ALPINE 4 TECHNOLOGIES, LTD. AND SUBSIDIARIES
|
CONSOLIDATED STATEMENTS OF CASH FLOWS
|
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine Months Ended September 30,
|
|
|
|
|
|
|
2020
|
|
2019
|
|
|
|
|
|
|
|
|
|
OPERATING
ACTIVITIES:
|
|
|
|
|
|
Net loss
|
|
$
|
(3,712,388)
|
$
|
(1,161,983)
|
|
Adjustments to
reconcile net lossto
|
|
|
|
|
|
net cash
used in operating activities:
|
|
|
|
|
|
|
Depreciation
|
|
|
1,356,304
|
|
710,133
|
|
|
Amortization
|
|
|
226,300
|
|
135,487
|
|
|
Gain on
extinguishment of debt
|
|
(344,704)
|
|
-
|
|
|
Change in fair value
of derivative liabilities
|
|
(2,298,609)
|
|
689,369
|
|
|
Stock issued for
services
|
|
-
|
|
38,644
|
|
|
Change in fair value
of contingent consideration
|
|
(500,000)
|
|
-
|
|
|
Stock issued for
penalty interest
|
|
44,700
|
|
-
|
|
|
Employee stock
compensation
|
|
58,887
|
|
58,667
|
|
|
Amortization of debt
discounts
|
|
507,534
|
|
932,111
|
|
|
Gain on disposal of
discontinued operations
|
|
-
|
|
(2,515,028)
|
|
|
Issuance of
convertible debentures for interest
|
|
-
|
|
128,777
|
|
|
Operating lease
expense
|
|
200,165
|
|
170,409
|
|
|
Bargain purchase
gain
|
|
(64,371)
|
|
-
|
|
|
Impairment loss of
intangible asset and goodwill
|
|
1,111,600
|
|
-
|
|
|
Write off of
inventory
|
|
127,919
|
|
|
|
|
Change in current
assets and liabilities:
|
|
|
|
|
|
|
|
Accounts
receivable
|
|
2,542,306
|
|
(508,081)
|
|
|
|
Inventory
|
|
|
(146,925)
|
|
(478,249)
|
|
|
|
Contract assets
|
|
158,978
|
|
-
|
|
|
|
Prepaid expenses and
other assets
|
|
141,147
|
|
(56,449)
|
|
|
|
Accounts payable
|
|
(661,933)
|
|
346,378
|
|
|
|
Accrued expenses
|
|
159,828
|
|
1,596,304
|
|
|
|
Contract
liabilities
|
|
(71,548)
|
|
-
|
|
|
|
Operating lease
liability
|
|
(189,503)
|
|
(162,405)
|
|
|
|
Deposits
|
|
|
(12,509)
|
|
-
|
|
|
|
Deferred revenue
|
|
-
|
|
(25,287)
|
|
Net cash provided by
(used in) operating activities
|
|
(1,366,822)
|
|
(101,203)
|
|
|
|
|
|
|
|
|
|
INVESTING
ACTIVITIES:
|
|
|
|
|
|
|
Capital
expenditures
|
|
(75,670)
|
|
(48,878)
|
|
|
Cash paid for
acquisitions, net of cash acquired
|
|
(2,513,355)
|
|
(1,967,606)
|
|
Net cash used in
investing activities
|
|
(2,589,025)
|
|
(2,016,484)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
FINANCING
ACTIVITIES:
|
|
|
|
|
|
|
Proceeds from the
sale of common stock
|
|
374,000
|
|
-
|
|
|
Proceeds from
issuances of notes payable, related parties
|
|
47,000
|
|
282,320
|
|
|
Proceeds from
issuances of notes payable, non-related party
|
|
4,644,817
|
|
500,000
|
|
|
Proceeds from
issuances of convertible notes payable
|
|
-
|
|
103,000
|
|
|
Proceeds from
financing lease
|
|
2,000,000
|
|
3,267,000
|
|
|
Repayments of notes
payable, related parties
|
|
(217,822)
|
|
(72,500)
|
|
|
Repayments of notes
payable, non-related party
|
|
(1,745,647)
|
|
(1,579,013)
|
|
|
Repayments of
convertible notes payable
|
|
(270,294)
|
|
(787,700)
|
|
|
Proceeds from
(repayment of) line of credit, net
|
|
(660,764)
|
|
582,046
|
|
|
Cash paid on
financing lease obligations
|
|
(355,094)
|
|
(133,652)
|
|
Net cash provided by
financing activities
|
|
3,816,196
|
|
2,161,501
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NET INCREASE
(DECREASE) IN CASH AND RESTRICTED CASH
|
|
(139,651)
|
|
43,814
|
|
|
|
|
|
|
|
|
|
CASH AND
RESTRICTED CASH, BEGINNING BALANCE
|
|
302,486
|
|
414,516
|
|
|
|
|
|
|
|
|
|
CASH AND
RESTRICTED CASH, ENDING BALANCE
|
$
|
162,835
|
$
|
458,330
|
|
|
|
|
|
|
|
|
|
CASH PAID
FOR:
|
|
|
|
|
|
|
Interest
|
|
|
$
|
2,857,895
|
$
|
1,768,533
|
|
Income taxes
|
|
$
|
-
|
$
|
-
|
|
|
|
|
|
|
|
|
|
SUPPLEMENTAL
DISCLOSURE OF NON-CASH FINANCING
ACTIVITIES:
|
|
|
|
|
Penalty interest
added to debt
|
$
|
15,000
|
$
|
-
|
|
Common stock issued
for convertible note discount and accrued interest
|
$
|
697,332
|
$
|
523,836
|
|
Common stock issued
for debt settlement
|
$
|
330,528
|
$
|
-
|
|
Issuance of note
payable for acquisition
|
$
|
2,300,000
|
$
|
3,450,000
|
|
Debt discount due to
derivative liabilities
|
$
|
-
|
$
|
103,000
|
|
Release of derivative
liability
|
$
|
-
|
$
|
833,743
|
|
ROU asset and
operating lease obligation recognized underTopic 842
|
$
|
193,541
|
$
|
891,413
|
|
Goodwill adjustment
to intangible asset for APF acquisition
|
$
|
-
|
$
|
790,000
|
|
Class C common stock
issued for dividend
|
$
|
-
|
$
|
92,269
|
|
Common stock issued
to settle unpaid salaries
|
$
|
603,463
|
$
|
-
|
|
Equipment purchased
on financing lease
|
$
|
756,990
|
$
|
-
|
|
Other asset
reclassified to fixed asset
|
$
|
86,471
|
$
|
-
|
|
Interest added to
note payable - related party
|
$
|
134,185
|
$
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The
accompanying notes are an integral part of these unaudited
consolidated financial statements.
|
6
Alpine 4 Technologies Ltd.
Notes to Unaudited Consolidated Financial Statements
For the Nine months Ended September 30, 2020
(Unaudited)
Note 1 – Organization and Basis of Presentation
The unaudited financial statements were prepared by Alpine 4
Technologies Ltd. (‘we”, “our”, the "Company"), pursuant to the
rules and regulations of the Securities Exchange Commission
("SEC"). The information furnished herein reflects all adjustments
(consisting of normal recurring accruals and adjustments) which
are, in the opinion of management, necessary to fairly present the
operating results for the respective periods. Certain information
and footnote disclosures normally present in annual financial
statements prepared in accordance with accounting principles
generally accepted in the United States of America ("U.S. GAAP")
were omitted pursuant to such rules and regulations. These
financial statements should be read in conjunction with the audited
financial statements and footnotes included in the Company's Annual
Report on Form 10-K filed with the SEC on June 1, 2020. The results
for the nine months ended September 30, 2020, are not necessarily
indicative of the results to be expected for the year ending
December 31, 2020.
Description of Business
The Company was incorporated under the laws of the State of
Delaware on April 22, 2014. The Company was formed to serve
as a vehicle to affect an asset acquisition, merger, exchange of
capital stock, or other business combination with a domestic or
foreign business. Effective January 1, 2019, the Company
purchased Morris Sheet Metal Corp., an Indiana corporation, JTD
Spiral, Inc. a wholly owned subsidiary of MSM, an Indiana
corporation, Morris Enterprises LLC, an Indiana limited liability
company and Morris Transportation LLC, an Indiana limited liability
company (collectively “Morris”) (see Note 9). Effective
November 6, 2019, the Company purchased Deluxe Sheet Metal, Inc.,
an Indiana corporation, DSM Holding, LLC, an Indiana limited
liability company, and Lonewolf Enterprises, LLC, an Indiana
limited liability company (collectively “Deluxe”) (see Note 9).
Effective February 21, 2020, the Company purchased Excel
Fabrication, LLC., an Idaho Limited Liability Company (“Excel”)
(See Note 9). The Company is a technology holding company
owning seven companies (ALTIA, LLC; Quality Circuit Assembly, Inc.
("QCA"); American Precision Fabricators, Inc., an Arkansas
corporation (“APF”), Morris, Deluxe and Excel.
Note 2 - Summary of Significant Accounting Policies
Principles of consolidation
The consolidated financial statements include the accounts of the
Company and its wholly owned subsidiaries as of September 30, 2020,
and December 31, 2019. Significant intercompany balances and
transactions have been eliminated.
Basis of presentation
The accompanying financial statements present the balance sheets,
statements of operations, stockholders' deficit and cash flows of
the Company. The financial statements have been prepared in
accordance with U.S. GAAP.
Use of estimates
The preparation of financial statements in conformity with U.S.
GAAP requires the Company to make estimates and judgments that
affect the reported amounts of assets and liabilities, revenues and
expenses, and related disclosures of contingent assets and
liabilities. These estimates and judgments are based on
historical information, information that is currently available to
the Company and on various other assumptions that the Company
believes to be reasonable under the
circumstances. Actual results could differ from those
estimates. The ultimate impact from COVID-19 on the Company’s
operations and financial results during 2020 will depend on, among
other things, the ultimate severity and scope of the pandemic, the
pace at which governmental and private travel restrictions and
public concerns about public gatherings will ease, the rate at
which historically large increases in unemployment rates will
decrease, if at all, and whether, and the speed with which the
economy recovers. We are not able to fully quantify the impact that
these factors will have on our financial results during 2020 and
beyond, but expect developments related to COVID-19 to materially
affect the Company’s financial performance in 2020.
7
Reclassification
Certain prior year amounts have been reclassified to conform to the
current period presentation. These reclassifications had no
impact on net earnings and financial position.
Advertising
Advertising costs are expensed when incurred. All advertising
takes place at the time of expense. We have no long-term
contracts for advertising. Advertising expense for all
periods presented were not significant.
Cash
Cash and cash equivalents consist of cash and short-term
investments with original maturities of less than 90
days. As of September 30, 2020, and December 31, 2019,
the Company had no cash equivalents.
The following table provides a reconciliation of cash and
restricted cash reported within the accompanying consolidated
balance sheets that sum to the total of the same such amounts shown
in the consolidated statements of cash flows.
|
|
September 30,
|
|
|
September 30,
|
|
|
2020
|
|
|
2019
|
Cash
|
$
|
162,835
|
|
$
|
251,019
|
Restricted cash included in other non-current assets
|
|
-
|
|
|
207,311
|
Total cash and
restricted cash shown in the consolidated statements of cash
flows
|
$
|
162,835
|
|
$
|
458,330
|
|
|
|
|
|
|
Major Customers
The Company had one customer that made up 7% of accounts receivable
as of September 30, 2020. The Company had one customer that
made up 7% of accounts receivable as of December 31,
2019.
For the nine months ended September 30, 2020, the Company had one
customer that made up 10% of total revenues. For the nine
months ended September 30, 2019, the Company had two customers that
made up 14% and 11%, respectively, of total revenues.
Accounts Receivable
The Company maintains reserves for potential credit losses on
accounts receivable. Management reviews the composition of accounts
receivable and analyzes historical bad debts, customer
concentrations, customer credit worthiness, current economic trends
and changes in customer payment patterns to evaluate the adequacy
of these reserves. Reserves are recorded primarily on a specific
identification basis. As of September 30, 2020, and December
31, 2019, allowance for bad debt was $0 and $0, respectively.
Inventory
Inventory for all subsidiaries, except Deluxe, is valued at
weighted average and first-in; first-out basis for Deluxe.
Management compares the cost of inventory with its net realizable
value and an allowance is made to write down inventory to net
realizable value, if lower. Inventory is segregated into
three areas, raw materials, work-in-process and finished
goods. Inventory, net at September 30, 2020 and December 31,
2019 consists of:
8
|
|
September 30,
|
|
|
December 31,
|
|
|
2020
|
|
|
2019
|
Raw
materials
|
$
|
1,625,530
|
|
$
|
1,791,733
|
Work in
process
|
|
88,224
|
|
|
576,196
|
Finished goods
|
|
715,569
|
|
|
59,972
|
|
|
2,429,323
|
|
|
2,427,901
|
Reserve
|
|
-
|
|
|
(26,659)
|
Inventory, net
|
$
|
2,429,323
|
|
$
|
2,401,242
|
|
|
|
|
|
|
Property and Equipment
Property and equipment are carried at cost less depreciation.
Depreciation and amortization are provided principally on the
straight-line method over the estimated useful lives of the assets,
which range from five years to 39 years as follows:
Maintenance and repair costs are charged against income as
incurred. Significant improvements or betterments are
capitalized and depreciated over the estimated life of the
asset.
Property and equipment consisted of the following as of September
30, 2020 and December 31, 2019:
|
|
September 30,
|
|
|
December 31,
|
|
|
2020
|
|
|
2019
|
Automobiles and
trucks
|
$
|
918,602
|
|
$
|
563,614
|
Machinery and equipment
|
|
5,328,093
|
|
|
3,792,964
|
Office furniture and
fixtures
|
|
119,546
|
|
|
119,526
|
Building
|
|
16,167,000
|
|
|
14,167,000
|
Leasehold
improvements
|
|
-
|
|
|
12,816
|
Total Property and
equipment
|
|
22,533,241
|
|
|
18,655,920
|
Less: Accumulated
depreciation
|
|
(2,854,379)
|
|
|
(1,498,075)
|
Property and
equipment, net
|
$
|
19,678,862
|
|
$
|
17,157,845
|
|
|
|
|
|
|
During the year ended December 31, 2019, the Company
terminated its lease agreement for the building it leased in San
Diego, California which removed $3,895,000 and $294,525 from
building and leasehold improvements, respectively. The lease
of the San Diego building was accounted for as a capital lease.
In addition, as part of the termination, the Company issued
the landlord a note payable in the amount of $2,740,000. (See Note
5)
Purchased Intangibles and Other Long-Lived Assets
The Company amortizes intangible assets with finite lives over
their estimated useful lives, which range between three and fifteen
years as follows:
Customer
lists
|
3 to 15 years
|
Non-compete agreements
|
15 years
|
Software development
|
5 years
|
9
Intangible assets consisted of the following as of September 30,
2020 and December 31, 2019:
|
|
September 30,
|
|
|
December 31,
|
|
|
2020
|
|
|
2019
|
Software
|
$
|
278,474
|
|
$
|
278,474
|
Noncompete
|
|
100,000
|
|
|
100,000
|
Customer lists
|
|
2,781,187
|
|
|
2,861,187
|
Total
Intangible assets
|
|
3,159,661
|
|
|
3,239,661
|
Less: Accumulated
amortization
|
|
(572,843)
|
|
|
(465,043)
|
Intangibles, net
|
$
|
2,586,818
|
|
$
|
2,774,618
|
|
|
|
|
|
|
During the nine months ended September 30, 2020, the Company
determined that due to the loss of a significant customer, the
customer list for APF was impaired and took a charge to earnings of
$671,500.
Expected amortization expense of intangible assets over the next 5
years and thereafter is as follows:
Twelve Months Ending September
30,
|
|
|
2021
|
$
|
490,960
|
2022
|
|
490,960
|
2023
|
|
449,473
|
2024
|
|
154,028
|
2025
|
|
154,028
|
Thereafter
|
|
847,369
|
Total
|
$
|
2,586,818
|
|
|
|
Other long-term assets consisted of the following as of September
30, 2020 and December 31, 2019:
|
|
September 30,
|
|
|
December 31,
|
|
|
2020
|
|
|
2019
|
Deposits
|
$
|
293,327
|
|
$
|
285,927
|
Other
|
|
33,417
|
|
|
33,417
|
|
$
|
326,744
|
|
$
|
319,344
|
|
|
|
|
|
|
Impairment of Long-Lived Assets
The Company accounts for long-lived assets in accordance with the
provisions of Financial Accounting Standards Board ("FASB")
Accounting Standards Codification ("ASC") Topic 360, Accounting
for the Impairment of Long-Lived Assets. This statement
requires that long-lived assets and certain identifiable
intangibles be reviewed for impairment whenever events or changes
in circumstances indicate that the carrying amount of an asset may
not be recoverable. An impairment loss would be recognized
when the estimated future cash flows from the use of the asset are
less than the carrying amount of that asset. During the nine
months ended September 30, 2020, the Company determined that the
customer list for APF was impaired and took a charge to earnings of
$671,500. During all other periods presented, there have been
no impairment losses.
Goodwill
In financial reporting, goodwill is not amortized, but is tested
for impairment annually or whenever events or changes in
circumstances indicate that the carrying amount may not be
recoverable. Events that result in an impairment review
include significant changes in the business climate, declines in
our operating results, or an expectation that the carrying amount
may not be recoverable. We assess potential impairment by
considering present economic conditions as well as future
expectations. All assessments of goodwill impairment are
conducted at the individual reporting unit level. As of
September 30, 2020, and December 31, 2019, the reporting units with
goodwill were QCAand Morris.
The Company used qualitative factors according to ASC 350-20-35-3
to determine whether it is more likely than not that the fair value
of goodwill is less than its carrying amount. During the nine
months ended September 30, 2020, the Company determined that the
goodwill for APF was impaired and took a charge to earnings of
$440,100.
10
Fair Value Measurement
The Company's financial instruments consist of cash and cash
equivalents, accounts receivable, accounts payable, accrued
expenses, convertible notes, notes and line of credit. The
carrying amount of these financial instruments approximates fair
value due either to length of maturity or interest rates that
approximate prevailing market rates unless otherwise disclosed in
these financial statements. For additional information,
please see Note 11 – Derivative Liabilities and Fair Value
Measurements.
Revenue Recognition
On January 1, 2018, the Company adopted ASC Topic 606, Revenue
from Contracts with Customers using the modified retrospective
method applied to those contracts which were not completed as of
January 1, 2018. Results for reporting periods beginning
after January 1, 2018 are presented under ASC Topic 606.
The following is a summary of the revenue recognition policy for
each of the Company’s subsidiaries.
Revenue is
recognized under Topic 606 in a manner that
reasonably reflects the delivery of its services and products to
customers in return for expected consideration and includes the
following elements:
·executed contracts with the Company’s customers that it believes
are legally enforceable;
·identification of performance obligations in the respective
contract;
·determination of the transaction price for each performance
obligation in the respective contract;
·allocation the transaction price to each performance obligation;
and
·recognition of revenue only when the Company satisfies each
performance obligation.
The following is a summary of the revenue recognition policy for
each of the Company’s subsidiaries.
ALTIA
Revenues recorded by ALTIA relate primarily to the Company’s 6th
Sense Auto service. The Company accounts for its revenue by
deferring the total contract amount and recognizing the amounts
over the monthly subscription period, ranging from 12 to 36
months.
QCA and Excel Fabrication
QCA and Excel Fabrication are contract manufacturers and recognize
revenue when the products have been built and control has been
transferred to the customer. If a deposit for product or
service is received prior to completion, the payment is recorded to
deferred revenue until such point the product or services meets our
revenue recognition policy. Management assesses the
materiality and likelihood of warranty work and returns, and
records reserves as needed. For all periods presented,
management determined that the warranty and returns would be
immaterial.
APF
APF is a contract manufacturer and recognizes revenue when the
products have been built and control has been transferred to the
customer. If a deposit for product or service is received
prior to completion, the payment is recorded to deferred revenue
until such point the product or services meets our revenue
recognition policy. Management assesses the materiality and
likelihood of warranty work and returns, and records reserves as
needed. For all periods presented, management determined that
the warranty and returns would be immaterial.
Morris Sheet Metal and Deluxe Sheet
Metal
For our construction contracts, revenue is generally recognized
over time as our performance creates or enhances an asset that the
customer controls as it is created or enhanced. Our fixed price
construction projects generally use a cost-to-cost input method to
measure our progress towards complete satisfaction of the
performance obligation as we believe it best depicts the transfer
of control to the customer which occurs as we incur costs on our
contracts. Under the cost-to-cost measure of progress, the extent
of progress towards completion is measured based on the ratio of
costs incurred to date to the total estimated costs at completion
of the performance obligation. For certain of our revenue
streams, that are performed under time and materials contracts, our
progress towards complete satisfaction of such performance
obligations is measured using an output method as the customer
receives and consumes the benefits of our performance completed to
date. Due to uncertainties inherent in the estimation
process, it is possible that estimates of costs to complete a
performance obligation will be revised in the near-term. For those
performance obligations for which revenue is recognized using a
cost-to-cost input method, changes in total estimated costs, and
related progress towards complete satisfaction of the performance
obligation, are recognized on a cumulative catch-
11
up basis in the period in which the revisions to the estimates are
made. When the current estimate of total costs for a performance
obligation indicate a loss, a provision for the entire estimated
loss on the unsatisfied performance obligation is made in the
period in which the loss becomes evident.
Contract Assets and Contract Liabilities
The timing of revenue recognition may differ from the timing of
invoicing to customers. Contract assets include unbilled amounts
from our construction projects when revenues recognized under the
cost-to-cost measure of progress exceed the amounts invoiced to our
customers, as the amounts cannot be billed under the terms of our
contracts. Such amounts are recoverable from our customers based
upon various measures of performance, including achievement of
certain milestones, completion of specified units or completion of
a contract. In addition, many of our time and materials
arrangements, are billed pursuant to contract terms that are
standard within the industry, resulting in contract assets being
recorded, as revenue is recognized in advance of billings.
Our contract assets do not include capitalized costs to
obtain and fulfill a contract. Contract assets are generally
classified as current within the consolidated balance sheets.
Contract liabilities from our construction contracts arise when
amounts invoiced to our customers exceed revenues recognized under
the cost-to-cost measure of progress. Contract liabilities
additionally include advanced payments from our customers on
certain contracts. Contract liabilities decrease as we recognize
revenue from the satisfaction of the related performance
obligation.
Contract Retentions
As of September 30, 2020, and December 31, 2019, accounts
receivable included retainage billed under terms of our contracts.
These retainage amounts represent amounts which have been
contractually invoiced to customers where payments have been
partially withheld pending the achievement of certain milestones,
satisfaction of other contractual conditions or completion of the
project.
Earnings (loss) per share
Basic earnings (loss) per common share is computed by dividing net
income (loss) available to common shareholders by the
weighted-average number of shares of common stock outstanding
during the period. Diluted earnings per common share is computed by
dividing income available to common shareholders by the
weighted-average number of shares of common stock outstanding
during the period increased to include the number of additional
shares of common stock that would have been outstanding if
potentially dilutive securities had been issued. The only
potentially dilutive securities outstanding during the periods
presented were the convertible debt and options. The
following table illustrates the computation of basic and diluted
EPS for the three and nine months ended September 30, 2020 and
2019:
12
|
|
For the Three
Months Ended September 30,
2020
|
|
For the Three
Months Ended September 30,
2019
|
|
|
Net Income
(Loss)
|
|
Shares
|
|
Per Share
Amount
|
|
|
Net Income
(Loss)
|
|
Shares
|
|
Per Share
Amount
|
Basic EPS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income
(loss) available to stockholders
|
$
|
(1,399,862)
|
|
131,934,084
|
$
|
(0.01)
|
|
$
|
2,805,182
|
|
101,810,802
|
$
|
0.03
|
Effect of Dilutive Securities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Convertible debt
|
|
-
|
|
-
|
|
-
|
|
|
(3,468,509)
|
|
135,458,885
|
|
-
|
Dilute EPS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income
(loss) available to stockholders plus
|
|
|
|
|
|
|
|
|
|
|
|
|
|
assumed
conversions
|
$
|
(1,399,862)
|
|
131,934,084
|
$
|
(0.01)
|
|
$
|
(663,327)
|
|
237,269,687
|
$
|
(0.00)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Nine
Months Ended September 30,
2020
|
|
For the Nine
Months Ended September 30,
2019
|
|
|
Net Income
(Loss)
|
|
Shares
|
|
Per Share
Amount
|
|
|
Net Income
(Loss)
|
|
Shares
|
|
Per Share
Amount
|
Basic EPS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income
(loss) available to stockholders
|
$
|
(3,712,388)
|
|
130,111,673
|
$
|
(0.03)
|
|
$
|
(1,161,983)
|
|
62,450,846
|
$
|
(0.02)
|
Effect of Dilutive Securities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Convertible debt
|
|
(1,557,294)
|
|
8,126,877
|
|
-
|
|
|
-
|
|
-
|
|
-
|
Dilute EPS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income
(loss) available to stockholders plus
|
|
|
|
|
|
|
|
|
|
|
|
|
|
assumed
conversions
|
$
|
(5,269,682)
|
|
138,238,550
|
$
|
(0.04)
|
|
$
|
(1,161,983)
|
|
62,450,846
|
$
|
(0.02)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stock-based compensation
The Company accounts for equity instruments issued in exchange for
the receipt of goods or services in accordance with ASC 718-10,
Compensation – Stock Compensation. Costs are measured
at the estimated fair market value of the consideration received or
the estimated fair value of the equity instruments issued,
whichever is more reliably measurable.
Income taxes
The Company records income taxes under the asset and liability
method, whereby deferred tax assets and liabilities are recognized
based on the future tax consequences attributable to temporary
differences between the financial statement carrying amounts of
existing assets and liabilities and their respective tax bases, and
attributable to operating loss and tax credit carry forwards.
Accounting standards regarding income taxes requires a reduction of
the carrying amounts of deferred tax assets by a valuation
allowance, if based on the available evidence, it is more likely
than not that such assets will not be realized. Accordingly, the
need to establish valuation allowances for deferred tax assets is
assessed at each reporting period based on a more-likely-than-not
realization threshold. This assessment considers, among other
matters, the nature, frequency and severity of current and
cumulative losses, forecasts of future profitability, the duration
of statutory carry forward periods, the Company's experience with
operating loss and tax credit carry forwards not expiring unused,
and tax planning alternatives.
The Company recorded valuation allowances on the net deferred tax
assets. Management will reassess the realization of
deferred tax assets based on the accounting standards for income
taxes each reporting period. To the extent that the financial
results of operations improve, and it becomes more likely than not
that the deferred tax assets are realizable, the Company will be
able to reduce the valuation allowance.
13
Significant judgment is required in evaluating the Company's tax
positions and determining its provision for income taxes. During
the ordinary course of business, there are many transactions and
calculations for which the ultimate tax determination is uncertain.
Accounting standards regarding uncertainty in income taxes provides
a two-step approach to recognizing and measuring uncertain tax
positions. The first step is to evaluate the tax position for
recognition by determining if the weight of available evidence
indicates it is more likely than not that the position will be
sustained on audit, including resolution of related appeals or
litigation processes, if any. The second step is to measure the tax
benefit as the largest amount which is more than 50% likely, based
solely on the technical merits, of being sustained on examinations.
The Company considers many factors when evaluating and estimating
its tax positions and tax benefits, which may require periodic
adjustments, and which may not accurately anticipate actual
outcomes.
Embedded Conversion Features
The Company evaluates embedded conversion features within
convertible debt under ASC 815 Derivatives and Hedging to
determine whether the embedded conversion feature(s) should be
bifurcated from the host instrument and accounted for as a
derivative at fair value with changes in fair value recorded in
earnings. If the conversion feature does not require
derivative treatment under ASC 815, the instrument is evaluated
under ASC 470-20 Debt with Conversion and Other Options for
consideration of any beneficial conversion features.
Related Party Disclosure
ASC 850, Related Party Disclosures, requires companies to
include in their financial statements disclosures of material
related party transactions. The Company discloses all material
related party transactions. Related parties are defined to include
any principal owner, director or executive officer of the Company
and any immediate family members of a principal owner, director or
executive officer.
Recent Accounting Pronouncements
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 was issued to improve financial reporting by requiring earlier
recognition of credit losses on financing receivables and other
financial assets in scope. The new standard represents significant
changes to accounting for credit losses. Full lifetime
expected credit losses will be recognized upon initial recognition
of an asset in scope. The current incurred loss impairment
model that recognizes losses when a probable threshold is met will
be replaced with the expected credit loss impairment method without
recognition threshold. The expected credit losses estimate
will be based upon historical information, current conditions, and
reasonable and supportable forecasts. This ASU as
amended by ASU 2019-10, is effective for fiscal years beginning
after December 15, 2023. The Company is currently
evaluating the effect of this ASU on the Company’s consolidated
financial statements and related disclosures.
In January 2017, the FASB issued ASU
2017-04, Intangibles—Goodwill and Other (Topic
350)—Simplifying the Test for Goodwill Impairment. ASU
2017-04 simplifies the accounting for goodwill impairments by
eliminating the requirement to compare the implied fair value of
goodwill with its carrying amount as part of step two of the
goodwill impairment test referenced in ASC 350, Intangibles
- Goodwill and Other. As a result, an entity should perform its
annual, or interim, goodwill impairment test by comparing the fair
value of a reporting unit with its carrying amount. An impairment
charge should be recognized for the amount by which the carrying
amount exceeds the reporting unit’s fair value. However, the
impairment loss recognized should not exceed the total amount of
goodwill allocated to that reporting unit. ASU 2017-04 is effective
for annual reporting periods beginning after December 15, 2019,
including any interim impairment tests within those annual periods,
with early application permitted for interim or annual goodwill
impairment tests performed on testing dates after January 1, 2017.
The adoption of this ASU did not have a material impact on the
Company’s consolidated financial statements and related
disclosures.
In December 2019, the FASB issued ASU 2019-12, Simplifying the
Accounting for Income Taxes which amends ASC 740 Income
Taxes (ASC 740). This update is intended to simplify accounting
for income taxes by removing certain exceptions to the general
principles in ASC 740 and amending existing guidance to improve
consistent application of ASC 740. This update is effective for
fiscal years beginning after December 15, 2021. The
guidance in this update has various elements, some of which are
applied on a prospective basis and others on a retrospective basis
with earlier application permitted. The Company is currently
evaluating the effect of this ASU on the Company’s consolidated
financial statements and related disclosures.
Other recent accounting pronouncements issued by the FASB,
including its Emerging Issues Task Force, the American Institute of
Certified Public Accountants, and the Securities and Exchange
Commission did not or are not believed by management to have a
material impact on the Company's present or future financial
statements.
14
Note 3 – Going Concern
The accompanying financial statements have been prepared on a going
concern basis. The working capital of the Company is currently
negative and causes doubt as to the ability of the Company to
continue. The Company requires capital for its operational and
marketing activities. The Company's ability to raise
additional capital through the future issuances of common stock is
unknown. The obtainment of additional financing, the successful
development of the Company's plan of operations, and its ultimate
transition to the attainment of profitable operations are necessary
for the Company to continue operations. The ability to successfully
resolve these factors raise substantial doubt about the Company's
ability to continue as a going concern. The financial statements of
the Company do not include any adjustments that may result from the
outcome of these aforementioned uncertainties.
In order to mitigate the risk related with the going concern
uncertainty, the Company has a three-fold plan to resolve these
risks. First, the acquisitions of QCA, Morris, Deluxe and
Excel have allowed for an increased level of cash flow to the
Company. Second, the Company is considering other potential
acquisition targets that, like QCA, Morris, Deluxe and Excel should
increase income and cash flow to the Company. Third, the
Company plans to issue additional shares of common stock for cash
and services during the next 12 months and has engaged professional
service firms to provide advisory services in connection with that
capital raise.
Note 4 – Leases
The Company determines whether a contract is or contains a lease at
inception of the contract and whether that lease meets the
classification criteria of a finance or operating lease. When
available, the Company uses the rate implicit in the lease to
discount lease payments to present value; however, most of the
Company’s leases do not provide a readily determinable implicit
rate. Therefore, the Company must discount lease payments based on
an estimate of its incremental borrowing rate.
As of September 30, 2020, the future minimum financing and
operating lease payments were as follows:
|
|
Finance
|
|
Operating
|
Twelve Months Ending September
30,
|
|
Leases
|
|
Leases
|
2021
|
$
|
1,930,643
|
$
|
400,063
|
2022
|
|
1,958,000
|
|
175,319
|
2023
|
|
1,986,373
|
|
104,648
|
2024
|
|
1,972,499
|
|
106,680
|
2025
|
|
1,896,908
|
|
53,848
|
Thereafter
|
|
18,025,250
|
|
0
|
Total
payments
|
|
27,769,673
|
|
840,558
|
Less:
imputed interest
|
|
(11,294,436)
|
|
(165,966)
|
Total
obligation
|
|
16,475,237
|
|
674,592
|
Less:
current portion
|
|
(621,066)
|
|
(319,703)
|
Non-current capital leases obligations
|
$
|
15,854,171
|
$
|
354,889
|
|
|
|
|
|
Finance Leases
On April 5, 2018, the Company acquired APF. In order to fund
a portion of the acquisition price, the Company simultaneously
entered into a sale leaseback transaction with a third-party lender
whereby the building acquired from APF was sold for $1,900,000, and
leased back to the company for a period of 15 years at a monthly
rate of $15,833, subject to an annual increase of 2% throughout the
term of the lease. The Company had no gain or loss resulting
from the sale of the property, and the resulting lease qualifies as
a capital lease. As a result, the Company has capitalized the
cost of the building and the resulting capital lease obligation
liability of $1,900,000. The payments related to this lease
are reflected in the table above. On October 1, 2020 an amendment
and consent to assignment was executed between the landlord and
Excel and QCA.
On January 1, 2019, the Company acquired Morris. In order to
fund a portion of the acquisition price, the Company simultaneously
entered into a sale leaseback transaction with a third-party lender
whereby the building acquired from Morris was sold for $3,267,000,
and leased back to the company for a period of 15 years at a
monthly rate of $27,500, subject to an annual increase of 2%
throughout the term of the lease. The transaction did not
qualify as a sale and leaseback transaction under Topic 842 and as
such was accounted for as a financing lease. The payments
related to this lease are reflected in the table above.
15
On November 6, 2019, the Company acquired Deluxe. In order to
fund a portion of the acquisition price, the Company simultaneously
entered into a sale leaseback transaction with a third-party lender
whereby the building acquired from Deluxe was sold for $9,000,000,
and leased back to the company for a period of 15 years at a
monthly rate of $75,000, subject to an annual increase of 2.5%
throughout the term of the lease. The transaction did not
qualify as a sale and leaseback transaction under Topic 842 and as
such was accounted for as a financing lease. The payments
related to this lease are reflected in the table above.
On February 21, 2020, the Company acquired Excel. In order to
fund a portion of the acquisition price, the Company simultaneously
entered into a sale leaseback transaction with a third-party lender
whereby the building acquired from Excel was sold for $2,000,000,
and leased back to the Company for a period of 15 years at a
monthly rate of $18,700 for the first five years, subject to annual
increases throughout the term of the lease. The transaction
did not qualify as a sale and leaseback transaction under Topic 842
and as such was accounted for as a financing lease. The
payments related to this lease are reflected in the table
above.
During the nine months ended September 30, 2020, the Company
entered into three finance leases for equipment totaling $756,990.
Each has a 60 month term with an interest rate ranging from 6.7% to
9%.
Operating Leases
The table below presents the lease related assets and liabilities
recorded on the Company’s consolidated balance sheets as of
September 30, 2020 and December 31, 2019:
|
|
|
|
September
30
|
|
December
31,
|
|
|
Classification on Balance Sheet
|
|
2020
|
|
2019
|
Assets
|
|
|
|
|
|
|
Operating lease assets
|
Operating lease right of use assets
|
$
|
653,408
|
$
|
660,032
|
Total
lease assets
|
|
|
$
|
653,408
|
$
|
660,032
|
|
|
|
|
|
|
|
Liabilities
|
|
|
|
|
|
|
Current
liabilities
|
|
|
|
|
|
|
Operating lease liability
|
Current
operating lease liability
|
$
|
319,703
|
$
|
266,623
|
Noncurrent liabilities
|
|
|
|
|
|
Operating lease liability
|
Long-term operating lease liability
|
|
354,889
|
|
403,931
|
Total
lease liability
|
|
$
|
674,592
|
$
|
670,554
|
|
|
|
|
|
|
|
During the nine months ended September 30, 2020, the Company
amended its lease for its office space in Phoenix, Arizona through
March 2025. As a result of this amendment, the Company remeasured
the right of use asset and liability and recorded an additional
$193,541 in right of use asset on the date of the modification.
The lease expense for the nine months ended September 30, 2020 was
$280,613. The cash paid under operating leases during the
nine months ended September 30, 2020 was $245,354 At
September 30, 2020, the weighted average remaining lease terms were
3.10 years and the weighted average discount rate was 15%.
Note 5 – Notes Payable
In May 2018, APF secured a line of credit with Crestmark, providing
for borrowings up to $1,000,000 at a variable interest rate,
collateralized by APF’s outstanding accounts receivable. In
February 2019 the Company moved the Crestmark line of credit to FSW
with a variable interest and collateralized by APF’s accounts
receivable. In January 2020 the Company received a default
notice from Crestmark regarding noncompliance with certain loan
covenants, including but not limited to, QCA’s failure to maintain
a tangible net worth as contained in the loan agreement. QCA’s
credit line with Crestmark totaled $2,800,000 and was restructured
from an ABL line of credit to a ledger line of credit. In
addition, a minimum interest of 7.75% interest was imposed; an exit
fee of 1% through January 31, 2021 and the financial covenant
replaced with a requirement for QCA to maintain a free cash flow of
at least $1.00 beginning with QCA’s financial statements as of
January 31, 2020. The CEO has also validity guaranteed the $2.8
million line of credit with Crestmark. In addition with the
acquisitions of Morris, Deluxe and Excel, the Company secured four
lines of credit with Advanced Energy Capital for borrowings up to
$6,250,000 at variable interest rates, collateralized by their
respective accounts receivable.
16
On February 22, 2018, the Company issued a $3,000,000 note payable
under the Amended and Restated Secured Promissory Note with the
seller of VWES. The note is secured by the assets of VWES and
bears interest at 7% per annum and is due in semi-annual payments
of $150,000 commencing on June 1, 2018, through June 1, 2020. The
remaining principal and accrued interest is due on the 3 year
anniversary. The Company is not current on its payments on
the note. The balance as of September 30, 2020 is
$2,857,500.
On April 5, 2018, the Company issued two secured promissory notes
in the aggregate principal amount of $1,950,000 (“Secured APF
Notes”) as part of the consideration for the purchase of APF.
The Secured APF Notes are secured by the equipment, customer
accounts and intellectual property of the Company, and all of the
products and proceeds from any of the assets of APF. The
Secured APF Notes bear interest at 4.25% per annum and have
aggregate monthly payments of $19,975 for the first 23 months, with
a balloon payment due in April 2020 for the remaining principal and
interest outstanding. During the nine months ended September
30, 2020, the Company amended both of the notes. The
noteholders forgave all $450,000 of the $450,000 convertible notes
(See Note 7) in exchange for an increase in their notes payable of
$67,617. The principal amount of their notes payable was amended to
$1,689,000 at 0% interest with weekly payments of $4,086 and the
balance to be paid on May 27, 2022. The Company recognized a
gain on settlement of debt of $382,384 related to these
transactions. The Company made payments on the note after the
settlement of $62,019. The balance of these notes at
September 30, 2020 was $1,626,981.
On May 3, 2018, the Company entered into an equipment note with a
lender for total borrowings of $630,750, which is secured by the
equipment of APF. The note bears interest at 10.25% per annum
and is payable in weekly payments of $3,795 commencing on the loan
date through May 4, 2022.
In connection with the Morris acquisition in January 2019, the
Company issued three subordinated secured promissory notes for an
aggregate of $3,100,000. The notes bear interest at 4.25% per
annum, require monthly payment for the first 35 months
of $31,755 with any remaining principal and accrued interest
due on the 3 year-anniversary. The Company also issued three
supplemental notes payable for an aggregate of $350,000. The
notes bear interest at 4.25% per annum and are due on the 1-year
anniversary. In May 2020, the Company amended the three
supplemental notes of $116,667 each with the sellers of
Morris. The notes were due January 1, 2020. Each of the
new notes as of the date of amendment had accrued interest of
$2,703. This was added to the note resulting in the principal
amount of each of the new notes equaling to $119,370. The
amendment required an initial payment of $30,000 for each note,
which was made on May 23, 2020, and 8 monthly installments of
$10,000 with one final payment of $13,882 through January
2021. The amended notes have an interest rate of 6%.
In connection with the Deluxe acquisition in November 2019, the
Company issued two subordinated secured promissory notes to the
seller. The first note for $1,900,000 bears interest at 4.25%
per annum, require monthly payment for the first 35 months
of $19,463 with any remaining principal and accrued interest
due on the 3 year-anniversary. The second note for $496,343
bears interest at 8.75% and is due in January 2020. In January
2020, the Company entered into a debt conversion agreement with the
seller which fully settled the second note. (See Note 8)
In connection with the Excel acquisition in February 2020, the
Company issued a subordinated secured promissory note to the
seller. The note for $2,300,000 bears interest at 4.25% per
annum, requires monthly interest only payments for 48 months and is
due February 2024. The ending balance for this loan as of September
30, 2020 was $2,212,362.
In November 2019, in connection with the termination of the lease
for the San Diego building, the Company issued the landlord a note
payable. The note is for $2,740,000, bears interest at 7%
with monthly payments starting at $15,984 and is due in November
2034.
In October and November 2019 the Company entered into two merchant
agreements which are secured by rights to customer receipts until
the loans have been repaid in full and subject to interest rates
ranging from 13% to 20%. Under the terms of these agreements,
the Company will receive the disclosed purchase price of $600,000
and $300,000, respectively and agreed to repay the disclosed
purchased amount of $839,400 and $420,000, respectively. The
merchant lenders collect the purchase amounts at the disclosed
weekly payment rates of $29,978 and $11,667 over a period of 28
weeks and 36 weeks, respectively. These loans were
personally guaranteed by the CEO and COO. Both merchant agreements
were paid in full during the nine months ended September 30,
2020.
In January 2020, the Company entered into a $200,000 term note with
Celtic Capital, Inc. The note is subject to annual interest
which is the greater of 13% or 11% plus the 3 month LIBOR rate and
requires monthly payments of $3,333 over a period of 60 months.
The note is secured by certain equipment of Deluxe.
In connection with the Excel acquisition, the Company entered into
a $425,000 term note with Celtic Capital, Inc. The note is subject
to annual interest which is the greater of 13% or 11% plus the 3
month LIBOR rate and requires monthly payments of $7,083 over a
period of 60 months. The note is secured by certain equipment
of Excel.
17
In October 2019 Morris entered into an equipment finance note for
$107,997 with an interest rate of 9.4% for 48 monthly payments with
Bryn Mawr Equipment Finance Inc.
The Company issued a $48,000 note in January 2020 to a private
investor with an interest rate of 15% with a due date of 1
year.
In April and May 2020 the Company received seven loans under the
Paycheck Protection Program (“PPP”) of the Coronavirus Aid, Relief
and Economic Security (“CARES”) Act totaling $3,896,107.
The loans have terms of 24 months and accrue interest at 1%
per annum. The Company expects some or all of these loans to
be forgiven as provided in the CARES Act.
The outstanding balances for the loans were as follows:
|
|
September 30,
|
|
|
December 31,
|
|
|
2020
|
|
|
2019
|
Lines
of credit, current portion
|
$
|
3,155,341
|
|
$
|
3,816,103
|
Equipment loans,
current portion
|
|
333,405
|
|
|
368,011
|
Term
notes, current portion
|
|
4,005,102
|
|
|
3,849,273
|
Merchant loans
|
|
-
|
|
|
690,784
|
Total current
|
|
7,493,848
|
|
|
8,724,171
|
PPP loans
|
|
3,896,107
|
|
|
-
|
Long-term portion of
equipment loans and term notes
|
11,217,664
|
|
|
9,850,184
|
Total notes
payable
|
$
|
22,607,619
|
|
$
|
18,574,355
|
|
|
|
|
|
|
Future scheduled maturities of outstanding notes payable are as
follows:
Twelve Months Ending September
30,
|
|
|
2021
|
$
|
7,493,848
|
2022
|
|
8,054,830
|
2023
|
|
1,856,918
|
2024
|
|
2,627,594
|
2025
|
|
322,174
|
Thereafter
|
|
2,252,255
|
Total
|
$
|
22,607,619
|
|
|
|
Note 6 – Notes Payable, Related Parties
At September 30, 2020 and December 31, 2019, notes payable due to
related parties consisted of the following:
|
|
September 30,
|
|
|
December 31,
|
|
|
2020
|
|
|
2019
|
Notes
payable; non-interest bearing; due upon demand; unsecured
|
$
|
3,000
|
|
$
|
4,500
|
Note
payable; bearing interest at 8% per annum; due June 30, 2017;
unsecured
|
|
-
|
|
|
7,500
|
Series
of notes payable, bearing interest at rates from 0% to 20% per
annum, with maturity dates from April 2018 to May 2021
unsecured
|
|
300,183
|
|
|
329,820
|
Total notes payable -
related parties
|
$
|
303,183
|
|
$
|
341,820
|
|
|
|
|
|
|
The above notes which are in default as of September 30, 2020 were
due on demand by the lenders as of the date of this
Report.
18
Note 7 – Convertible Notes Payable
At September 30, 2020 and December 31, 2019, convertible notes
payable consisted of the following:
|
|
|
September 30,
|
|
|
December 31,
|
|
|
|
2020
|
|
|
2019
|
Series
of convertible notes payable issued prior to December 31, 2016,
bearing interest at rates of 8% - 20% per annum, with due dates
ranging from April 2016 through October 2017. The outstanding
principal and interest balances are convertible into shares of
Class A common stock at the option of the debt holder at exercise
prices ranging from $0.10 to $1 per share.
|
|
$
|
25,000
|
|
$
|
25,000
|
Secured
convertible notes payable issued to the sellers of QCA on April 1,
2016 for an aggregate of $2,000,000, bearing interest at 5% per
annum, due in monthly payments starting on July 1, 2016 and due in
full on July 1, 2019. On August 6 and 11, 2019, the Company
extended the due date of the two notes to December 31, 2020 and
December 31, 2022, respectively. In May and June 2020, these
convertible notes were amended -- see (A) below. The outstanding
principal and interest balances are convertible after 12 months
into Class A common stock at the option of the debt holder at a
conversion price of $1 per share.
|
|
|
1,352,066
|
|
|
1,324,588
|
Convertible note payable issued in January 2017, bearing interest
at rates of 10% per annum, and due in January 2018. The
outstanding principal and interest balances are convertible into
shares of Class A common stock at the option of the debt holder at
an exercise price of $1 per share.
|
|
|
-
|
|
|
10,000
|
On
April 5, 2018, the Company entered into convertible promissory
notes for an aggregate principal amount of $450,000 as part of the
consideration for the acquisition of APF. The convertible
notes are due in full in 36 months and bear interest at 4.25% per
annum, and are convertible into shares of Class A common stock
after 6 months from the issuance date at a rate of $1 per share.
During the nine months ended September 30, 2020, $450,000 of
convertible notes were forgiven. A gain on settlement of $382,384
was recognized during the nine months ended September 30, 2020.(See
Note 5 and (B) below)
|
|
|
-
|
|
|
450,000
|
On
April 9, 2018, the Company entered into a variable convertible note
for $124,199 with net proceeds of $115,000. The note is due
January 9, 2019 and bears interest at 12% per annum. After
180 days, the note is convertible into shares of the Company's
Class A common stock at a discount of 35% to the average of the
three lowest trading closing prices of the stock for ten days prior
to conversion. In connection with this variable convertible
note, the Company issued 76,670 shares of its Class A common stock,
along with warrants to purchase 153,340 shares of Class A common
stock at an exercise price of $1 per share which are immediately
vested and have a 3 year contractual life. The value of the
common stock and warrants have been recorded as a discount.
|
|
|
-
|
|
|
500
|
On
August 30, 2018, the Company entered into a variable convertible
note for $337,500 with net proceeds of $303,750. The note is
due February 28, 2019 and bears interest at 10% per annum.
The note is immediately convertible into shares of the
Company's Class A common stock at a discount of 42% to the average
of the two lowest trading closing prices of the stock for ten days
prior to conversion. This note was amended in November 2019 to
affect a floor in the conversion price of $0.15 per share. The note
was fully converted as of September 30, 2020.
|
|
|
-
|
|
|
187,681
|
On
October 23, 2018, the Company entered into a variable convertible
note for $220,000 with net proceeds of $198,000. The note is
due December 14, 2018 and bears interest at 10% per annum.
The note is immediately convertible into shares of the
Company's Class A common stock at a discount of 42% to the average
of the two lowest trading closing prices of the stock for ten days
prior to conversion. This note was amended in November 2019 to
affect a floor in the conversion price of $0.15 per share.
The
note was fully converted as of September 30, 2020.
|
|
|
-
|
|
|
115,000
|
19
On
December 7, 2018, the Company entered into a variable convertible
note for $130,000 with net proceeds of $122,200. The note is
due September 7, 2019 and bears interest at 12% per annum.
The note is immediately convertible into shares of the
Company’s Class A common stock at a discount of 40% to the lowest
trading closing prices of the stock for 20 days prior to
conversion. This note was amended in November 2019 to increase the
principal amount by $180,000 due to penalty interest; increased the
interest to 15% and affect a floor in the conversion price of $0.15
per share.
|
|
|
105,000
|
|
|
195,000
|
On
November 6, 2019, the Company issued a convertible note for
$600,000 with net proceeds of $570,000. The note is due
November 6, 2020 and bears interest at 15% per annum. The
note is immediately convertible into shares of the Company's Class
A common stock at a fixed price of $0.15 per share.
|
|
|
505,000
|
|
|
600,000
|
On
November 6, 2019, the Company issued a convertible note for
$350,000. The note is due November 6, 2020 and bears interest
at 15% per annum. The note is immediately convertible into
shares of the Company's Class A common stock at a fixed price of
$0.15 per share.
|
|
|
350,000
|
|
|
350,000
|
On
November 14, 2019, the Company issued a convertible note for
$137,870. The note is due November 13, 2020 and bears
interest at 15% per annum. The note is immediately
convertible into shares of the Company's Class A common stock at a
fixed price of $0.15 per share. The note was fully converted as of
September 30, 2020.
|
|
|
-
|
|
|
137,870
|
On
November 14, 2019, the Company issued convertible note for $35,000.
The note is due November 13, 2020 and bears interest at 15%
per annum. The note is immediately convertible into shares of
the Company's Class A common stock at a fixed price of $0.15 per
share.
|
|
|
35,000
|
|
|
35,000
|
On
November 14, 2019, the Company issued convertible note for
$200,000. The note is due November 13, 2020 and bears
interest at 15% per annum. The note is immediately
convertible into shares of the Company's Class A common stock at a
fixed price of $0.15 per share.
|
|
|
200,000
|
|
|
200,000
|
Total
convertible notes payable
|
|
|
2,572,066
|
|
|
3,630,639
|
Less:
discount on convertible notes payable
|
|
|
(339,299)
|
|
|
(846,833)
|
Total
convertible notes payable, net of discount
|
|
|
2,232,767
|
|
|
2,783,806
|
Less:
current portion of convertible notes payable
|
|
|
(565,813)
|
|
|
(1,110,118)
|
Long-term portion of convertible notes payable
|
|
$
|
1,666,954
|
|
$
|
1,673,688
|
|
|
|
|
|
|
|
(A) In May and June 2020 the Company amended the following seller
notes: The convertible note with Jeff Moss with a
$720,185 balance as of May 4, 2020 was amended to extend the
maturity date to May 4, 2027 at 5% interest with weekly payments of
$2,605. The principal balance was increased to $798,800
and the balance outstanding at September 30, 2020 was $771,054.
The convertible note with Dwight Hargreaves with a $551,001
balance as of June 5, 2020 was amended to extend the maturity date
to June 5, 2026 at 6% interest with weekly payments of $2,316.
The principal balance was increased to $605,464 and the
balance outstanding at September 30, 2020 was $581,013. A
loss on extinguishment of debt of $192,272 was recognized on these
transactions.
(B)The convertible note with Andy Galbach
with an outstanding balance of $450,000 was settled by forgiving
$301,500 of the convertible note in exchange for an amendment of
another note (one of the Secured APF Notes) which was amended to
increase the principal amount by $172,179. The amended note
had an amount of $1,239,000 and accrues interest at 0% with weekly
payments of $2,644 and the balance to be paid on May 27, 2022.
A gain on settlement of $129,321 on the Andy Galbach
promissory note and convertible note was recognized during the nine
months ended September 30, 2020. The convertible note with Carl
Davis with an outstanding balance of $148,500 was settled by
forgiving the entire $148,500 of the convertible note in exchange
for an amendment of another note (one of the Secured APF Notes)
which was amended to decrease the principal amount by $104,562.
The amended note had an amount of $450,000 and accrues
interest at 0% with weekly payments of $1,442 and the balance to be
paid on May 27, 2022. A gain on settlement of $253,063 Carl
Davis promissory note and convertible note was recognized during
the nine months ended September 30, 2020.
20
The discounts on convertible notes payable arise from stock issued
with notes payable, beneficial conversion features, as well as
conversion features of certain convertible notes being treated as
derivative liabilities (see Note 11). The discounts are being
amortized over the terms of the convertible notes payable.
Amortization of debt discounts during the nine months ended
September 30, 2020 and 2019 amounted to $507,534 and $932,111,
respectively, and is recorded as interest expense in the
accompanying consolidated statements of operations. The
unamortized discount balance for these notes was $339,299 as of
September 30, 2020, which is expected to be amortized over the next
12 months.
A summary of the activity in the Company's convertible notes
payable is provided below:
Balance outstanding,
December 31, 2019
|
|
$
|
2,783,806
|
Repayment of
notes
|
|
|
|
|
(270,294)
|
Conversion of notes
payable to common stock
|
|
|
(545,551)
|
Penalty interest
added to convertible note
|
|
|
15,000
|
Convertible note
issued for interest
|
|
|
|
192,272
|
Settlement of
convertible notes
|
|
|
|
(450,000)
|
Amortization of debt
discounts
|
|
|
|
507,534
|
Balance outstanding,
September 30, 2020
|
|
$
|
2,232,767
|
|
|
|
|
|
|
|
Note 8 – Stockholders' Equity
Preferred Stock
The Company is authorized to issue 5,000,000 shares of $.0001 par
value preferred stock.
Series B Preferred Stock
The Company is authorized to issue 100 shares of Series B preferred
stock. The Series B Preferred Stock has a $1.00 stated value
and does not accrue dividends. The Series B has the following
voting rights:
·If at
least one share of Series B Preferred Stock is issued and
outstanding, then the total aggregate issued shares of Series B
Preferred Stock at any given time, regardless of their number,
shall have that number of votes (identical in every other respect
to the voting rights of the holders of all classes of Common Stock
or series of preferred stock entitled to vote at any regular or
special meeting of stockholders) equal to two hundred percent
(200%) of the total voting power of all holders of the Company’s
common and preferred stock then outstanding, but not including the
Series B Preferred Stock.
·If more
than one share of Series B Preferred Stock is issued and
outstanding at any time, then each individual share of Series B
Preferred Stock shall have the voting rights equal to: Two hundred
percent (200%) of the total voting power of all holders of the
Company’s common and preferred stock then outstanding, but not
including the Series B Preferred Stock divided by the number of
shares of Series B Preferred Stock issued and outstanding at the
time of voting.
Upon any liquidation, dissolution or winding-up of the Company,
whether voluntary or involuntary (a "Liquidation"), the Holders of
the Series B Preferred Stock are entitled to receive out of the
assets of the Company for each share of Series B Preferred Stock
then held by the Holder an amount equal to the Stated Value, and
all other amounts in respect thereof then due and payable before
any distribution or payment shall be made to the holders of any
Junior Securities.
21
The Series B Preferred Stock shall be convertible into shares of
the Company's Class A Common Stock only as follows:
·In the
event that the Holder of Series B Preferred Stock ceases to be a
director of the Company, upon such director's resignation or
removal from the board by any means, the shares of Series B
Preferred Stock held by such resigning or removed director shall
convert automatically into that same number of shares of Class A
Common Stock (i.e. on a one-for-one share basis).
·Shares
of Series B Preferred Stock converted into Class A Common Stock,
canceled, or redeemed, shall be canceled and shall have the status
of authorized but unissued shares of undesignated preferred
stock.
As of September 30, 2020 and December 31, 2019, 5 and 0 shares of
preferred stock were outstanding.
Common Stock
Pursuant to the Amended and Restated Certificate of Incorporation,
the Company is authorized to issue three classes of common stock:
Class A common stock, which has one vote per share, Class B common
stock, which has ten votes per share and Class C common stock,
which has five votes per share. Any holder of Class B common
stock may convert his or her shares at any time into shares of
Class A common stock on a share-for-share basis. Otherwise the
voting rights of the two classes of common stock will be
identical. Any holder of Class C common stock may convert 25%
of his or her shares at any time after the 3rd to 6th anniversary
into shares of Class A common stock on a share-for-share basis.
Otherwise the voting rights of the two classes of common stock will
be identical.
The Company had the following transactions in its common stock
during the nine months ended September 30, 2020:
·Issued
6,941,753 Class A common stock for cash for total proceeds of
$374,000;
·Issued
4,648,879 Class A common stock for the conversion of convertible
debt and accrued interest of $697,332;
·Issued
1,617,067 Class A common stock and 1,617,067 Class C common stock
to the Seller of Deluxe for the settlement of debt of $485,120; the
fair value of the stock was $330,528. The Company recognized
a gain on the settlement of debt of $154,592;
·Issued
300,000 Class A common stock with a fair value of $44,700 to a
noteholder as penalty interest; and
·Issued
4,023,088 Class B common stock to settle unpaid salaries of
$603,463.
Stock Options
The Company has issued stock options to purchase shares of the
Company’s Class A common stock issued pursuant to the Company's
2016 Stock Option and Stock Award Plan (the "Plan"). The
Company uses the Black-Scholes option pricing model to estimate the
fair value of stock-based awards on the date of grant and on each
modification date.
22
The following summarizes the stock option activity for the nine
months ended September 30, 2020:
|
|
|
|
|
|
Weighted-
|
|
|
|
|
|
|
|
Weighted-
|
|
Average
|
|
|
|
|
|
|
|
Average
|
|
Remaining
|
|
|
Aggregate
|
|
|
|
|
Exercise
|
|
Contractual
|
|
|
Intrinsic
|
|
Options
|
|
|
Price
|
|
Life
(Years)
|
|
|
Value
|
Outstanding at December 31, 2019
|
1,790,000
|
|
$
|
0.19
|
|
8.10
|
|
$
|
176,445
|
Granted
|
-
|
|
|
|
|
|
|
|
|
Forfeited
|
-
|
|
|
|
|
|
|
|
|
Exercised
|
-
|
|
|
|
|
|
|
|
|
Outstanding at September 30, 2020
|
1,790,000
|
|
$
|
0.19
|
|
7.34
|
|
$
|
-
|
|
|
|
|
|
|
|
|
|
|
Vested and expected to vest
|
|
|
|
|
|
|
|
|
|
at September 30, 2020
|
1,790,000
|
|
$
|
0.19
|
|
7.34
|
|
$
|
-
|
|
|
|
|
|
|
|
|
|
|
Exercisable at September 30, 2020
|
1,175,094
|
|
$
|
0.23
|
|
7.20
|
|
$
|
-
|
The following table summarizes information about options
outstanding and exercisable as of September 30, 2020:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Options Outstanding
|
|
Options Exercisable
|
|
|
|
|
|
Weighted
|
|
|
Weighted
|
|
|
|
|
Weighted
|
|
|
|
|
|
Average
|
|
|
Average
|
|
|
|
|
Average
|
|
Exercise
|
|
Number
|
|
Remaining
|
|
|
Exercise
|
|
Number
|
|
|
Exercise
|
|
Price
|
|
of
Shares
|
|
Life
(Years)
|
|
|
Price
|
|
of
Shares
|
|
|
Price
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
0.05
|
|
979,000
|
|
7.63
|
|
$
|
0.05
|
|
516,313
|
|
$
|
0.05
|
|
0.10
|
|
85,000
|
|
7.53
|
|
|
0.10
|
|
47,813
|
|
|
0.10
|
|
0.13
|
|
388,500
|
|
6.84
|
|
|
0.13
|
|
315,656
|
|
|
0.13
|
|
0.26
|
|
114,000
|
|
6.59
|
|
|
0.26
|
|
99,750
|
|
|
0.26
|
|
0.90
|
|
223,500
|
|
6.52
|
|
|
0.90
|
|
195,563
|
|
|
0.90
|
|
|
|
1,790,000
|
|
|
|
|
|
|
1,175,095
|
|
|
|
During the nine months ended September 30, 2020 and 2019, stock
option expense amounted to $58,887 and $58,667, respectively.
Unrecognized stock option expense as of September 30, 2020 amounted
to $62,493 which will be recognized over a period extending through
December 2022.
Warrants
As of September 30, 2020, the Company had 275,000 warrants
outstanding with a weighted average exercise price of $1.01 and a
weighted average remaining life of 0.48 years.
Note 9 – Business Combinations
Morris
On January 9, 2019, (with an effective date of January 1, 2019) the
Company entered into a Securities Purchase Agreement (the "SPA")
with Morris Sheet Metal Corp., an Indiana corporation, JTD Spiral,
Inc. a wholly owned subsidiary of MSM, an Indiana corporation,
Morris Enterprises LLC, an Indiana limited liability company and
Morris Transportation LLC, an Indiana limited liability company.
This acquisition was considered an acquisition of a business
under ASC 805.
23
A summary of the purchase price allocation at fair value is
below.
|
|
Purchase
Allocation
|
Cash
|
$
|
192,300
|
Accounts receivable
|
|
2,146,541
|
Inventory
|
|
453,841
|
Contract assets
|
|
210,506
|
Property and equipment
|
|
4,214,965
|
Customer list
|
|
490,000
|
Goodwill
|
|
113,592
|
Accounts payable
|
|
(234,236)
|
Accrued expenses
|
|
(351,865)
|
Contract liabilities
|
|
(92,043)
|
Notes payable
|
|
(1,033,695)
|
|
$
|
6,109,906
|
The purchase price was paid as follows:
Cash
|
$
|
2,159,906
|
Seller notes
|
|
3,450,000
|
Acquisition contingency
|
|
500,000
|
|
$
|
6,109,906
|
One year after the closing date, the sellers will calculate monthly
the 85/25 requirement to meet the Construction Industry Exemption
for the Withdraw Liability (WDL). If the calculations verify Morris
Sheet Metal Corp. and/or JTD Spiral, Inc. met the Exemption
requirement for six consecutive months the Company will pay the
sellers a $500,000 success fee. In January 2020, the Company
determined that the conditions were not met; therefore the Company
is no longer required to pay the additional $500,000.
Simultaneous with the purchase of Morris, a building, owned by
Morris prior to the acquisition, was sold in a sale-leaseback
transaction agreement, whereby the building was leased from the
buyer for 15 years. The proceeds from the sale-leaseback of
$3,267,000 were used to fund the cash consideration to the
sellers. The building and the lease is being treated as a
financing lease (see Note 4).
Deluxe
On November 6, 2019, the Company purchased Deluxe Sheet Metal,
Inc., an Indiana corporation, DSM Holding, LLC, an Indiana limited
liability company, and Lonewolf Enterprises, LLC, an Indiana
limited liability company (collectively “Deluxe”) This acquisition
was considered an acquisition of a business under ASC 805.
A summary of the purchase price allocation at fair value is
below.
|
|
Purchase
Allocation
|
Cash
|
$
|
140,948
|
Accounts receivable
|
|
2,785,454
|
Inventory
|
|
736,312
|
Prepaid expenses and other current assets
|
|
61,320
|
Contract assets
|
|
350,138
|
Property and equipment
|
|
9,502,045
|
Customer list
|
|
1,050,000
|
Accounts payable
|
|
(1,122,317)
|
Accrued expenses and other current liabilities
|
(163,891)
|
Contract liabilities
|
|
(155,016)
|
Notes payable
|
|
(7,544,871)
|
Bargain purchase gain
|
|
(2,143,779)
|
|
$
|
3,496,343
|
The Company recognized a bargain purchase gain of $2,143,779 on the
acquisition of Deluxe due to the seller being motivated to sell in
order to focus his time and effort on another business venture.
The purchase price was paid as follows:
24
Cash
|
$
|
1,100,000
|
Seller notes
|
|
2,396,343
|
|
$
|
3,496,343
|
Simultaneous with the purchase of Deluxe, a building, owned by
Deluxe prior to the acquisition, was sold in a sale-leaseback
transaction agreement, whereby the building was leased from the
buyer for 15 years. The proceeds from the sale-leaseback of
$9,000,000 were used to fund the cash consideration to the
sellers. The building and the lease is being treated as a
financing lease (see Note 4).
Excel
On February 21, 2020, the Company purchased Excel Fabrication,
LLC., an Idaho Limited Liability Company (“Excel”). This
acquisition was considered an acquisition of a business under ASC
805.
A summary of the purchase price allocation at fair value is below.
The business combination accounting is not yet complete and the
amounts assigned to assets acquired and liabilities assumed are
provisional. Therefore, this may result in future adjustments
to the provisional amounts as information is obtained about facts
and circumstances that existed at the acquisition date.
|
|
Purchase
Allocation
|
Cash
|
$
|
174,283
|
Accounts receivable
|
|
1,943,480
|
Inventory
|
|
9,075
|
Property and
equipment
|
|
2,958,190
|
Customer list
|
|
710,000
|
Accounts payable
|
|
(340,151)
|
Accrued expenses and
other current liabilities
|
(262,506)
|
Bargain purchase
gain
|
|
(64,371)
|
|
$
|
5,128,000
|
|
|
|
The Company recognized a bargain purchase gain of
$64,371 on the acquisition of Excel due to the seller being
motivated to sell in order to focus his time and effort on another
business venture.
The purchase price was paid as follows:
Cash
|
$
|
2,600,000
|
Contingent
consideration
|
|
228,000
|
Seller notes
|
|
2,300,000
|
|
$
|
5,128,000
|
|
|
|
As part of the purchase price, the Company is also liable to the
seller for royalty payments over a period of 5 years whenever
revenues exceed certain thresholds as provided for in the purchase
agreement at rates ranging from 2% to 7%.
Simultaneous with the purchase of Excel, a building, owned by Excel
prior to the acquisition, was sold in a sale-leaseback transaction
agreement, whereby the building was leased from the buyer for 15
years. The proceeds from the sale-leaseback of $2,000,000
were used to fund the cash consideration to the seller. The
building and the lease is being treated as a financing lease (see
Note 4).
The following are the unaudited pro forma results of operations for
the nine months ended September 30, 2020 and 2019, as if Morris,
Deluxe and Excel had been acquired on January 1, 2019. The
pro forma results include estimates and assumptions which
management believes are reasonable. However, pro forma
results do include any anticipated cost savings or other effects of
the planned integration of these entities, and are not necessarily
indicative of the results that would have occurred if the business
combination had been in effect on the dates indicated.
25
|
|
Pro Forma Combined
Financials (unaudited)
|
|
|
Nine
Months Ended September 30,
|
|
|
2020
|
|
2019
|
Sales
|
$
|
27,593,838
|
$
|
33,294,604
|
Cost of goods
sold
|
|
22,149,408
|
|
28,151,286
|
Gross profit
|
|
5,444,430
|
|
5,143,318
|
Operating
expenses
|
|
8,533,382
|
|
8,000,916
|
Loss from
operations
|
|
(3,088,952)
|
|
(2,857,598)
|
Net loss from
continuing operations
|
(3,519,447)
|
|
(6,198,953)
|
Loss per share
|
|
(0.03)
|
|
(0.10)
|
Note 10 – Industry Segments
This summary presents the Company's segments, QCA, APF, Morris,
Deluxe and Excel for the three and nine months ended September 30,
2020 and 2019:
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
|
|
|
2020
|
|
2019
|
|
2020
|
|
2019
|
|
|
|
|
|
|
|
|
|
|
Revenue
|
|
|
|
|
|
|
|
|
|
QCA
|
$
|
2,810,987
|
$
|
2,252,997
|
$
|
7,194,615
|
$
|
7,056,674
|
|
APF
|
|
429,928
|
|
966,735
|
|
2,215,344
|
|
3,925,190
|
|
Morris
|
|
2,753,055
|
|
3,820,472
|
|
8,524,481
|
|
9,561,843
|
|
Deluxe
|
|
1,938,446
|
|
-
|
|
5,841,714
|
|
-
|
|
Excel
|
|
797,217
|
|
-
|
|
2,831,939
|
|
-
|
|
Unallocated and
eliminations
|
|
-
|
|
47,978
|
|
-
|
|
146,307
|
|
|
$
|
8,729,633
|
$
|
7,088,182
|
$
|
26,608,093
|
$
|
20,690,014
|
|
|
|
|
|
|
|
|
|
|
Gross
profit
|
|
|
|
|
|
|
|
|
|
QCA
|
$
|
975,354
|
$
|
711,053
|
$
|
2,110,820
|
$
|
2,083,729
|
|
APF
|
|
19,908
|
|
294,722
|
|
190,613
|
|
1,180,619
|
|
Morris
|
|
579,126
|
|
702,675
|
|
1,759,578
|
|
1,747,619
|
|
Deluxe
|
|
(217,264)
|
|
-
|
|
191,953
|
|
-
|
|
Excel
|
|
(17,897)
|
|
-
|
|
802,023
|
|
-
|
|
Unallocated and
eliminations
|
|
-
|
|
68,409
|
|
-
|
|
135,853
|
|
|
$
|
1,339,227
|
$
|
1,776,859
|
$
|
5,054,987
|
$
|
5,147,820
|
|
|
|
|
|
|
|
|
|
|
Income (loss) from
operations
|
|
|
|
|
|
|
|
|
|
QCA
|
$
|
507,984
|
$
|
111,832
|
$
|
547,017
|
$
|
179,707
|
|
APF
|
|
(115,955)
|
|
110,454
|
|
(1,433,884)
|
|
561,990
|
|
Morris
|
|
322,385
|
|
423,083
|
|
705,449
|
|
507,162
|
|
Deluxe
|
|
(489,243)
|
|
-
|
|
(795,492)
|
|
-
|
|
Excel
|
|
(363,038)
|
|
-
|
|
(105,427)
|
|
-
|
|
Unallocated and
eliminations
|
|
(434,184)
|
|
(608,377)
|
|
(2,199,556)
|
|
(1,611,035)
|
|
|
$
|
(572,051)
|
$
|
36,992
|
$
|
(3,281,893)
|
$
|
(362,176)
|
|
|
|
|
|
|
|
|
|
|
Depreciation and
amortization
|
|
|
|
|
|
|
|
|
|
QCA
|
$
|
81,310
|
$
|
84,398
|
$
|
213,534
|
$
|
253,192
|
|
APF
|
|
71,961
|
|
82,514
|
|
242,180
|
|
286,119
|
|
Morris
|
|
118,385
|
|
95,342
|
|
335,819
|
|
281,310
|
|
Deluxe
|
|
176,249
|
|
-
|
|
581,412
|
|
-
|
|
Excel
|
|
94,635
|
|
-
|
|
182,603
|
|
-
|
26
|
Unallocated and
eliminations
|
|
10,520
|
|
8,333
|
|
27,056
|
|
24,999
|
|
|
$
|
553,060
|
$
|
270,587
|
$
|
1,582,604
|
$
|
845,620
|
|
|
|
|
|
|
|
|
|
|
Interest
Expenses
|
|
|
|
|
|
|
|
|
|
QCA
|
$
|
174,541
|
$
|
180,014
|
$
|
421,683
|
$
|
538,252
|
|
APF
|
|
58,742
|
|
94,562
|
|
193,753
|
|
263,071
|
|
Morris
|
|
234,735
|
|
150,138
|
|
819,807
|
|
302,724
|
|
Deluxe
|
|
209,835
|
|
-
|
|
604,122
|
|
-
|
|
Excel
|
|
122,636
|
|
-
|
|
299,665
|
|
-
|
|
Unallocated and
eliminations
|
|
338,973
|
|
274,130
|
|
1,355,501
|
|
1,632,921
|
|
|
$
|
1,139,462
|
$
|
698,844
|
$
|
3,694,531
|
$
|
2,736,968
|
|
|
|
|
|
|
|
|
|
|
Net income
(loss)
|
|
|
|
|
|
|
|
|
|
QCA
|
$
|
322,002
|
$
|
9,736
|
$
|
156,453
|
$
|
(156,877)
|
|
APF
|
|
78,366
|
|
15,892
|
|
(1,301,980)
|
|
298,919
|
|
Morris
|
|
93,308
|
|
272,945
|
|
401,705
|
|
209,063
|
|
Deluxe
|
|
(699,078)
|
|
-
|
|
(1,301,677)
|
|
-
|
|
Excel
|
|
(421,303)
|
|
-
|
|
(340,721)
|
|
-
|
|
Unallocated and
eliminations
|
|
(773,157)
|
|
2,506,609
|
|
(1,326,168)
|
|
(3,932,937)
|
|
|
$
|
(1,399,862)
|
$
|
2,805,182
|
$
|
(3,712,388)
|
$
|
(3,581,832)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As
of
|
|
As
of
|
|
|
|
|
|
|
|
September 30,
|
|
December 31,
|
|
|
|
|
|
|
|
2020
|
|
2019
|
Total
Assets
|
|
|
|
|
|
|
|
|
|
QCA
|
|
|
|
|
$
|
7,839,369
|
$
|
6,359,711
|
|
APF
|
|
|
|
|
|
3,040,728
|
|
5,344,175
|
|
Morris
|
|
|
|
|
|
7,701,550
|
|
8,771,165
|
|
Deluxe
|
|
|
|
|
|
12,599,230
|
|
14,810,307
|
|
Excel
|
|
|
|
|
|
4,811,609
|
|
-
|
|
Unallocated and
eliminations
|
|
|
|
|
|
598,613
|
|
516,240
|
|
|
|
|
|
|
$
|
36,591,099
|
$
|
35,801,598
|
|
|
|
|
|
|
|
|
|
|
Goodwill
|
|
|
|
|
|
|
|
|
|
QCA
|
|
|
|
|
$
|
1,963,761
|
$
|
1,963,761
|
|
APF
|
|
|
|
|
|
-
|
|
440,100
|
|
Morris
|
|
|
|
|
|
113,592
|
|
113,592
|
|
Deluxe
|
|
|
|
|
|
-
|
|
-
|
|
Excel
|
|
|
|
|
|
-
|
|
-
|
|
Unallocated and
eliminations
|
|
|
|
|
|
-
|
|
-
|
|
|
|
|
|
|
$
|
2,077,353
|
$
|
2,517,453
|
|
|
|
|
|
|
|
|
|
|
Accounts
receivable, net
|
|
|
|
|
|
|
|
|
|
QCA
|
|
|
|
|
$
|
1,780,945
|
$
|
1,234,898
|
|
APF
|
|
|
|
|
|
270,263
|
|
831,477
|
|
Morris
|
|
|
|
|
|
2,737,766
|
|
3,488,340
|
|
Deluxe
|
|
|
|
|
|
2,102,980
|
|
3,156,492
|
|
Excel
|
|
|
|
|
|
1,240,785
|
|
-
|
|
Unallocated and
eliminations
|
|
|
|
|
|
-
|
|
20,358
|
|
|
|
|
|
|
$
|
8,132,739
|
$
|
8,731,565
|
|
|
|
|
|
|
|
|
|
|
27
Note 11 – Derivative Liabilities and Fair Value
Measurements
Derivative liabilities
The Company has issued convertible notes payable that were
evaluated under the guidance in ASC 815-40, Derivatives and
Hedging, and were determined to have characteristics of derivative
liabilities. As a result of the characteristics of these
notes, the conversion options relating to previously issued
convertible debt and outstanding Class A common stock warrants were
also required to be accounted for as derivative liabilities under
ASC 815. Under this guidance, this derivative liability
is marked-to-market at each reporting period with the non-cash gain
or loss recorded in the period as a gain or loss on
derivatives.
The valuation of our embedded derivatives is determined by using
the Black-Scholes Option Pricing Model. As such, our
derivative liabilities have been classified as Level 3.
The Company estimated the fair value of the derivative liabilities
using the Black-Scholes Option Pricing Model and the following key
assumptions at December 31, 2019:
|
|
December
31,
|
|
|
2019
|
|
|
|
Risk free rate
|
|
1.60%
|
Volatility
|
|
287%-298%
|
Expected terms (years)
|
|
0.5 to
1.26
|
Dividend rate
|
|
0%
|
Fair value measurements
ASC 820, Fair Value Measurements and Disclosures , defines
fair value as the exchange price that would be received for an
asset or paid to transfer a liability (an exit price) in the
principal or most advantageous market for the asset or liability in
an orderly transaction between market participants on the
measurement date. ASC 820 also establishes a fair value
hierarchy which requires an entity to maximize the use of
observable inputs and minimize the use of unobservable inputs when
measuring fair value. ASC 820 describes three levels of
inputs that may be used to measure fair value:
Level 1 – Quoted prices in active markets for identical
assets or liabilities.
Level 2 – Observable inputs other than Level 1 prices,
such as quoted prices for similar assets or liabilities; or other
inputs that are observable or can be corroborated by observable
market data for substantially the full term of the assets or
liabilities.
Level 3 – Unobservable inputs that are supported by
little or no market activity and that are financial instruments
whose values are determined using pricing models, discounted cash
flow methodologies, or similar techniques, as well as instruments
for which the determination of fair value requires significant
judgment or estimation.
If the inputs used to measure the financial assets and liabilities
fall within more than one level described above, the categorization
is based on the lowest level of input that is significant to the
fair value measurement of the instrument.
The following table provides a summary of the fair value of the
derivative liabilities as of September 30, 2020 and December 31,
2019. There were no derivative liabilities at September 30,
2020 as the convertible notes with variable conversion prices were
repaid during the nine months ended September 30, 2020.
|
|
Fair
Value
|
|
Fair Value Measurements at
|
|
|
As of
|
|
September 30, 2020
|
Description
|
|
September
30, 2020
|
|
Using Fair Value Hierarchy
|
|
|
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
Conversion feature on convertible notes
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
28
|
|
|
|
|
|
|
|
|
|
|
Fair
Value
|
|
Fair Value Measurements at
|
|
|
As of
|
|
December 31, 2019
|
Description
|
|
December
31, 2019
|
|
Using Fair Value Hierarchy
|
|
|
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
Conversion feature on convertible notes
|
$
|
2,298,609
|
$
|
-
|
$
|
-
|
$
|
2,298,609
|
The below table presents the change in the fair value of the
derivative liabilities during the nine months ended September 30,
2020:
Derivative liability balance, December 31, 2019
|
$
|
2,298,609
|
Change in derivative liability during the period
|
|
(2,298,609)
|
Derivative liability balance, September 30, 2020
|
$
|
-
|
Note 12 – Discontinued Operations
In December 2018, the Company decided to shut down the operations
of its VWES subsidiary. In February 2019, VWES filed for
Chapter 7 bankruptcy.
VWES has been presented as discontinued operations in the
accompanying consolidated financial statements.
The operating results for VWES have been presented in the
accompanying consolidated statement of operations for the nine
months ended September 30, 2020 and 2019 as discontinued operations
and are summarized below:
|
|
|
Nine
Months Ended September 30,
|
|
|
|
2020
|
|
2019
|
Revenue
|
|
$
|
-
|
$
|
-
|
Cost of revenue
|
|
-
|
|
-
|
Gross Profit
|
|
-
|
|
-
|
Operating
expenses
|
|
-
|
|
95,179
|
Loss from
operations
|
|
-
|
|
(95,179)
|
Other income
(expenses)
|
|
-
|
|
-
|
Net loss
|
|
$
|
-
|
$
|
(95,179)
|
|
|
|
|
|
|
As of September 30, 2019, VWES’ bankruptcy was completed and the
Company removed all the assets and liabilities of VWES resulting in
a gain on the disposition of discontinued operations of
$2,515,028.
Note 13 – Subsequent Events
On November 12 2020 by Certificate of Incorporation of the Company,
the Board of Directors of the Company has adopted the following
unanimous consent resolutions establishing a new series of
Preferred Stock of the Company, consisting of 2,028,572 shares
designated and authorized “Series C Convertible Preferred Stock”
for the purpose of a future acquisition.
The Series C Convertible Preferred Stock have a par value of
$0.0001 per share and a stated value of $3.50 per share, do not
accrue dividends, will automatically convert to the Class A common
stock on the earlier to occur of (a) the fifth day after the
twenty-four month anniversary of the original issue date or (b) the
fifth day after the date on which the Company’s Class A common
stock first trades on a national securities exchange (including but
not limited to NASDAQ, NYSE, or NYSE American but excluding OTCQX
Market) and will vote together with the Class A common stock on a
one-vote-for-one preferred share basis.
Subsequent to September
30, 2020, the Company sold 2,000,000 shares of Class A common stock
for cash proceeds of $76,000.
29
On October 29, 2020, QCA’s finance lease with Hitachi
Capital America Corp was amended to reflect a 72 month installment
term with payments totaling $214,064 over the new term of the
lease.
30
Item 2.
Management's Discussion and Analysis of Financial Condition and
Results of Operations
There are statements in this Report that are not historical
facts. These "forward-looking statements" can be identified by use
of terminology such as "believe," "hope," "may," "anticipate,"
"should," "intend," "plan," "will," "expect," "estimate,"
"project," "positioned," "strategy" and similar expressions. You
should be aware that these forward-looking statements are subject
to risks and uncertainties that are beyond our control. For a
discussion of these risks, you should read this entire Report
carefully, especially the risks discussed under "Risk Factors."
Although management believes that the assumptions underlying the
forward-looking statements included in this Report are reasonable,
they do not guarantee our future performance, and actual results
could differ from those contemplated by these forward looking
statements. The assumptions used for purposes of the
forward-looking statements specified in the following information
represent estimates of future events and are subject to uncertainty
as to possible changes in economic, legislative, industry, and
other circumstances. As a result, the identification and
interpretation of data and other information and their use in
developing and selecting assumptions from and among reasonable
alternatives require the exercise of judgment. To the extent that
the assumed events do not occur, the outcome may vary substantially
from anticipated or projected results, and, accordingly, no opinion
is expressed on the achievability of those forward-looking
statements. In the light of these risks and uncertainties, there
can be no assurance that the results and events contemplated by the
forward-looking statements contained in this Report will in fact
transpire. You are cautioned not to place undue reliance on these
forward-looking statements, which speak only as of their dates. We
expressly disclaim any obligation to update or revise any
forward-looking statements.
Overview and Highlights
Company Background
Alpine 4 Technologies Ltd. ("we", “our”, or the "Company") was
incorporated under the laws of the State of Delaware on April 22,
2014. We are a publicly traded conglomerate that is acquiring
businesses that fit into its disruptive DSF business model of
Drivers, Stabilizers, and Facilitators. At Alpine 4, we
understand the nature of how technology and innovation can
accentuate a business. Our focus is on how the adaptation of
new technologies even in brick and mortar businesses can drive
innovation. We also believe that our holdings should
benefit synergistically from each other and that the ability to
have collaboration across varying industries can spawn new ideas
and create fertile ground for competitive advantages. This
unique perspective has culminated in the development of our
Blockchain-enabled Enterprise Business Operating System called
SPECTRUMebos.
As of the date this Report was filed, the Company was a holding
company that owned seven operating subsidiaries: ALTIA, LLC;
Quality Circuit Assembly, Inc.; American Precision Fabricators,
Inc.; Morris Sheet Metal, Corp; and JTD Spiral, Inc.; Deluxe Sheet
Metal, Inc,; and Excel Fabrication, LLC. As discussed in more
detail below, we previously had an additional subsidiary, Venture
West Energy Services (formerly Horizon Well Testing, LLC). However,
as of December 31, 2018, we discontinued operations on this
company. In the first quarter of 2020, we also created three
additional subsidiaries to act as silo holding companies, organized
by industries. These silo subsidiaries are A4 Construction
Services, Inc. (“A4 Construction”), A4 Manufacturing, Inc. (“A4
Manufacturing”), and A4 Technologies, Inc. (“A4 Technologies”). All
three are Delaware corporations. Each is authorized to issue 1,500
shares of common stock with a par value of $0.01 per share, and the
Company is the sole shareholder of each of these three
subsidiaries. In July 2020, the Company began the process of
expanding its subsidiaries QCA and Excel into APF’s Fort Smith, AR
facility. Over the next 6 months the Company will begin
the repurposing of that facility to meet new ISO standards and
other certifications held by QCA.
Business Strategy
What We Do:
Alexander Hamilton in his “Federalist paper #11”, said that our
adventurous spirit distinguishes the commercial character of
America. Hamilton knew that our freedom to be creative
gave American businesses a competitive advantage over the rest of
the world. We believe that Alpine 4 also exemplifies
this spirit in our subsidiaries and that our greatest competitive
advantage is our highly diverse business structure combined with a
culture of collaboration.
It is our mandate to grow Alpine 4 into a leading, multi-faceted
holding company with diverse subsidiary holdings with products and
services that not only benefit from one another as a whole, but
also have the benefit of independence. This type of corporate
structure is about having our subsidiaries prosper through strong
onsite leadership while working synergistically with other Alpine 4
holdings. The essence of our business model is based
around acquiring B2B companies in a broad spectrum of industries
via our acquisition strategy of DSF (Drivers, Stabilizer,
Facilitator). Our DSF business model (which is discussed more
below) offers our shareholders an opportunity to own small-cap
businesses that hold defensible positions in their individual
market space. Further, Alpine 4’s greatest opportunity
for growth exists in the smaller to middle-market operating
companies with revenues
31
between $5 to $150 million annually. In this target-rich
environment, businesses generally sell at more reasonable
multiples, presenting greater opportunities for operational and
strategic improvements that have greater potential to enhance
profit.
Driver, Stabilizer, Facilitator (DSF)
Driver: A Driver is a company that is in an emerging market
or technology, that has enormous upside potential for revenue and
profits, with a significant market opportunity to access.
These types of acquisitions are typically small, brand new
companies that need a structure to support their growth.
Stabilizer: Stabilizers are companies that have sticky
customers, consistent revenue and provide solid net profit returns
to Alpine 4.
Facilitators: Facilitators are our “secret sauce”.
Facilitators are companies that provide a product or service that
an Alpine 4 sister company can use as leverage to create a
competitive advantage.
When you blend these categories into a longer-term view of the
business landscape, you can then begin to see the value-driving
force that makes this a truly purposeful and powerful business
model. As stated earlier, our greatest competitive
advantage is our highly diversified business structure combined
with a collaborative business culture, that helps drive out
competition in our markets by bringing; resources, planning,
technology and capacity that our competitors simply do not
have. DSF reshapes the environment each subsidiary
operates in by sharing and exploiting the resources each company
has, thus giving them a competitive advantage that their peers do
not have.
How We Do It:
Optimization vs. Asset Producing
The process to purchase a perspective company can be long and
arduous. During our due diligence period, we are
validating and determining three major points, not just the
historical record of the company we are buying. Those three
major points are what we call the “What is, What Should Be and What
Will Be”.
•
|
“The What
Is” (TWI). TWI is the defining point of where a company is
holistically in a myriad of metrics; Sales, Finance, Ease of
Operations, Ownership and Customer Relations to name a few.
Subsequently, this is usually the point where most acquirers stop
in their due diligence. We look to define this position
not just from a number’s standpoint, but also how does this
perspective map out to a larger picture of culture and business
environment.
|
|
|
•
|
“The What
Should Be” (TWSB). TWSB is the validation point of inflection
where we use many data inputs to assess if TWI is out of the norm
with competitors, and does that data show the potential for
improvement.
|
|
|
•
|
“The What
Will Be” (TWWB). TWWB is how we seek to identify the net
results or what we call Kinetic Profit (KP) between the TWI and
TWSB. The keywords are Kinetic
Profit. KP is the profit waiting to be achieved
by some form of action or as we call it, the Optimization Phase of
acquiring a new company.
|
32
Optimization: During the Optimization Phase, we seek to
root up employees with in-depth training on various
topics. Usually, these training sessions include; Profit
and Expense Control, Production Planning, Breakeven Analysis and
Profit Engineering to name a few. But the end game is to
guide these companies to: become net profitable with the new debt
burden placed on them post-acquisition, mitigate the loss of
sales due to acquisition attrition (we typically plan on 10% of our
customers leaving simply due to old ownership not being involved in
the company any longer), potential replacement of employees
that no longer wish to be employed post-acquisition and other
ancillary issues that may arise. The Optimization Phase
usually takes 12-18 months post-acquisition and a company can fall
back into Optimization if it is stagnant or regresses in its
training.
Asset Producing: Asset Producing is the ideal point
where we want our subsidiaries to be. To become Asset
Producing, subsidiary management must have completed prescribed
training formats, proven they understand the key performance
indicators that run their respective departments and finally, the
subsidiaries they manage must have posted a net profit for 3
consecutive months.
Going Concern
The accompanying financial statements have been prepared on a
going-concern basis, which contemplates the realization of assets
and the satisfaction of liabilities in the normal course of
business. The Company has incurred losses since inception and had
accumulated a deficit of $35,457,916 as of September 30, 2020 a
large amount was from non-cash issuance of stock to executives in
2015-2017. The Company requires capital for its contemplated
operational and marketing activities. The Company's ability
to raise additional capital through the future issuances of common
stock is unknown. The obtainment of additional financing, the
successful development of the Company's contemplated plan of
operations, and its transition, ultimately, to the attainment of
profitable operations are necessary for the Company to continue
operations. The financial statements of the Company do not include
any adjustments that may result from the outcome of these
aforementioned uncertainties. Our net operating losses
increase the difficulty in meeting such goals and there can be no
assurances that such methods will prove successful. Our
financial statements contain additional note disclosures describing
the management's assessment of our ability to continue as a going
concern.
The management of Alpine 4 understands the basis for including a
going concern in this filing. However, management points out
that over the past 6 years, Alpine 4 has consistently been able to
operate under the current working capital environment and the going
concern is nothing new or a recent event. It is also not
something that is unique to Alpine 4 and various other companies
carry a Going Concern on their financial statements. In order
to mitigate the risk related with the going concern uncertainty,
the Company has a three-fold plan to resolve these risks.
First, the acquisitions of QCA, Morris, Deluxe and most
recently Excel have allowed for an increased level of cash flow to
the Company. Second, the Company is considering other
potential acquisition targets that, like QCA, Morris, Deluxe and
Excel, should increase income and cash flow to the Company.
Third, the Company is exploring equity alternatives that can
supplement ongoing cash needs.
33
Results of Operations
The following are the results of our operations for the three
months ended September 30, 2020, as compared to the three months
ended September 30, 2019.
|
|
|
|
|
Three Months Ended September 30, 2020
|
|
Three Months Ended September 30, 2019
|
|
$
Change
|
|
|
|
|
|
|
|
|
|
|
Revenue
|
|
|
$
|
8,729,633
|
$
|
7,088,182
|
$
|
1,641,451
|
Cost of
revenue
|
|
|
|
7,390,406
|
|
5,311,323
|
|
2,079,083
|
Gross
Profit
|
|
|
|
1,339,227
|
|
1,776,859
|
|
(437,632)
|
|
|
|
|
|
|
|
|
|
|
Operating
expenses:
|
|
|
|
|
|
|
|
|
General and
administrative expenses
|
|
1,911,278
|
|
1,739,867
|
|
171,411
|
|
Total operating expenses
|
|
1,911,278
|
|
1,739,867
|
|
171,411
|
Loss from
operations
|
|
|
(572,051)
|
|
36,992
|
|
(609,043)
|
|
|
|
|
|
|
|
|
|
|
Other income
(expenses)
|
|
|
|
|
|
|
|
|
Interest expense
|
|
|
(1,139,462)
|
|
(698,844)
|
|
(440,618)
|
|
Change in value of
derivative liabilities
|
-
|
|
3,389,116
|
|
(3,389,116)
|
|
Gain on
extinguishment of debt
|
|
253,063
|
|
-
|
|
253,063
|
|
Bargain purchase
gain
|
|
|
64,371
|
|
-
|
|
64,371
|
|
Other income
|
|
|
|
(5,783)
|
|
77,918
|
|
(83,701)
|
|
Total other expenses
|
|
|
(827,811)
|
|
2,768,190
|
|
(3,596,001)
|
|
|
|
|
|
|
|
|
|
|
Loss before income
tax
|
|
|
(1,399,862)
|
|
2,805,182
|
|
(4,205,044)
|
|
|
|
|
|
|
|
|
|
|
Income tax
expense
|
|
|
-
|
|
-
|
|
-
|
|
|
|
|
|
|
|
|
|
|
Net loss
|
|
|
$
|
(1,399,862)
|
$
|
2,805,182
|
$
|
(4,205,044)
|
|
|
|
|
|
|
|
|
|
|
Revenue
Our revenues for the three months ended September 30, 2020,
increased by $1,641,451 as compared to the three months ended
September 30, 2019. In 2020, the increase in revenue related
to $1,938,446 for Deluxe (acquired in November 2019); $797,217 for
Excel (acquired in February 2020); and $557,990 for QCA; offset by
a decrease of $1,067,417 for Morris (acquired in January 2019);
$536,807 for APF and $47,978 relating to the 6th Sense Auto and
Brake Active services of ALTIA. The increase in revenue was
driven by the acquisitions of Deluxe and Excel. We expect our
revenue to continue to grow over the remainder of 2020.
Cost of revenue
Our cost of revenue for the three months ended September 30, 2020,
increased by $2,079,083 as compared to the three months ended
September 30, 2019. In 2020, the increase in our cost of
revenue related to $2,155,710 for Deluxe; $815,114 for Excel;
$293,689 for QCA; and $20,431 relating to the 6th Sense Auto and
Brake Active services of ALTIA; offset by a decrease of $943,868
for Morris and $261,993 for APF. The increase in cost of revenue
among all the different segments was the result of the increase in
revenues as described above. We expect our cost of revenue to
increase over the next year as our revenue increases.
Operating expenses
Our operating expenses for the three months ended September 30,
2020, increased by $171,411 as compared to the three months ended
September 30, 2019. The increase is due to the cost of
operating the additional operations with the acquisitions of Deluxe
and Excel offset by a reduction in expenses due to cross sharing of
resources between corporate and our subsidiaries.
34
Other expenses
Other expenses for the three months ended September 30, 2020,
decreased by $3,596,001 as compared to the same period in
2019. This decrease was primarily due to the change in
derivative liability.
The following are the results of our operations for the nine months
ended September 30, 2020, as compared to the nine months ended
September 30, 2019.
|
|
|
|
|
Nine Months Ended September 30, 2020
|
|
Nine Months Ended September 30, 2019
|
|
$
Change
|
|
|
|
|
|
|
|
|
|
|
Revenue
|
|
|
$
|
26,608,093
|
$
|
20,690,014
|
$
|
5,918,079
|
Cost of
revenue
|
|
|
|
21,553,106
|
|
15,542,194
|
|
6,010,912
|
Gross
Profit
|
|
|
|
5,054,987
|
|
5,147,820
|
|
(92,833)
|
|
|
|
|
|
|
|
|
|
|
Operating
expenses:
|
|
|
|
|
|
|
|
|
General and
administrative expenses
|
|
7,225,280
|
|
5,509,996
|
|
1,715,284
|
|
Impairment loss of
intangible asset and goodwill
|
|
|
1,111,600
|
|
-
|
|
1,111,600
|
|
Total operating expenses
|
|
8,336,880
|
|
5,509,996
|
|
2,826,884
|
Loss from
operations
|
|
|
(3,281,893)
|
|
(362,176)
|
|
(2,919,717)
|
|
|
|
|
|
|
|
|
|
|
Other income
(expenses)
|
|
|
|
|
|
|
|
|
Interest expense
|
|
|
(3,694,531)
|
|
(2,736,968)
|
|
(957,563)
|
|
Change in value of
derivative liabilities
|
2,298,609
|
|
(689,369)
|
|
2,987,978
|
|
Gain on
extinguishment of debt
|
|
344,704
|
|
-
|
|
344,704
|
|
Change in fair value
of contingent consideration
|
|
500,000
|
|
-
|
|
500,000
|
|
Bargain purchase
gain
|
|
|
64,371
|
|
-
|
|
64,371
|
|
Other income
|
|
|
|
56,352
|
|
206,681
|
|
(150,329)
|
|
Total other expenses
|
|
|
(430,495)
|
|
(3,219,656)
|
|
2,789,161
|
|
|
|
|
|
|
|
|
|
|
Loss before income
tax
|
|
|
(3,712,388)
|
|
(3,581,832)
|
|
(130,556)
|
|
|
|
|
|
|
|
|
|
|
Income tax
expense
|
|
|
-
|
|
-
|
|
-
|
|
|
|
|
|
|
|
|
|
|
Loss from
continuing operations
|
|
(3,712,388)
|
|
(3,581,832)
|
|
(130,556)
|
|
|
|
|
|
|
|
|
|
|
Discontinued
operations
|
|
|
-
|
|
2,419,849
|
|
(2,419,849)
|
|
|
|
|
|
|
|
|
|
|
Net loss
|
|
|
$
|
(3,712,388)
|
$
|
(1,161,983)
|
$
|
(2,550,405)
|
|
|
|
|
|
|
|
|
|
|
Revenue
Our revenues for the nine months ended September 30, 2020,
increased by $5,918,079 as compared to the nine months ended
September 30, 2019. In 2020, the increase in revenue related
to $5,841,714 for Deluxe (acquired in November 2019); $2,831,939
for Excel (acquired in February 2020); and $137,941 for QCA; offset
by a decrease of $1,709,846 for APF; $1,037,362 for Morris and
$146,307 relating to the 6th Sense Auto and Brake Active services
of ALTIA. The increase in revenue was driven by the
acquisitions of Morris, Deluxe and Excel. We expect our
revenue to continue to grow over the remainder of 2020.
Cost of revenue
Our cost of revenue for the nine months ended September 30, 2020,
increased by $6,010,912 as compared to the nine months ended
September 30, 2019. In 2020, the increase in our cost of
revenue related to $5,649,761 for Deluxe; $2,029,916 for Excel;
$110,850 for QCA; offset by a decrease of $1,049,321 for Morris;
$719,840 for APF; and $10,454 relating to the 6th Sense Auto and
Brake Active services of ALTIA. The increase in cost of revenue
among all the different segments was the result of the increase in
revenues as described above. We expect our cost of revenue to
increase over the next year as our revenue increases.
35
Operating expenses
Our operating expenses for the nine months ended September 30,
2020, increased by $2,826,884 as compared to the nine months ended
September 30, 2019. The increase is a result of the
impairment loss of $1,111,600 related to the customer list and
goodwill for APF and also due to the cost of operating the
additional operations with the acquisitions of Deluxe and Excel
offset by a reduction in expenses due to cross sharing of resources
between corporate and our subsidiaries.
Other expenses
Other expenses for the nine months ended September 30, 2020,
decreased by $2,789,161 as compared to the same period in
2019. This decrease was primarily due to the change in
derivative liability and the change in fair value of contingent
consideration.
Discontinued operations
In December 2018, we decided to shut down the operations of our
VWES subsidiary. In February 2019, VWES filed for Chapter 7
bankruptcy.
VWES has been presented as discontinued operations in the
accompanying consolidated financial statements.
As of September 30, 2019, VWES’ bankruptcy was completed, and the
Company removed all the assets and liabilities of VWES, resulting
in a gain on the disposition of discontinued operations of
$2,515,028.
Liquidity and Capital Resources
We have financed our operations since inception from the sale of
common stock, capital contributions from stockholders and from the
issuance of notes payable and convertible notes payable. We
expect to continue to finance our operations from our current
operating cash flow and by the selling shares of our common stock
and or debt instruments.
In April and May 2020 we received seven loans under the Paycheck
Protection Program of the Coronavirus Aid, Relief and Economic
Security (“CARES”) Act totaling $3,896,107. The loans
have terms of 24 months and accrue interest at 1% per annum.
We expect some or all of these loans to be forgiven as
provided by in the CARES Act.
Management expects to have sufficient working capital for
continuing operations from either the sale of its products or
through the raising of additional capital through private offerings
of our securities. Additionally, the Company is monitoring
additional businesses to acquire which management hopes will
provide additional operating revenues to the Company. There
can be no guarantee that the planned acquisitions will close or
that they will produce the anticipated revenues on the schedule
anticipated by management.
The Company also may elect to seek bank financing or to engage in
debt financing through a placement agent. If the Company is
unable to raise sufficient capital from operations or through sales
of its securities or other means, we may need to delay
implementation of our business plans.
Off-Balance Sheet Arrangements
The Company has not entered into any transactions with
unconsolidated entities whereby the Company has financial
guarantees, subordinated retained interests, derivative
instruments, or other contingent arrangements that expose the
Company to material continuing risks, contingent liabilities, or
any other obligation under a variable interest in an unconsolidated
entity that provides financing, liquidity, market risk, or credit
risk support to the Company.
Critical Accounting Policies and Estimates
Our financial statements have been prepared in accordance with
accounting principles generally accepted in the United States,
which require that we make certain assumptions and estimates that
affect the reported amounts of assets and liabilities at the date
of the financial statements and the reported amounts of net revenue
and expenses during each reporting period. On an ongoing
basis, management evaluates its estimates, including those related
to collection of receivables, impairment of goodwill,
contingencies, calculation of derivative liabilities and income
taxes. Management bases its estimates and judgments on historical
experiences and on various other factors believed to be reasonable
under the circumstances. Actual results under circumstances and
conditions different than those assumed could result in material
differences from the estimated amounts in the financial
statements.
36
For a summary of our critical accounting policies, refer to Note 2
of our unaudited consolidated financial statements included under
Item 1 – Financial Statements in this Form 10-Q.
Item 3.
Qualitative and Qualitative Disclosures About Market Risk.
As a Smaller Reporting Company, the Company is not required to
include the disclosure under this Item.
Item 4.
Controls and Procedures.
Evaluation of Disclosure Controls and Procedures
As required by Rule 13a-15 under the Securities Exchange Act of
1934, we have carried out an evaluation of the effectiveness of our
disclosure controls and procedures as of the end of the period
covered by this quarterly report, September 30, 2020. This
evaluation was carried out under the supervision and with the
participation of our management, including our Chief Executive
Officer.
Disclosure controls and procedures are controls and other
procedures that are designed to ensure that information required to
be disclosed in our reports filed or submitted under the Securities
Exchange Act of 1934 is recorded, processed, summarized and
reported, within the time periods specified in the Securities and
Exchange Commission's rules and forms. Disclosure controls and
procedures include controls and procedures designed to ensure that
information required to be disclosed in our company's reports filed
under the Securities Exchange Act of 1934 is accumulated and
communicated to management, including our Chief Executive Officer,
to allow timely decisions regarding required disclosure.
Based upon that evaluation, we have concluded that our disclosure
controls and procedures were ineffective as of the end of the
period covered by this report due to the following material
weaknesses in our internal control over financial reporting, many
of which are indicative of many small companies with small staff:
(i) inadequate segregation of duties and effective risk assessment;
and (ii) inadequate control activities and monitoring
processes over financial reporting.
Changes in Internal Control over Financial Reporting
There were no changes in our internal control over financial
reporting during the quarter ended September 30, 2020, that have
materially affected or are reasonably likely to materially affect,
our internal control over financial reporting.
PART II -
OTHER INFORMATION
Item
1. Legal Proceedings.
None
Item
2. Unregistered Sales of Equity Securities and Use of
Proceeds.
None
Item
3. Defaults Upon Senior Securities.
None
Item 5.
Other Information
Not Applicable
37
Item
6. Exhibits.
3.1
|
Certificate of
Incorporation (previously filed with the Commission as an exhibit
to the Company's Form 10 and incorporated herein by
reference)
|
|
|
3.2
|
Bylaws
(previously filed with the Commission as an exhibit to the
Company's Form 10 and incorporated herein by reference)
|
|
|
3.3
|
Certificate of
Amendment to Certificate of Incorporation (previously filed with
the Commission as an exhibit to the Company's Form 8-K on July 18,
2014, and incorporated herein by reference)
|
|
|
3.4
|
Certificate of
Amendment to Certificate of Incorporation (previously filed with
the Commission as an exhibit to the Company's Form 8-K on July 18,
2014, and incorporated herein by reference)
|
|
|
10.13
|
APF
Securities Agreement (incorporated by reference to Alpine 4's
Current Report on Form 8-K filed with the Commission on April 9,
2018)
|
|
|
10.14
|
Secured
Promissory Notes (incorporated by reference to Alpine 4's Current
Report on Form 8-K filed with the Commission on April 9,
2018)
|
|
|
10.15
|
Secured
Convertible Notes (incorporated by reference to Alpine 4's Current
Report on Form 8-K filed with the Commission on April 9,
2018)
|
|
|
10.16
|
Security Agreement
(incorporated by reference to Alpine 4's Current Report on Form 8-K
filed with the Commission on April 9, 2018)
|
|
|
10.17
|
Consulting Services
Agreement (incorporated by reference to Alpine 4's Current Report
on Form 8-K filed with the Commission on April 9, 2018)
|
|
|
31
|
Certification of
Chief Executive Officer and Chief Financial Officer pursuant to
Section 302 of the Sarbanes-Oxley Act of 2002
|
|
|
32
|
Certification of
the Chief Executive Officer and Chief Financial Officer pursuant to
Section 906 of the Sarbanes-Oxley Act of 2002
|
|
|
101.INS*
|
XBRL Instance Document
|
|
|
101.SCH*
|
XBRL Taxonomy Extension Schema Document
|
|
|
101.CAL*
|
XBRL Taxonomy Extension Calculation Linkbase Document
|
|
|
101.LAB*
|
XBRL Taxonomy Extension Label Linkbase Document
|
|
|
101.PRE*
|
XBRL Taxonomy Extension Presentation Linkbase Document
|
|
|
101.DEF*
|
XBRL Taxonomy Extension Definition Linkbase Definition
|
38
SIGNATURES
In accordance with the requirements of the Exchange Act, the
Registrant caused this report to be signed on its behalf by the
undersigned, thereunto duly authorized.
|
Alpine 4 Technologies Ltd.
|
|
|
Dated: November 16, 2020 |