NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Note 1. Presentation of Interim Information
The accompanying unaudited consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States for interim financial information and in accordance with the instructions to Form 10-Q and Article 8 of Regulation S-X. Certain information and footnote disclosures normally included in comprehensive financial statements have been condensed or omitted pursuant to such rules and regulations, although the management of Talon International, Inc. and its consolidated subsidiaries (collectively, the “Company”) believes that the disclosures made are adequate to make the information not misleading. These financial statements should be read in conjunction with the audited financial statements and notes thereto included in the Company’s Annual Report on Form 10-K for the year ended December 31, 2015.
Note 2. Summary of Significant Accounting Policies
A complete description of the Company’s Significant Accounting Policies is included in the Company’s Annual Report on Form 10-K for the year ended December 31, 2015, and should be read in conjunction with these unaudited consolidated financial statements. The Significant Accounting Policies noted below are only those policies that have changed materially or have supplemental information included for the periods presented here.
Allowance for Accounts Receivable Doubtful Accounts
The Company is required to make judgments as to the collectibility of accounts receivable based on established aging policy, historical experience and future expectations. The allowances for doubtful accounts represent allowances for customer trade accounts that are estimated to be partially or entirely uncollectible. These allowances are used to reduce gross trade receivables to their net realizable value. The Company records these allowances based on estimates related to the following factors: (i) customer specific allowances; (ii) amounts based upon an aging schedule; and (iii) an estimated amount, based on the Company’s historical experience, for issues not yet identified. Bad debt expense (recoveries), net for the three and six months ended June 30, 2016 were $(19,794) and $(20,046), respectively. Bad debt recoveries, net for the three and six months ended June 30, 2015 were $(9,810) and $(14,857), respectively.
Fair Value Measurements
Fair value is defined as an exit price, representing the amount that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants. As such, fair value is a market-based measurement that should be determined based on assumptions that market participants would use in pricing an asset or a liability. As a basis for considering such assumptions, the guidance under Financial Accounting Standards Board (“FASB”) Accounting Standards Codification (“ASC”) 820, “
Fair Value Measurements and Disclosures
”, establishes a three-tier value hierarchy, which prioritizes the inputs used in the valuation methodologies in measuring fair value:
Level 1 - Observable inputs that reflect quoted prices (unadjusted) for identical assets or liabilities in active markets.
Level 2 - Includes other inputs that are directly or indirectly observable in the marketplace.
Level 3 - Unobservable inputs which are supported by little or no market activity.
The fair value hierarchy also requires an entity to maximize the use of observable inputs and minimize the use of unobservable inputs when measuring fair value.
TALON INTERNATIONAL
, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
The Company’s financial instruments include cash and cash equivalents, accounts receivable, other assets, accounts payable, accrued expenses, revolving line of credit from related party, capital lease obligations and other liabilities. The book value of the financial instruments is representative of their fair values. In accordance with this guidance, the Company measures its cash equivalents at fair value. The Company’s cash equivalents are classified within Level 1. Cash equivalents are valued primarily using quoted market prices utilizing market observable inputs. At June 30, 2016 and December 31, 2015, cash equivalents consisted of money market funds measured at fair value on a recurring basis; fair value of the Company’s money market funds was approximately $642,000 and $860,000, respectively.
Intangible Assets
Intangible assets consist of the
Talo
n trade name acquired in a purchase business combination, patents, licenses, intellectual property rights and technology. Intangible assets acquired in a purchase business combination and determined to have an indefinite useful life are not amortized, but instead are tested for impairment at least annually in accordance with the provisions of ASC 350, “
Intangibles - Goodwill and Other
”. Intangible assets with estimable useful lives are amortized over their respective estimated useful lives using the straight-line method, and are reviewed for impairment in accordance with the provisions of ASC 360, “
Property, Plant and Equipment
”. Costs incurred to renew or extend the term of recognized intangible assets are capitalized and amortized over the useful life of the asset.
The Company applies Accounting Standards Update (“ASU”) 2012-02, “
Intangibles – Goodwill and Other - Testing Indefinite-lived Intangible Assets for Impairment
” to determine whether an impairment is required. The guidance gives companies the option to first perform a qualitative assessment to determine whether it is more likely than not, defined as a likelihood of more than 50%, that an indefinite-lived intangible asset is impaired. If it is determined that it is more likely than not that an impairment exists, then the company is required to estimate the fair value of the indefinite-lived intangible assets and perform a quantitative impairment test in accordance with ASC 350-30. The Company completed the required assessment as of December 31, 2015, and noted no impairment. On an ongoing basis, the Company
monitors for interim triggering events and noted no triggering events that would result in impairment as of June 30, 2016.
From time to time the Company makes investments in product and technical opportunities that are complimentary to or enhancements to its apparel accessories business. During the three and six months ended June 30, 2016, the Company made no investments in property rights complimentary to the Company’s Talon Zipper products and in 2015, the Company invested $14,672 and $20,437 respectively in the acquisition of intellectual property rights complimentary to the Company’s Talon Zipper products. As of June 30, 2016 and December 31, 2015 the Company had accumulated investments of $73,005, for intellectual property rights complimentary to the Company’s Talon Zipper products, which were not yet in service.
TALON INTERNATIONAL
, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Intangible assets as of June 30, 2016 and December 31, 2015 are as follows:
|
|
June 30,
|
|
|
December 31,
|
|
|
|
2016
|
|
|
2015
|
|
|
|
|
|
|
|
|
|
|
Tradename - Talon trademark
|
|
$
|
4,110,751
|
|
|
$
|
4,110,751
|
|
|
|
|
|
|
|
|
|
|
Intellectual property rights
|
|
|
251,727
|
|
|
|
251,727
|
|
Less: Accumulated amortization (10 to 17 years)
|
|
|
(55,072
|
)
|
|
|
(48,530
|
)
|
Intellectual property rights, net
|
|
|
196,655
|
|
|
|
203,197
|
|
Intangible assets, net
|
|
$
|
4,307,406
|
|
|
$
|
4,313,948
|
|
Amortization expense for intangible assets was $3,271 and $6,542, respectively for the three and six months ended June 30, 2016 and 2015.
Classification of Expenses
Costs of Goods Sold
– Cost of goods sold primarily includes expenses related to inventory purchases, customs, duty, freight, overhead expenses and reserves for obsolete inventory. Overhead expenses primarily consist of quality assurance costs, warehouse and operations salaries, and other warehouse expense.
Sales and Marketing Expenses –
Sales and marketing expenses primarily include sales salaries and commissions, travel and entertainment, marketing, advertising and other sales and product development related costs. Marketing and advertising efforts are expensed as incurred.
General and Administrative Expenses
– General and administrative expenses primarily include administrative salaries, employee benefits, professional service fees, facility expenses, information technology costs, investor relations, travel and entertainment, depreciation and amortization, bad debts and other general corporate expenses.
Interest Expense, net
– Interest expense reflects the cost of borrowings, amortization of deferred financing costs and amortization of debt discounts. Interest expense for the three and six months ended June 30, 2016 totaled $156,239 and $307,322, respectively. Interest expense for the three and six months ended June 30, 2015 totaled $106,700 and $201,537, respectively. Interest income consists of earnings from cash held in interest bearing accounts. Interest income for each of the three months ended June 30, 2016 and 2015 was less than $1,000. Interest income for the six months ended June 30, 2016 and 2015 was $914 and $976, respectively.
TALON INTERNATIONAL
, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Foreign Currency Translation
The Company has operations and holds assets in various foreign countries. The local currency is the functional currency for the Company’s subsidiaries in China and India. Assets and liabilities are translated at end-of-period exchange rates while revenues and expenses are translated at the average exchange rates in effect during the period. Equity is translated at historical rates and the resulting cumulative translation adjustments are included as a component of accumulated other comprehensive income (loss) until the translation adjustments are realized. Included in accumulated other comprehensive income was a cumulative foreign currency translation gain of $90,933 and $102,389 as of June 30, 2016 and December 31, 2015, respectively.
Comprehensive Income
Comprehensive income consists of net income and unrealized income (loss) on foreign currency translation adjustments. The foreign currency translation adjustment represents the net currency translation gains and losses related to our China and India subsidiaries, which have not been reflected in the net income for the periods presented.
The Company reports comprehensive income in accordance with Topic 220 “
Comprehensive Income”
, and uses the option provided under ASU 2011-05 “
Presentation of Comprehensive Income
” to present the total of comprehensive income, the components of net income and the components of other comprehensive income in a single continuous statement.
Use of Estimates
The preparation of consolidated financial statements in conformity with generally accepted accounting principles requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the year. The accounting estimates that require the Company’s most significant, difficult and subjective judgments include the valuation allowance for accounts receivable and inventory, the assessment of recoverability of long-lived assets and intangible assets, stock-based compensation and the recognition and measurement of current and deferred income taxes (including the measurement of uncertain tax positions). Actual results could differ materially from the Company’s estimates.
Presentation
In order to facilitate the comparison of financial information, certain amounts reported in the prior year have been reclassified to conform to the current year presentation.
Note 3. New Accounting Pronouncements
In June 2016, the FASB issued Accounting Standards Update No. 2016-13, “
Financial Instruments – Credit Losses
” (Topic 326), which replaces the incurred loss impairment methodology in current GAAP with a methodology that reflects expected credit losses. The update is intended to provide financial statement users with more useful information about expected credit losses. The amended guidance is effective for fiscal years, and interim periods within those years, beginning after December 15, 2019, with early adoption permitted for the fiscal years, and interim periods within those fiscal years, beginning December 15, 2018. Management is currently evaluating the impact of this accounting standard on the Company’s financial statements
TALON INTERNATIONAL
, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
In March 2016, the FASB issued Accounting Standards Update No. 2016-09, “
Compensation-Stock Compensation
(Topic 718): Improvements to Employee Share-Based Payment Accounting.
”
The updated accounting guidance simplifies the accounting for share-based payment award transactions including income tax consequences, classification of awards as either equity or liabilities and classification on the statement of cash flows. The guidance is effective for annual periods beginning after December 15, 2016, and interim periods within those annual periods. Early adoption is permitted for any entity in any interim or annual period. Management is currently evaluating the impact of this accounting standard on the Company’s financial statements.
In February 2016, the FASB issued Accounting Standards Update No. 2016-02 “
Leases
” (Topic 842). The new standard requires lessee recognition on the balance sheet of a right-of-use asset and a lease liability, initially measured at the present value of the lease payments. It further requires recognition in the income statement of a single lease cost, calculated so that the cost of the lease is allocated over the lease term on a generally straight-line basis. Finally, it requires classification of all cash payments within operating activities in the statement of cash flows. It is effective for fiscal years commencing after December 15, 2018 and early adoption is permitted. Management is currently evaluating the impact of this accounting standard on the Company’s financial statements.
In November 2015, the FASB issued ASU 2015-17, “
Balance Sheet Classification of Deferred Taxes
”
. This ASU is part of the FASB's simplification initiative directed at reducing complexity in accounting standards. To simplify presentation, the new guidance requires that all deferred tax assets and liabilities, along with any related valuation allowance, be classified as noncurrent on the balance sheet. As a result, each jurisdiction will now only have one net noncurrent deferred tax asset or liability. The guidance does not change the existing requirement that only permits offsetting within a jurisdiction. For public business entities, the amendments are effective in fiscal years beginning after December 15, 2016, including interim periods within those years. Early adoption is permitted for all entities as of the beginning of an interim or annual reporting period. The guidance may be applied either prospectively, for all deferred tax assets and liabilities, or retrospectively (i.e., reclassifying the comparative balance sheet). Management is currently evaluating the impact of this accounting standard on the Company’s consolidated financial statements and notes thereto, and expects to adopt this guidance in the fiscal year ending December 31, 2016.
In August 2015, the FASB issued ASU 2015-15, “
Presentation and Subsequent Measurement of Debt Issuance Costs Associated with Line-of-Credit Arrangements”
. We previously reported that in April 2015, the FASB issued ASU 2015-03,
Simplifying the Presentation of Debt Issuance Costs
, which simplifies the presentation of debt issuance costs by requiring that debt issuance costs related to a recognized liability be presented in the balance sheet as a direct deduction from the carrying amount of that debt liability, consistent with debt discounts. The amendments in ASU 2015-15 address the absence of authoritative guidance within ASU 2015-03 for debt issuance costs related to line-of-credit arrangements such that the SEC staff would not object to an entity deferring and presenting debt issuance costs as an asset and subsequently amortizing the deferred debt issuance costs ratably over the term of the line-of-credit arrangement, regardless of whether there are any outstanding borrowings on the line-of-credit arrangement. ASU 2015-15 and ASU 2015-03 are effective for financial statements of public business entities issued for fiscal years beginning after December 15, 2015, and interim periods within those fiscal years. Early adoption is permitted for financial statements that have not been previously issued. The Company chose to early adopt the amendment at December 31, 2015. Other than reclassification of debt issuance costs net of amortization from assets to liabilities, no other effect is included on the Company’s financial statements.
TALON INTERNATIONAL
, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
In July 2015, the FASB issued ASU 2015-11, “
Simplifying the Measurement of Inventor
y”, to reduce the complexity in accounting for inventory. This ASU requires entities to measure inventory at the lower of cost or net realizable value, replacing the market value approach that required floor and ceiling considerations. This guidance for public entities is effective for fiscal years beginning after December 15, 2016, with early adoption permitted. The Company is in the process of evaluating the adoption of this ASU, but does not expect this to have a material effect on its financial position, results of operations or cash flows.
N
ote 4.
Net Income Per Shar
e
The following is a reconciliation of the numerators and denominators of the basic and diluted net income per share computations:
|
|
Net income
|
|
|
Shares
|
|
|
Per Share
Amount
|
|
Three months ended June 30, 2016
:
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic net income:
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
$
|
957,698
|
|
|
|
92,271,078
|
|
|
$
|
0.01
|
|
Effect of Dilutive Securities -
|
|
|
|
|
|
|
|
|
|
|
|
|
Options
|
|
|
-
|
|
|
|
1,203,503
|
|
|
|
0.00
|
|
Diluted net income per share
|
|
$
|
957,698
|
|
|
|
93,474,581
|
|
|
$
|
0.01
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended June 30, 2015:
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic net income:
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
$
|
448,507
|
|
|
|
92,267,831
|
|
|
$
|
0.00
|
|
Effect of Dilutive Securities -
|
|
|
|
|
|
|
|
|
|
|
|
|
Options
|
|
|
-
|
|
|
|
1,248,661
|
|
|
|
0.00
|
|
Diluted net income per share
|
|
$
|
448,507
|
|
|
|
93,516,492
|
|
|
$
|
0.00
|
|
|
|
Net income
|
|
|
Shares
|
|
|
Per Share
Amount
|
|
Six months ended June 30, 2016
:
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic net income:
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
$
|
1,006,815
|
|
|
|
92,269,455
|
|
|
$
|
0.01
|
|
Effect of Dilutive Securities -
|
|
|
|
|
|
|
|
|
|
|
|
|
Options
|
|
|
-
|
|
|
|
1,217,178
|
|
|
|
0.00
|
|
Diluted net income per share
|
|
$
|
1,006,815
|
|
|
|
93,486,633
|
|
|
$
|
0.01
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Six months ended June 30, 2015:
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic net income:
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
$
|
289,284
|
|
|
|
92,267,831
|
|
|
$
|
0.00
|
|
Effect of Dilutive Securities -
|
|
|
|
|
|
|
|
|
|
|
|
|
Options
|
|
|
-
|
|
|
|
1,341,100
|
|
|
|
0.00
|
|
Diluted net income per share
|
|
$
|
289,284
|
|
|
|
93,608,931
|
|
|
$
|
0.00
|
|
TALON INTERNATIONAL
, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
For the three and six months ended June 30, 2016, options to purchase 2,855,000 shares of common stock exercisable between $0.04 and $0.11 per share, were outstanding and included in the computation of diluted net income per share. Options to purchase 9,488,600 shares of common stock exercisable between $0.14 and $1.33 per share and warrants to purchase 3,250,000 shares of common stock exercisable between $0.14 and $0.18 per share, were outstanding, but were not included in the computation of diluted net income per share applicable to common stockholders because they would have an antidilutive effect on the net income per share.
For the three and six months ended June 30, 2015, options to purchase 2,691,667 shares of common stock exercisable between $0.04 and $0.11 per share were included in the computation of diluted net income per share; and options to purchase 5,623,600 shares of common stock exercisable between $0.16 and $1.33 per share, were outstanding but were not included in the computation of diluted net income per share because they would have an antidilutive effect on the net income per share.
Note 5. Accounts Receivable
Accounts receivable are included on the consolidated balance sheets net of the allowance for doubtful accounts. The allowance for doubtful accounts at June 30, 2016 and December 31, 2015 was $29,394 and $67,217, respectively.
Note 6. Inventories
Inventories are stated at the lower of cost, determined using the first-in, first-out basis, or market value and are all categorized as finished goods. The costs of inventory include the purchase price, inbound freight and duties, conversion costs and certain allocated production overhead costs. Inventory valuation reserves are recorded for damaged, obsolete, excess and slow-moving inventory. The Company uses estimates to record these reserves. Slow-moving inventory is reviewed by category and may be partially or fully reserved depending on the type of product and the length of time the product has been included in inventory. Reserve adjustments are made for the difference between the cost of the inventory and the estimated market value, if lower, and charged to operations in the period in which the facts that give rise to these adjustments become known. Market value of inventory is estimated based on the impact of market trends, an evaluation of economic conditions and the value of current orders relating to the future sales of this inventory.
Inventories consist of the following:
|
|
June 30,
|
|
|
December 31,
|
|
|
|
2016
|
|
|
2015
|
|
|
|
|
|
|
|
|
|
|
Finished goods
|
|
$
|
692,916
|
|
|
$
|
724,372
|
|
Less: Reserves
|
|
|
(56,186
|
)
|
|
|
(69,012
|
)
|
Total inventories
|
|
$
|
636,730
|
|
|
$
|
655,360
|
|
TALON INTERNATIONAL
, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Note 7. Credit Facilities, Long Term Obligations and Related Party Transactions
Revolving Line of Credit from Related Party
On August 10, 2015, the Company entered into a loan and reimbursement agreement (“Loan Agreement”) with Princess Investment Holdings Inc. (“Princess Investment”). Princess Investment may be deemed an affiliate of Kutula Holdings, Ltd., a significant stockholder of the Company, which also has the contractual right to designate a director to the Company’s Board of
Directors. Pursuant to the Loan Agreement, Princess Investment agreed to make available to the Company a loan of up to $3,000,000 (“Revolving Line of Credit”). Advances under the Loan Agreement accrued interest initially on the unpaid principal balance at an annual rate of 12.5%. Accrued interest on the Revolving Line of Credit was payable monthly beginning September 1, 2015, and the principal amount was payable in monthly installments beginning September 1, 2016 and continuing through the maturity date of August 10, 2018. Pursuant to the Loan Agreement, the Company issued Princess Investment warrants to purchase 1,000,000 shares of the Company’s common stock. The warrants are exercisable immediately upon issuance for a five-year period at an exercise price of $0.18 per share and include a “cashless” exercise option. On August 11, 2015, the Company received an advance from Princess Investment under the Loan Agreement in the amount of $1,500,000, of which $1,440,278 was used to pay off the Term Loan Payable to MUFG Union Bank N.A. on August 12, 2015
(See Retired Union Bank Credit Facilities
). The Company borrowed an additional $500,000 through December 21, 2015, and had an outstanding balance of $2,000,000 under the Revolving Line of Credit from Princess Investment at December 21, 2015.
On December 21, 2015, the Company entered into an amended and restated credit agreement (the “Princess Investment Credit Agreement”) with Princess Investment, which amended the existing Loan Agreement, dated August 10, 2015, with Princess Investment to, among other things, increase the borrowing availability under the Loan Agreement from $3,000,000 to $6,000,000 and extend the maturity date of the loan to December 21, 2020 (the “Maturity Date”). The Princess Investment Credit Agreement requires the Company to comply with certain financial covenants, including a requirement not to incur a loss after taxes (as calculated in accordance with GAAP) of more than $1,000,000 in the aggregate for any two consecutive fiscal quarters, not to incur a loss after taxes for any three consecutive fiscal quarters and not to incur a loss after taxes for any trailing twelve month period ending at the end of any fiscal quarter. For the three and six months ended June 30, 2016, the Company was in compliance with all covenants.
Princess Investment will make advances under the Revolving Line of Credit from time to time as requested by the Company. The Company may prepay the Revolving Line of Credit at any time, and amounts prepaid may be re-borrowed through November 21, 2020. Under the amended terms, the Revolving Line of Credit will accrue interest on the unpaid principal balance at an annual rate of 11.5%. Interest on the Revolving Line of Credit for the period from December 21, 2015 through December 1, 2016 will accrue and be added to principal on December 1, 2016, and thereafter interest will be payable monthly in arrears. No principal payments will be due during the period ending December 31, 2017. Thereafter, principal will be payable $25,000 per month during the twelve months ended December 31, 2018, $35,000 per month during the twelve months ended December 31, 2019 and $50,000 per month during the twelve months ended December 31, 2020, with the remaining outstanding principal amount payable on the Maturity Date. The Princess Investment Credit Agreement continues to require payment of a $60,000 loan fee at maturity.
TALON INTERNATIONAL
, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
The payment and performance of all the indebtedness and other obligations to Princess Investment, including all borrowings under the Princess Investment Credit Agreement, are guaranteed by the subsidiaries Talon Technologies, Inc. and Tag-It Pacific Limited pursuant to a Guaranty Agreement entered into on August 10, 2015, as amended on December 21, 2015. The payment and performance of all of the indebtedness and other obligations to Princess Investment under the Princess Investment Credit Agreement and related agreements are secured by liens on substantially all of the Company’s assets and the assets of the Company’s subsidiary guarantors pursuant to a Pledge and Security Agreement entered into on August 10, 2015, as amended on December 21, 2015.
Pursuant to the Princess Investment Credit Agreement, the Company issued to Princess Investment warrants to purchase 2,000,000 shares of its common stock. The warrants are exercisable immediately upon issuance for a five-year period at an exercise price of $0.18 per share, and include a “cashless” exercise option.
On December 23, 2015, the Company received an advance from Princess Investment under the Princess Investment Credit Agreement in the amount of $2,000,000, of which $1,622,000 was used to pay in full all indebtedness outstanding under the Commercial Credit Agreement, dated December 31, 2013, with MUFG Union Bank N.A., which indebtedness was scheduled to mature on December 31, 2015.
Upon repayment of the indebtedness under the Credit Agreement, Union Bank released its liens on the Company’s assets and those of the Company’s subsidiaries, Princess Investment became the only secured lender, and in addition to the Credit Agreement, the following agreements (the “Security Agreements”) terminated in accordance with their terms: Continuing Guaranties, dated December 31, 2013, executed by the Company’s current subsidiaries, Talon Technologies, Inc. and Tag-It Pacific Limited in favor of Union Bank; Security Agreements, dated December 31, 2013, executed by the Company and its current domestic subsidiary, Talon Technologies, Inc., and Union Bank; a Debenture executed by Tag-It Pacific Limited and Union Bank; an Intercreditor Agreement, dated August 10, 2015, among the Company, Princess Investment and Union Bank; and a Subordination Agreement, dated August 10, 2015, among the Company, Princess Investment and Union Bank.
After consideration of FASB ASC 480 “
Distinguishing Liability and Equity
” and ASC 815 “
Derivatives and Hedging
”,
the Company concluded that the warrants issued to Princess Investment should be recorded as an equity instrument. The fair value of the first one million warrants of $130,000 issued with the debt facility at August 10, 2015 and the fair value of the additional two million warrants of $320,000 issued with this debt facility at December 21, 2015 were valued using the Black-Scholes model. The fair value of the warrants was recorded as additional paid in capital and reflected as a debt discount to the face value of the Revolving Line of Credit, which discount is amortized over the term of the Loan and recognized as additional interest costs as amortized.
TALON INTERNATIONAL
, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
At June 30, 2016, the Company had an outstanding principal balance of approximately $4,246,932 under the Revolving Line of Credit, and approximately $1
,75
0,000 remained in available borrowings under the Revolving Line of Credit as of June 30, 2016.
|
|
June 30,
|
|
|
December 31,
|
|
|
|
2016
|
|
|
2015
|
|
|
|
|
|
|
|
|
|
|
$4,000,000 revolving line of credit from related party and accrued
interest payable per terms under Princess Investment Credit
Agreement through maturity date of December 21, 2020; interest
at a rate per annum of 11.5%
|
|
$
|
4,246,932
|
|
|
$
|
4,011,346
|
|
Less: Debt discounts net of related amortization
|
|
|
(385,071
|
)
|
|
|
(428,114
|
)
|
Less: Deferred financing costs net of related amortization
|
|
|
(81,365
|
)
|
|
|
(90,460
|
)
|
|
|
|
3,780,496
|
|
|
|
3,492,772
|
|
Less: Current portion
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
Revolving line of credit, net of debt discounts, deferred financing
costs and current portion
|
|
$
|
3,780,496
|
|
|
$
|
3,492,772
|
|
Interest expense, net, included on the Company’s Consolidated Statements of Operations and Comprehensive Income is comprised as follows:
|
|
Three Months Ended
|
|
|
Six Months Ended
|
|
|
|
June 30,
|
|
|
June 30,
|
|
|
|
2016
|
|
|
|
2015 (1)
|
|
|
|
2016
|
|
|
|
2015 (1)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revolving line of credit from related party
|
|
$
|
119,474
|
|
|
$
|
-
|
|
|
$
|
235,586
|
|
|
$
|
-
|
|
Revolving credit loan
|
|
|
-
|
|
|
|
35,663
|
|
|
|
-
|
|
|
|
60,702
|
|
Term loan payable
|
|
|
-
|
|
|
|
38,038
|
|
|
|
-
|
|
|
|
81,023
|
|
Amortization of deferred financing costs
|
|
|
4,547
|
|
|
|
31,544
|
|
|
|
9,095
|
|
|
|
57,914
|
|
Amortization of debt discounts
|
|
|
21,521
|
|
|
|
-
|
|
|
|
43,043
|
|
|
|
-
|
|
Total Credit Facilities related
interest expense
|
|
|
145,542
|
|
|
|
105,245
|
|
|
|
287,724
|
|
|
|
199,639
|
|
Other interest expense, net
|
|
|
10,219
|
|
|
|
897
|
|
|
|
18,684
|
|
|
|
922
|
|
Interest expense, net
|
|
$
|
155,761
|
|
|
$
|
106,142
|
|
|
$
|
306,408
|
|
|
$
|
200,561
|
|
(1) Interest expense related to a retired Debt Facility.
Retired Union Bank Credit Facilities
On December 31, 2013, the Company entered into a Commercial Credit Agreement (the “Credit Agreement”) with MUFG Union Bank, N.A. (formerly Union Bank, N.A., “Union Bank”). The Credit Agreement initially provided for a 24 month revolving loan commitment and a 36 month term loan. The term loan was extinguished during the quarter ended September 30, 2015, and the revolving loan commitment with Union Bank paid off on December 23, 2015, using proceeds from related party borrowings (See Revolving Line of Credit from Related Party).
TALON INTERNATIONAL, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
The revolving loan commitment included available borrowings of up to $3,500,000 (the “Revolving Credit Loan”), consisting of revolving loans and a sublimit of letters of credit not to exceed a maximum aggregate principal amount of $1,000,000. Borrowings under the Revolving Credit Loan initially carried interest at a per annum rate of two and one-half percent (2.50%) in excess of a reference rate (“Reference Rate”), which is an index rate determined by Union Bank from time to time as a means of pricing certain extensions of credit. The Reference Rate was 3.25% as of December 31, 2014.
The Credit Agreement initially provided for a term loan in the amount of $5,000,000 (the “Term Loan Payable” and together with the Revolving Credit Loan, the “Union Bank Credit Facilities”). The Term Loan Payable was originally payable in 36 monthly payments of $138,889 beginning January 31, 2014 with interest payable at a per annum rate of two and three-quarters percent (2.75%) in excess of the Reference Rate. The Credit Agreement contained representations and warranties, affirmative, negative and events of default, applicable to the Company and its subsidiaries which were customary for Union Bank Credit Facilities of this type. The Credit Agreement initially contained financial covenants applicable to the Company and its subsidiaries including maintaining a Fixed Charge Coverage Ratio between Adjusted EBITDA and principal and interest payments (as defined in the Credit Agreement) of not less than 1.25:1.00 as of the close of each fiscal quarter and an EBITDA (as defined in the Credit Agreement) of at least $2,750,000 as of the close of each fiscal quarter, for the 12-month period ended as of the last day of the quarter. The Company did not satisfy the previous minimum Fixed Charge Coverage Ratio requirement (1.25:1.00) and the previous minimum EBITDA requirement of $2,750,000 for the 12-month periods ended September 30, 2014 and December 31, 2014, and in connection therewith obtained waivers of such non-compliance from Union Bank for those periods. In exchange for the waivers, the Company paid Union Bank a waiver fee of $10,000, and at December 31, 2014 a prepayment in the amount of $500,000 was made and applied to the principal of the Term Loan Payable and certain provisions of the Credit Agreement were amended.
On March 3, 2015, the Credit Agreement was further amended to change various contractual terms as follows: the Fixed Charge Coverage Ratio requirement was reduced for the periods ended March 31, 2015 to 0.70:1.00 and for June 30, 2015 to 1.00:1.00; the minimum EBITDA requirement for the 12-month period ended as of the last day of each of these quarters during 2015 was reduced from $2,750,000 to $1,750,000; the requirement of no incurrence of a net loss after taxes for more than two consecutive fiscal quarters was changed to be effective January 1, 2015; net principal repayments totaling $600,000 in 2015 were added to the Term Loan Payable scheduled payments ($400,000 were paid during the second quarter of 2015 and the remaining $200,000 were paid during the third quarter of 2015), and excluded from the Fixed Charge Coverage Ratio calculation; the interest rate on the Term Loan Payable and Revolving Credit Loan was increased by 1% effective March 1, 2015; and the Company paid a loan modification fee of $50,000, half of which was paid on March 31, 2015 and the other half was paid on June 30, 2015. Additional legal fees were charged by Union Bank during the first quarter of 2015 in the amount of $6,915. The Company did not satisfy the minimum EBITDA requirement for the 12-month period ended June 30, 2015, due primarily to a $715,000 one-time accrual for severance payments to Lonnie D. Schnell, the Company’s former CEO and board member, that was recognized upon separation during the three months ended June 30, 2015. On August 4, 2015, the Company obtained a waiver from Union Bank of this minimum EBITDA requirement non-compliance and paid Union Bank a waiver fee of $25,000 as a condition to the waiver.
The payment and performance of all indebtedness and other obligations under the Union Bank Credit Facilities were secured by liens on substantially all of the Company assets pursuant to the terms and conditions of security agreements and guaranties executed by the Company and its principle operating subsidiaries including Talon Technologies, Inc. (U.S. operation) and Tag-It Pacific Limited (Hong Kong operation).
TALON INTERNATIONAL, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
On August 10, 2015, the Company entered into an amendment to the Credit Agreement with Union Bank, which provided for the elimination of financial covenants for the remaining term of the Credit Agreement, permitted the Company to incur $3,000,000 of subordinated indebtedness, and required the repayment of the outstanding Term Loan Payable in the principal amount of $1,440,278 plus accrued and unpaid interest by August 31, 2015. In connection with the amendment, the Company incurred approximately $18,000 in legal fees, representing additional financing costs to the Union Bank Credit Facilities. On August 11, 2015, the Company received an advance from Princess Investment, and on August 12, 2015, the Company paid off $1,440,278
in outstanding Term Loan Payable from Union Bank as well as the unpaid interest.
Capital Leases
The Company has financed purchases of furniture and fixtures through various capital lease obligations, these capital lease obligations bear interest at a rate of 8% per annum. Under these obligations, the Company is required to make monthly payments of principal and interest through May 2019.
Capital lease obligations at June 30, 2016 and December 31, 2015 were $71,970 and $82,724, respectively.
Note 8.
Stockholders’ Equity
Authorized Common Stock and Preferred Stock
On November 8, 2013, the Company’s stockholders approved an amendment to the Company’s Certificate of Incorporation to increase the number of shares of common stock authorized to be issued from 100,000,000 to 300,000,000.
The Company’s Certificate of Incorporation presently authorizes the issuance of 3,000,000 shares of Preferred Stock, having a par value of $0.001 per share. No shares of Preferred Stock were outstanding at June 30, 2016 or December 31, 2015.
Note 9.
Stock-Based Compensation
The Company accounts for stock-based awards to employees and directors in accordance with FASB ASC 718, “
Compensation - Stock Compensation
”, which requires the measurement and recognition of compensation expense for all share-based payment awards made to employees and directors based on estimated fair values. Options issued to all other non-employee parties are accounted for in accordance with the provisions of FASB ASC 505-50, “
Equity-Based Payments to Non-Employees
”.
TALON INTERNATIONAL, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Stock Options and Warrants
The Company’s 2008 Stock Incentive Plan initially authorized the issuance of up to 2,500,000 shares of common stock in awards to individuals under the plan. On November 19, 2010, an amendment to the 2008 Stock Incentive Plan increased the authorized shares from 2,500,000 to 4,810,000. On November 8, 2013, the Company’s stockholders approved a further amendment to the 2008 Stock Incentive Plan to increase from 4,810,000 to 15,000,000 the number of shares of common stock that may be issued pursuant to awards under the plan.
The Company’s 2007 Stock Plan was approved by the Company’s stockholders in 2007, and replaced the 1997 Stock Plan that had previously authorized the granting of a variety of stock-based incentive awards. The 2007 Stock Plan authorizes up to 2,600,000 shares of common stock for issuance pursuant to awards granted to individuals under the plan. No further awards will be granted under the 2007 Stock Plan.
The Board of Directors, who determines the recipients and terms of the awards granted, administers the Company’s stock plans. Awards under the Company’s stock plans are generally granted with an exercise price equal to the average market price of the Company’s stock for the five trading days following the date of approval of the grant. Those option awards generally vest over periods determined by the Board of Directors from immediate to 4 years of continuous service and have 10 year contractual terms.
During the three and six months ended June 30, 2016, 120,000 and 4,325,000 options, respectively were granted. During the three and six months ended June 30, 2015, 300,000 and 400,000 options, respectively were granted.
During the three and six months ended June 30, 2016, options were exercised to acquire 6,424 shares of common stock under the 2008 Stock Incentive Plan, and 13,576 shares were retained by the Company in payment of the exercise price of $0.06 weighted average per share and the tax associated with the exercise of the options. At the time of exercise, the intrinsic value of the options exercised was $0.14 per share, and the retained shares had a value of $1,900. No options were exercised during the three and six months ended June 30, 2015.
As of June 30, 2016, the Company had $723,640 of unamortized stock-based compensation expense related to options issued to employees and directors, which will be recognized over the remaining weighted average period of 3.06 years. As of June 30, 2015, unamortized stock-based compensation expense related to options issued to employees and directors was $436,156, which was to be recognized over the weighted average period of approximately 3.19 years.
During the six months ended June 30, 2016, the Company issued warrants to purchase 250,000 shares of the Company’s common stock to an outside services company. The warrants are exercisable immediately upon issuance for a five-year period at an exercise price of $0.14 per share and include a “cashless” exercise provision.
TALON INTERNATIONAL, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
The following table summarizes the activity in the Company’s share-based compensation plans and other share-based grants during the six months ended June 30, 2016.
|
|
Number of
Shares
|
|
|
Weighted Average Exercise Price
|
|
Employees and Directors
|
|
|
|
|
|
|
|
|
Options outstanding - January 1, 2016
|
|
|
8,435,267
|
|
|
$
|
0.18
|
|
Granted
|
|
|
4,205,000
|
|
|
$
|
0.14
|
|
Exercised
|
|
|
-
|
|
|
$
|
-
|
|
Cancelled
|
|
|
-
|
|
|
$
|
-
|
|
Options outstanding – March 31, 2016
|
|
|
12,640,267
|
|
|
$
|
0.17
|
|
Granted
|
|
|
120,000
|
|
|
$
|
0.14
|
|
Exercised
|
|
|
(20,000
|
)
|
|
$
|
0.06
|
|
Cancelled
|
|
|
(396,667
|
)
|
|
$
|
0.17
|
|
Options outstanding – June 30, 2016
|
|
|
12,343,600
|
|
|
$
|
0.17
|
|
Non Employees
|
|
|
|
|
|
|
|
|
Warrants outstanding –January 1, 2016
|
|
|
3,000,000
|
|
|
$
|
0.18
|
|
Granted
|
|
|
250,000
|
|
|
$
|
0.14
|
|
Exercised
|
|
|
-
|
|
|
$
|
-
|
|
Cancelled
|
|
|
-
|
|
|
$
|
-
|
|
Warrants outstanding – March 31, 2016
|
|
|
3,250,000
|
|
|
$
|
0.18
|
|
Granted
|
|
|
-
|
|
|
$
|
-
|
|
Exercised
|
|
|
-
|
|
|
$
|
-
|
|
Cancelled
|
|
|
-
|
|
|
$
|
-
|
|
Warrants outstanding – June 30, 2016
|
|
|
3,250,000
|
|
|
$
|
0.18
|
|
Note 10. Income taxes
Provision for income taxes for the three and six months ended June 30, 2016 was $689,559 and $725,210, respectively. Provision for income taxes for the three and six months ended June 30, 2015 was $218,192 and $137,177, respectively.
Current income taxes receivable were associated with foreign and domestic prepayments net of income tax payable, and totaled $1,960 and $1,953 as of June 30, 2016 and December 31, 2015, respectively.
Current income taxes payable were principally associated with foreign withholdings, funds transfers, and income tax payable from the Company’s Asia operations. Current income taxes payable as of June 30, 2016 and December 31, 2015 totaled $224,938 and $54,921, respectively, and were included in accrued expenses.
Deferred income tax assets, net, totaled $5,525,576 and $6,043,412 as of June 30, 2016 and December 31, 2015, respectively, are included in long term deferred income tax assets, net, and in current deferred income tax assets, net.
Deferred income tax liabilities totaled $4,776 and $5,406 as of June 30, 2016 and December 31, 2015, respectively.
TALON INTERNATIONAL, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Note 11. Commitments and Contingencies
The Company currently has pending claims and complaints that arise in the ordinary course of the Company’s business. The Company believes that it has meritorious defenses to these claims and that the claims are either covered by insurance or would not have a material effect on the Company’s consolidated financial position or results of operations if adversely determined against the Company.
In November 2002, the FASB issued Topics of the FASB ASC 460-10, “
Guarantees
” (“ASC 460-10”) and FASB ASC 850-10, “
Related Party Disclosures
” (“ASC 850-10”). The following is a summary of the Company’s agreements that it has determined are within the scope of ASC 460-10 and ASC 850-10:
|
●
|
In accordance with the bylaws of the Company, and indemnification agreements entered into with the members of the Board of Directors and executive officers, the Company’s officers and directors are indemnified for certain events or occurrences arising as a result of the officer or director serving in such capacity. The term of the indemnification period is for the lifetime of the officer or director. The maximum potential amount of future payments the Company could be required to make under the indemnification provisions of its bylaws and indemnification agreements is unlimited. However, the Company has a director and officer liability insurance policy that reduces its exposure and enables it to recover a portion of any future amounts paid. As a result of its insurance policy coverage, the Company believes the estimated fair value of the indemnification provisions of its bylaws and indemnification agreements is minimal and therefore, the Company has not recorded any related liabilities.
|
|
●
|
The Company enters into indemnification provisions under its agreements with investors and its agreements with other parties in the normal course of business, typically with suppliers, customers and landlords. Under these provisions, the Company generally indemnifies and holds harmless the indemnified party for losses suffered or incurred by the indemnified party as a result of the Company’s activities or, in some cases, as a result of the indemnified party’s activities under the agreement. These indemnification provisions often include indemnifications relating to representations made by the Company with regard to intellectual property rights, and generally survive termination of the underlying agreement. The maximum potential amount of future payments the Company could be required to make under these indemnification provisions is unlimited. The Company has not incurred material costs to defend lawsuits or settle claims related to these indemnification agreements. As a result, the Company believes the estimated fair value of these agreements is minimal and accordingly, the Company has not recorded any related liabilities.
|
Note 12. Segment Reporting and Geographic Information
The Company manufactures and distributes a full range of zipper (Talon Zipper) and trim (Talon Trim) components, which includes stretch technology component products, to specialty retailers and mass merchandisers. The Company’s organization is based on operating divisions representing these major product lines, and the Company’s Chief Operating Decision Makers (“CODM”, identified as the Company’s executive officers with the oversight of Talon’s Board of Directors) use these divisions to assess performance, allocate resources and make other operating decisions.
TALON INTERNATIONAL, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
During 2015, the Company realigned how it reports its operating segments to better conform to the way management views the business. In making this determination, the Company examined how the CODM evaluates the performance of the Company and as such reconsidered the aggregation of reporting segments in accordance with the aggregation criteria under ASC 280,
Segment Reporting
.
As a result of this assessment, the Company has identified and realigned the reporting of its operating segments into two reporting segments (Talon Zipper and Talon Trim) and has reclassified prior period results to reflect these product categories. The Tekfit operating segment results are now aggregated and reported as part of the Trim operating segment.
Information about the assets for each of the reportable segments is not maintained by the Company and therefore is not reviewed by the CODM as assets are reviewed and assessed on a consolidated basis. As a result, information about the assets for each of the reportable segments is not included on the Company’s segment reporting footnote.
As the Company evolves, adjustments may be made as to how the Company allocates resources and analyzes performance, which can result in a change to these segments.
The net revenues and operating margins for the two reporting segments are as follows:
|
|
Three Months ended June 30, 2016
|
|
|
|
Talon
Zipper
|
|
|
Talon
Trim
|
|
|
Talon
Consolidated
|
|
Net sales
|
|
$
|
6,046,684
|
|
|
$
|
8,408,205
|
|
|
$
|
14,454,889
|
|
Cost of goods sold
|
|
|
4,197,417
|
|
|
|
4,805,926
|
|
|
|
9,003,343
|
|
Gross profit
|
|
$
|
1,849,267
|
|
|
$
|
3,602,279
|
|
|
|
5,451,546
|
|
Operating expenses
|
|
|
|
|
|
|
|
|
|
|
3,648,528
|
|
Income from operations
|
|
|
|
|
|
|
|
|
|
$
|
1,803,018
|
|
|
|
Three Months ended June 30, 2015
|
|
|
|
Talon
Zipper
|
|
|
Talon
Trim
|
|
|
Talon
Consolidated
|
|
Net sales
|
|
$
|
8,537,310
|
|
|
$
|
7,249,968
|
|
|
$
|
15,787,278
|
|
Cost of goods sold
|
|
|
6,299,158
|
|
|
|
4,455,161
|
|
|
|
10,754,319
|
|
Gross profit
|
|
$
|
2,238,152
|
|
|
$
|
2,794,807
|
|
|
|
5,032,959
|
|
Operating expenses
|
|
|
|
|
|
|
|
|
|
|
4,260,118
|
|
Income from operations
|
|
|
|
|
|
|
|
|
|
$
|
772,841
|
|
TALON INTERNATIONAL, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
|
|
Six Months ended June 30, 2016
|
|
|
|
Talon
Zipper
|
|
|
Talon
Trim
|
|
|
Talon
Consolidated
|
|
Net sales
|
|
$
|
10,323,068
|
|
|
$
|
15,396,453
|
|
|
$
|
25,719,521
|
|
Cost of goods sold
|
|
|
7,213,827
|
|
|
|
8,889,889
|
|
|
|
16,103,716
|
|
Gross profit
|
|
$
|
3,109,241
|
|
|
$
|
6,506,564
|
|
|
|
9,615,805
|
|
Operating expenses
|
|
|
|
|
|
|
|
|
|
|
7,577,372
|
|
Income from operations
|
|
|
|
|
|
|
|
|
|
$
|
2,038,433
|
|
|
|
Six Months ended June 30, 2015
|
|
|
|
Talon
Zipper
|
|
|
Talon
Trim
|
|
|
Talon
Consolidated
|
|
Net sales
|
|
$
|
13,942,925
|
|
|
$
|
12,652,775
|
|
|
$
|
26,595,700
|
|
Cost of goods sold
|
|
|
10,211,521
|
|
|
|
7,787,313
|
|
|
|
17,998,834
|
|
Gross profit
|
|
$
|
3,731,404
|
|
|
$
|
4,865,462
|
|
|
|
8,596,866
|
|
Operating expenses
|
|
|
|
|
|
|
|
|
|
|
7,969,844
|
|
Income from operations
|
|
|
|
|
|
|
|
|
|
$
|
627,022
|
|
The Company distributes its products internationally and has reporting requirements based on geographic regions. Revenues are attributed to countries based upon customer delivery locations and the net book value of long-lived assets (consisting of property and equipment and intangibles) is attributed to countries based on the location of the assets, as follows:
|
|
Three Months Ended
|
|
|
Six Months Ended
|
|
|
|
June 30,
|
|
|
June 30,
|
|
|
|
2016
|
|
|
2015
|
|
|
2016
|
|
|
2015
|
|
Sales:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Country / Region
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
United States
|
|
$
|
886,992
|
|
|
$
|
939,366
|
|
|
$
|
1,901,559
|
|
|
$
|
1,673,511
|
|
China
|
|
|
4,071,603
|
|
|
|
4,702,275
|
|
|
|
6,772,717
|
|
|
|
7,494,658
|
|
Hong Kong
|
|
|
3,491,266
|
|
|
|
3,131,271
|
|
|
|
6,303,411
|
|
|
|
5,433,105
|
|
Bangladesh
|
|
|
1,379,419
|
|
|
|
1,408,343
|
|
|
|
2,428,717
|
|
|
|
2,477,397
|
|
Vietnam
|
|
|
964,002
|
|
|
|
1,206,436
|
|
|
|
1,891,934
|
|
|
|
1,647,848
|
|
India
|
|
|
680,268
|
|
|
|
823,474
|
|
|
|
1,193,872
|
|
|
|
1,432,592
|
|
Other
|
|
|
2,981,339
|
|
|
|
3,576,113
|
|
|
|
5,227,311
|
|
|
|
6,436,589
|
|
Total
|
|
$
|
14,454,889
|
|
|
$
|
15,787,278
|
|
|
$
|
25,719,521
|
|
|
$
|
26,595,700
|
|
TALON INTERNATIONAL, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
|
|
June 30,
|
|
|
December 31,
|
|
|
|
2016
|
|
|
2015
|
|
Long-lived Assets:
|
|
|
|
|
|
|
|
|
United States
|
|
$
|
4,900,922
|
|
|
$
|
4,793,042
|
|
China
|
|
|
203,870
|
|
|
|
213,887
|
|
Hong Kong
|
|
|
80,802
|
|
|
|
88,912
|
|
Total
|
|
$
|
5,185,594
|
|
|
$
|
5,095,841
|
|
Note 13. Subsequent Events
The Company evaluated subsequent events after the balance sheet date of June 30, 2016 through the date of the filing of this report, and determined that there were no reportable subsequent events.