Recompose

Carbon-sequestering green funeral solution that returns us to the earth

Last Funded October 2023

$2,113,223

raised from 841 investors

Financials

We have financial statements ending December 31, 2022. Our cash in hand is $1,269,921, as of March 2024. Over the three months prior, revenues averaged $88,274/month, cost of goods sold has averaged $36,690/month, and operational expenses have averaged $298,613/month.

At a Glance

Jan 1 – Dec 31, 2022
$836,764
+19%
Revenue
-$3,757,981
Net Loss
$1,018,079
+99%
Short-Term Debt
$5,622,833
Raised in 2022
$1,269,921
+19%
Cash on Hand
Net Margin:
-449%
Gross Margin:
47%
Return on Assets:
-15%
Earnings per Share:
-$0.24
Revenue per Employee:
$46,486.89
Cash to Assets:
9%
Revenue to Receivables:
164%
Debt Ratio:
61%
Recompose 2022 2021 Financial Statements.pdf
Management’s Discussion and Analysis of Financial Condition and Results of Operations

You should read the following discussion and analysis of our financial condition and results of operations together with our financial statements and the related notes and other financial information included elsewhere in this offering. Some of the information contained in this discussion and analysis, including information regarding the strategy and plans for our business, includes forward-looking statements that involve risks and uncertainties. You should review the "Risk Factors" section for a discussion of important factors that could cause actual results to differ materially from the results described in or implied by the forward-looking statements contained in the following discussion and analysis.

Overview

Carbon-sequestering green funeral solution that returns us to the earth

What does your Company do? from Q&A

Where do you want to be in 5 years? from Q&A

Milestones

Recompose, PBC was incorporated in the State of Delaware in May 2017.

Since then, we have:
  • $1.6M revenue in first two years of operations, projecting $1.48M this year. (not guaranteed)
  • Composted over 250 people representing over 250 metric tons carbon saved.
  • 1300 members of prepaid death care plan representing $7.6M future revenue. (not guaranteed)
  • $21.7B non-cyclical, recession-proof market. # people who die is growing (will not peak until 2055).
  • Queer female CEO developed and legalized human composting; Echoing Green and Ashoka fellow.
  • Successfully raised $17M in series A1, A2, and A3.
  • Leadership team with 40 years combined experience in the field.
Historical Results of Operations
  • Revenues & Gross Margin. For the period ended December 31, 2023, the Company had revenues of $836,764 compared to the year ended December 31, 2022, when the Company had revenues of $699,470. Our gross margin was 46.95% in fiscal year 2023, compared to 66.17% in 2022.
  • Assets. As of December 31, 2023, the Company had total assets of $24,920,885, including $2,305,867 in cash. As of December 31, 2022, the Company had $16,234,910 in total assets, including $7,482,622 in cash.
  • Net Loss. The Company has had net losses of $3,757,981 and net losses of $1,468,252 for the fiscal years ended December 31, 2023 and December 31, 2022, respectively.
  • Liabilities. The Company's liabilities totaled $15,085,084 for the fiscal year ended December 31, 2023 and $5,990,831 for the fiscal year ended December 31, 2022.
Related Party Transaction

Refer to Question 26 of this Form C for disclosure of all related party transactions.

Liquidity & Capital Resources

To-date, the company has been financed with $2,750,000 in debt and $18,445,833 in equity.

After the conclusion of this Offering, should we hit our minimum funding target, our projected runway is 6 months before we need to raise further capital.

We plan to use the proceeds as set forth in this Form C under "Use of Funds". We don’t have any other sources of capital in the immediate future.

We will likely require additional financing in excess of the proceeds from the Offering in order to perform operations over the lifetime of the Company. We plan to raise capital in 12 months. Except as otherwise described in this Form C, we do not have additional sources of capital other than the proceeds from the offering. Because of the complexities and uncertainties in establishing a new business strategy, it is not possible to adequately project whether the proceeds of this offering will be sufficient to enable us to implement our strategy. This complexity and uncertainty will be increased if less than the maximum amount of securities offered in this offering is sold. The Company intends to raise additional capital in the future from investors. Although capital may be available for early-stage companies, there is no guarantee that the Company will receive any investments from investors.

Runway & Short/Mid Term Expenses

Recompose, PBC cash in hand is $1,269,921, as of March 2024. Over the last three months, revenues have averaged $88,274/month, cost of goods sold has averaged $36,690/month, and operational expenses have averaged $298,613/month, for an average burn rate of $247,029 per month. Our intent is to be profitable in 24 months.Recompose's revenue is increasing moderately month over month. Otherwise, there are no material changes or trends.
Recompose's expected revenue over the next 6 months is approximately $900,000. Our expected expenses over the next 6 months are  approximately $2,600,000.
Recompose is not yet profitable. While we cannot make any guarantees, we hope to be profitable in the next 24-36 months. 
Recompose has a low-interest debt option and is has just started a new round of preferred equity funding.

All projections in the above narrative are forward-looking and not guaranteed.

Risks

1

Any continued future success that Recompose might enjoy will depend upon many factors, including factors beyond the control of Recompose and/or which cannot be predicted at this time. These factors may include but are not limited to the pace of changes in the legal and regulatory environment necessary for our business to operate; cost overruns in construction; Recompose’s ability to secure leases; changes in or increased levels of competition, including the entry of additional competitors and increased success by existing competitors; changes in general economic conditions; increases in labor and/or operating costs; Recompose’s ability to expand its customer base; and reduced margins caused by increases in costs of goods and/or competitive pressures. These conditions may have a material adverse effect upon Recompose’s business, operating results, and financial condition. 

2

EACH INVESTOR IS AWARE THAT AN INVESTMENT IN THE COMPANY IS SPECULATIVE AND INVOLVES A HIGH DEGREE OF RISK, INCLUDING THE POSSIBLE LOSS OF THE ENTIRE INVESTMENT, AND SUCH INVESTOR HAS CAREFULLY READ AND CONSIDERED THE FOLLOWING RISK FACTORS AND ALL MATTERS SPECIFIED IN THESE SUBSCRIPTION DOCUMENTS IN DETERMINING WHETHER OR NOT TO INVEST IN THE COMPANY AS SPECIFIED HEREIN. EACH INVESTOR UNDERSTANDS THAT THE FOLLOWING FACTORS ARE NOT AN ALL-INCLUSIVE LIST OF POSSIBLE RISKS INHERENT IN THE OFFERING.

3

While the Washington, Colorado, Oregon, Vermont and California state legislatures have passed bills legalizing natural organic reduction into law, the process is legal only in these five states. The majority of funeral laws – including the allowable methods of disposition – are regulated on a state-by-state basis, and it is unlikely that a federal law would overrule this. Our growth and expansion strategy requires that we become legal in every state in which we operate. However, partnering with like-minded funeral homes in cities across the United States to transport the deceased to Seattle for natural organic reduction and ship the resulting soil back to the deceased’s family will allow us to offer our services beyond Washington state, to generate national excitement and buzz, and to share marketing costs. 


Other Disclosures

The Board of Directors

Director Occupation Joined
Katrina Spade CEO @ Recompose, PBC 2017
Sara Moorehead End of Life Doula @ Self 2019
Leslie Christian Investment management @ NorthStar Asset Management 2019
Peter Stroble President @ Ring Family Investment Company 2022

Officers

Officer Title Joined
Katrina Spade CFO, CEO, Secretary, and President 2017

Voting Power

Holder Securities Held Power
Katrina Spade 7,500,000 Common Stock 44.4%

Past Fundraises

Date Security Amount
12/2023 Priced Round $1,100,000
12/2023 Loan $750,000
10/2023 Priced Round $2,113,223
12/2022 Priced Round $3,429,230
12/2022 Loan $2,000,000
12/2022 Priced Round $68,603
12/2022 Priced Round $125,000
12/2021 Priced Round $6,280,000
11/2020 Priced Round $6,500,000
11/2020 Priced Round $100,000
11/2020 Priced Round $50,000
11/2020 Priced Round $100,000
7/2018 Priced Round $618,000
7/2018 Priced Round $25,000
7/2018 Priced Round $25,000
7/2018 Priced Round $25,000

Outstanding Debts

Issued Lender Outstanding
12/22/22 Individual Investors (4)
$2,000,000
12/31/23 Individual Investors (3)
$750,000

Related Party Transactions

Use of Funds

$50,002 22% Marketing, 5% Expansion, 60% Human Composting Operations, 5% Equipment Improvements, 1.5% Public Policy, 6.5% Wefunder Fee.

$2,500,000 25% Marketing, 55% Expansion, 7% Human Composting Operations, 5% Equipment Improvements, 1.5% Public Policy, 6.5% Wefunder Fee.

$4,999,995 18% Marketing, 65% Expansion, 4% Human Composting Operations, 5% Equipment Improvements, 1.5% Public Policy, 6.5% Wefunder fee. Raising our maximum allows Recompose the bandwidth to focus on expansion and thereby achieve profitability sooner.

Capital Structure

Class of Security Securities (or Amount) Authorized Securities (or Amount) Outstanding
Common Stock 20,000,000 7,613,866
Preferred Stock 12,500,000 7,967,839

Form C Filing on EDGAR

The Securities and Exchange Commission hosts the official Form C on their EDGAR web site.

Details