabilities were $1.5 million, resulting in a working capital surplus (with working capital defined as current assets minus current liabilities) of approximately $1.8 million.

 

Since the commencement of its operations, the Company’s operating and other expenses have continued to significantly exceed its revenues. The Company put in place cash preservation initiatives in the second half of 2022, including a strategic restructuring plan aimed at cash resources while continuing to focus on accelerating sales growth. That plan resulted in the termination of members of the Company’s internal sales team, the engagement of a third party vendor positioned to more efficiently and effectively facilitate sales, and the engagement of a third party vendor to manage marketing initiatives and drive growth within the Direct-to-Consumer sales channel.

 

Upon the April 2023 hiring of Roger Cockroft, the Company’s former Chief Executive Officer, the Company undertook a review of the Company’s operations and strategic plans, and took measures aimed at improving the Company’s operational efficiency, curtailing operating expenses and further preserving cash resources. In the Company’s Quarterly Report on Form 10-Q for the quarter ended March 31, 2023, filed with the Securities and Exchange Commission on May 22, 2023, the Company projected that its then-existing cash balance, when added to anticipated proceeds from budgeted sales, would be sufficient to fund operations into the third quarter of 2023, after which additional financing or capital will be needed to satisfy obligations.

 

21 

 

 

During June and July 2023, the Company continued to work aggressively to identify prospective new sources of capital, while working with advisors to assess and improve its liquidity position, including from the sale of existing inventory. Early in the third quarter, the Company entered into purchase orders for the sale of up to 45,000 cases of the Company’s wine to Grocery Outlet, a discount retailer. The Company expects that sales of such inventory will occur over the next 3 months and expects to obtain sales proceeds totaling approximately $800,000 from such sales. Receipt of such revenues is subject to the purchase orders being filled and applicable payment terms.

 

On August 2, 2023, the Company entered into a Securities Purchase Agreement dated (the “Securities Purchase Agreement”) with two accredited investors (the “Purchasers”) pursuant to which the Company agreed to issue and sell in a private placement (the “Offering”) shares of a newly created series of preferred stock designated as Series A Convertible Preferred Stock (the “Series A Stock”). The rights and preferences of the Series A Stock were described in the Company’s Current Report on Form 8-K filed with the SEC on August 2, 2023.

 

Pursuant to the Securities Purchase Agreement, the Purchasers collectively agreed to purchase up to 10,000 shares of Series A Stock at a per share purchase price equal to $100.00, for total gross proceeds of up to $1.0 million. The Purchasers agreed to purchase 4,000 shares of Series A Stock for an aggregate purchase price of $400,000 at an initial closing of the Offering (the “Initial Closing”), which occurred on August 4, 2023. The Securities Purchase Agreement provides that the Company will issue and sell to the Purchasers, and the Purchasers will purchase, an additional 4,000 shares of Series A Stock at a second closing (the “Second Closing”) that is scheduled to occur within 30 days following the Initial Closing, subject to satisfaction of applicable closing conditions. Pursuant to the Securities Purchase Agreement, the Purchasers may elect, but are not required, to purchase an additional 2,000 shares of Series A Stock from the Company at a closing (the “Optional Closing”) within 60 days following the date of the Initial Closing. There is no guaranty the Second Closing or the Optional Closing will occur.

 

The Company previously engaged The Oak Ridge Financial Services Group, Inc. to serve as a financial adviser to the Company in connection with the capital raising activities. The Company paid Oak Ridge a $10,000 cash advisory fee upon commencement of the engagement and, in connection with the Offering, the Company has agreed to pay the Oak Ridge a cash fee equal to 5.0% of the gross proceeds received by the Company in the Offering, in addition to reimbursing Oak Ridge for its out-of-pocket expenses.

 

The Company will need to seek additional debt or equity financing to sustain existing operations. If adequate financing is not available, the Company will be forced to take measures to severely reduce our expenses and business operations, or discontinue them completely. Such financing, if available, may be dilutive. At the current reduced pace of incurring expenses and without receipt of additional financing (but assuming the receipt of funds upon the Second Closing and the Option Closing under the Securities Purchase Agreement and the receipt of proceeds from the sales of inventory under the Grocery Outlet purchase orders, the Company projects that the existing cash balance will be sufficient to fund current operations into the fourth quarter of 2023, after which additional financing or capital will be needed to satisfy obligations. Additional financing may not be available on favorable terms or at all. If additional financing is available, it may be highly dilutive to existing shareholders and may otherwise include burdensome or onerous terms. The Company’s inability to raise additional working capital in a timely manner would negatively impact the ability to fund operations, generate revenues, maintain or grow the business and otherwise execute the Company’s business plan, leading to the reduction or suspension of operations and ultimately potentially ceasing operations altogether and initiating bankruptcy proceedings. Should this occur, the value of any investment in the Company’s securities would be adversely affected.

 

These factors raise substantial doubt about the Company’s ability to continue as a going concern. Our financial statements do not include any adjustments relating to the recoverability and classification of recorded asset amounts or the amounts and classification of liabilities that might be necessary should the Company be unable to continue as a going concern.

 

Our ability to continue as a going concern in the future will be determined by our ability to generate sufficient cash flow to sustain our operations and/or raise additional capital in the form of debt or equity financing. Our forecast of cash resources is forward-looking information that involves risks and uncertainties, and the actual amount of our expenses could vary materially as a result of a number of factors. We have based our estimates on assumptions that may prove to be wrong, and our revenue could prove to be less and our expenses higher than we currently anticipate. Management does not know whether additional financing will be on terms favorable or acceptable to us when needed, if at all. If we are unable to generate sufficient cash flow to fund our operations and adequate additional funds are not available when required, management may need to curtail its sales and marketing efforts, which would adversely affect our business prospects, or we may be unable to continue operations.

 

22 

 

 

Financing Transactions

 

We have funded our operations through debt and equity financing, as described in Item 7 (Management’s Discussion and Analysis of Financial Condition and Results of Operations) of our Annual Report on Form 10-K for the year ended December 31, 2022 under the caption “Financing Transactions,” Item 2 (Management’s Discussion and Analysis of Financial Condition and Results of Operations) of our Quarterly Report on Form 10-Q for the quarter ended March 31, 2023 under the caption “Financing Transactions,” and as described in this report under the caption “Liquidity and Capital Resources.”

 

Critical Accounting Policies and Estimates

 

The Company’s significant accounting policies are detailed in “Note 1: Summary of Significant Accounting Policies” to the financial statements included in the Company’s Annual Report on Form 10-K for the year ended December 31, 2022 and this Quarterly Report on Form 10-Q. The Company follows these policies in preparation of the financial statements.

 

Off-Balance Sheet Arrangements

 

We have not engaged in any off-balance sheet activities as defined in Item 303(a)(4) of Regulation S-K.

 

Accounting Standards and Recent Accounting Pronouncements

 

See Note 1 to our financial statement for a discussion of recent accounting pronouncements.

 

Emerging Growth Company Status

 

Pursuant to the JOBS Act, a company constituting an “emerging growth company” is, among other things, entitled to rely upon certain reduced reporting requirements and is eligible to take advantage of an extended transition period to comply with new or revised accounting standards applicable to public companies. We are an emerging growth company and have elected to use this extended transition period for complying with new or revised accounting standards that have different effective dates for public and private companies until the earlier of the date we (i) are no longer an emerging growth company or (ii) affirmatively and irrevocably opt out of the extended transition period provided in the JOBS Act. Our financial statements may, therefore, not be comparable to those of other public companies that comply with such new or revised accounting standards.

 

Item 3. Quantitative and Qualitative Disclosures About Market Risk

 

Not required.

 

Item 4. Controls and Procedures

 

Evaluation of Disclosure Controls and Procedures

 

Rule 13a-15(e) under the Securities Exchange Act of 1934, as amended (the Exchange Act), defines the term “disclosure controls and procedures” as those controls and procedures designed to ensure that information required to be disclosed by a company in the reports that it files or submits under the Exchange Act is recorded, processed, summarized and reported within the time periods specified in the SEC’s rules and forms and that such information is accumulated and communicated to our management, including our principal executive and principal financial officers, or persons performing similar functions, as appropriate to allow timely decisions regarding required disclosure.

 

Management, with the participation of our Chief Executive Officer and Chief Financial Officer, has evaluated the effectiveness of our disclosure controls and procedures, as defined in Rules 13a-15(e) and 15d-15(e) of the Securities Exchange Act of 1934, as of June 30, 2023. Based on that evaluation, our Chief Executive Officer and Chief Financial Officer concluded that our disclosure controls and procedures (as defined in Rules 13a-15(e) and 15d-15(e) under the Exchange Act) were not effective as of June 30, 2023 due to the material weaknesses in internal control over financial reporting as described below. 

 

23 

 

 

Material Weakness Remediation Activities

 

Management had previously determined that there were material weaknesses in our internal control over financial reporting resulting from (i) a lack of segregation of incompatible duties based on the limited number of employees responsible for the Company’s accounting and reporting functions, (ii) the lack of a properly designed control or process in place to reconcile the inventory deposit accounting in a timely manner; (iii) a failure to consider the gross versus net balance sheet treatment for the settlement and related insurance recoverable resulting in a material adjustment to gross up assets and liabilities, (iv) a failure to evaluate the performance conditions for the former Chief Executive Officer’s bonus, resulting in a material entry to record accrued compensation at December 31, 2022, and (v) the lack of properly designed controls to prepare complete and accurate financial statements and footnotes in accordance with US GAAP in a timely manner. In an effort to remediate the material weakness in our internal control over financial reporting described above, we intend to take the actions to implement the processes described below.

 

Lack of Segregation of Duties. To ensure timely and accurate financial reporting, management is designing processes to keep authorization, recordkeeping, custody of assets, and reconciliation duties separate, and intends to reevaluate its overall staffing levels within the accounting, finance and information technology departments and may hire additional staff to enable segregation of duties.

 

Accounting for inventory deposits. The current process requires re-engineering to ensure the inventory deposit balance is accurately measured. In the future, the Company plans to communicate with our inventory warehouse vendor to reconcile any discrepancies.

 

Accounting for insurance recoveries. The Company has gathered and reviewed all applicable guidance regarding the accounting treatment of insurance recoveries. We plan to use this guidance to appropriately record any future insurance recoveries.

 

Accounting for executive bonus compensation. The performance conditions of bonuses will be reviewed periodically to ensure the Company is accurately recording accrued bonus compensation.

 

Inability to prepare complete and accurate financial statements and footnotes. To ensure timely and accurate financial reporting, management intends to hire experienced staff to remedy this material weakness.

 

Once the above actions and processes have been in operation for a sufficient period of time for our management to conclude that the material weaknesses have been fully remediated and our internal controls over financial reporting are effective, we will consider these material weaknesses fully addressed.

 

Changes in Internal Control Over Financial Reporting

 

The Company continues to evaluate its internal control framework for further enhancements. There were no other changes in the Company’s internal control over financial reporting (as defined in Rule 13a-15(f) under the Securities Exchange Act of 1934) during the quarter ended June 30, 2023 that have materially affected, or are reasonably likely to materially affect, the Company’s internal control over financial reporting.

 

24 

 

 

PART II. OTHER INFORMATION

 

Item 1. Legal Proceedings

 

The Company is engaged in litigation with Timothy Michaels. See Note 12 to the accompanying financial statements.

 

Item 1A. Risk Factors

 

We need to hire additional executive officers and other personnel.

 

The employment of Roger Cockroft, our former Chief Executive Officer, and Hitesh Dheri, our former Chief Financial Officer, terminated on July 14, 2023. Our executive management is currently comprised of an Chief Executive Officer and a Chief Financial Officer, both of whom are serving in interim positions. Our future success will be dependent upon us locating and retaining qualified individuals who will serve as executive officers on a permanent basis and lead our Company and our business operations. We cannot predict when we will be able locate such individuals and, based on our current financial position, the terms of employment that we may offer could impede our ability to do so.

 

We have relied heavily on celebrities to endorse our wines and market our brand.

 

Our brand, and to a large extent our direct-to-consumer sales outlet, has been heavily dependent on the positive image and public popularity of, and affinity towards, Nina Dobrev and Julianne Hough. Ms. Dobrev and Ms. Hough have served as celebrity spokespersons and ambassadors of our company, have actively endorsed our wines on their sizable social media and other outlets, and are considered by many to be the face of our brand. Under our license agreements with Ms. Dobrev and Jaybird Investments, LLC (an entity managed by Ms. Hough), each of Ms. Dobrev and Ms. Hough has granted us a license to use her pre-approved name, likeness, image, and other indicia of identity, as well as certain content published by her on her social media and other channels, on and in conjunction with the sale and related pre-approved advertising and promotion of our wine. Although the terms of the license agreements are scheduled to run until March 2026, each of Ms. Dobrev and Ms. Hough will have the right to terminate her agreement if as of the end of calendar year 2023, we have not achieved at least $5.0 million in EBITDA in either fiscal 2022 or fiscal 2023. Based on our operating performance to date, it is highly unlikely that we will meet that EBITDA threshold.

 

Ms. Dobrev and Ms. Hough also have the right to terminate their respective agreement earlier upon a material breach by our company that is not cured within 30 days after receiving notice of such breach. On August 8, 2023, the Company received written letters from each of Ms. Dobrev and Jaybird Investments, LLC, notifying the Company that it is in default of their respective license agreements based on failure to pay their August 2023 license fees (each, a “Notice”). Each Notice also stated that it serves as written notice of termination of the respective license agreements, effective 30 days from delivery of the delivery date of the Notice (the “Termination Date”), which shall occur without further action or notice if the Company’s payment of the applicable August license fee is not made prior to the Termination Date.

  

If Ms. Dobrev and Ms. Hough are entitled to and elect to terminate the license agreements after 2023,or earlier upon a breach of the agreements by us, the rights and licenses granted to us will be revoked and we will be required to cease the marketing and sale of products that feature their name, likeness, image, and other indicia of identity after a 90 day run-off period. In such event, we will be required to refocus our marketing and brand promotion efforts, which may adversely affect our business and results of operations.

 

We continue to be engaged in litigation with our former Chief Operating Officer may become subject to other litigation arising in the ordinary course of business or otherwise.

 

As disclosed under Item 1 – Legal Proceedings, the Company has been involved in litigation with its former Chief Operating Officer. From time to time, we may also become party to other litigation in the ordinary course of our operations or otherwise, including in connection with commercial disputes, employment disputes, enforcement or other regulatory actions by tax, customs, competition, environmental, anti-corruption and other relevant regulatory authorities, or, securities-related class action lawsuits, particularly following any significant decline in the price of our securities. Any such litigation or other actions may be expensive to defend and result in damages, penalties, or fines as well as reputational damage to our company and our wine brands and may impact the ability of management to focus on other business matters. Furthermore, any adverse judgments may result in an increase in future insurance premiums, and any judgments for which we are not fully insured may result in a significant financial loss and may materially and adversely affect our business, results of operations and financial results. Even in the absence of adverse judgments, defense costs associated with such litigation may have a material adverse effect on our company’s cash position.

 

25 

 

 

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

 

None.

 

Item 3. Defaults Upon Senior Securities

 

None.

 

Item 4. Mine Safety Disclosures

 

Not applicable.

 

Item 5. Other Information

 

On August 8, 2023, the Company received written letters from each of Nina Dobrev and Jaybird Investments, LLC notifying the Company that it is in default of their respective license agreements based on failure to pay their August 2023 license fees (each, a “Notice”). Each Notice also stated that it serves as written notice of termination of the respective license agreements, effective 30 days from delivery of the Notice (the “Termination Date”), which shall occur without further action or notice if the Company’s payment of the applicable August license fee is not made prior to the Termination Date. See “Item 1A Risk Factors - We have relied heavily on celebrities to endorse our wines and market our brand.”

 

Item 6. Exhibits

 

See “Exhibit Index” following the signature page of this Quarterly Report on Form 10-Q for a description of the documents that are filed as Exhibits to this Quarterly Report on Form 10-Q or incorporated by reference herein.

 

26 

 

 

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 thereunto duly authorized.

 

  FRESH VINE WINE, INC.
   
Date: August 14, 2023 By: /s/ Michael Pruitt
    Michael Pruitt
    Interim Chief Executive Officer
     
Date: August 14, 2023 By: /s/ Keith Johnson
    Keith Johnson
    Interim Chief Financial Officer

 

27 

 

 

EXHIBIT INDEX

 

FRESH VINE WINE, INC.

FORM 10-Q

 

Exhibit
Number
  Description
     
31.1*   Certification of Principal Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
     
31.2*   Certification of Principal Accounting Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
     
32.1*   Certifications of Principal Executive Officer and Principal Accounting Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
     
101.INS*   Inline XBRL Instance Document - the instance document does not appear in the Interactive Data File because its XBRL tags are embedded within the Inline XBRL document.
     
101.SCH*   Inline XBRL Taxonomy Extension Schema Document
     
101.CAL*   Inline XBRL Taxonomy Extension Calculation Linkbase Document
     
101.DEF*   Inline XBRL Taxonomy Extension Definition Linkbase Document
     
101.LAB*   Inline XBRL Taxonomy Extension Label Linkbase Document
     
101.PRE*   Inline XBRL Taxonomy Extension Presentation Linkbase Document
     
104*   Cover Page Interactive Data File (formatted as Inline XBRL and contained in Exhibit 101)

 

* Filed herewith.

 

 

28

 

 

false --12-31 Q2 0001880343 0001880343 2023-01-01 2023-06-30 0001880343 2023-08-14 0001880343 2023-06-30 0001880343 2022-12-31 0001880343 2023-04-01 2023-06-30 0001880343 2022-04-01 2022-06-30 0001880343 2022-01-01 2022-06-30 0001880343 us-gaap:PreferredStockMember 2021-12-31 0001880343 us-gaap:CommonStockMember 2021-12-31 0001880343 us-gaap:AdditionalPaidInCapitalMember 2021-12-31 0001880343 us-gaap:RetainedEarningsMember 2021-12-31 0001880343 2021-12-31 0001880343 us-gaap:PreferredStockMember 2022-01-01 2022-03-31 0001880343 us-gaap:CommonStockMember 2022-01-01 2022-03-31 0001880343 us-gaap:AdditionalPaidInCapitalMember 2022-01-01 2022-03-31 0001880343 us-gaap:RetainedEarningsMember 2022-01-01 2022-03-31 0001880343 2022-01-01 2022-03-31 0001880343 us-gaap:PreferredStockMember 2022-03-31 0001880343 us-gaap:CommonStockMember 2022-03-31 0001880343 us-gaap:AdditionalPaidInCapitalMember 2022-03-31 0001880343 us-gaap:RetainedEarningsMember 2022-03-31 0001880343 2022-03-31 0001880343 us-gaap:CommonStockMember 2022-04-01 2022-06-30 0001880343 us-gaap:AdditionalPaidInCapitalMember 2022-04-01 2022-06-30 0001880343 us-gaap:RetainedEarningsMember 2022-04-01 2022-06-30 0001880343 us-gaap:PreferredStockMember 2022-04-01 2022-06-30 0001880343 us-gaap:PreferredStockMember 2022-06-30 0001880343 us-gaap:CommonStockMember 2022-06-30 0001880343 us-gaap:AdditionalPaidInCapitalMember 2022-06-30 0001880343 us-gaap:RetainedEarningsMember 2022-06-30 0001880343 2022-06-30 0001880343 us-gaap:PreferredStockMember 2022-12-31 0001880343 us-gaap:CommonStockMember 2022-12-31 0001880343 us-gaap:AdditionalPaidInCapitalMember 2022-12-31 0001880343 us-gaap:RetainedEarningsMember 2022-12-31 0001880343 us-gaap:PreferredStockMember 2023-01-01 2023-03-31 0001880343 us-gaap:CommonStockMember 2023-01-01 2023-03-31 0001880343 us-gaap:AdditionalPaidInCapitalMember 2023-01-01 2023-03-31 0001880343 us-gaap:RetainedEarningsMember 2023-01-01 2023-03-31 0001880343 2023-01-01 2023-03-31 0001880343 us-gaap:PreferredStockMember 2023-03-31 0001880343 us-gaap:CommonStockMember 2023-03-31 0001880343 us-gaap:AdditionalPaidInCapitalMember 2023-03-31 0001880343 us-gaap:RetainedEarningsMember 2023-03-31 0001880343 2023-03-31 0001880343 us-gaap:PreferredStockMember 2023-04-01 2023-06-30 0001880343 us-gaap:CommonStockMember 2023-04-01 2023-06-30 0001880343 us-gaap:AdditionalPaidInCapitalMember 2023-04-01 2023-06-30 0001880343 us-gaap:RetainedEarningsMember 2023-04-01 2023-06-30 0001880343 us-gaap:PreferredStockMember 2023-06-30 0001880343 us-gaap:CommonStockMember 2023-06-30 0001880343 us-gaap:AdditionalPaidInCapitalMember 2023-06-30 0001880343 us-gaap:RetainedEarningsMember 2023-06-30 0001880343 2023-08-31 2023-08-31 0001880343 2023-08-31 0001880343 vine:WholesaleMember 2023-04-01 2023-06-30 0001880343 vine:WholesaleMember 2022-04-01 2022-06-30 0001880343 vine:WholesaleMember 2023-01-01 2023-06-30 0001880343 vine:WholesaleMember 2022-01-01 2022-06-30 0001880343 vine:DirectToConsumerMember 2023-04-01 2023-06-30 0001880343 vine:DirectToConsumerMember 2022-04-01 2022-06-30 0001880343 vine:DirectToConsumerMember 2023-01-01 2023-06-30 0001880343 vine:DirectToConsumerMember 2022-01-01 2022-06-30 0001880343 vine:RelatedPartiesMember 2023-04-01 2023-06-30 0001880343 vine:RelatedPartiesMember 2022-04-01 2022-06-30 0001880343 vine:RelatedPartiesMember 2023-01-01 2023-06-30 0001880343 vine:RelatedPartiesMember 2022-01-01 2022-06-30 0001880343 2022-01-01 2022-12-31 0001880343 srt:MinimumMember 2023-01-01 2023-06-30 0001880343 srt:MaximumMember 2023-01-01 2023-06-30 0001880343 us-gaap:WarrantMember 2023-06-30 0001880343 2023-02-22 0001880343 us-gaap:RightsMember us-gaap:CommonStockMember 2023-06-30 0001880343 us-gaap:RightsMember us-gaap:WarrantMember 2023-06-30 0001880343 us-gaap:RestrictedStockUnitsRSUMember 2023-04-24 2023-04-24 0001880343 us-gaap:RestrictedStockUnitsRSUMember 2023-05-25 2023-05-25 0001880343 us-gaap:RestrictedStockUnitsRSUMember 2023-05-11 2023-05-11 0001880343 vine:SharesOfRestrictedStockMember 2023-01-01 2023-06-30 0001880343 srt:ChiefExecutiveOfficerMember 2023-04-24 2023-04-24 0001880343 srt:VicePresidentMember 2023-05-11 2023-05-11 0001880343 2023-05-11 0001880343 srt:BoardOfDirectorsChairmanMember vine:SharesOfRestrictedStockMember 2023-01-01 2023-06-30 0001880343 vine:SharesOfRestrictedStockMember 2023-04-01 2023-06-30 0001880343 vine:SharesOfRestrictedStockMember 2022-04-01 2022-06-30 0001880343 vine:SharesOfRestrictedStockMember 2022-01-01 2022-06-30 0001880343 vine:VendorStockAwardsMember 2023-01-01 2023-06-30 0001880343 vine:StockOptionsMember 2023-01-01 2023-06-30 0001880343 vine:StockOptionsMember 2022-01-01 2022-06-30 0001880343 us-gaap:RestrictedStockMember 2022-12-31 0001880343 us-gaap:RestrictedStockMember 2023-01-01 2023-06-30 0001880343 us-gaap:RestrictedStockMember 2023-06-30 0001880343 us-gaap:RestrictedStockUnitsRSUMember 2022-12-31 0001880343 us-gaap:RestrictedStockUnitsRSUMember 2023-01-01 2023-06-30 0001880343 us-gaap:RestrictedStockUnitsRSUMember 2023-06-30 0001880343 vine:VendorStockAwardsMember 2022-12-31 0001880343 vine:VendorStockAwardsMember 2023-06-30 0001880343 vine:StockOptionsMember 2022-12-31 0001880343 vine:StockOptionsMember 2023-01-01 2023-06-30 0001880343 vine:StockOptionsMember 2023-06-30 0001880343 us-gaap:WarrantMember 2022-12-31 0001880343 us-gaap:WarrantMember 2023-01-01 2023-06-30 0001880343 us-gaap:AccountsReceivableMember 2023-06-30 0001880343 2021-03-02 2021-03-31 0001880343 2021-11-01 2021-11-30 0001880343 vine:LicenseAgreementsMember 2023-06-30 0001880343 vine:SponsorshipAgreementMember 2023-06-30 0001880343 vine:MsAndersonMember 2023-06-30 0001880343 vine:PurchaseAgreementMember us-gaap:SeriesAPreferredStockMember 2023-01-01 2023-06-30 0001880343 us-gaap:SeriesAPreferredStockMember us-gaap:IPOMember 2023-06-30 0001880343 vine:PurchaseAgreementMember 2023-01-01 2023-06-30 0001880343 us-gaap:SeriesAPreferredStockMember us-gaap:SubsequentEventMember 2023-08-02 2023-08-02 0001880343 vine:PurchaseAgreementMember us-gaap:SubsequentEventMember 2023-08-02 2023-08-02 0001880343 vine:IndividualHolderShareCapMember us-gaap:SeriesAPreferredStockMember us-gaap:CommonStockMember 2023-01-01 2023-06-30 0001880343 us-gaap:SeriesAPreferredStockMember 2023-01-01 2023-06-30 0001880343 us-gaap:SeriesAPreferredStockMember us-gaap:CommonStockMember 2023-01-01 2023-06-30 0001880343 us-gaap:SeriesAPreferredStockMember 2023-06-30 xbrli:shares iso4217:USD iso4217:USD xbrli:shares xbrli:pure

Exhibit 31.1

 

CERTIFICATION

 

I, Michael Pruitt, certify that:

 

1.I have reviewed this Quarterly Report on Form 10-Q of Fresh Vine Wine Inc.;

 

2.Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;

 

3.Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;

 

4.The registrant’s other certifying officer(s) and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15-d-15 (e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:

 

(a)Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;

 

(b)Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;

 

(c)Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and

 

(d)Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and

 

5.The registrant’s other certifying officer(s) and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s Board of Directors (or persons performing the equivalent functions):

 

(a)All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and

 

(b)Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.

 

Date: August 14, 2023 /s/ Michael Pruitt
  Michael Pruitt
  Interim Chief Executive Officer (Principal Executive Officer)

 

Exhibit 31.2

 

CERTIFICATION

 

I, Keith Johnson, certify that:

 

1.I have reviewed this Quarterly Report on Form 10-Q of Fresh Vine Wine Inc.;

 

2.Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;

 

3.Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;

 

4.The registrant’s other certifying officer(s) and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15-d-15 (e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:

 

(a)Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;

 

(b)Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;

 

(c)Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and

 

(d)Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and

 

5.The registrant’s other certifying officer(s) and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s Board of Directors (or persons performing the equivalent functions):

 

(a)All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and

 

(b)Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.

 

Date: August 14, 2023 /s/ Keith Johnson
  Keith Johnson
  Interim Chief Financial Officer (Principal Financial Officer)

 

Exhibit 32.1

 

CERTIFICATION OF PRINCIPAL EXECUTIVE OFFICER AND PRINCIPAL FINANCIAL OFFICER
PURSUANT TO 18 U.S.C. SECTION 1350, AS ADOPTED PURSUANT TO SECTION 906 OF THE
SARBANES-OXLEY ACT OF 2002

 

In connection with the Quarterly Report on Form 10-Q of Fresh Vine Wine Inc. (the “Company”) for the quarter ended June 30, 2023 as filed with the Securities and Exchange Commission on the date hereof (the “Report”), I, Michael Pruitt, Chief Executive Officer, and I, Keith Johnson, Chief Financial Officer, of the Company, certify, pursuant to § 906 of the Sarbanes-Oxley Act of 2002, 18 U.S.C. § 1350, that to our knowledge:

 

(1)The Report fully complies with the requirements of Section 13(a) of the Securities Exchange Act of 1934 (15 U.S.C. 78m); and

 

(2)The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.

 

Date: August 14, 2023 /s/ Michael Pruitt
  Michael Pruitt
  Chief Executive Officer
(Principal Executive Officer)
   
  /s/ Keith Johnson
  Keith Johnson
  Interim Chief Financial Officer
(Principal Financial Officer)

 

v3.23.2
Document And Entity Information - shares
6 Months Ended
Jun. 30, 2023
Aug. 14, 2023
Document Information Line Items    
Entity Registrant Name Fresh Vine Wine, Inc.  
Trading Symbol VINE  
Document Type 10-Q  
Current Fiscal Year End Date --12-31  
Entity Common Stock, Shares Outstanding   15,976,227
Amendment Flag false  
Entity Central Index Key 0001880343  
Entity Current Reporting Status Yes  
Entity Filer Category Non-accelerated Filer  
Document Period End Date Jun. 30, 2023  
Document Fiscal Year Focus 2023  
Document Fiscal Period Focus Q2  
Entity Small Business true  
Entity Emerging Growth Company true  
Entity Shell Company false  
Entity Ex Transition Period false  
Document Quarterly Report true  
Document Transition Report false  
Entity File Number 001-41147  
Entity Incorporation, State or Country Code NV  
Entity Tax Identification Number 87-3905007  
Entity Address, Address Line One 11500 Wayzata Blvd.  
Entity Address, Address Line Two #1147  
Entity Address, City or Town Minnetonka  
Entity Address, State or Province MN  
Entity Address, Postal Zip Code 55305  
City Area Code (855)  
Local Phone Number 766-9463  
Title of 12(b) Security Common stock, $0.001 par value  
Security Exchange Name NYSEAMER  
Entity Interactive Data Current Yes  
v3.23.2
BALANCE SHEETS (Unaudited) - USD ($)
Jun. 30, 2023
Dec. 31, 2022
Current assets    
Cash $ 476,729 $ 2,080,335
Accounts receivable 133,341 259,317
Due from employees, net 37,733
Insurance recovery receivable 804,907
Inventories 1,496,007 3,696,198
Deferred offering costs 68,286
Prepaid expenses and other 1,192,356 961,211
Total current assets 3,298,433 7,907,987
Prepaid expenses (long term) 521,668 678,167
Total Assets 3,820,101 8,586,154
Current liabilities    
Accounts payable 673,531 589,204
Accrued compensation 420,413
Settlement payable 1,250,000
Accrued expenses 566,218 422,931
Accrued expenses - related parties 220,000 280,000
Deferred revenue 1,289 10,000
Total current liabilities 1,461,038 2,972,548
Total Liabilities 1,461,038 2,972,548
Stockholders’ Equity    
Preferred stock, $0.001 par value - 25,000,000 shares authorized at June 30, 2023 and December 31, 2022; 0 shares issued and outstanding at June 30, 2023 and December 31, 2022
Common stock, $0.001 par value - 100,000,000 shares authorized at June 30, 2023 and December 31, 2022; 17,017,558 and 12,732,257 shares issued and outstanding at June 30, 2023 and December 31, 2022 respectively 17,017 12,732
Additional paid-in capital 24,595,025 21,420,732
Accumulated deficit (22,252,979) (15,819,858)
Total Stockholder’s Equity 2,359,063 5,613,606
Total Liabilities and Stockholders’ Equity $ 3,820,101 $ 8,586,154
v3.23.2
BALANCE SHEETS (Unaudited) (Parentheticals) - $ / shares
Jun. 30, 2023
Dec. 31, 2022
Statement of Financial Position [Abstract]    
Preferred stock, par value (in Dollars per share) $ 0.001 $ 0.001
Preferred stock, shares authorized 25,000,000 25,000,000
Preferred stock, shares issued 0 0
Preferred stock, shares outstanding 0 0
Common stock, par value (in Dollars per share) $ 0.001 $ 0.001
Common stock, shares authorized 100,000,000 100,000,000
Common stock, shares issued 17,017,558 12,732,257
Common stock, shares outstanding 17,017,558 12,732,257
v3.23.2
STATEMENTS OF OPERATIONS (Unaudited) - USD ($)
3 Months Ended 6 Months Ended
Jun. 30, 2023
Jun. 30, 2022
Jun. 30, 2023
Jun. 30, 2022
Income Statement [Abstract]        
Wholesale revenue $ 159,232 $ 657,927 $ 447,606 $ 1,187,767
Direct to consumer revenue 170,893 215,110 291,149 463,511
Related party service revenue 146,340   297,224
Total Net Revenue 330,125 1,019,377 738,755 1,948,502
Cost of revenues 2,329,655 836,052 2,741,647 1,448,104
Gross profit (loss) (1,999,530) 183,325 (2,002,892) 500,398
Selling, general and administrative expenses 1,970,380 4,050,066 3,643,145 6,755,264
Equity-based compensation 452,427 697,638 788,350 2,600,224
Operating Loss (4,422,337) (4,564,379) (6,434,387) (8,855,090)
Other income 40 5,489 1,266 9,957
Net Loss $ (4,422,297) $ (4,558,890) $ (6,433,121) $ (8,845,133)
Weighted Average Shares Outstanding        
Basic (in Shares) 16,606,442 12,534,045 14,983,854 12,417,763
Diluted (in Shares) 16,606,442 12,534,045 14,983,854 12,417,763
Net Loss per Share - Basic (in Dollars per share) $ (0.27) $ (0.36) $ (0.43) $ (0.71)
Net Loss per Share - Diluted (in Dollars per share) $ (0.27) $ (0.36) $ (0.43) $ (0.71)
v3.23.2
STATEMENTS OF CHANGES IN STOCKHOLDERS’ EQUITY (Unaudited) - USD ($)
Preferred Stock
Common Stock
Additional Paid-In Capital
Accumulated Deficit
Total
Balance at Dec. 31, 2021 $ 12,200 $ 17,681,141 $ (617,351) $ 17,075,990
Balance (in Shares) at Dec. 31, 2021 12,200,013      
Equity-based compensation $ 285 1,824,049 1,824,334
Equity-based compensation (in Shares) 285,184      
Net income (loss) (4,286,243) (4,286,243)
Balances at Mar. 31, 2022 $ 12,485 19,505,190 (4,903,594) 14,614,081
Balances (in Shares) at Mar. 31, 2022 12,485,197      
Balance at Dec. 31, 2021 $ 12,200 17,681,141 (617,351) 17,075,990
Balance (in Shares) at Dec. 31, 2021 12,200,013      
Net income (loss)         (8,845,133)
Balances at Jun. 30, 2022 $ 12,732 20,124,333 (9,462,484) 10,674,581
Balances (in Shares) at Jun. 30, 2022 12,732,257      
Balance at Mar. 31, 2022 $ 12,485 19,505,190 (4,903,594) 14,614,081
Balance (in Shares) at Mar. 31, 2022 12,485,197      
Equity-based compensation   $ 247 619,143 0 619,390
Equity-based compensation (in Shares)   247,060      
Net income (loss) (4,558,890) (4,558,890)
Balances at Jun. 30, 2022 $ 12,732 20,124,333 (9,462,484) 10,674,581
Balances (in Shares) at Jun. 30, 2022 12,732,257      
Balance at Dec. 31, 2022 $ 12,732 21,420,732 (15,819,858) 5,613,606
Balance (in Shares) at Dec. 31, 2022 12,732,257      
Rights Offering - common stock and warrants issued $ 3,144 2,543,584 2,546,728
Rights Offering - common stock and warrants issued (in Shares) 3,149,969      
Equity-based compensation $ 500 257,172 257,672
Equity-based compensation (in Shares) 500,000      
Stock Forfeiture $ (500) 500
Stock Forfeiture (in Shares) (500,000)      
Net income (loss) (2,010,824) (2,010,824)
Balances at Mar. 31, 2023 $ 15,876 24,221,988 (17,830,682) 6,407,182
Balances (in Shares) at Mar. 31, 2023 15,876,226      
Balance at Dec. 31, 2022 $ 12,732 21,420,732 (15,819,858) 5,613,606
Balance (in Shares) at Dec. 31, 2022 12,732,257      
Net income (loss)         (6,433,121)
Balances at Jun. 30, 2023 $ 17,017 24,595,025 (22,252,979) 2,359,063
Balances (in Shares) at Jun. 30, 2023 17,017,558      
Balance at Mar. 31, 2023 $ 15,876 24,221,988 (17,830,682) 6,407,182
Balance (in Shares) at Mar. 31, 2023 15,876,226      
Equity-based compensation $ 1,141 373,037 374,178
Equity-based compensation (in Shares) 1,141,332      
Net income (loss) (4,422,297) (4,422,297)
Balances at Jun. 30, 2023 $ 17,017 $ 24,595,025 $ (22,252,979) $ 2,359,063
Balances (in Shares) at Jun. 30, 2023 17,017,558      
v3.23.2
STATEMENTS OF CASH FLOWS (Unaudited) - USD ($)
6 Months Ended
Jun. 30, 2023
Jun. 30, 2022
Cash Flows from Operating Activities    
Net loss $ (6,433,121) $ (8,845,133)
Adjustments to reconcile net loss to net cash used in operating activities:    
Amortization 3,990
Equity-based compensation 788,350 2,600,224
Inventory write-down 1,732,500
Allowance for doubtful accounts 37,733
Changes in operating assets and liabilities    
Accounts receivable 125,975 (548,600)
Insurance recovery receivable 804,907
Accounts receivable - related parties (492,409)
Receivables with recourse 146,314
Related party receivables (3,413)
Inventories 467,691 (3,610,687)
Prepaid expenses and other (231,145) (361,559)
Accounts payable 84,327 54,120
Accrued compensation (420,413) 316,815
Settlement Payable (1,250,000)
Accrued expenses 143,287 392,837
Accrued expenses - related parties (60,000) (209,617)
Deferred revenue (8,711) (547)
Related party payables 109,392
Net cash used in operating activities (4,218,620) (10,448,273)
Cash Flows from Financing Activities    
Payments of related party notes payable (216,000)
Payments of outstanding secured borrowings (171,069)
Proceeds from rights offering - net of issuance costs 2,615,014
Net cash provided by (used in) financing activities 2,615,014 (387,069)
Net (Decrease) in Cash (1,603,606) (10,835,342)
Cash - Beginning of Year 2,080,335 16,063,941
Cash - End of Year $ 476,729 $ 5,228,599
v3.23.2
Summary of Significant Accounting Policies
6 Months Ended
Jun. 30, 2023
Summary of Significant Accounting Policies [Abstract]  
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

 

Nature of Business

 

Fresh Vine Wine, Inc. (the Company), a Nevada corporation, is a premium wine brand built to complement consumers’ healthy and active lifestyles. The Company provides a competitively priced premium product that is blended to deliver several important benefits, such as low-cal, low-sugar, low-carb. The Company’s wines are also gluten-free and keto and vegan friendly.

 

The Company’s revenue is comprised primarily of wholesale and direct to consumer (DTC) sales, and representation and distribution services. Wholesale revenue is generated through sales to distributors located in states throughout the United States of America and Puerto Rico. DTC revenue is generated from individuals purchasing wine directly from the Company through club membership and the Company’s website. Representation and distribution service revenue is generated by providing third party wine producers with access to new markets and distribution channels.

 

Basis of Presentation

 

The Company’s financial statements have been prepared and are presented in accordance with United States generally accepted accounting principles (“U.S. GAAP”). The financial statements include, in the opinion of the management, all adjustments, consisting of normal and recurring items, necessary for the fair presentation of the financial statements. In certain instances, amounts reported in prior period financial statements have been reclassified to conform to the current financial statement presentation.

 

Certain information and footnote disclosures normally included in financial statements prepared in accordance with U.S. GAAP have been condensed or omitted. These financial statements should be read in conjunction with the Company’s financial Statements and notes thereto for the fiscal year ended December 31, 2022, included in the Company’s Annual Report on Form 10-K. 

 

Accounting Estimates

 

Management uses estimates and assumptions in preparing these financial statements in accordance with U.S. GAAP. Those estimates and assumptions affect the reported amounts of assets and liabilities, the disclosure of contingent assets and liabilities, and the reported revenues and expenses. Actual results could differ from those estimates. Significant items subject to such estimates and assumptions include contingent liabilities, allowance for doubtful accounts, inventory allowances, equity-based compensation for employees and non-employees, and the valuation of deferred tax assets.

 

Application of New or Revised Accounting Standards

 

Pursuant to the Jumpstart Our Business Startups Act of 2012 (the “JOBS Act”), a company constituting an “emerging growth company” is, among other things, entitled to rely upon certain reduced reporting requirements and is eligible to take advantage of an extended transition period to comply with new or revised accounting standards applicable to public companies.

 

The Company is an emerging growth company and has elected to use this extended transition period for complying with new or revised accounting standards that have different effective dates for public and private companies until the earlier of the date that the Company (i) is no longer an emerging growth company or (ii) affirmatively and irrevocable opts out of the extended transition period provide in the JOBS Act.

 

Going Concern and Liquidity

 

Historically, the Company has incurred losses, which has resulted in an accumulated deficit of approximately $22.3 million as of June 30, 2023. Cash flows used in operating activities were $4.2 million and $10.4 million for the six months ended June 30, 2023 and 2022, respectively. As of June 30, 2023, the Company had approximately a $1.8 million of working capital, inclusive of $477,000 in cash and cash equivalents.

 

The Company’s ability to continue as a going concern is dependent on its ability to meet its liquidity needs through a combination of factors including but not limited to, cash and cash equivalents, working capital and strategic capital raises. The ultimate success of these plans is not guaranteed.

 

In considering our forecast for the next twelve months and the current cash and working capital as of the filing of this Form 10-Q, such matters create a substantial doubt regarding the Company’s ability to meet our financial needs and continue as a going concern.

 

As discussed in Note 13 Subsequent Events, in August of 2023, the Company received gross proceeds of $400,000 from a preferred stock offering of up to $1.0 million. In addition, the company has reduced its workforce to two full time employees and has taken steps to generate some cash from selective liquidation of some of its inventory.

 

The Company will need to seek additional debt or equity financing to sustain existing operations. If adequate financing is not available, the Company will be forced to take measures to severely reduce our expenses and business operations, or discontinue them completely. Such financing, if available, may be dilutive. At the current reduced pace of incurring expenses and without receipt of additional financing (but assuming the receipt of funds upon the Second Closing and the Option Closing under the Securities Purchase Agreement (as such terms are defined in Note 13 – Subsequent Events) and the receipt of proceeds from the expected sales of inventory under purchase orders from a discount retailer entered into in the third quarter, the Company projects that the existing cash balance will be sufficient to fund current operations into the fourth quarter of 2023, after which additional financing or capital will be needed to satisfy obligations. Additional financing may not be available on favorable terms or at all. If additional financing is available, it may be highly dilutive to existing shareholders and may otherwise include burdensome or onerous terms. The Company’s inability to raise additional working capital in a timely manner would negatively impact the ability to fund operations, generate revenues, maintain or grow the business and otherwise execute the Company’s business plan, leading to the reduction or suspension of operations and ultimately potentially ceasing operations altogether and initiating bankruptcy proceedings. Should this occur, the value of any investment in the Company’s securities would be adversely affected.

 

These factors raise substantial doubt about the Company’s ability to continue as a going concern. The financial statements do not include any adjustments relating to the recoverability and classification of recorded asset amounts or the amounts and classification of liabilities that might be necessary should the Company be unable to continue as a going concern.

 

Recently Issued Accounting Pronouncements

 

In June 2016, the FASB issued ASU No. 2016-13, Financial Instruments–Credit Losses (Topic 326), Measurement of Credit Losses on Financial Instruments, and also issued subsequent amendments to the initial guidance, collectively, ASC 326, to replace the incurred loss impairment methodology in current U.S. GAAP with a methodology that requires the reflection of expected credit losses and will also require consideration of a broader range of reasonable and supportable information to determine credit loss estimates. For many entities with financial instruments, the standard will require the use of a forward-looking expected loss model rather than the incurred loss model for recognizing credit losses, which may result in the earlier recognition of credit losses on financial instruments. The Company adopted this guidance during the quarter ended March 31, 2023, which had no material impact on the financial statements.

v3.23.2
Revenue Recognition
6 Months Ended
Jun. 30, 2023
Revenue Recognition [Abstract]  
REVENUE RECOGNITION

2. REVENUE RECOGNITION

 

The Company’s total revenue reflects the sale of wine domestically in the U.S. to wholesale distributors or DTC and related party service revenues. Under ASC Topic 606, Revenue from Contracts with Customers (“ASC 606”), the Company recognizes revenue when control of the promised good is transferred to the customer in an amount that reflects the consideration for which the Company is expected to be entitled to receive in exchange for those products. Each contract includes a single performance obligation to transfer control of the product to the customer. Control is transferred when the product is either shipped or delivered, depending on the shipping terms, at which point the Company recognizes the transaction price for the product as revenue. The Company has elected to account for shipping and handling as a fulfillment activity, with amounts billed to customers for shipping and handling included in total revenue.

 

The Company also generates revenue through membership in its wine club. Wine club members pay a monthly fee, which varies depending on level of membership, and are entitled to receive quarterly shipments of wine, free shipping, and discounts on other wine and merchandise purchased. The Company recognizes revenue for the monthly membership dues when the product is delivered. Any membership dues received before the product is delivered is recorded as deferred revenue on the Company’s balance sheet.

 

The Company has determined that related party service revenue should be recognized over the period of time it provides such services. ASC 606 also notes that when another party is involved in providing goods or services to a customer, the entity should determine whether the nature of its promise is a performance obligation to provide the specified goods or services itself (that is, the entity is a principal) or to arrange for those goods or services to be provided by the other party (that is, the entity is an agent). The Company does not bear responsibility for inventory losses and does not have pricing determination; therefore, the Company would be considered the agent and revenue should be recognized as net sales.

 

The following table presents the percentages of total revenue disaggregated by sales channels for the three and six month periods ended June 30, 2023 and 2022:

 

   Three months ended   Six months ended 
   June 30,   June 30,   June 30,   June 30, 
   2023   2022   2023   2022 
Wholesale   48.2%   64.5%   60.6%   61%
Direct to consumer   51.8%   21.1%   39.4%   24%
Related party service   0.0%   14.4%   0.0%   15%
Total revenue   100.0%   100%   100.0%   100%
v3.23.2
Loss Per Share
6 Months Ended
Jun. 30, 2023
Loss Per Share [Abstract]  
LOSS PER SHARE

3. LOSS PER SHARE

 

Basic net loss per share is determined by dividing net loss attributable to shareholders by the weighted-average shares outstanding during the period. Diluted EPS reflects potential dilution and is computed by dividing net loss by the weighted average number of common shares outstanding during the period increased by the numbers of additional common shares that would have been outstanding if all potential common shares had been issued and were dilutive. However, potentially dilutive securities are excluded from the computation of diluted EPS to the extent that their effect is anti-dilutive. The following table presents a reconciliation between basic and diluted net loss per share for the three and six month periods ending:

 

   Three Months Ended   Six Months Ended 
   June 30,   June 30,   June 30,   June 30, 
   2023   2022   2023   2022 
Numerator:                
Net loss attributable to Fresh Vine Wine shareholders  $(4,422,297)  $(4,458,890)  $(6,433,121)  $(8,845,133)
                     
Denominator:                    
Basic – weighted shares outstanding   16,606,442    12,534,045    14,983,854    12,417,763 
Dilutive effect from shares authorized   
-
    
-
    
-
    
-
 
Diluted – weighted shares outstanding   16,606,442    12,534,045    14,983,854    12,417,763 
                     
Basic loss per share attributable to Fresh Vine Wine shareholders:  $(0.27)  $(0.36)  $(0.43)  $(0.71)
Diluted loss per share attributable to Fresh Vine Wine shareholders:  $(0.27)  $(0.36)  $(0.43)  $(0.71)

 

 

At June 30, 2023 and 2022, 4,826,446 and 1,888,336 shares have been excluded from the calculation of diluted weighted average shares outstanding as the inclusion of these shares would have an anti-dilutive effect.

v3.23.2
Inventories
6 Months Ended
Jun. 30, 2023
Inventories [Abstract]  
INVENTORIES

4. INVENTORIES

 

Inventories primarily include bottled wine which is carried at the lower cost (calculated using the average cost method) or net realizable value. The Company completed an evaluation of the net realizable value of our inventory during the three months ended June 30, 2023. As a result of this evaluation, the Company recorded a $1.7 million inventory write down to reflect it at its net realizable value, which is recorded in cost of revenue in the financial statements. Inventories consist of the following at:

 

   June 30,
2023
   December 31,
2022
 
Inventory – finished goods  $1,496,007   $3,683,159 
Inventory – merchandise   
-
    13,039 
Total  $1,496,007   $3,696,198 
v3.23.2
Prepaid Expenses and Other Assets
6 Months Ended
Jun. 30, 2023
Prepaid Expenses and Other Assets [Abstract]  
PREPAID EXPENSES AND OTHER ASSETS

5. PREPAID EXPENSES AND OTHER ASSETS

 

Prepaid expenses and other assets consist of the following at:

 

   June 30,
2023
   December 31,
2022
 
Prepaid marketing expenses – current  $313,000   $313,000 
Prepaid marketing expenses – long-term   521,668    678,167 
Inventory deposits   293,824    569,377 
Other prepaid expenses   585,532    78,834 
Total  $1,714,024   $1,639,378 
v3.23.2
Accrued Expenses
6 Months Ended
Jun. 30, 2023
Accrued Expenses [Abstract]  
ACCRUED EXPENSES

6. ACCRUED EXPENSES

 

Accrued expenses consist of the following at:

 

   June 30,   December 31, 
   2023   2022 
Sponsorship agreements  $411,157   $234,494 
Accrued credit card charges   
-
    21,013 
General trade payable accruals   134,433    107,424 
Other accrued expenses   20,628    60,000 
Total  $566,218   $422,931 

 

The sponsorship agreements relate to marketing contracts with unrelated parties within the sports and entertainment industry. The terms of the agreements range from two to four years with annual payments range from $103,000 to $216,000 per agreement. The total expense relating to these agreements for the three and six month periods ended June 30, 2023 was $123,998 and $176,662, respectively. The total expense relating to these agreements for the three and six month periods ended June 30, 2022 was $184,720 and $366,158, respectively.

 

Accrued credit card charges primarily consist of warehouse, shipping and other operating costs paid via a Company credit card as a tool for managing cashflow.

v3.23.2
Stockholders Equity
6 Months Ended
Jun. 30, 2023
Stockholders' Equity Note [Abstract]  
STOCKHOLDERS EQUITY

7. STOCKHOLDERS EQUITY

 

Rights offering

 

During the first quarter of 2023, the Company distributed, at no charge to holders of the Company’s common stock, non-transferable subscription rights to purchase up to an aggregate of 6,366,129 Units. Each Unit consisted of one share of our common stock and a Warrant to purchase one share of our common stock. The Warrants were exercisable immediately, expire five years from the date of issuance and have an exercise price of $1.25 per share. For each share of common stock held by a stockholder of the Company on February 22, 2023, the record date of the Rights Offering, such stockholder received 0.5 subscription rights. Each whole subscription right allowed the holder thereof to subscribe to purchase one Unit, which we refer to as the basic subscription right, at a subscription price of $1.00 per Unit. In addition, any holder of subscription rights exercising his, her or its basic subscription right in full was eligible to subscribe to purchase additional Units that remained unsubscribed in the Rights Offering at the same subscription price per Unit that applied to the basic subscription right, subject to proration among participants exercising their over-subscription privilege, which we refer to as the over-subscription privilege. Upon the closing of the Rights Offering, which occurred on March 14, 2023, we issued 3,143,969 shares of common stock and 3,143,969 warrants and received aggregate gross cash proceeds of approximately $3.14 million. After deducting dealer-manager fees and other fees and expenses related to the Rights Offering, we received net proceeds of approximately $2.6 million. If exercised, additional gross proceeds of up to approximately $3.93 million may be received through the exercise of warrants issued in the Rights Offering.

v3.23.2
Equity Based Compensation
6 Months Ended
Jun. 30, 2023
Equity-Based Compensation [Abstract]  
EQUITY BASED COMPENSATION

8. EQUITY BASED COMPENSATION

  

As of June 30, 2023, there was $834,668 of unrecognized equity-based compensation expense recorded in prepaid expenses and other assets. The estimated expense for various marketing and advertising services in exchange for common stock, for the periods subsequent to June 30, 2023 is as follows:

 

  Advertising
and
Marketing
Expense
 
2023   156,500 
2024   313,000 
2025   313,000 
2026   52,168 
   $834,668 

 

Restricted Stock Units

 

On April 24, 2023 the Company granted 319,023 restricted stock units to its Chief Executive Officer. On May 11, 2023 the Company granted 170,958 restricted stock units to its Executive Vice President Sales and Marketing. On May 25, 2023, the Company granted 124,902 restricted stock units to its Chief Financial Officer. Restricted stock units represent the right to receive one share of common stock from the Company upon vesting. These restricted stock units had a vesting period that coincided with the company filing its Form 10-K for the year ended on December 31, 2023 and had a stipulation that each of the Executives attained performance objectives.

 

Restricted stock unit activity for the six months ended June 30, 2023 was as follows:

 

       Weighted 
       Average 
       Remaining 
       Contractual 
   Number of   Term 
   RSUs   (Years) 
Outstanding at December 31, 2022   
-
    
-
 
Granted   614,883    0.9 
Vested or released   
-
    
-
 
Forfeited   
-
    
-
 
Outstanding at June 30, 2023   614,883    0.7 

 

Shares of Restricted Stock

 

During the first quarter of 2023, 6,666 shares of restricted stock from previous periods were forfeited by employees that terminated their employment. There was a new grant of 500,000 shares of restricted stock which relates to the settlement reached with a previous employee, as further disclosed in Note 12. On April 24, 2023 the Company granted 463,917 restricted stock to its Chief Executive Officer. On May 11, 2023 the Company granted 380,952 restricted stock to its Executive Vice President Sales and Marketing. On May 25, 2023, the Company granted 196,463 restricted stock to its Chief Financial Officer. In addition, the Company Board of Directors were granted 100,000 shares of restricted stock. Stock compensation expense related to restricted stock issuances for the three and six month periods ended June 30, 2023 was $304,558 and $493,058, respectively. Stock compensation expense related to restricted stock for the three and six month periods ended June 30, 2022 was $675,339 and $2,277,136, respectively. Total unrecognized equity-based compensation expense is $116,441, net of known forfeitures, related to restricted stock as of June 30, 2023.

 

Restricted stock activity during the six-month period ended June 30, 2023 was as follows:

 

       Weighted 
       Average 
   Number of   Remaining 
   Shares of   Vesting 
   Restricted   Term 
   Stock   (Years) 
Outstanding at December 31, 2022   6,666    0.9 
Granted   1,641,332    0.6 
Vested or released   (25,000)   
-
 
Forfeited   (6,666)   
-
 
Outstanding at June 30, 2023   1,616,332    0.3 

 

Vendor Stock Awards

 

Vendor stock award activity subject to revenue-related performance conditions during the six-month period ended June 30, 2023 was as follows:

 

   Number of
Shares of
Vendor
Stock
Awards
   Weighted
Average
Remaining
Vesting
Term
(Years)
 
Outstanding at December 31, 2022   1,030,000    2.25 
Granted   
-
    
-
 
Vested   
-
    
-
 
Expired   
-
    
-
 
Outstanding at June 30, 2023   1,030,000    1.75 

 

For stock awards that contain revenue-related performance conditions, compensation cost is recognized in the period in which it becomes probable that the performance condition will be satisfied. During the second quarter of 2023, it has become not probable that the revenue-related performance will be achieved. Accordingly, the Company has reversed the $15,500 of expense recorded in the first quarter and has not booked any expense in the second quarter. Stock compensation expense related to vendor stock awards subject to revenue-related performance conditions totaled $0 and $0 for the six months ended June 30, 2023 and 2022, respectively.

 

Stock Options

 

Stock option activity as of and during the six-month period ended June 30, 2023 was as follows:

 

    Number of
Options
    Weighted
Average
Exercise
Price
    Weighted
Average
Remaining
Contract
Term
(Years)
 
Outstanding at December 31, 2022     1,574,892       9.67       8.94  
Granted     1,500,000       0.50       5.00  
Exercised     -       -       -  
Forfeited     (3,333 )     2.78       -  
Outstanding at June 30, 2023     3,071,559       5.20       6.72  
Exercisable at June 30, 2023     71,559       3.03       9.17  

 

Stock compensation expense related to options issued amounted to $138,791 and $173,242 for the six months ended June 30, 2023 and 2022 respectively. Total unrecognized equity-based compensation expense is $38,045, net of known forfeitures, related to stock options as of June 30, 2023.

 

Warrants

 

During the first half of 2023, no warrants from previous periods were exercised or forfeited. As described above, 3,143,969 warrants were granted as part of the Rights Offering, as disclosed in Note 7.

 

    Number of
Warrants
    Weighted
Average
Exercise
Price
    Weighted
Average
Remaining
Contract
Term (Years)
 
Outstanding at December 31, 2022     110,000       12.00       3.71  
Granted     3,143,969       1.25       5.00  
Exercised     -               -  
Forfeited                     -  
Outstanding at June 30, 2023     3,253,969       1.61       4.66  

  

The Company uses the Black-Scholes option-pricing model to estimate the fair value of equity-based awards. The inputs for the Black-Scholes valuation model require management’s significant assumptions. Prior to the Company’s IPO, the price per share of common stock was determined by the Company’s board based on recent prices of common stock sold in private offerings. Subsequent to the IPO, the price per share of common stock is determined by using the closing market price on The NYSE American stock exchange on the grant date. The risk-free interest rates, ranging from 0.02% to 4.45%, are based on the rate for U.S. Treasury securities at the date of grant with maturity dates approximately equal to the expected life of the awards at the grant date. The expected term for employee and nonemployee awards ranged from 3 to 10 years based on industry data, vesting period, contractual period, among other factors. The expected volatility was estimated at 175% based on historical volatility information of peer companies that are publicly available in combination with the Company’s calculated volatility since being publicly traded. The Company does not expect to pay dividends. For awards with a performance condition, stock compensation is recognized over the requisite service period if it is probable that the performance condition will be satisfied.

v3.23.2
Income Taxes
6 Months Ended
Jun. 30, 2023
Income Tax [Abstract]  
INCOME TAXES

9. INCOME TAXES

 

The Company has federal and state net operating loss carryforwards with a full valuation allowance against the deferred tax assets as of June 30, 2023. No income tax expense or benefit was recorded for the six month periods ended June 30, 2023 and 2022 due to the Company’s net loss position.

v3.23.2
Supplier and Customer Concentration
6 Months Ended
Jun. 30, 2023
Supplier and Customer Concentration [Abstract]  
SUPPLIER AND CUSTOMER CONCENTRATION

10. SUPPLIER AND CUSTOMER CONCENTRATION

 

The Company has an agreement with an unrelated party for various wine making activities, including production, bottling, labeling, and packaging. The Company purchases finished goods through blanket sales orders that require a minimum 20% deposit. In addition to the purchases of finished goods, the Company pays certain storage, administrative fees and taxes related to the purchased goods. There is no specified term of the agreement but continues as additional blanket sales orders are issued. For the six month periods ended June 30, 2023 and 2022, substantially all of the Company’s inventory purchases were from this supplier.

 

The Company also engages with other suppliers as needed for the purchase of a select varietal of wine to be offered in limited quantities. There are no formal agreements due to the infrequency of activity with these suppliers.

 

A significant portion of the Company’s wholesale revenue comes from two national distributor customers that operate in several markets. For the three and six month periods ended June 30, 2023 and 2022, approximately 71% and 60% respectively of the Company’s wholesale revenue came from these two customers. As of June 30, 2023 and 2022, these customers accounted for approximately 58% and 69% respectively of accounts receivable.

v3.23.2
Commitments and Contingencies
6 Months Ended
Jun. 30, 2023
Commitments and Contingencies [Abstract]  
COMMITMENTS AND CONTINGENCIES

11. COMMITMENTS AND CONTINGENCIES

 

During March 2021, the Company entered into two license agreements with the Class F partner investors for marketing and advertising services. The agreements require ongoing payments of $300,000 per agreement each year for an initial term of five years. Additionally, the agreements require the Company to reimburse out of pocket expenses related to promotion of the Company’s products. In November 2021, the agreements were amended to include, among other provisions, partners investor options to terminate the agreements if a $5 million EBITDA threshold is not met in either 2022 or 2023. The net expense relating to the agreements was $120,000 and $240,000 for the three and six month periods ended June 30, 2023. The net expense was $120,000 and $140,000 for the three and six month periods ended June 30, 2022.

 

License Agreements

 

The estimated expense related to the license agreements for the periods ending December 31 subsequent to June 30, 2023 is as follows:

 

   Advertising
and
Marketing
Expense
 
2023  $240,000 
2024   480,000 
2025   480,000 
2026   80,000 
   $1,280,000 

 

Sponsorship Agreements

 

The estimated expense for the sponsorship agreements as described in Note 6 for the periods ending December 31 subsequent to June 30, 2023 is as follows: 

 

   Advertising
and
Marketing
Expense
 
2023  $195,763 
2024   160,147 
   $355,910 
v3.23.2
Legal Proceedings
6 Months Ended
Jun. 30, 2023
Legal Proceedings [Abstract]  
LEGAL PROCEEDINGS

12. LEGAL PROCEEDINGS 

 

Timothy Michaels

 

On February 24, 2022, Timothy Michaels, the former Chief Operating Officer of the Company, signed a Separation Agreement and Release (the “Separation Agreement”) in connection with the termination of his employment with the Company, which occurred on February 7, 2022.

 

On May 27, 2022, Mr. Michaels filed a complaint against the Company in the Fourth Judicial District Court, Hennepin County, Minnesota, alleging that the Company breached the February 24, 2022 Separation Agreement by including a restricted “lock-up” legend on shares of the Company’s common stock issued to Mr. Michaels pursuant to the Settlement Agreement.  The complaint also included counts alleging breach of the implied covenant of good faith and fair dealing, issuer liability under Minn. Stat. § 336.8-401 for delay in removing or directing the Company’s transfer agent to remove the lock-up legend from the shares, conversion and civil theft.

 

The Company has denied the allegations and intends to vigorously defend against the lawsuit. The Company has made a motion seeking dismissal of the conversion and civil theft counts, which was granted by the Fourth Judicial District Court, Hennepin County, Minnesota on October 31, 2022. The action remains pending.

 

Janelle Anderson Litigation Settlement and Related Founder Share Forfeitures

 

The Company was a party to an action pending in Hennepin County District Court, captioned Janelle Anderson v. Fresh Vine Wine, Inc., Damian Novak, and Rick Nechio, Court File No. 27-CV-22-11491 (the “Lawsuit”), in which Ms. Anderson alleged, among other things, that the Company terminated her employment in retaliation for reports of alleged wrongdoing pursuant to the Minnesota Whistleblower Act. Defendants also included Damian Novak, former Executive Chairman and a former director of the Company, and Rick Nechio, former interim Chief Executive Officer and a director of the Company. The suit was dismissed on March 6, 2023, with prejudice.

 

On January 27, 2023, the Company entered into a Global Mutual Compromise, Release and Settlement Agreement (the “Settlement Agreement”) among Ms. Anderson and each of Messrs. Novak and Nechio. Pursuant to the Settlement Agreement, Ms. Anderson agreed to dismiss the Lawsuit with prejudice and to file with the court any and all documents necessary to effect such dismissal with prejudice within five business days after all settlement consideration has been actually received by her, and the parties agreed to general mutual releases. The Company also agreed to indemnify Ms. Anderson and hold her harmless against any liability, civil damages, penalties, or fines claimed against her for any of her actions done within the course and scope of her employment with the Company as required by Minn. Stat. §181.970, and under any applicable insurance policies, including but not limited to any directors and officers policies. The Settlement Agreement also contains a non-disparagement provision.

 

As consideration for Ms. Anderson’s dismissal and release, and provided that she does not revoke or rescind the Settlement Agreement within prescribed time periods, the Company agreed to make a cash payment to Ms. Anderson in the amount of $1,250,000, less certain attorney fees and relevant taxes and other withholdings, in a lump sum. The Company recouped approximately $805,000 of this cash payment from insurance coverage. The cash payment is in addition to the $400,000 that the Company previously paid to Ms. Anderson in January 2023 in respect of 2022 bonus compensation earned by Ms. Anderson under her employment agreement while employed by the Company. Also as contemplated by the Settlement Agreement, the Company and Ms. Anderson agreed to enter into a consulting agreement (the “Anderson Consulting Agreement”) pursuant to which Ms. Anderson would provide certain consulting services to the Company for a period of six months. As consideration for such services, the Company agreed to grant and issue to Ms. Anderson 500,000 shares of the Company’s common stock (the “Anderson Consulting Shares”) from the Company’s 2021 Equity Incentive Plan (the “Anderson Consulting Share Grant”). The cash payment and the Anderson Consulting Share Grant were scheduled to be made at the “closing” of the Settlement Agreement (the “Settlement Closing”), subject to Ms. Anderson not revoking or rescinding the Settlement Agreement during the applicable revocation period. The Settlement Closing was completed on February 20, 2023, with prejudice. No additional expense has been recorded during 2023 regarding this matter.

 

Also pursuant to the Settlement Agreement, Damian Novak, former Executive Chairman and director, resigned as Executive Chairman and removed himself from his management duties with the Company effective February 20, 2023, and has resigned from our board of directors promptly following completion of the subscription rights offering on March 14, 2023. In addition, Rick Nechio, the Company’s former interim Chief Executive Officer and director, resigned from our board of directors effective February 20, 2023.

 

In conjunction with entering into the Settlement Agreement, Rick Nechio and Damian Novak entered into Agreements to Forfeit Shares of Common Stock (the “Forfeiture Agreements”) pursuant to which each agreed to forfeit and transfer back to the Company without consideration 250,000 shares of common stock of the Company held by them (a total of 500,000 shares), to enable the Company to issue the Anderson Consulting Shares to Ms. Anderson without subjecting the Company’s other stockholders to dilution therefrom (the “Anderson Consulting-related Forfeitures”). The Anderson Consulting-related Forfeitures became effective in connection with the Settlement Closing.

v3.23.2
Subsequent Events
6 Months Ended
Jun. 30, 2023
Subsequent Events [Abstract]  
SUBSEQUENT EVENTS

13. SUBSEQUENT EVENTS

 

Management Change

 

Effective July 19, 2023, the Board of Directors of the Company (the “Board”) appointed Michael Pruitt to serve as Interim Chief Executive Officer of the Company, succeeding Roger Cockroft.

 

Series A Convertible Preferred Stock

 

On August 2, 2023, the Company entered into a Securities Purchase Agreement (the “Securities Purchase Agreement”) with two accredited investors (the “Purchasers”) pursuant to which the Company agreed to issue and sell in a private placement (the “Offering”) shares of a newly created series of preferred stock designated as “Series A Convertible Preferred Stock” (the “Series A Stock”).

 

Pursuant to the Securities Purchase Agreement, the Purchasers collectively agreed to purchase up to 10,000 shares of Series A Stock at a per share purchase price equal to $100.00 (the “Stated Value”), for total gross proceeds of up to $1.0 million. The Purchasers agreed to purchase 4,000 shares of Series A Stock for an aggregate purchase price of $400,000 at an initial closing of the Offering (the “Initial Closing”), which occurred on August 2, 2023. The Securities Purchase Agreement provides that the Company will issue and sell to the Purchasers, and the Purchasers will purchase, an additional 4,000 shares of Series A Stock at a second closing (the “Second Closing”) that is scheduled to occur within 30 days following the Initial Closing, subject to satisfaction of applicable closing conditions. Pursuant to the Securities Purchase Agreement, the Purchasers may elect, but are not required, to purchase an additional 2,000 shares of Series A Stock from the Company at a closing (the “Optional Closing”) within 60 days following the date of the Initial Closing. There is no guaranty the Second Closing or the Optional Closing will occur.

 

Each share of Series A Stock is convertible, at any time and from time to time from and after the date of the Initial Closing at the option of the holder thereof, into the number of shares of common stock (“Conversion Shares”) calculated by dividing the Stated Value by a conversion price (the “Conversion Price”) of $0.10. However, if the Company’s common stock fails to continue to be listed or quoted for trading on a stock exchange, then the Conversion Price thereafter will mean the lesser of (i) $0.10, or (ii) the closing sale price of the common stock on the trading day immediately preceding the conversion date; provided that the Conversion Price shall not be less than $0.05 (the “Floor Price”). The Conversion Price is subject to standard adjustments based stock splits, stock dividends, stock combinations and the like, and the Floor Price is also subject to anti-dilution adjustments resulting from future offerings of common stock (or common stock equivalents) at a price less than the prevailing Conversion Price.

 

The Series A Stock contains “blocker” provisions restricting the holders’ ability to exercise conversion rights if the issuance of Conversion Shares would result in such holder beneficially owning in excess of 4.99% of the Company’s common stock. In addition, a Series A Stock holder’s ability to convert Series A Stock to common stock will be subject to an “Exchange Share Cap” and an “Individual Holder Share Cap.” Under the Exchange Cap, the total number of shares of common stock issuable upon conversion of outstanding Preferred Shares, when added to any previously issued Dividend Shares (as defined below), may not exceed 19.9% of the Company’s issued and outstanding common stock immediately prior to the date on which shares of Series A Stock are first issued. Under the Individual Holder Share Cap, no holder of Series A Stock will have the right to acquire common stock upon conversion of the Series A Stock if the issuance of shares of common stock would result in converting holder beneficially owning in excess of 19.9% of the number of shares of common stock outstanding immediately after giving effect to the issuance. The Exchange Share Cap and the Individual Holder Share Cap will not apply if the Company obtains stockholder approval to issue the shares of common stock exceeding the applicable cap as required by the NYSE American LLC Company Guide.

 

Each holder of a share of Series A Stock is entitled to receive dividends payable, subject to certain conditions, in cash or shares of common stock (“Dividend Shares”) valued as either (i) the then applicable Conversion Price, or (ii) 50% of the then current market price of the Company’s common stock, at the dividend rate of 12% per annum. Dividends are cumulative and will be payable on July 31st of each year. However, the Company may not pay dividends by issuing Dividend Shares if and to the extent that the issuance of such Dividend Shares, when added to all Conversion Shares previously issued upon prior conversions of Series A Stock and previously issued Dividend Shares (if any), would exceed the Exchange Share Cap or result in a Series A Stock holder beneficially owning shares of common stock in excess of the Individual Holder Share Cap, in each case unless the Company obtains stockholder approval for such issuances.

 

The shares of Series A Stock will vote with the common stock as a single class on all matters submitted to a vote of stockholders of the Company other than any proposal to approve the issuance of shares of common stock in excess of the Exchange Share Cap or the Individual Holder Share Cap. The Preferred Shares will vote on an as-converted to common stock basis, taking into account the conversion limitations resulting from the Exchange Share Cap and the Individual Holder Share Cap, if and as applicable; however, solely for purposes of determining voting rights, the Conversion Price shall be equal to the most recent closing sale price of the Common Stock as of the execution and delivery of the Securities Purchase Agreement, which was $0.47.

 

Upon any liquidation, dissolution or winding-up of the Company, whether voluntary or involuntary (a “Liquidation”), the Holders shall (i) first be entitled to receive out of the assets, whether capital or surplus, of the Company an amount equal to 150% times the Stated Value for each share of Series A Stock before any distribution or payment shall be made to the holders of any junior securities and (ii) then be entitled to participate in the distribution of remaining assets with the holders of common stock on an as-if-converted to common stock basis (disregarding for such purposes any conversion limitations).

 

The Company may redeem (i) up to 75% of the issued and outstanding shares of Series A Stock for a price per share equal to 150% of the Stated Value thereof if such redemption occurs within six months from the date of issuance, and (ii) up to 50% of the issued and outstanding shares of Series A Stock for a price per share equal to 200% of the Stated Value thereof if such redemption occurs after six months but before the expiration of twelve months from the date of issuance.

 

Other Events

 

On August 8, 2023, the Company received written letters from each of Nina Dobrev and Jaybird Investments, LLC notifying the Company that it is in default of their respective license agreements based on failure to pay their August 2023 license fees (each, a “Notice”). Each Notice also stated that it serves as written notice of termination of the respective license agreements, effective 30 days from delivery of the Notice (the “Termination Date”), which shall occur without further action or notice if the Company’s payment of the applicable August license fee is not made prior to the Termination Date.

v3.23.2
Accounting Policies, by Policy (Policies)
6 Months Ended
Jun. 30, 2023
Summary of Significant Accounting Policies [Abstract]  
Nature of Business

Nature of Business

Fresh Vine Wine, Inc. (the Company), a Nevada corporation, is a premium wine brand built to complement consumers’ healthy and active lifestyles. The Company provides a competitively priced premium product that is blended to deliver several important benefits, such as low-cal, low-sugar, low-carb. The Company’s wines are also gluten-free and keto and vegan friendly.

The Company’s revenue is comprised primarily of wholesale and direct to consumer (DTC) sales, and representation and distribution services. Wholesale revenue is generated through sales to distributors located in states throughout the United States of America and Puerto Rico. DTC revenue is generated from individuals purchasing wine directly from the Company through club membership and the Company’s website. Representation and distribution service revenue is generated by providing third party wine producers with access to new markets and distribution channels.

Basis of Presentation

Basis of Presentation

The Company’s financial statements have been prepared and are presented in accordance with United States generally accepted accounting principles (“U.S. GAAP”). The financial statements include, in the opinion of the management, all adjustments, consisting of normal and recurring items, necessary for the fair presentation of the financial statements. In certain instances, amounts reported in prior period financial statements have been reclassified to conform to the current financial statement presentation.

Certain information and footnote disclosures normally included in financial statements prepared in accordance with U.S. GAAP have been condensed or omitted. These financial statements should be read in conjunction with the Company’s financial Statements and notes thereto for the fiscal year ended December 31, 2022, included in the Company’s Annual Report on Form 10-K. 

Accounting Estimates

Accounting Estimates

Management uses estimates and assumptions in preparing these financial statements in accordance with U.S. GAAP. Those estimates and assumptions affect the reported amounts of assets and liabilities, the disclosure of contingent assets and liabilities, and the reported revenues and expenses. Actual results could differ from those estimates. Significant items subject to such estimates and assumptions include contingent liabilities, allowance for doubtful accounts, inventory allowances, equity-based compensation for employees and non-employees, and the valuation of deferred tax assets.

Application of New or Revised Accounting Standards

Application of New or Revised Accounting Standards

Pursuant to the Jumpstart Our Business Startups Act of 2012 (the “JOBS Act”), a company constituting an “emerging growth company” is, among other things, entitled to rely upon certain reduced reporting requirements and is eligible to take advantage of an extended transition period to comply with new or revised accounting standards applicable to public companies.

The Company is an emerging growth company and has elected to use this extended transition period for complying with new or revised accounting standards that have different effective dates for public and private companies until the earlier of the date that the Company (i) is no longer an emerging growth company or (ii) affirmatively and irrevocable opts out of the extended transition period provide in the JOBS Act.

 

Going Concern and Liquidity

Going Concern and Liquidity

Historically, the Company has incurred losses, which has resulted in an accumulated deficit of approximately $22.3 million as of June 30, 2023. Cash flows used in operating activities were $4.2 million and $10.4 million for the six months ended June 30, 2023 and 2022, respectively. As of June 30, 2023, the Company had approximately a $1.8 million of working capital, inclusive of $477,000 in cash and cash equivalents.

The Company’s ability to continue as a going concern is dependent on its ability to meet its liquidity needs through a combination of factors including but not limited to, cash and cash equivalents, working capital and strategic capital raises. The ultimate success of these plans is not guaranteed.

In considering our forecast for the next twelve months and the current cash and working capital as of the filing of this Form 10-Q, such matters create a substantial doubt regarding the Company’s ability to meet our financial needs and continue as a going concern.

As discussed in Note 13 Subsequent Events, in August of 2023, the Company received gross proceeds of $400,000 from a preferred stock offering of up to $1.0 million. In addition, the company has reduced its workforce to two full time employees and has taken steps to generate some cash from selective liquidation of some of its inventory.

The Company will need to seek additional debt or equity financing to sustain existing operations. If adequate financing is not available, the Company will be forced to take measures to severely reduce our expenses and business operations, or discontinue them completely. Such financing, if available, may be dilutive. At the current reduced pace of incurring expenses and without receipt of additional financing (but assuming the receipt of funds upon the Second Closing and the Option Closing under the Securities Purchase Agreement (as such terms are defined in Note 13 – Subsequent Events) and the receipt of proceeds from the expected sales of inventory under purchase orders from a discount retailer entered into in the third quarter, the Company projects that the existing cash balance will be sufficient to fund current operations into the fourth quarter of 2023, after which additional financing or capital will be needed to satisfy obligations. Additional financing may not be available on favorable terms or at all. If additional financing is available, it may be highly dilutive to existing shareholders and may otherwise include burdensome or onerous terms. The Company’s inability to raise additional working capital in a timely manner would negatively impact the ability to fund operations, generate revenues, maintain or grow the business and otherwise execute the Company’s business plan, leading to the reduction or suspension of operations and ultimately potentially ceasing operations altogether and initiating bankruptcy proceedings. Should this occur, the value of any investment in the Company’s securities would be adversely affected.

These factors raise substantial doubt about the Company’s ability to continue as a going concern. The financial statements do not include any adjustments relating to the recoverability and classification of recorded asset amounts or the amounts and classification of liabilities that might be necessary should the Company be unable to continue as a going concern.

Recently Issued Accounting Pronouncements

Recently Issued Accounting Pronouncements

In June 2016, the FASB issued ASU No. 2016-13, Financial Instruments–Credit Losses (Topic 326), Measurement of Credit Losses on Financial Instruments, and also issued subsequent amendments to the initial guidance, collectively, ASC 326, to replace the incurred loss impairment methodology in current U.S. GAAP with a methodology that requires the reflection of expected credit losses and will also require consideration of a broader range of reasonable and supportable information to determine credit loss estimates. For many entities with financial instruments, the standard will require the use of a forward-looking expected loss model rather than the incurred loss model for recognizing credit losses, which may result in the earlier recognition of credit losses on financial instruments. The Company adopted this guidance during the quarter ended March 31, 2023, which had no material impact on the financial statements.

v3.23.2
Revenue Recognition (Tables)
6 Months Ended
Jun. 30, 2023
Revenue Recognition [Abstract]  
Schedule of Table Presents the Percentages of Total Revenue Disaggregated The following table presents the percentages of total revenue disaggregated by sales channels for the three and six month periods ended June 30, 2023 and 2022:
   Three months ended   Six months ended 
   June 30,   June 30,   June 30,   June 30, 
   2023   2022   2023   2022 
Wholesale   48.2%   64.5%   60.6%   61%
Direct to consumer   51.8%   21.1%   39.4%   24%
Related party service   0.0%   14.4%   0.0%   15%
Total revenue   100.0%   100%   100.0%   100%
v3.23.2
Loss Per Share (Tables)
6 Months Ended
Jun. 30, 2023
Loss Per Share [Abstract]  
Schedule of Basic and Diluted Net Loss Per Share The following table presents a reconciliation between basic and diluted net loss per share for the three and six month periods ending:
   Three Months Ended   Six Months Ended 
   June 30,   June 30,   June 30,   June 30, 
   2023   2022   2023   2022 
Numerator:                
Net loss attributable to Fresh Vine Wine shareholders  $(4,422,297)  $(4,458,890)  $(6,433,121)  $(8,845,133)
                     
Denominator:                    
Basic – weighted shares outstanding   16,606,442    12,534,045    14,983,854    12,417,763 
Dilutive effect from shares authorized   
-
    
-
    
-
    
-
 
Diluted – weighted shares outstanding   16,606,442    12,534,045    14,983,854    12,417,763 
                     
Basic loss per share attributable to Fresh Vine Wine shareholders:  $(0.27)  $(0.36)  $(0.43)  $(0.71)
Diluted loss per share attributable to Fresh Vine Wine shareholders:  $(0.27)  $(0.36)  $(0.43)  $(0.71)
v3.23.2
Inventories (Tables)
6 Months Ended
Jun. 30, 2023
Inventories [Abstract]  
Schedule of Inventories Consist Inventories consist of the following at:
   June 30,
2023
   December 31,
2022
 
Inventory – finished goods  $1,496,007   $3,683,159 
Inventory – merchandise   
-
    13,039 
Total  $1,496,007   $3,696,198 
v3.23.2
Prepaid Expenses and Other Assets (Tables)
6 Months Ended
Jun. 30, 2023
Prepaid Expenses and Other Assets [Abstract]  
Schedule of Prepaid Expenses and Other Assets
   June 30,
2023
   December 31,
2022
 
Prepaid marketing expenses – current  $313,000   $313,000 
Prepaid marketing expenses – long-term   521,668    678,167 
Inventory deposits   293,824    569,377 
Other prepaid expenses   585,532    78,834 
Total  $1,714,024   $1,639,378 
v3.23.2
Accrued Expenses (Tables)
6 Months Ended
Jun. 30, 2023
Accrued Expenses [Abstract]  
Schedule of Accrued Expenses Accrued expenses consist of the following at:
   June 30,   December 31, 
   2023   2022 
Sponsorship agreements  $411,157   $234,494 
Accrued credit card charges   
-
    21,013 
General trade payable accruals   134,433    107,424 
Other accrued expenses   20,628    60,000 
Total  $566,218   $422,931 
v3.23.2
Equity Based Compensation (Tables)
6 Months Ended
Jun. 30, 2023
Equity-Based Compensation [Abstract]  
Schedule of Estimated Expense for Various Marketing and Advertising Services The estimated expense for various marketing and advertising services in exchange for common stock, for the periods subsequent to June 30, 2023 is as follows:
  Advertising
and
Marketing
Expense
 
2023   156,500 
2024   313,000 
2025   313,000 
2026   52,168 
   $834,668 
Schedule of Share of Restricted Stock Restricted stock unit activity for the six months ended June 30, 2023 was as follows
       Weighted 
       Average 
       Remaining 
       Contractual 
   Number of   Term 
   RSUs   (Years) 
Outstanding at December 31, 2022   
-
    
-
 
Granted   614,883    0.9 
Vested or released   
-
    
-
 
Forfeited   
-
    
-
 
Outstanding at June 30, 2023   614,883    0.7 

 

Restricted stock activity during the six-month period ended June 30, 2023 was as follows:
       Weighted 
       Average 
   Number of   Remaining 
   Shares of   Vesting 
   Restricted   Term 
   Stock   (Years) 
Outstanding at December 31, 2022   6,666    0.9 
Granted   1,641,332    0.6 
Vested or released   (25,000)   
-
 
Forfeited   (6,666)   
-
 
Outstanding at June 30, 2023   1,616,332    0.3 
   Number of
Shares of
Vendor
Stock
Awards
   Weighted
Average
Remaining
Vesting
Term
(Years)
 
Outstanding at December 31, 2022   1,030,000    2.25 
Granted   
-
    
-
 
Vested   
-
    
-
 
Expired   
-
    
-
 
Outstanding at June 30, 2023   1,030,000    1.75 
Schedule of Stock Option Activity Stock option activity as of and during the six-month period ended June 30, 2023 was as follows:
    Number of
Options
    Weighted
Average
Exercise
Price
    Weighted
Average
Remaining
Contract
Term
(Years)
 
Outstanding at December 31, 2022     1,574,892       9.67       8.94  
Granted     1,500,000       0.50       5.00  
Exercised     -       -       -  
Forfeited     (3,333 )     2.78       -  
Outstanding at June 30, 2023     3,071,559       5.20       6.72  
Exercisable at June 30, 2023     71,559       3.03       9.17  
    Number of
Warrants
    Weighted
Average
Exercise
Price
    Weighted
Average
Remaining
Contract
Term (Years)
 
Outstanding at December 31, 2022     110,000       12.00       3.71  
Granted     3,143,969       1.25       5.00  
Exercised     -               -  
Forfeited                     -  
Outstanding at June 30, 2023     3,253,969       1.61       4.66  
v3.23.2
Commitments and Contingencies (Tables)
6 Months Ended
Jun. 30, 2023
Commitments and Contingencies [Abstract]  
Schedule of Estimated Expense The estimated expense related to the license agreements for the periods ending December 31 subsequent to June 30, 2023 is as follows:
   Advertising
and
Marketing
Expense
 
2023  $240,000 
2024   480,000 
2025   480,000 
2026   80,000 
   $1,280,000 
   Advertising
and
Marketing
Expense
 
2023  $195,763 
2024   160,147 
   $355,910 
v3.23.2
Summary of Significant Accounting Policies (Details) - USD ($)
6 Months Ended
Aug. 31, 2023
Jun. 30, 2023
Jun. 30, 2022
Summary of Significant Accounting Policies [Abstract]      
Accumulated deficit   $ 22,300,000  
Cash flows used in operating activities   4,200,000 $ 10,400,000
Working capital   1,800,000  
Cash and cash equivalents   $ 477,000  
Received amount $ 400,000    
Amount of preferred stock offering $ 1,000,000    
v3.23.2
Revenue Recognition (Details) - Schedule of Table Presents the Percentages of Total Revenue Disaggregated
3 Months Ended 6 Months Ended
Jun. 30, 2023
Jun. 30, 2022
Jun. 30, 2023
Jun. 30, 2022
Revenue, Major Customer [Line Items]        
Total revenue 100.00% 100.00% 100.00% 100.00%
Wholesale [Member]        
Revenue, Major Customer [Line Items]        
Total revenue 48.20% 64.50% 60.60% 61.00%
Direct to consumer [Member]        
Revenue, Major Customer [Line Items]        
Total revenue 51.80% 21.10% 39.40% 24.00%
Related party service [Member]        
Revenue, Major Customer [Line Items]        
Total revenue 0.00% 14.40% 0.00% 15.00%
v3.23.2
Loss Per Share (Details) - shares
6 Months Ended
Jun. 30, 2023
Jun. 30, 2022
Loss Per Share [Abstract]    
Diluted weighted average shares outstanding 4,826,446 1,888,336
v3.23.2
Loss Per Share (Details) - Schedule of Basic and Diluted Net Loss Per Share - USD ($)
3 Months Ended 6 Months Ended
Jun. 30, 2023
Jun. 30, 2022
Jun. 30, 2023
Jun. 30, 2022
Numerator:        
Net loss attributable to Fresh Vine Wine shareholders (in Dollars) $ (4,422,297) $ (4,458,890) $ (6,433,121) $ (8,845,133)
Denominator:        
Basic – weighted shares outstanding 16,606,442 12,534,045 14,983,854 12,417,763
Dilutive effect from shares authorized
Diluted – weighted shares outstanding 16,606,442 12,534,045 14,983,854 12,417,763
Basic loss per share attributable to Fresh Vine Wine shareholders: (in Dollars per share) $ (0.27) $ (0.36) $ (0.43) $ (0.71)
Diluted loss per share attributable to Fresh Vine Wine shareholders: (in Dollars per share) $ (0.27) $ (0.36) $ (0.43) $ (0.71)
v3.23.2
Inventories (Details)
$ in Millions
Jun. 30, 2023
USD ($)
Inventories [Abstract]  
Inventory write down net $ 1.7
v3.23.2
Inventories (Details) - Schedule of Inventories Consist - USD ($)
Jun. 30, 2023
Dec. 31, 2022
Schedule of Inventories Consist [Abstract]    
Inventory – finished goods $ 1,496,007 $ 3,683,159
Inventory – merchandise 13,039
Total $ 1,496,007 $ 3,696,198
v3.23.2
Prepaid Expenses and Other Assets (Details) - Schedule of Prepaid Expenses and Other Assets - USD ($)
6 Months Ended 12 Months Ended
Jun. 30, 2023
Dec. 31, 2022
Schedule of Prepaid Expenses and Other Assets [Abstract]    
Prepaid marketing expenses – current $ 313,000 $ 313,000
Prepaid marketing expenses – long-term 521,668 678,167
Inventory deposits 293,824 569,377
Other prepaid expenses 585,532 78,834
Total $ 1,714,024 $ 1,639,378
v3.23.2
Accrued Expenses (Details) - USD ($)
3 Months Ended 6 Months Ended
Jun. 30, 2023
Jun. 30, 2022
Jun. 30, 2023
Jun. 30, 2022
Accrued Expenses [Line Items]        
Expense relating to agreements $ 123,998 $ 184,720 $ 176,662 $ 366,158
Minimum [Member]        
Accrued Expenses [Line Items]        
Agreements term     2 years  
Payments for agreements     $ 103,000  
Maximum [Member]        
Accrued Expenses [Line Items]        
Agreements term     4 years  
Payments for agreements     $ 216,000  
v3.23.2
Accrued Expenses (Details) - Schedule of Accrued Expenses - USD ($)
Jun. 30, 2023
Dec. 31, 2022
Schedule of accrued expenses [Abstract]    
Sponsorship agreements $ 411,157 $ 234,494
Accrued credit card charges 21,013
General trade payable accruals 134,433 107,424
Other accrued expenses 20,628 60,000
Total $ 566,218 $ 422,931
v3.23.2
Stockholders Equity (Details) - USD ($)
$ / shares in Units, $ in Thousands
6 Months Ended
Jun. 30, 2023
Mar. 31, 2023
Feb. 22, 2023
Stockholders Equity [Line Items]      
Subscription rights to purchase units   6,366,129  
Warrants expiration 5 years    
Warrants exercise price (in Dollars per share) $ 1.25    
Stockholder received subscription rights (in Dollars per share)     $ 0.5
Purchase of unit 1    
Price per unit (in Dollars per share) $ 1    
Gross cash proceeds (in Dollars) $ 3,140    
Net proceeds received (in Dollars) 2,600    
Additional gross proceeds (in Dollars) $ 3,930    
Common Stock [Member]      
Stockholders Equity [Line Items]      
Shares issued 1    
Common Stock [Member] | Rights Offering [Member]      
Stockholders Equity [Line Items]      
Shares issued 3,143,969    
Warrant [Member]      
Stockholders Equity [Line Items]      
Shares issued 1    
Warrant [Member] | Rights Offering [Member]      
Stockholders Equity [Line Items]      
Shares issued 3,143,969    
v3.23.2
Equity Based Compensation (Details) - USD ($)
3 Months Ended 6 Months Ended
May 25, 2023
May 11, 2023
Apr. 24, 2023
Jun. 30, 2023
Jun. 30, 2022
Jun. 30, 2023
Jun. 30, 2022
Equity Based Compensation [Line Items]              
Unrecognized equity-based compensation expense           $ 834,668  
Employee Stock Ownership Plan (ESOP), Fair Value of Shares Subject to Repurchase Obligation   $ 196,463          
Stock compensation expense           0 $ 0
Other expense       $ 120,000 $ 120,000 $ 240,000 140,000
Expected volatility           175.00%  
Warrant [Member]              
Equity Based Compensation [Line Items]              
Share of warrants (in Shares)       3,143,969   3,143,969  
Minimum [Member]              
Equity Based Compensation [Line Items]              
Risk-free interest rate           0.02%  
Expected term           3 years  
Maximum [Member]              
Equity Based Compensation [Line Items]              
Risk-free interest rate           4.45%  
Expected term           10 years  
Chief Executive Officer [Member]              
Equity Based Compensation [Line Items]              
Shares issued (in Shares)     463,917        
Vice President [Member]              
Equity Based Compensation [Line Items]              
Shares issued (in Shares)   380,952          
Restricted Stock Units (RSUs) [Member]              
Equity Based Compensation [Line Items]              
Shares issued (in Shares) 170,958 124,902 319,023        
Shares of Restricted Stock [Member]              
Equity Based Compensation [Line Items]              
Shares issued (in Shares)           6,666  
New shares granted (in Shares)           500,000  
Stock compensation expense       $ 304,558 $ 675,339 $ 493,058 2,277,136
Equity-based compensation expense           $ 116,441  
Shares of Restricted Stock [Member] | Board of Directors Chairman [Member]              
Equity Based Compensation [Line Items]              
Shares issued (in Shares)           100,000  
Vendor Stock Awards [Member]              
Equity Based Compensation [Line Items]              
Other expense           $ 15,500  
Stock Options [Member]              
Equity Based Compensation [Line Items]              
Stock compensation expense           138,791 $ 173,242
Equity-based compensation expense           $ 38,045  
v3.23.2
Equity Based Compensation (Details) - Schedule of Estimated Expense for Various Marketing and Advertising Services
Jun. 30, 2023
USD ($)
Advertising and Marketing Expense  
2023 $ 156,500
2024 313,000
2025 313,000
2026 52,168
Advertising and marketing expense, total $ 834,668
v3.23.2
Equity Based Compensation (Details) - Schedule of Restricted Stock Activity
6 Months Ended
Jun. 30, 2023
shares
Restricted Stock [Member]  
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]  
Number of Shares, beginning balance
Weighted Average Remaining Term (Years), beginning balance
Granted 614,883
Granted 10 months 24 days
Vested or released
Vested or released
Forfeited
Forfeited
Number of Shares, ending balance 614,883
Weighted Average Remaining Term (Years), ending balance 8 months 12 days
Restricted Stock Units (RSUs) [Member]  
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]  
Number of Shares, beginning balance 6,666
Weighted Average Remaining Term (Years), beginning balance 10 months 24 days
Granted 1,641,332
Granted 7 months 6 days
Vested or released (25,000)
Vested or released
Forfeited (6,666)
Forfeited
Number of Shares, ending balance 1,616,332
Weighted Average Remaining Term (Years), ending balance 3 months 18 days
Vendor Stock Awards [Member]  
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]  
Number of Shares, beginning balance 1,030,000
Weighted Average Remaining Term (Years), beginning balance 2 years 3 months
Granted
Granted
Vested or released
Vested or released
Expired
Expired
Number of Shares, ending balance 1,030,000
Weighted Average Remaining Term (Years), ending balance 1 year 9 months
v3.23.2
Equity Based Compensation (Details) - Schedule of Stock Option Activity
6 Months Ended
Jun. 30, 2023
$ / shares
shares
Stock Options [Member]  
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]  
Oustanding, beginning (in Shares) 1,574,892
Weighted Average Exercise Price, beginning (in Dollars per share) | $ / shares $ 9.67
Weighted Average Remaining Contract Term, beginning 8 years 11 months 8 days
Granted (in Shares) 1,500,000
Weighted Average Exercise Price, Granted (in Dollars per share) | $ / shares $ 0.5
Weighted Average Remaining Contract Term, Granted 5 years
Exercised (in Shares)
Weighted Average Exercise Price, Exercised (in Dollars per share) | $ / shares
Weighted Average Remaining Contract Term, Exercised
Forfeited (in Shares) (3,333)
Weighted Average Exercise Price, Forfeited (in Dollars per share) | $ / shares $ 2.78
Weighted Average Remaining Contract Term, Forfeited
Ending balance (in Shares) 3,071,559
Weighted Average Exercise Price, ending (in Dollars per share) | $ / shares $ 5.2
Weighted Average Remaining Contract Term, ending 6 years 8 months 19 days
Exercisable (in Shares) 71,559
Weighted Average Exercise Price, Exercisable (in Dollars per share) | $ / shares $ 3.03
Weighted Average Remaining Contract Term, Exercisable 9 years 2 months 1 day
Warrant [Member]  
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]  
Oustanding, beginning (in Shares) 110,000
Weighted Average Exercise Price, beginning (in Dollars per share) | $ / shares $ 12
Weighted Average Remaining Contract Term, beginning 3 years 8 months 15 days
Granted (in Shares) 3,143,969
Weighted Average Exercise Price, Granted (in Dollars per share) | $ / shares $ 1.25
Weighted Average Remaining Contract Term, Granted 5 years
Exercised (in Shares)
Weighted Average Remaining Contract Term, Exercised
Weighted Average Remaining Contract Term, Forfeited
Ending balance (in Shares) 3,253,969
Weighted Average Exercise Price, ending (in Dollars per share) | $ / shares $ 1.61
Weighted Average Remaining Contract Term, ending 4 years 7 months 28 days
v3.23.2
Supplier and Customer Concentration (Details)
6 Months Ended
Jun. 30, 2023
Jun. 30, 2022
Supplier and Customer Concentration [Line Items]    
Purchases finished goods percentage 20.00%  
Percentage of wholesale revenue 71.00% 60.00%
No customers accounted percentage   69.00%
Accounts Receivable [Member]    
Supplier and Customer Concentration [Line Items]    
No customers accounted percentage 58.00%  
v3.23.2
Commitments and Contingencies (Details) - USD ($)
1 Months Ended 3 Months Ended 6 Months Ended
Nov. 30, 2021
Mar. 31, 2021
Jun. 30, 2023
Jun. 30, 2022
Jun. 30, 2023
Jun. 30, 2022
Commitments and Contingencies [Abstract]            
Ongoing payments   $ 300,000        
Initial service term   5 years        
Investor options to terminate agreements $ 5,000,000          
Net expense     $ 120,000 $ 120,000 $ 240,000 $ 140,000
v3.23.2
Commitments and Contingencies (Details) - Schedule of Estimated Expense
Jun. 30, 2023
USD ($)
License Agreements [Member]  
Schedule of Estimated Expense [Line Items]  
2023 $ 240,000
2024 480,000
2025 480,000
2026 80,000
Total 1,280,000
Sponsorship Agreement [Member]  
Schedule of Estimated Expense [Line Items]  
2023 195,763
2024 160,147
Total $ 355,910
v3.23.2
Legal Proceedings (Details)
6 Months Ended
Jun. 30, 2023
USD ($)
shares
Legal Proceedings [Line Items]  
Attorney legal fees | $ $ 1,250,000
Cash payment from insurance coverage | $ 805,000
Cash payment | $ $ 400,000
Common stock shares | shares 500,000
Common stock shares forfeiture | shares 250,000
Ms. Anderson [Member]  
Legal Proceedings [Line Items]  
Common stock shares | shares 500,000
v3.23.2
Subsequent Events (Details) - USD ($)
6 Months Ended
Aug. 02, 2023
Jun. 30, 2023
Subsequent Event [Line Items]    
Purchase of shares (in Shares)   1
Price per share (in Dollars per share)   $ 1
Purchase of shares (in Shares)   4,000
Conversion price per share (in Dollars per share)   $ 0.1
Floor price conversion price per share (in Dollars per share)   $ 0.05
Owning rate   4.99%
Preferred share dividends rate   50.00%
Market price rate   50.00%
Securities purchase agreement per share (in Dollars per share)   $ 0.47
Stated share percentage   150.00%
Stock price per share (in Dollars per share)   $ 200
Common Stock [Member]    
Subsequent Event [Line Items]    
Conversion price per share (in Dollars per share)   0.1
Series A Stock [Member]    
Subsequent Event [Line Items]    
Price per share (in Dollars per share)   $ 150
Owning rate   19.90%
Preferred share dividends rate   75.00%
Series A Stock [Member] | Common Stock [Member]    
Subsequent Event [Line Items]    
Preferred share dividends rate   12.00%
Series A Stock [Member] | IPO [Member]    
Subsequent Event [Line Items]    
Price per share (in Dollars per share)   $ 100
Subsequent Event [Member] | Series A Stock [Member]    
Subsequent Event [Line Items]    
Purchase of shares (in Shares) 4,000  
Purchase Agreement [Member]    
Subsequent Event [Line Items]    
Purchase of shares (in Shares)   2,000
Total gross proceeds (in Dollars)   $ 1,000,000
Purchase Agreement [Member] | Series A Stock [Member]    
Subsequent Event [Line Items]    
Purchase of shares (in Shares)   10,000
Purchase Agreement [Member] | Subsequent Event [Member]    
Subsequent Event [Line Items]    
aggregate purchase price (in Dollars) $ 400,000  
Individual Holder Share Cap [Member] | Series A Stock [Member] | Common Stock [Member]    
Subsequent Event [Line Items]    
Preferred share dividends rate   19.90%

Fresh Vine Wine (AMEX:VINE)
Historical Stock Chart
Von Apr 2024 bis Mai 2024 Click Here for more Fresh Vine Wine Charts.
Fresh Vine Wine (AMEX:VINE)
Historical Stock Chart
Von Mai 2023 bis Mai 2024 Click Here for more Fresh Vine Wine Charts.