SEC Info℠

Home

Search

My Interests

Help

Sign In

Please Sign In

NewAge, Inc. – ‘10-Q’ for 6/30/19

On:  Thursday, 8/8/19, at 7:31am ET   ·   For:  6/30/19   ·   Accession #:  1493152-19-11832   ·   File #:  1-38014

Previous ‘10-Q’:  ‘10-Q’ on 5/9/19 for 3/31/19   ·   Next:  ‘10-Q’ on 11/14/19 for 9/30/19   ·   Latest:  ‘10-Q’ on 11/9/21 for 9/30/21   ·   1 Reference:  By:  NewAge, Inc. – ‘10-K’ on 3/18/21 for 12/31/20

in

this entire Filing. an “Entity” Search.

Show

Documents searched

and

each “hit”. the 1st “hit”.

↓↑Hints

 Text Wildcards:  ? (any letter/digit),  * (many).  Search Logic:  for Documents:  & (and),  | (or);  for Text:  | (anywhere),  "(&)" (near).  Details... 

  As Of               Filer                 Filing    For·On·As Docs:Size             Issuer                      Filing Agent

 8/08/19  NewAge, Inc.                      10-Q        6/30/19   89:8.1M                                   M2 Compliance/FA

Document/Exhibit                   Description                      Pages   Size 

 1: 10-Q        Quarterly Report                                    HTML    697K 
 2: EX-10.1     Material Contract                                   HTML     43K 
 3: EX-31.1     Certification -- §302 - SOA'02                      HTML     29K 
 4: EX-31.2     Certification -- §302 - SOA'02                      HTML     29K 
 5: EX-32.1     Certification -- §906 - SOA'02                      HTML     27K 
 6: EX-32.2     Certification -- §906 - SOA'02                      HTML     27K 
13: R1          Document and Entity Information                     HTML     56K 
14: R2          Condensed Consolidated Balance Sheets (Unaudited)   HTML    126K 
15: R3          Condensed Consolidated Balance Sheets (Unaudited)   HTML     38K 
                (Parenthetical)                                                  
16: R4          Condensed Consolidated Statements of Operations     HTML     91K 
                and Comprehensive Loss (Unaudited)                               
17: R5          Condensed Consolidated Statements of Stockholders'  HTML     99K 
                Equity (Unaudited)                                               
18: R6          Condensed Consolidated Statements of Cash Flows     HTML    166K 
                (Unaudited)                                                      
19: R7          Nature of Operations and Basis of Presentation      HTML     41K 
20: R8          Significant Accounting Policies                     HTML     32K 
21: R9          Business Combination                                HTML     76K 
22: R10         Other Information                                   HTML     97K 
23: R11         Goodwill and Identifiable Intangible Assets         HTML     93K 
24: R12         Leases                                              HTML     79K 
25: R13         Debt                                                HTML     69K 
26: R14         Stockholders' Equity                                HTML    121K 
27: R15         Stock-Based Compensation                            HTML    137K 
28: R16         Income Taxes                                        HTML     35K 
29: R17         Commitments and Contingencies                       HTML     38K 
30: R18         Related Party Transactions                          HTML     28K 
31: R19         Net Loss Per Share                                  HTML     41K 
32: R20         Financial Instruments and Significant               HTML     40K 
                Concentrations                                                   
33: R21         Segments and Geographic Concentrations              HTML    111K 
34: R22         Subsequent Events                                   HTML     36K 
35: R23         Significant Accounting Policies (Policies)          HTML     42K 
36: R24         Business Combination (Tables)                       HTML     65K 
37: R25         Other Information (Tables)                          HTML    104K 
38: R26         Goodwill and Identifiable Intangible Assets         HTML     91K 
                (Tables)                                                         
39: R27         Leases (Tables)                                     HTML     72K 
40: R28         Debt (Tables)                                       HTML     54K 
41: R29         Stockholders' Equity (Tables)                       HTML    114K 
42: R30         Stock-Based Compensation (Tables)                   HTML    134K 
43: R31         Net Loss Per Share (Tables)                         HTML     41K 
44: R32         Segments and Geographic Information (Tables)        HTML    110K 
45: R33         Nature of Operations and Basis of Presentation      HTML     26K 
                (Details Narrative)                                              
46: R34         Business Combination - (Details Narrative)          HTML     79K 
47: R35         Business Combination - Summary of Earnout           HTML     49K 
                Obligations (Details)                                            
48: R36         Business Combination - Summary of Earnout           HTML     66K 
                Obligations (Details) (Parenthetical)                            
49: R37         Business Combination - Schedule of Pro Forma        HTML     34K 
                Disclosure (Details)                                             
50: R38         Other Information (Details Narrative)               HTML     41K 
51: R39         Other Information - Schedule of Inventories         HTML     35K 
                (Details)                                                        
52: R40         Other Information - Schedule of Prepaid Expenses    HTML     34K 
                and Other Current Assets (Details)                               
53: R41         Other Information - Schedule of Property and        HTML     44K 
                Equipment (Details)                                              
54: R42         Other Information - Schedule of Restricted Cash     HTML     41K 
                and Other (Details)                                              
55: R43         Other Information - Schedule of Other Accrued       HTML     55K 
                Liabilities (Details)                                            
56: R44         Other Information - Schedule of Other Accrued       HTML     28K 
                Liabilities (Details) (Parenthetical)                            
57: R45         Goodwill and Identifiable Intangible Assets         HTML     49K 
                (Details Narrative)                                              
58: R46         Goodwill and Identifiable Intangible Assets -       HTML     36K 
                Summary of Goodwill (Details)                                    
59: R47         Goodwill and Identifiable Intangible Assets -       HTML     51K 
                Schedule of Identifiable Intangible Assets                       
                (Details)                                                        
60: R48         Goodwill and Identifiable Intangible Assets -       HTML     42K 
                Schedule of Amortization of Identifiable                         
                Intangible Assets (Details)                                      
61: R49         Leases (Details Narrative)                          HTML    103K 
62: R50         Leases - Summary of Selling Price and Resulting     HTML     41K 
                Gain On Sale (Details)                                           
63: R51         Leases - Summary of Carrying Value of Operating     HTML     41K 
                Lease Rou Assets (Details)                                       
64: R52         Leases - Summary of Future Minimum Lease Payments   HTML     44K 
                (Details)                                                        
65: R53         Debt (Details Narrative)                            HTML    102K 
66: R54         Debt - Summary of Debt (Details)                    HTML     42K 
67: R55         Debt - Summary of Debt (Details) (Parenthetical)    HTML     38K 
68: R56         Debt - Summary Future Debt Maturities (Details)     HTML     40K 
69: R57         Stockholders' Equity (Details Narrative)            HTML     66K 
70: R58         Stockholders' Equity - Summary of Changes in        HTML    105K 
                Stockholders' Equity (Details)                                   
71: R59         Stock-Based Compensation (Details Narrative)        HTML     76K 
72: R60         Stock-Based Compensation - Summary of Stock Option  HTML     63K 
                Activity (Details)                                               
73: R61         Stock-Based Compensation - Summary of Stock Option  HTML     38K 
                Activity (Details) (Parenthetical)                               
74: R62         Stock-Based Compensation - Summary of Stock         HTML     38K 
                Options Weighted-Average Assumptions (Details)                   
75: R63         Stock-Based Compensation - Schedule of Restricted   HTML     79K 
                Stock Award Activity (Details)                                   
76: R64         Stock-Based Compensation - Schedule of Restricted   HTML     64K 
                Stock Award Activity (Details) (Parenthetical)                   
77: R65         Stock-Based Compensation - Schedule of Stock-based  HTML     35K 
                Compensation Expense (Details)                                   
78: R66         Income Taxes (Details Narrative)                    HTML     43K 
79: R67         Commitments and Contingencies (Details Narrative)   HTML     54K 
80: R68         Related Party Transactions (Details Narrative)      HTML     36K 
81: R69         Net Loss Per Share - Schedule of Loss Per Share     HTML     36K 
                (Details)                                                        
82: R70         Financial Instruments and Significant               HTML     62K 
                Concentrations (Details Narrative)                               
83: R71         Segments and Geographic Concentrations (Details     HTML     40K 
                Narrative)                                                       
84: R72         Segments and Geographic Concentrations - Summary    HTML     42K 
                of Segment Reporting (Details)                                   
85: R73         Segments and Geographic Concentrations - Schedule   HTML     30K 
                of Net revenue by geographic region (Details)                    
86: R74         Subsequent Events (Details Narrative)               HTML     64K 
88: XML         IDEA XML File -- Filing Summary                      XML    161K 
87: EXCEL       IDEA Workbook of Financial Reports                  XLSX    104K 
 7: EX-101.INS  XBRL Instance -- nbev-20190630                       XML   2.46M 
 9: EX-101.CAL  XBRL Calculations -- nbev-20190630_cal               XML    214K 
10: EX-101.DEF  XBRL Definitions -- nbev-20190630_def                XML    824K 
11: EX-101.LAB  XBRL Labels -- nbev-20190630_lab                     XML   1.37M 
12: EX-101.PRE  XBRL Presentations -- nbev-20190630_pre              XML   1.08M 
 8: EX-101.SCH  XBRL Schema -- nbev-20190630                         XSD    245K 
89: ZIP         XBRL Zipped Folder -- 0001493152-19-011832-xbrl      Zip    197K 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 10-Q

(Mark One)

Commission File Number: 001-38014

New Age Beverages Corporation

(Exact Name of Small Business Issuer as Specified in its Charter)

1700 E. 68^th Avenue, Denver, CO 80229

(Former name or former address, if changed since last report)

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

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 [X] 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 [X] NO [  ]

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

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. [X]

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). YES [  ] NO [X]

The registrant had 78,166,042 shares of its common stock, $0.001 par value per share, outstanding as of August 5, 2019.

NEW AGE BEVERAGES CORPORATION

TABLE OF CONTENTS

PART I - FINANCIAL INFORMATION

ITEM 1. Financial Statements.

NEW AGE BEVERAGES CORPORATION

Unaudited Condensed Consolidated Balance Sheets

(In thousands, except par value per share amounts)

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

NEW AGE BEVERAGES CORPORATION

Unaudited Condensed Consolidated Statements of Operations and Comprehensive Loss

(In thousands, except loss per share amounts)

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

NEW AGE BEVERAGES CORPORATION

Unaudited Condensed Consolidated Statements of Stockholders’ Equity

Six Months Ended June 30, 2019 and 2018

(In thousands)

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

NEW AGE BEVERAGES CORPORATION

Unaudited Condensed Consolidated Statements of Cash Flows

Six Months Ended June 30, 2019 and 2018

(In thousands)

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

NEW AGE BEVERAGES CORPORATION

Unaudited Condensed Consolidated Statements of Cash Flows, Continued

Six Months Ended June 30, 2019 and 2018

(In thousands)

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

NEW AGE BEVERAGES CORPORATION

Notes to Unaudited Condensed Consolidated Financial Statements

NOTE 1 — NATURE OF OPERATIONS AND BASIS OF PRESENTATION

Nature of Operations and Segments

New Age Beverages Corporation (the “Company”) was formed under the laws of the State of Washington on April 26, 2010. On December 21, 2018, the Company completed a business combination with Morinda Holdings, Inc., a Utah corporation (“Morinda”), whereby Morinda became a wholly-owned subsidiary of the Company. For further information about the Morinda business combination, please refer to Note 3.

The Company’s chief operating decision maker (the “CODM”), who is the Company’s Chief Executive Officer, allocates resources and assesses performance based on financial information of the Company. The CODM reviews financial information presented for each reporting segment for purposes of making operating decisions and assessing financial performance. As a result of the business combination with Morinda, the Company changed its operating segments to consist of the Morinda segment and the New Age segment beginning in December 2018. After the Morinda business combination, the Company’s CODM began assessing performance and allocating resources based on the financial information of these two reporting segments. The New Age segment was previously comprised of the Brands segment and the DSD segment which are now combined as a single segment as they are operating with a single management team. Accordingly, the Company’s previous segment disclosures have been restated for the three and six months ended June 30, 2018.

The Morinda segment is engaged in the development, manufacturing, and marketing of Tahitian Noni® Juice, MAX and other noni beverages as well as other nutritional, cosmetic and personal care products. The majority of Morinda’s products have a component of the Noni plant, Morinda Citrifolia (“Noni”) as a common element. The Morinda products are sold and distributed in more than 60 countries throughout the world using independent product consultants (“IPC) through a direct to consumer selling network. The New Age segment manufactures, markets and sells a portfolio of healthy beverage brands including XingTea, Marley, Aspen Pure®, Búcha® Live Kombucha, and Coco-Libre. The portfolio is distributed through the Company’s own Direct Store Distribution (“DSD”) network and a hybrid of other routes to market throughout the United States and in 15 countries around the world. The New Age brands are sold in all channels of distribution including Hypermarkets, Supermarkets, Pharmacies, Convenience, Gas and other outlets.

Legal Structure and Consolidation

The Company has four wholly-owned subsidiaries, NABC, Inc., NABC Properties, LLC (“NABC Properties”), New Age Health Sciences Holdings, Inc., and Morinda. NABC, Inc. is a Colorado-based operating company that consolidates performance and financial results of the Company’s subsidiaries and divisions. NABC Properties manages ownership issues for the Company’s facilities (except for those leased by Morinda), and New Age Health Sciences owns the Company’s intellectual property and manages operating performance in the medical and hospital channels.

Basis of Presentation

The unaudited condensed consolidated financial statements, which include the accounts of the Company and its wholly owned subsidiaries, are prepared in conformity with generally accepted accounting principles in the United States of America (“GAAP”). All significant intercompany balances and transactions have been eliminated. The accompanying unaudited condensed consolidated financial statements have been prepared by the Company pursuant to the rules and regulations of the Securities and Exchange Commission (“SEC”) regarding interim financial reporting. Accordingly, certain information and footnote disclosures required by GAAP for complete financial statements have been condensed or omitted in accordance with such rules and regulations. In the opinion of management, all adjustments (consisting of normal recurring adjustments) considered necessary for a fair presentation of the unaudited condensed consolidated financial statements have been included. These unaudited condensed consolidated financial statements for the three and six months ended June 30, 2019 should be read in conjunction with the Company’s audited consolidated financial statements for the fiscal year ended December 31, 2018, included in the Company’s 2018 Annual Report on Form 10-K as filed with the SEC on April 1, 2019 (the “2018 Form 10-K”).

The accompanying condensed consolidated balance sheet and related disclosures as of December 31, 2018 have been derived from the Company’s audited financial statements. The Company’s financial condition as of June 30, 2019, and operating results for the three and six months ended June 30, 2019 are not necessarily indicative of the financial condition and results of operations that may be expected for any future interim period or for the year ending December 31, 2019.

NEW AGE BEVERAGES CORPORATION

Notes to Unaudited Condensed Consolidated Financial Statements

Emerging Growth Company

The accompanying unaudited condensed consolidated financial statements and related footnotes have been prepared in accordance with applicable rules and regulations of the SEC. The Company is an “emerging growth company,” as defined in Section 2(a) of the Securities Act, as modified by the Jumpstart Our Business Startups Act of 2012 (the “JOBS Act”), and it may take advantage of certain exemptions from various reporting requirements that are applicable to other public companies that are not emerging growth companies including, but not limited to, not being required to comply with the auditor attestation requirements of Section 404 of the Sarbanes-Oxley Act of 2002 (the “Sarbanes-Oxley Act”), reduced disclosure obligations regarding executive compensation, and exemptions from the requirements of holding a nonbinding advisory vote on executive compensation and shareholder approval of any golden parachute payments not previously approved. The Company previously elected to opt out of the extended transition period to adopt new or revised accounting standards. Therefore, the Company is required to adopt such standards at the same time as other public companies that are not emerging growth companies. The Company currently expects its status as an emerging growth company will terminate after the year ending December 31, 2019.

Reclassifications

Certain amounts in the previously issued unaudited condensed consolidated financial statements for the three and six months ended June 30, 2018 have been reclassified to conform to the current period financial statement presentation. These reclassifications had no effect on the previously reported net loss, working capital, cash flows and stockholders’ equity.

NOTE 2 — SIGNIFICANT ACCOUNTING POLICIES

Use of Estimates

The preparation of financial statements and related disclosures in conformity with GAAP requires the Company to make judgments, assumptions, and estimates that affect the amounts reported in its consolidated financial statements and accompanying notes. The Company bases its estimates and assumptions on current facts, historical experience, and various other factors that it believes are reasonable under the circumstances, to determine the carrying values of assets and liabilities that are not readily apparent from other sources. The Company’s significant accounting estimates include, but are not necessarily limited to, estimated useful lives for identifiable intangible assets and property and equipment, impairment of goodwill and long-lived assets, valuation assumptions for stock options, warrants and equity instruments issued for goods or services, the allowance for doubtful accounts receivable, inventory obsolescence, the allowance for sales returns and chargebacks, deferred income taxes and the related valuation allowances, and the evaluation and measurement of contingencies. To the extent there are material differences between the Company’s estimates and the actual results, the Company’s future consolidated results of operation will be affected.

Risks and Uncertainties

Inherent in the Company’s business are various risks and uncertainties, including its limited operating history in a rapidly changing industry. These risks include the Company’s ability to manage its rapid growth and its ability to attract new customers and expand sales to existing customers, risks related to litigation, as well as other risks and uncertainties. In the event that the Company does not successfully execute its business plan, certain assets may not be recoverable, certain liabilities may not be paid and investments in its capital stock may not be recoverable. The Company’s success depends upon the acceptance of its expertise in creating products and brands which consumers like and want to buy, development of sales and distribution channels, and its ability to generate significant net revenue and cash flows from the use of this expertise.

Recent Accounting Pronouncements

Recently Adopted Standards. The following recently issued accounting standard was adopted during fiscal year 2019:

In June 2018, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update (“ASU”) 2018-07, “Compensation — Stock Compensation (Topic 718): Improvements to Nonemployee Share-Based Payment Accounting,” which expands the scope of ASC 718 to include share-based payment transactions for acquiring goods and services from non-employees. An entity should apply the requirements of ASC 718 to non-employee awards except for specific guidance on inputs to an option pricing model and the attribution of cost. This new guidance was adopted effective on January 1, 2019. For the six months ended June 30, 2019, the Company granted stock options to non-employees for an aggregate of 25,000 shares of Common Stock with a grant date fair value of $0.1 million. These options vest over three years and resulted in expense recognition of $5,000 for the six months ended June 30, 2019.

Standards Required to be Adopted in Future Years. The following accounting standards are not yet effective; management has not completed its evaluation to determine the impact that adoption of these standards will have on the Company’s consolidated financial statements.

NEW AGE BEVERAGES CORPORATION

Notes to Unaudited Condensed Consolidated Financial Statements

In June 2016, the FASB issued ASU 2016-13, Financial Instruments - Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments. ASU 2016-13 amends the guidance on the impairment of financial instruments. This update adds an impairment model (known as the current expected credit losses model) that is based on expected losses rather than incurred losses. Under the new guidance, an entity recognizes, as an allowance, its estimate of expected credit losses. In November 2018, ASU 2016-13 was amended by ASU 2018-19, Codification Improvements to Topic 326, Financial Instruments – Credit Losses. ASU 2018-19 changes the effective date of the credit loss standards (ASU 2016-13) to fiscal years beginning after December 15, 2021, including interim periods within those fiscal years. Further, the ASU clarifies that operating lease receivables are not within the scope of ASC 326-20 and should instead be accounted for under the new leasing standard, ASC 842. The Company has not yet determined the effect that ASU 2018-19 will have on its results operations, balance sheets or financial statement disclosures.

In January 2017, the FASB issued ASU No. 2017-04, Intangibles - Goodwill and Other (Topic 350): Simplifying the Test for Goodwill Impairment. The amendments in this ASU simplify the subsequent measurement of goodwill by eliminating Step 2 from the goodwill impairment test and eliminating the requirement for a reporting unit with a zero or negative carrying amount to perform a qualitative assessment. Instead, under this ASU, an entity would perform its annual, or interim, goodwill impairment test by comparing the fair value of a reporting unit with its carrying amount and would recognize an impairment charge for the amount by which the carrying amount exceeds the reporting unit’s fair value; however, the loss recognized is not to exceed the total amount of goodwill allocated to that reporting unit. In addition, income tax effects will be considered, if applicable. This ASU is effective for fiscal years, and interim periods within those fiscal years, beginning after December 15, 2019. Early adoption is permitted. The Company is currently evaluating the impact of this ASU on its consolidated financial statements and related disclosures.

NOTE 3 — BUSINESS COMBINATIONS

BWR Merger Agreement

On May 30, 2019, the Company entered into an Agreement and Plan of Merger with Brands Within Reach, LLC, a New York limited liability corporation (“BWR”), the sole owner of BWR, and BWR Acquisition Corp., a newly organized New York corporation that was wholly owned by the Company (“Merger Sub”). As discussed in Note 16, the total consideration was approximately $5.9 million. At the closing on July 10, 2019, the transactions contemplated by the Merger Agreement were completed resulting in the merger of Merger Sub with and into BWR and BWR became a wholly owned subsidiary of the Company. This transaction will be accounted for in the third quarter of 2019 using the acquisition method of accounting based on ASC 805, Business Combinations, and using the fair value concepts set forth in ASC 820, Fair Value Measurement.

In connection with the BWR merger, the Company made a loan to BWR in the amount of $1.0 million. The terms of this loan provided that it would be settled upon the earlier of the closing of the Merger Agreement or upon demand by the Company beginning on December 31, 2019. Since this loan is effectively a deposit for the business combination, it is included in restricted cash and other in the accompanying unaudited condensed consolidated balance sheet as of June 30, 2019.

Morinda Merger Agreement

On December 2, 2018, the Company entered into a Plan of Merger (the “Morinda Merger Agreement”) with Morinda and New Age Health Sciences Holdings, Inc., a newly formed Utah corporation and wholly-owned subsidiary of the Company (“Merger Sub”). On December 21, 2018 (the “Closing Date”), the transactions contemplated by the Morinda Merger Agreement were completed. Merger Sub was merged with and into Morinda and Morinda became a wholly-owned subsidiary of the Company. This transaction is referred to herein as the “Merger”.

Pursuant to the Morinda Merger Agreement, Morinda’s equity holders received (i) $75.0 million in cash; (ii) 2,016,480 shares of the Company’s Common Stock with an estimated fair value on the closing Date of approximately $11.0 million, (iii) 43,804 shares of Series D Preferred Stock (the “Preferred Stock”) providing for the potential payment of up to $15.0 million contingent upon Morinda achieving certain post-closing milestones, as discussed below.

NEW AGE BEVERAGES CORPORATION

Notes to Unaudited Condensed Consolidated Financial Statements

Pursuant to the Certificate of Designations of the Series D Preferred Stock (the “CoD”), the holders of the Preferred Stock are entitled to receive a dividend of up to an aggregate of $15.0 million (the “Milestone Dividend”) if the Adjusted EBITDA (as defined in the CoD) of Morinda is at least $20.0 million for the year ending December 31, 2019. The Milestone Dividend is payable on April 15, 2020. If the Adjusted EBITDA of Morinda is less than $20.0 million, the Milestone Dividend shall be reduced by applying a five-times multiple to the difference between the Adjusted EBITDA target of $20.0 million and actual Adjusted EBITDA for the year ending December 31, 2019. Accordingly, no Milestone Dividend is payable if actual Adjusted EBITDA is $17.0 million or lower. As of June 30, 2019 and December 31, 2018, the estimated fair value of the Milestone Dividend earnout was approximately $6.5 million and $13.1 million, respectively. For the six months ended June 30, 2019, the reduction in the fair value of the Milestone Dividend earnout resulted in an unrealized gain of approximately $6.7 million, which is reflected as a reduction of operating expenses in the accompanying unaudited condensed consolidated statement of operations and comprehensive loss.

The Series D Preferred Stock provides for quarterly dividends to the holders of the Preferred Stock at a rate of 1.5% per annum of the Milestone Dividend amount, payable on a pro rata basis. The Company may pay the Milestone Dividend and /or the annual dividend in cash or in kind, provided that if the Company chooses to pay in kind, the shares of Common Stock issued as payment therefore must be registered under the Securities Act of 1933, as amended (the “Securities Act”). The Preferred Stock shall terminate on April 15, 2020. These quarterly dividends will be reflected as an adjustment to the fair value of the Milestone Dividend earnout liability as the quarterly dividends are settled in future periods. Through June 30, 2019, no quarterly dividends have been paid.

Prior to the Merger, Morinda was an S corporation for U.S. federal and state income tax purposes. Accordingly, Morinda’s taxable earnings were reported on the individual income tax returns of the stockholders who were responsible for payment of the related income tax liabilities. In December 2018, Morinda agreed to distribute to its stockholders approximately $39.6 million of its previously-taxed S corporation earnings whereby distributions are payable (i) up to $25.0 million for which the timing and amount was subject to completion of the Sale Leaseback transaction discussed in Note 6, and (ii) approximately $14.6 million based on the calculation of excess working capital (“EWC”) as of the Closing Date. EWC is the amount by which Morinda’s actual working capital (as defined in the Merger Agreement) on the Closing Date exceeded $25.0 million. The Closing Date balance sheet of Morinda indicated that EWC was approximately $14.6 million as of the Closing Date.

Business Combination Liabilities

Presented below is a summary of the earnout obligations related to the Morinda and Marley business combinations and payables to the former Morinda stockholders as of June 30, 2019 and December 31, 2018 (in thousands):

NEW AGE BEVERAGES CORPORATION

Notes to Unaudited Condensed Consolidated Financial Statements

Pro Forma Disclosures

The following unaudited pro forma financial results for the three and six months ended June 30, 2018 reflects (i) the historical operating results of the Company, and (ii) the unaudited pro forma results of Morinda prior to its acquisition date of December 21, 2018, as if the Morinda business combination had occurred as of January 1, 2018. The pro forma information presented below does not purport to represent what the actual results of operations would have been for the periods indicated, nor does it purport to represent the Company’s future results of operations. The following table summarizes on an unaudited pro forma basis the Company’s results of operations for the three and six months ended June 30, 2018 (in thousands, except per share amounts):

The calculations of pro forma net revenue and pro forma net loss give effect to the pre-acquisition operating results of Morinda based on (i) the historical net revenue and net income (loss) of Morinda, (ii) incremental depreciation and amortization based on the fair value of property, equipment and identifiable intangible assets acquired and the related estimated useful lives, and (iii) recognition of accretion of discounts on obligations with extended payment terms that were assumed in the Morinda business combination.

NEW AGE BEVERAGES CORPORATION

Notes to Unaudited Condensed Consolidated Financial Statements

NOTE 4 — OTHER INFORMATION

Inventories

Inventories consist of the following as of June 30, 2019 and December 31, 2018 (in thousands):

In connection with the Morinda business combination discussed in Note 3, the fair value of work-in-process and finished goods inventories on the Closing Date exceeded the historical carrying value by approximately $2.2 million. This amount represented an element of built-in profit on the Closing Date that is being charged to cost of goods sold as the related inventories are sold. For the three and six months ended June 30, 2019, a portion of the Closing Date inventories were sold which resulted in a charge to cost of goods sold of approximately $0.9 million and $1.7 million, respectively. The remaining Closing Date built-in profit of $0.4 million is expected to be charged to cost of goods sold by the third quarter of 2019.

Prepaid Expenses and Other Current Assets

As of June 30, 2019 and December 31, 2018, prepaid expenses and other current assets consist of the following (in thousands):

Property and Equipment

As of June 30, 2019 and December 31, 2018, property and equipment consisted of the following (in thousands):