Item
1. Consolidated Financial Statements
Vertical
Computer Systems, Inc. and Subsidiaries
Consolidated Balance Sheets
(Unaudited)
|
|
|
|
|
|
|
|
|
September 30,
2017
|
|
|
December 31,
2016
|
|
Assets
|
|
|
|
|
|
|
Current assets
|
|
|
|
|
|
|
|
|
Cash
|
|
$
|
178,555
|
|
|
$
|
190,448
|
|
Accounts receivable, net of allowance for bad debts of $116,004 and $139,705 as of September 30, 2017 and December 31, 2016, respectively
|
|
|
295,829
|
|
|
|
367,278
|
|
Prepaid expenses and other current assets
|
|
|
3,358
|
|
|
|
10,355
|
|
Total current assets
|
|
|
477,742
|
|
|
|
568,081
|
|
|
|
|
|
|
|
|
|
|
Property and equipment, net of accumulated depreciation of $1,045,411 and $1,043,397 as of September 30, 2017 and December 31, 2016, respectively
|
|
|
4,106
|
|
|
|
5,097
|
|
Intangible assets, net of accumulated amortization of $319,530 and $319,513 as of September 30, 2017 and December 31, 2016, respectively
|
|
|
6,690
|
|
|
|
6,690
|
|
Deposits and other
|
|
|
8,076
|
|
|
|
8,064
|
|
|
|
|
|
|
|
|
|
|
Total assets
|
|
$
|
496,614
|
|
|
$
|
587,932
|
|
|
|
|
|
|
|
|
|
|
Liabilities and Stockholders’ Deficit
|
|
|
|
|
|
|
|
|
Current liabilities:
|
|
|
|
|
|
|
|
|
Accounts payable and accrued liabilities
|
|
$
|
14,014,574
|
|
|
$
|
12,075,298
|
|
Accounts payable to related parties
|
|
|
140,990
|
|
|
|
139,546
|
|
Bank overdraft
|
|
|
3,408
|
|
|
|
—
|
|
Deferred revenue
|
|
|
1,350,473
|
|
|
|
1,794,264
|
|
Derivative liabilities
|
|
|
93,016
|
|
|
|
1,014,192
|
|
Convertible debentures, net of unamortized discounts of $63,030 and $354,785 as of September 30, 2017 and December 31, 2016, respectively
|
|
|
1,176,970
|
|
|
|
899,428
|
|
Notes payable
|
|
|
5,200,553
|
|
|
|
4,953,717
|
|
Notes payable and convertible debt to related parties, net of unamortized discounts of $29,713 and $20,798
|
|
|
308,242
|
|
|
|
308,242
|
|
Total current liabilities
|
|
|
22,288,226
|
|
|
|
21,184,687
|
|
|
|
|
|
|
|
|
|
|
Total liabilities
|
|
|
22,288,226
|
|
|
|
21,184,687
|
|
See
accompanying notes to the unaudited consolidated financial statements.
(Continued
on next page)
Vertical Computer Systems, Inc. and Subsidiaries
Consolidated Balance Sheets
(Unaudited)
(Continued from previous page)
|
|
September 30, 2017
|
|
|
December 31, 2016
|
|
Series A 4% Convertible Cumulative Preferred stock; $0.001 par value; 250,000 shares authorized; 52,800 shares issued and outstanding as of September 30, 2017 and 51,500 issued and outstanding as of December 31, 2016
|
|
|
10,255,185
|
|
|
|
10,066,499
|
|
Series B 10% Convertible Cumulative Preferred stock; $0.001 Par Value; 375,000 shares authorized; 7,200 shares issued and outstanding
|
|
|
246
|
|
|
|
246
|
|
Series C 4% Convertible Cumulative Preferred stock; $100.00 par value; 200,000 shares authorized; 50,000 shares issued and outstanding
|
|
|
200,926
|
|
|
|
200,926
|
|
Series D 15% Convertible Cumulative Preferred stock; $0.001 Par Value; 300,000 shares authorized; 25,000 shares issued and outstanding
|
|
|
852
|
|
|
|
852
|
|
|
|
|
10,457,209
|
|
|
|
10,268,523
|
|
|
|
|
|
|
|
|
|
|
Stockholders’ Deficit
|
|
|
|
|
|
|
|
|
Common Stock; $.00001 par value; 2,000,000,000 shares authorized 1,180,105,201 issued and 1,140,105,201 outstanding as of September 30, 2017 and 1,167,841,439 issued and 1,127,841,439 outstanding as of December 31, 2016
|
|
|
11,801
|
|
|
|
11,679
|
|
Treasury stock; 40,000,000 as of September 30, 2017 and December 31, 2016
|
|
|
(400
|
)
|
|
|
(400
|
)
|
Additional paid-in capital
|
|
|
23,890,550
|
|
|
|
23,672,153
|
|
Accumulated deficit
|
|
|
(56,788,490
|
)
|
|
|
(55,017,675
|
)
|
Accumulated other comprehensive income – foreign currency translation
|
|
|
323,433
|
|
|
|
424,996
|
|
|
|
|
|
|
|
|
|
|
Total Vertical Computer Systems, Inc. stockholders’ deficit
|
|
|
(32,563,106
|
)
|
|
|
(30,909,247
|
)
|
|
|
|
|
|
|
|
|
|
Noncontrolling interest
|
|
|
314,285
|
|
|
|
43,969
|
|
Total stockholders’ deficit
|
|
|
(32,248,821
|
)
|
|
|
(30,865,278
|
)
|
|
|
|
|
|
|
|
|
|
Total liabilities and stockholders’ deficit
|
|
$
|
496,614
|
|
|
$
|
587,932
|
|
See accompanying notes to the unaudited consolidated financial
statements.
Vertical Computer
Systems, Inc. and Subsidiaries
Consolidated Statements of Operations and Comprehensive Loss
(Unaudited)
|
|
Three Months Ended September 30,
|
|
|
Nine Months Ended September 30,
|
|
|
|
2017
|
|
|
2016
|
|
|
2017
|
|
|
2016
|
|
Revenues
|
|
|
|
|
|
|
|
|
|
|
|
|
Licensing and software
|
|
$
|
294
|
|
|
$
|
7,290
|
|
|
$
|
811
|
|
|
$
|
19,290
|
|
Software maintenance
|
|
|
774,276
|
|
|
|
819,450
|
|
|
|
2,371,052
|
|
|
|
2,449,058
|
|
Cloud-based offering
|
|
|
48,648
|
|
|
|
75,099
|
|
|
|
174,315
|
|
|
|
199,565
|
|
Consulting services
|
|
|
88,472
|
|
|
|
49,403
|
|
|
|
264,964
|
|
|
|
197,400
|
|
Other
|
|
|
9,028
|
|
|
|
2,019
|
|
|
|
11,925
|
|
|
|
10,550
|
|
Total revenues
|
|
|
920,718
|
|
|
|
953,261
|
|
|
|
2,823,067
|
|
|
|
2,875,863
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of revenues
|
|
|
(357,689
|
)
|
|
|
(392,058
|
)
|
|
|
(1,170,484
|
)
|
|
|
(1,156,522
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit
|
|
|
563,029
|
|
|
|
561,203
|
|
|
|
1,652,583
|
|
|
|
1,719,341
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Selling, general and administrative expenses
|
|
|
994,410
|
|
|
|
1,126,309
|
|
|
|
2,973,669
|
|
|
|
2,602,957
|
|
Depreciation and amortization
|
|
|
324
|
|
|
|
325
|
|
|
|
974
|
|
|
|
758
|
|
Bad debt expense (recovery)
|
|
|
40,520
|
|
|
|
29,276
|
|
|
|
(24,147
|
)
|
|
|
41,203
|
|
Impairment of software costs
|
|
|
—
|
|
|
|
1,421,155
|
|
|
|
—
|
|
|
|
1,421,155
|
|
Total operating expenses
|
|
|
1,035,254
|
|
|
|
2,577,065
|
|
|
|
2,950,496
|
|
|
|
4,066,073
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating loss
|
|
|
(472,225
|
)
|
|
|
(2,015,862
|
)
|
|
|
(1,297,913
|
)
|
|
|
(2,346,732
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other income (expense):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest income
|
|
|
1
|
|
|
|
23
|
|
|
|
17
|
|
|
|
41
|
|
Gain on derivative liabilities
|
|
|
305,914
|
|
|
|
160,326
|
|
|
|
925,812
|
|
|
|
49,291
|
|
Gain on debt extinguishment
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
35,969
|
|
Forbearance fees
|
|
|
—
|
|
|
|
(2,500
|
)
|
|
|
(6,000
|
)
|
|
|
(19,600
|
)
|
Interest expense
|
|
|
(374,914
|
)
|
|
|
(550,189
|
)
|
|
|
(1,393,517
|
)
|
|
|
(1,453,234
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss before noncontrolling interest and income tax expense (benefit)
|
|
|
(541,224
|
)
|
|
|
(2,408,202
|
)
|
|
|
(1,771,601
|
)
|
|
|
(3,734,265
|
)
|
Income tax expense (benefit)
|
|
|
(41,185
|
)
|
|
|
1,154
|
|
|
|
79,014
|
|
|
|
103,910
|
|
Net loss before noncontrolling interest
|
|
|
(500,039
|
)
|
|
|
(2,409,356
|
)
|
|
|
(1,850,615
|
)
|
|
|
(3,838,175
|
)
|
Net loss attributable to noncontrolling interest
|
|
|
42,939
|
|
|
|
149,114
|
|
|
|
79,800
|
|
|
|
119,774
|
|
Net loss attributable to Vertical Computer Systems, Inc.
|
|
|
(457,100
|
)
|
|
|
(2,260,242
|
)
|
|
|
(1,770,815
|
)
|
|
|
(3,718,401
|
)
|
Dividends applicable to preferred stock
|
|
|
(155,604
|
)
|
|
|
(147,000
|
)
|
|
|
(462,009
|
)
|
|
|
(441,000
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss available to common stockholders
|
|
$
|
(612,704
|
)
|
|
$
|
(2,407,242
|
)
|
|
$
|
(2,232,824
|
)
|
|
$
|
(4,159,401
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic and diluted net loss per share
|
|
$
|
(0.00
|
)
|
|
$
|
(0.00
|
)
|
|
$
|
(0.00
|
)
|
|
$
|
(0.00
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic and diluted weighted average common shares outstanding
|
|
|
1,138,224,766
|
|
|
|
1,114,227,854
|
|
|
|
1,134,412,731
|
|
|
|
1,100,341,934
|
|
See accompanying notes to the unaudited consolidated financial
statements.
(Continued on next page)
Vertical Computer
Systems, Inc. and Subsidiaries
Consolidated Statements of Operations
and Comprehensive Loss
(Unaudited)
(Continued from previous page)
|
|
Three Months Ended September 30,
|
|
|
Nine Months Ended September 30,
|
|
|
|
2017
|
|
|
2016
|
|
|
2017
|
|
|
2016
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Comprehensive loss
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss
|
|
$
|
(500,039
|
)
|
|
$
|
(2,409,356
|
)
|
|
$
|
(1,850,615
|
)
|
|
$
|
(3,838,175
|
)
|
Translation adjustments
|
|
|
(66,383
|
)
|
|
|
35,715
|
|
|
|
(101,563
|
)
|
|
|
(138,483
|
)
|
Comprehensive loss
|
|
|
(566,422
|
)
|
|
|
(2,373,641
|
)
|
|
|
(1,952,178
|
)
|
|
|
(3,976,658
|
)
|
Comprehensive loss attributable to noncontrolling interest
|
|
|
42,939
|
|
|
|
(149,114
|
)
|
|
|
79,800
|
|
|
|
(119,774
|
)
|
Comprehensive loss attributable to Vertical Computer Systems, Inc.
|
|
$
|
(523,483
|
)
|
|
$
|
(2,522,755
|
)
|
|
$
|
(1,872,378
|
)
|
|
$
|
(4,096,432
|
)
|
See
accompanying notes to the unaudited consolidated financial statements.
Vertical Computer Systems, Inc. and
Subsidiaries
Consolidated Statement of Stockholders’
Deficit
December 31, 2016 through September
30, 2017
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Additional
|
|
|
|
|
|
Other
|
|
|
Non-
|
|
|
|
|
|
|
Common Stock
|
|
|
Treasure Stock
|
|
|
Paid-in
|
|
|
Accumulated
|
|
|
Comprehensive
|
|
|
controlling
|
|
|
|
|
|
|
Shares
|
|
|
Amount
|
|
|
Shares
|
|
|
Amount
|
|
|
Capital
|
|
|
Deficit
|
|
|
Interest
|
|
|
Interest
|
|
|
Total
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balances at December 31, 2016
|
|
|
1,167,841,439
|
|
|
$
|
11,679
|
|
|
|
(40,000,000
|
)
|
|
|
(400
|
)
|
|
$
|
23,672,153
|
|
|
$
|
(55,017,675
|
)
|
|
$
|
424,996
|
|
|
$
|
43,969
|
|
|
$
|
(30,865,278
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amortization of restricted stock awards
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
99,963
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
99,963
|
|
Shares issued for vested restricted stock awards
|
|
|
1,175,000
|
|
|
|
11
|
|
|
|
—
|
|
|
|
—
|
|
|
|
(11
|
)
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
Shares issued for conversion of convertible
debentures
|
|
|
1,688,762
|
|
|
|
17
|
|
|
|
—
|
|
|
|
—
|
|
|
|
22,404
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
22,421
|
|
Shares issued for convertible debentures
|
|
|
1,100,000
|
|
|
|
11
|
|
|
|
—
|
|
|
|
—
|
|
|
|
12,281
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
12,292
|
|
Settlement of derivative liability upon conversion
of debt
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
19,566
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
19,566
|
|
Shares issued to an employee
|
|
|
4,000,000
|
|
|
|
40
|
|
|
|
—
|
|
|
|
—
|
|
|
|
84,760
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
84,800
|
|
Issuance of subsidiary shares for services
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
251,251
|
|
|
|
—
|
|
|
|
—
|
|
|
|
(4,975
|
)
|
|
|
246,276
|
|
Dividends declared but unpaid to non-controlling
interest holders
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
(97,500
|
)
|
|
|
(97,500
|
)
|
Shares and subsidiary shares issued for equity
subscriptions
|
|
|
2,600,000
|
|
|
|
26
|
|
|
|
—
|
|
|
|
—
|
|
|
|
72,284
|
|
|
|
—
|
|
|
|
—
|
|
|
|
(1,570
|
)
|
|
|
70,740
|
|
Other comprehensive income translation adjustment
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
(101,563
|
)
|
|
|
—
|
|
|
|
(101,563
|
)
|
Issuance of shares for services
|
|
|
1,700,000
|
|
|
|
17
|
|
|
|
—
|
|
|
|
—
|
|
|
|
21,043
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
21,060
|
|
Issuance of subsidiary shares for debt extensions
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
94,838
|
|
|
|
—
|
|
|
|
—
|
|
|
|
(5,821
|
)
|
|
|
89,017
|
|
Non-controlling interest reclassification from additional paid-in capital
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
(459,982
|
)
|
|
|
—
|
|
|
|
—
|
|
|
|
459,982
|
|
|
|
—
|
|
Net loss
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
(1,770,815
|
)
|
|
|
—
|
|
|
|
(79,800
|
)
|
|
|
(1,850,615
|
)
|
Balances at September 30, 2017
|
|
|
1,180,105,201
|
|
|
$
|
11,801
|
|
|
|
(40,000,000
|
)
|
|
|
(400
|
)
|
|
$
|
23,890,550
|
|
|
$
|
(56,788,490
|
)
|
|
$
|
323,433
|
|
|
$
|
314,285
|
|
|
$
|
(32,248,821
|
)
|
See
accompanying notes to the unaudited consolidated financial statements.
Vertical Computer
Systems, Inc. and Subsidiaries
Consolidated Statements of Cash Flows
(Unaudited)
|
|
|
|
|
|
|
|
|
Nine Months Ended September 30,
|
|
|
|
2017
|
|
|
2016
|
|
|
|
|
|
|
|
|
Cash flows from operating activities
|
|
|
|
|
|
|
|
|
Net loss
|
|
$
|
(1,850,615
|
)
|
|
$
|
(3,838,175
|
)
|
Adjustments to reconcile net loss to net cash used in operating activities:
|
|
|
|
|
|
|
|
|
Depreciation and amortization
|
|
|
974
|
|
|
|
758
|
|
Amortization of debt discounts
|
|
|
411,603
|
|
|
|
516,967
|
|
Common shares issued for services
|
|
|
21,060
|
|
|
|
66,550
|
|
Common shares issued to employees
|
|
|
84,800
|
|
|
|
—
|
|
Forfeited restricted stock awards
|
|
|
—
|
|
|
|
(1,145
|
)
|
Bad debt expense (recovery)
|
|
|
(24,147
|
)
|
|
|
41,203
|
|
Cancellation of common shares issued for loan forbearance
|
|
|
—
|
|
|
|
(28,900
|
)
|
Impairment of software development costs
|
|
|
—
|
|
|
|
1,421,155
|
|
Gain on extinguishment of debt and accrued interest
|
|
|
—
|
|
|
|
(35,969
|
)
|
Gain on derivatives
|
|
|
(925,812
|
)
|
|
|
(49,291
|
)
|
Amortization of restricted stock awards
|
|
|
99,963
|
|
|
|
258,101
|
|
Amortization of subsidiary restricted stock awards
|
|
|
246,276
|
|
|
|
202,429
|
|
Changes in operating assets and liabilities:
|
|
|
|
|
|
|
|
|
Accounts receivable
|
|
|
101,382
|
|
|
|
256,717
|
|
Prepaid expenses and other assets
|
|
|
6,838
|
|
|
|
45,039
|
|
Accounts payable and accrued liabilities
|
|
|
1,824,065
|
|
|
|
1,179,000
|
|
Accounts payable related parties
|
|
|
1,444
|
|
|
|
32,498
|
|
Deferred revenue
|
|
|
(506,154
|
)
|
|
|
(411,142
|
)
|
Net cash used in operating activities
|
|
|
(508,323
|
)
|
|
|
(344,205
|
)
|
|
|
|
|
|
|
|
|
|
Cash flow from investing activities:
|
|
|
|
|
|
|
|
|
Software development
|
|
|
—
|
|
|
|
(246,184
|
)
|
Purchase of property and equipment
|
|
|
—
|
|
|
|
(3,804
|
)
|
Net cash used in investing activities
|
|
|
—
|
|
|
|
(249,988
|
)
|
|
|
|
|
|
|
|
|
|
Cash flows from financing activities:
|
|
|
|
|
|
|
|
|
Borrowings on notes payable
|
|
|
301,500
|
|
|
|
111,900
|
|
Borrowings on convertible debentures
|
|
|
110,000
|
|
|
|
665,000
|
|
Payments of notes payable
|
|
|
(159,705
|
)
|
|
|
(63,699
|
)
|
Issuance of stock subscriptions
|
|
|
260,000
|
|
|
|
150,000
|
|
Dividends paid
|
|
|
—
|
|
|
|
(222,500
|
)
|
Bank overdraft
|
|
|
3,408
|
|
|
|
74
|
|
Net cash provided by financing activities
|
|
|
515,203
|
|
|
|
640,775
|
|
|
|
|
|
|
|
|
|
|
Effect of changes in exchange rates on cash
|
|
|
(18,773
|
)
|
|
|
(65,210
|
)
|
|
|
|
|
|
|
|
|
|
Net change in cash and cash equivalents
|
|
|
(11,893
|
)
|
|
|
(18,628
|
)
|
Cash and cash equivalents, beginning of period
|
|
|
190,448
|
|
|
|
37,141
|
|
Cash and cash equivalents, end of period
|
|
$
|
178,555
|
|
|
$
|
18,513
|
|
See accompanying notes to unaudited consolidated
financial statements.
(Continued on next page)
Vertical Computer
Systems, Inc. and Subsidiaries
Consolidated Statements of Cash Flows
(Unaudited)
(Continued from previous page)
|
|
|
|
|
|
|
|
|
Nine Months Ended September 30,
|
|
|
|
2017
|
|
|
2016
|
|
|
|
|
|
|
|
|
Supplemental disclosures of cash flow information:
|
|
|
|
|
|
|
|
|
Cash paid for interest
|
|
$
|
32,163
|
|
|
$
|
172,618
|
|
|
|
|
|
|
|
|
|
|
Non-cash investing and financing activities:
|
|
|
|
|
|
|
|
|
Common shares issued for conversion of debt and accrued interest
|
|
|
22,421
|
|
|
|
74,000
|
|
Common shares issued on settlement of debt and accrued interest
|
|
|
—
|
|
|
|
92,500
|
|
Common stock issued for settlement of derivative liabilities
|
|
|
19,566
|
|
|
|
47,219
|
|
Debt discount due to shares and warrants issued with debt
|
|
|
17,390
|
|
|
|
171,326
|
|
Issuance of shares for settlement of accounts payable and related party accounts payable
|
|
|
—
|
|
|
|
137,500
|
|
Debt discount due to derivative liabilities
|
|
|
18,653
|
|
|
|
399,901
|
|
Common shares issued for vested incentive restricted stock
|
|
|
11
|
|
|
|
12
|
|
Reclassification of warrants as derivative liabilities
|
|
|
—
|
|
|
|
121,258
|
|
Debt discount due to convertible debt extensions
|
|
|
89,017
|
|
|
|
16,200
|
|
Non-controlling interest reclassification to additional paid-in capital
|
|
|
459,982
|
|
|
|
—
|
|
Debt modification
|
|
|
10,000
|
|
|
|
—
|
|
Dividends declared but unpaid to non-controlling interest holders
|
|
|
97,500
|
|
|
|
—
|
|
See accompanying notes to unaudited consolidated
financial statements.
VERTICAL
COMPUTER SYSTEMS, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED)
Note
1. Organization, Basis of Presentation and Significant Accounting Policies
The
accompanying unaudited interim consolidated financial statements of Vertical Computer Systems, Inc. (‘we”, “our”,
the “Company” or “Vertical”) have been prepared in accordance with accounting principles generally accepted
in the United States of America and rules of the Securities and Exchange Commission, and should be read in conjunction with the
audited consolidated financial statements and notes thereto contained in Vertical’s annual report on Form 10-K for the year
ended December 31, 2016. The consolidated financial statements include the accounts of the Company and its subsidiaries (collectively,
“our”, “we”, the “Company” or “VCSY”, as applicable). Vertical’s subsidiaries
which currently maintain daily business operations are NOW Solutions, a 75% owned subsidiary, and SnAPPnet, Inc. (“SnAPPnet”),
an 80% owned subsidiary of Vertical. Vertical’s subsidiaries which have minimal operations are Vertical do Brasil, Taladin,
Inc. (“Taladin”), and Vertical Healthcare Solutions, Inc. (“VHS”), each of which a wholly-owned subsidiary
of Vertical, as well as Priority Time Systems, Inc. (“Priority Time”) a 70% owned subsidiary, Ploinks, Inc. (“Ploinks”),
a 90% owned subsidiary and Government Internet Systems, Inc. (“GIS”), an 84.5% owned subsidiary. Vertical’s
subsidiaries which are inactive include EnFacet, Inc. (“ENF”), Globalfare.com, Inc. (“GFI”), Pointmail.com,
Inc. and Vertical Internet Solutions, Inc. (“VIS”), each of which is a wholly-owned subsidiary of Vertical.
In
the opinion of management, all adjustments, consisting of normal recurring adjustments, necessary for a fair presentation of financial
position and the results of operations for the interim periods presented have been reflected herein. The results of operations
for interim periods are not necessarily indicative of the results to be expected for the full year. Notes to the consolidated
financial statements which would substantially duplicate the disclosure contained in the audited financial statements as reported
in the 2016 annual report on Form 10-K have been omitted.
Earnings
per share
Basic
earnings per share is calculated by dividing net income (loss) available to common stockholders by the weighted average number
of shares of the Company’s common stock outstanding during the period. “Diluted earnings per share” reflects
the potential dilution that could occur if our share-based awards and convertible securities were exercised or converted into
common stock. The dilutive effect of our share-based awards is computed using the treasury stock method, which assumes all share-based
awards are exercised and the hypothetical proceeds from exercise are used to purchase common stock at the average market price
during the period. The incremental shares (difference between shares assumed to be issued versus purchased), to the extent they
would have been dilutive, are included in the denominator of the diluted EPS calculation. The dilutive effect of our convertible
preferred stock and convertible debentures is computed using the if-converted method, which assumes conversion at the beginning
of the year.
For
the nine months ended September 30, 2017 and 2016, common stock equivalents related to the convertible debentures, convertible
debt and preferred stock and stock derivative liability were not included in the calculation of the diluted earnings per share
as their effect would be anti-dilutive.
Capitalized
Software Costs
Software
costs incurred internally in creating computer software products are expensed until technological feasibility has been established
upon completion of a detailed program design. Thereafter, all software development costs are capitalized until the point that
the product is ready for sale, and are subsequently reported at the lower of unamortized cost or net realizable value. The Company
considers annual amortization of capitalized software costs based on the ratio of current year revenues by product to the total
estimated revenues by the product, subject to an annual minimum based on straight-line amortization over the product’s estimated
economic useful life, not to exceed five years. The Company periodically reviews capitalized software costs for impairment where
the fair value is less than the carrying value.
During
the nine months ended September 30, 2017, the Company did not capitalize any software development costs.
During
the nine months ended September 30, 2016, the Company capitalized an aggregate of $246,184 related to software development and
wrote off $1,421,155 of impaired software development costs.
Recently
Issued Accounting Pronouncements
The
Company does not expect the adoption of any recently issued accounting pronouncements to have a material impact on the Company’s
financial position, operations or cash flows.
Note
2. Going Concern
The
accompanying unaudited consolidated financial statements for the nine months ended September 30, 2017 and 2016 have been prepared
assuming that we will continue as a going concern, and accordingly realize our assets and satisfy our liabilities in the normal
course of business.
The
carrying amounts of assets and liabilities presented in the consolidated financial statements do not purport to represent realizable
or settlement values. As of September 30, 2017, we had negative working capital of approximately $21.8 million and defaulted on
several of our debt obligations. These conditions raise substantial doubt about our ability to continue as a going concern.
Our
management is continuing its efforts to attempt to secure funds through equity and/or debt instruments for our operations, expansion
and possible acquisitions, mergers, joint ventures, and/or other business combinations. The Company will require additional funds
to pay down its liabilities, as well as finance its expansion plans consistent with anticipated changes in operations and infrastructure.
However, there can be no assurance that the Company will be able to secure additional funds and that if such funds are available,
whether the terms or conditions would be acceptable to the Company and whether the Company will be able to turn into a profitable
position and generate positive operating cash flow. The consolidated financial statements contain no adjustment for the outcome
of this uncertainty.
Note
3. Notes Payable
The
following table reflects our third-party debt activity, including our convertible debt, for the nine months ended September 30,
2017:
December 31, 2016
|
|
$
|
5,853,145
|
|
Borrowings from convertible debentures
|
|
|
110,000
|
|
Repayments of third party notes
|
|
|
(44,705
|
)
|
Borrowings from third parties
|
|
|
301,500
|
|
Repayments of convertible debentures
|
|
|
(115,000
|
)
|
Conversion of debt principal to common stock
|
|
|
(19,214
|
)
|
Debt discounts due to stock, warrants and derivative liabilities
|
|
|
(125,060
|
)
|
Amortization of debt discounts
|
|
|
411,603
|
|
Effect of currency exchange
|
|
|
5,254
|
|
September 30, 2017
|
|
$
|
6,377,523
|
|
During the nine months
ended September 30, 2017, the Company borrowed $301,500 from a third party lender at 10% interest per annum, and the Company made
total payment of $44,705 on note payable to third parties.
During the nine months
ended September 30, 2017, the Company issued convertible debentures in the principal amount of $110,000 to third party lenders
for loans made to the Company in the same amount. The debt accrues interest at 10% per annum and is due one year from the date
of issuance. Beginning six months after issuance of the debenture and provided that the lowest closing price of the common stock
for each of the 5 trading days immediately preceding the conversion date has been $0.03 or higher, the holder of the respective
debenture may convert the debenture into shares of common stock at a price per share of 80% of the average per share price of the
Company’s common stock for the 5 trading days preceding the notice of conversion date using the 3 lowest closing prices.
In connection with the loan, the Company also issued a total of 1,100,000 shares of common stock of the Company to the lender with
the Rule 144 restrictive legend and 3-year warrants under which each lender may purchase in aggregate a total of 1,100,000 unregistered
shares of common stock of the Company at a purchase price of $0.10 per share. In connection with the issuance of shares of common
stock and warrants, the Company recorded a discount of $12,292 and $5,098 against the face value of the loan based on the relative
fair market value of the common stock and full fair market value of the warrants. The warrants are accounted for as a derivative
liability.
During
the nine months ended September 30, 2017, $22,421 of principal, interest and legal fees under a convertible note issued in the
principal amount of $90,000 was converted into 1,688,762 common shares. In May 2017, the Company amended the convertible note
originally issued to a third party lender in the principal amount of $80,000 to $90,000 and cancelled a $10,000 note payable issued
to the third party lender. This convertible note has been paid in full.
During the nine months
ended September 30, 2017, the Company made payments of $126,500 of principal and interest due under 3 convertible debentures in
the principal amount of $115,000 issued by the Company to a third party lenders. These convertible debentures have been paid in
full.
During the nine months
ended September 30, 2017, the Company granted 480,000 shares of the common stock of Ploinks, Inc. to third party lenders in connection
with 6-month extensions of convertible debentures in the principal amount of $1,550,000 issued in 2015 and 2016. The aggregate
fair market value of the awards was determined to be $89,017 and was recorded as debt discount, and is being amortized through
the term of the convertible debenture. Certain notes issued in the prior year become convertible during 2017. Consequently, the
embedded conversion feature was determined to be derivative liabilities, and the Company recognized debt discount of $18,653 derivative
discount.
During the nine months
ended September 30, 2017, the Company recognized total amortization of debt discount of $411,603 as interest expense.
Lakeshore
Financing
On
January 9, 2013, NOW Solutions completed a financing transaction in the aggregate amount of $1,759,150, which amount was utilized
to pay off existing indebtedness of the Company and NOW Solutions to Tara Financial Services and Robert Farias, a former employee
of the Company, and all security interests granted to Tara Financial Services and Mr. Farias were cancelled.
In
connection with this financing, the Company and several of its subsidiaries entered into a loan agreement (the “
Loan
Agreement
”), dated as of January 9, 2013 with Lakeshore Investment, LLC (“
Lakeshore
”) under which
NOW Solutions issued a secured 10-year promissory note (the “
Lakeshore Note
”) bearing interest at 11% per annum
to Lakeshore in the amount of $1,759,150 payable in equal monthly installments of $24,232 until January 31, 2022. Upon the payment
of any prepayment principal amounts, the monthly installment payments shall be proportionately adjusted proportionately on an
amortized rata basis.
The
Lakeshore Note is secured by the assets of the Company’s subsidiaries, NOW Solutions, Priority Time, SnAPPnet, Inc. (“
SnAPPnet
”)
and the Company’s SiteFlash™ technology and cross-collateralized. Upon the aggregate principal payment of $290,000
toward the Lakeshore Note, the Company has the option to have Lakeshore release either the Priority Time collateral or the SiteFlash™
collateral. Upon payment of the aggregate principal of $590,000 toward the Lakeshore Note, Lakeshore shall release either the
Priority Time collateral or the SiteFlash™ collateral (whichever is remaining). Upon payment of the aggregate principal
of $890,000 toward the Lakeshore Note, Lakeshore shall release the SnAPPnet collateral and upon full payment of the Lakeshore
Note, Lakeshore shall release the NOW Solutions collateral.
As
additional consideration for the loan, the Company granted a 5% interest in Net Claim Proceeds (less any attorney’s fees
and direct costs) from any litigation or settlement proceeds related to the SiteFlash™ technology to Lakeshore which was
increased to 8% under an amendment to the Loan Agreement in 2013. In addition, until the Note is paid in full, NOW Solutions agreed
to pay a Lakeshore royalty of 6% of its annual gross revenues in excess of $5 million dollars up to a maximum of $1,759,150. Management
has estimated the fair value of the royalty to be nominal as of its issuance date and no royalty was owed as of September 30,
2015 or December 31, 2014.
In
December 2014, the Company and Lakeshore entered into an amendment of the Lakeshore Note and the Loan Agreement. Under the terms
of the amendment, NOW Solutions agreed to make $2,500 weekly advance payments to Lakeshore to be applied to the 25% dividend of
NOW Solutions’ net income after taxes in connection with Lakeshore’s 25% minority ownership interest in NOW Solutions.
Within 10 business days after the Company files its periodic reports with the SEC, NOW Solutions will also make quarterly payment
advances to Lakeshore based on 60% of Lakeshore’s 25% share of NOW Solutions estimated quarterly net income after taxes,
less any weekly payment advances received by Lakeshore during the then-applicable quarter and the weekly $2,500 payments shall
be increased or decreased based only upon any increases or decreases of maintenance and cloud-based offering fees during the then-completed
quarter (but will not decrease below a minimum of $2,500 per week). NOW Solutions shall pay Lakeshore the balance of Lakeshore’s
25% of NOW’s yearly net income after taxes (less any advances) within 10 business days after the Company files it annual
10-K report with the SEC and any payments in excess of Lakeshore’s 25% of NOW yearly profit shall be credited towards future
weekly advance payments. The Company also agreed to pay attorney fees of $40,000 and paid fees of $80,000 to a former consultant
and employee of the Company who is a member of Lakeshore. In consideration of the extension to cure the default under the Lakeshore
Note and the Loan Agreement, the Company transferred a 20% ownership interest in two subsidiaries to Lakeshore: Priority Time
Systems, Inc., and in SnAPPnet, Inc.. This resulted in an additional non-controlling interest recognized in the equity of the
Company of $391,920 and $99,210 for Priority Time Systems, Inc. and SnAPPnet, Inc., respectively, during 2014. The Company had
an option to buy back Lakeshore’s ownership interest in NOW Solutions, Priority Time and SnAPPnet, Inc. (which expired on
January 31, 2015).
In
July 2015, we entered into an agreement with Lakeshore to amend the terms of the Loan Agreement and the Lakeshore Note. Under
the terms of the amendment, the Company issued 13,000,000 common shares with the Rule 144 restrictive legend, resulting in a forbearance
loss of $455,000 and Ploinks agreed to issue 3,000,000 common shares of its stock to Lakeshore. The fair value of the Ploinks
shares was determined to be nominal. Also in July 2015, the Company further amended the Lakeshore Note and the Loan Agreement
with Lakeshore. Pursuant to this Agreement, the Company issued 2,000,000 shares of its common stock with the Rule 144 restrictive
legend resulting in a forbearance loss of $54,200 and paid $15,000 to Lakeshore as forbearance fees.
In
August 2015, we entered into an agreement with Lakeshore to amend the terms of the Loan Agreement and the Lakeshore Note. Under
the terms of the amendment, the Company issued 7,000,000 shares of its common stock with the Rule 144 restrictive legend resulting
in a forbearance loss of $175,700 and Ploinks agreed to issue 2,000,000 common shares of its stock to Lakeshore. The fair value
of the Ploinks shares was determined to be nominal.
Under
the August 2015 agreement, the Company also agreed to make a $500,000 payment for amounts due to Lakeshore under the Lakeshore
Note and the Loan Agreement. In the event that the Company did not make the Lakeshore $500,000 payment on or before August 21,
2015, then Lakeshore in lieu of the $500,000 payment, would obtain a purchase option (the “2015 Purchase Option”)
to purchase an additional 250 shares of NOW Solutions common stock for a total purchase price of $950,000. In addition, since
the Company did not make the $500,000 payment to Lakeshore on or before August 21, 2015, no further payment on the Note was due
until January 1, 2016 at which time the Note plus all accrued interest were recalculated and the Note was re-amortized under the
same interest rate and terms as the Note and the maturity date of the Note was extended 10 years from January 1, 2016.
The
Lakeshore note is in default and the Company is currently evaluating solutions to resolve all issues with Lakeshore.
During
the nine months ended September 30, 2017, NOW Solutions, a subsidiary of the Company, accrued dividends to Lakeshore of $97,500.
For
additional transactions after September 30, 2017 concerning notes payable, please see “Subsequent Events” in Note
9.
Note
4. Derivative Liability and Fair Value Measurements
Derivative
liability
As
of September 30, 2017, the Company has convertible notes and common stock warrants that qualify as derivative liabilities under
ASC 815.
As
of September 30, 2017, the aggregate fair value of the outstanding derivative liabilities was $93,016. For the nine months ended
September 30, 2017, the net gain on the change in fair value of derivative liabilities was $925,812.
The
Company estimated the fair value of the derivative liabilities using the Black-Scholes option pricing model and the following
key assumptions during 2017:
|
2017
|
Expected dividends
|
0%
|
Expected terms (years)
|
0.10 – 2.76
|
Volatility
|
97% - 116%
|
Risk-free rate
|
0.96% - 1.62%
|
Fair
value measurements
FASB
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. FASB 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. FASB 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 our derivative liabilities as of September 30, 2017 and December 31, 2016:
|
|
Fair value measurements on a recurring basis
|
|
|
|
Level 1
|
|
|
Level 2
|
|
|
Level 3
|
|
As of September 30, 2017:
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities
|
|
|
|
|
|
|
|
|
|
|
|
|
Derivative liabilities – convertible debt and warrants
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
93,016
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of December 31, 2016:
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities
|
|
|
|
|
|
|
|
|
|
|
|
|
None
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
1,014,192
|
|
The estimated fair
value of short-term financial instruments, including cash, accounts receivable, accounts payable and accrued liabilities and deferred
revenue approximates their carrying value due to their short-term nature. The Company uses Level 3 inputs to estimate the fair
value of its derivative liabilities.
The below table presents
the change in the fair value of the derivative liabilities during the nine months ended September 30, 2017:
Fair value as of December 31, 2016
|
|
$
|
1,014,192
|
|
Additions recognized as debt discounts
|
|
|
24,202
|
|
Reduction due to settlement upon conversion
|
|
|
(19,566
|
)
|
Gain on change in fair value of derivatives
|
|
|
(925,812
|
)
|
Fair value as of September 30, 2017
|
|
$
|
93,016
|
|
Note 5. Common and Preferred Stock Transactions
In
September 2017, the Company entered into an agreement to purchase a 10% ownership interest in Priority Times Systems, Inc. from
a former employee of the Company and its subsidiaries. The purchase price consists of 1,000,000 unregistered shares of VCSY common
stock with the Rule 144 restrictive legend issued to the seller and $62,500 in cash payments due in equal installments over a
three-month period. The aggregate fair market value of the VCSY common stock grant was determined to be $12,800 on the quoted
market price of VCSY stock at date of grant. As of September 30, 2017, this transaction was not closed.
During the nine months
ended September 30, 2017, the Company granted 1,700,000 unregistered shares of its common stock with the Rule 144 restrictive legend
and 230,000 shares of Ploinks, Inc. common stock to consultants of the Company and its subsidiaries pursuant to consulting agreements
with the Company. The aggregate fair market value of the VCSY common stock grant was determined to be $21,060 based on the quoted
market price of VCSY stock at date of grant and Ploinks, Inc. common stock grant was determined to be $71,185 based on a third
party valuation of Ploinks stock. In addition, the Company agreed to issue up to a total of 4,000,000 common shares of the Company
and up to a total of 500,000 shares of Ploinks, Inc. common stock pursuant to restricted performance stock agreements with the
consultants. These shares may vest over a term of 3 years and are based upon the respective consultant achieving certain performance
criteria.
During the nine months
ended September 30, 2017, the Company issued convertible debentures in the principal amount of $110,000 to third party lenders
for loans made to the Company in the same amount. The debt accrues interest at 10% per annum and is due one year from the date
of issuance. Beginning six months after issuance of the debenture and provided that the lowest closing price of the common stock
for each of the 5 trading days immediately preceding the conversion date has been $0.03 or higher, the holder of the respective
debenture may convert the debenture into shares of common stock at a price per share of 80% of the average per share price of the
Company’s common stock for the 5 trading days preceding the notice of conversion date using the 3 lowest closing prices.
In connection with the loan, the Company also issued a total of 1,100,000 shares of common stock of the Company to the lender with
the Rule 144 restrictive legend and 3-year warrants under which each lender may purchase in aggregate a total of 1,100,000 unregistered
shares of common stock of the Company at a purchase price of $0.10 per share. In connection with the issuance of shares of common
stock and warrants, the Company recorded a discount of $12,292 and $5,098 against the face value of the loan based on the relative
fair market value of the common stock and full fair market value of the warrants. The warrants are accounted for as a derivative
liability.
During the nine months
ended September 30, 2017, the Company entered into subscription agreements under which a third party subscriber purchased 1,300
shares of VCSY Series A Preferred Stock for $260,000. In connection with the purchase of the VCSY Series A Preferred Stock, the
subscribers also received a total of 2,600,000 shares of common stock of the Company with the Rule 144 restrictive legend, 130,000
shares of common stock of Ploinks, Inc., 2-year warrants under which the subscribers may purchase an aggregate total of 195,000
unregistered shares of common stock of the Company at a purchase price of $0.10 per share and 2-year warrants under which the subscribers
may purchase an aggregate total of 195,000 unregistered shares of common stock of the Company at a purchase price of $0.20 per
share. The allocated fair market value of the VCSY Series A Preferred Stock issued to the subscribers was $188,686. Each share
of VCSY Series A Preferred Stock is convertible into 500 shares of the Company’s common stock. The allocated fair market
value of all common shares of the Company issued to the subscribers was $30,505. The allocated fair market value of all common
shares of Ploinks, Inc. issued to the subscribers was $40,235. The fair market value of all warrants issued to the subscribers
was $574 (which was calculated using the Black-Sholes model). The warrants were accounted for as derivative liabilities (see Note
4).
During the nine months
ended September 30, 2017, the Company granted 480,000 shares of the common stock of Ploinks, Inc. to third party lenders in connection
with 6-month extensions of convertible debentures in the aggregate principal amount of $1,150,000 issued in 2015 and 2016. The
aggregate fair market value of the awards was determined to be $89,017 and was recorded as debt discount, and is being amortized
through the term of the convertible debenture.
During the nine months
ended September 30, 2017, the Company granted 3,000,000 VCSY common shares pursuant to a stock award to an employee of the Company
and its subsidiaries at a fair market value of $72,000.
During the nine months
ended September 30, 2017, $22,421 of principal, interest and legal fees under a convertible note issued in the principal amount
of $90,000 was converted into 1,688,762 common shares. In May 2017, the Company had amended this convertible note originally issued
to a third party lender in the principal amount of $80,000 to $90,000 and cancelled a $10,000 note payable issued to the third
party lender. This convertible note has been paid in full.
During the nine months
ended September 30, 2017, the Company entered into restricted stock agreements to grant a total of 180,000 shares of the Company’s
common stock with the Rule 144 restrictive legend with employees of the Company under which the shares vest in equal installments
over a 30-month period. The fair value of the shares was $2,982 based on the quoted market price of VCSY stock on the grant date
and $1,006 was amortized to expense during the nine months ended September 30, 2017.
During the nine months
ended September 30, 2017, 1,175,000 VCSY common shares vested under restricted stock agreements to employees and a consultant of
the Company.
During
the nine months ended September 30, 2017, Ploinks, Inc. entered into restricted stock agreements to grant 90,000 unregistered
shares of the common stock of Ploinks, Inc. to employees of the Company pursuant to a restricted stock agreement with Ploinks,
Inc. These shares typically vest over a 30-month period in equal installments and the fair value of the awards is being expensed
over this vesting period. The fair value of the shares was $15,765 based on a third party valuation of Ploinks stock.
During
the nine months ended September 30, 2017, Ploinks, Inc. entered into restricted stock agreements to grant 230,000 unregistered
shares of the common stock of Ploinks, Inc. to consultants of the Company pursuant to a restricted stock agreement with Ploinks,
Inc. The fair value of the shares was $71,185 based on a third party valuation of Ploinks stock.
During
the nine months ended September 30, 2017, the Company granted 300,000 unregistered shares of the common stock of Ploinks, Inc.
to an employee of a subsidiary of the Company’s pursuant to a restricted stock agreement with the Company. 150,000 shares
vested immediately upon grant of the shares (as noted below) and 150,000 shares will vest in 4 months from the date of grant.
The fair value of the shares was $32,400 based on a third party valuation of Ploinks stock.
During
the nine months ended September 30, 2017 $246,276 was amortized to expense related to the issuance of Ploinks, Inc. restricted
stock.
During
the nine months ended September 30, 2017, 810,001 shares of the common stock of Ploinks, Inc. issued under restricted stock agreements
to consultants and employees of the Company and a subsidiary of the Company vested.
Stock compensation
expense for the amortization of restricted stock awards was $99,963 for the nine months ended September 30, 2017. As of September
30, 2017, there were 11,130,000 shares of unvested stock compensation awards to employees and 16,000,000 shares of unvested stock
compensation awards to non-employees.
We have evaluated our
convertible cumulative preferred stock under the guidance set out in FASB ASC 470-20 and accordingly classified these shares as
temporary equity in the consolidated balance sheets.
For additional transactions
after September 2017 concerning stock transactions, please see “Subsequent Events” in Note 9.
Note 6. Option and Warrant Activity
Option and warrant
activities during the nine months ended September 30, 2017 is summarized as follows:
|
|
Incentive Stock
Options
|
|
|
Non-Statutory
Stock Options
|
|
|
Warrants
|
|
|
Weighted
Average Exercise
Price
|
|
Outstanding at December 31, 2016
|
|
|
—
|
|
|
|
—
|
|
|
|
14,850,000
|
|
|
$
|
0.100
|
|
Options/Warrants granted
|
|
|
—
|
|
|
|
—
|
|
|
|
1,490,000
|
|
|
$
|
0.113
|
|
Options/Warrants exercised
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
Options/Warrants expired/cancelled
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
Outstanding at September 30, 2017
|
|
|
—
|
|
|
|
—
|
|
|
|
16,340,000
|
|
|
$
|
0.101
|
|
The weighted average
remaining life of the outstanding warrants as of September 30, 2017 was 1.33. The intrinsic value of the exercisable warrants as
of September 30, 2017 was zero.
Note 7. Related Party Transactions
Related party debt,
including our convertible debt was $308,242 as of September 30, 2017 and December 31, 2016.
As of September 30,
2017 and December 31, 2016, the Company had accounts payable to employees for unreimbursed expenses and related party contractors
in an aggregate amount of $140,990 and $139,546, respectively. The payables are unsecured, non-interest bearing and due on demand.
Note 8. Legal Proceedings
We are involved in
the following ongoing legal matters:
On December 31, 2011,
the Company and InfiniTek corporation (“InfiniTek”) entered into a settlement agreement to dismiss an action filed
by the Company against InfiniTek in the Texas State District Court in Fort Worth, Texas, for breach of contract and other claims,
a counter claim filed by InfiniTek against the Company for non-payment of amounts claimed the Company owed to InfiniTek, and an
action filed by InfiniTek against the Company in California Superior Court in Riverside, California seeking damages for breach
of contract and lost profit. Pursuant to the terms of the settlement agreement, Vertical agreed to pay InfiniTek $82,500 in three
equal installments with the last payment due by or before August 5, 2012. Upon full payment, InfiniTek shall transfer and assign
ownership of the NAVPath software developed by InfiniTek for use with NOW Solutions emPath® software application and Microsoft
Dynamics NAV (formerly Navision) business solution platform. The amounts in dispute were included in our accounts payable and accrued
liabilities and have been adjusted to the settlement amount of $82,500 at December 31, 2011. The Company has made $37,500 in payments
due under the settlement agreement as of the date of this Report and each party is alleging the other party is in breach of the
settlement agreement. We intend to resolve all disputes with InfiniTek.
On February 13, 2017,
the Company was served with a complaint filed by Parker Mills in the Superior Court of the State of California, County of Los Angeles,
Central District, for failure to make payment on the outstanding balance due under a $100,000 convertible debenture issued by the
Company to Parker Mills. The plaintiff seeks payment of the principal balance due under the convertible debenture of $100,000,
interest at the rate of 12% per annum, attorney’s fees and court costs. The Company has $112,985 of principal and interest
accrued as of March 31, 2017. In June 2017, the court entered a default judgment against the Company. We intend to resolve this
matter with Parker Mills. This case is styled Parker Mills, LLP v. Vertical Computer Systems, Inc., No.
BC649122
.
William Mills is a partner of Parker Mills and the Secretary and a Director of the Company.
On April 12, 2017,
NOW Solutions, Inc. was served with a Notice of Motion for Summary Judgment in Lieu of Complaint, which was filed by Derek
Wolman in the Supreme Court of the State of New York in County of New York for failure to make outstanding payments on the outstanding
balance due under one promissory note in the principal amount of $150,000 (issued on November 17, 2009) and one promissory note
in the principal amount of $50,000 (issued on August 28, 2014), both of which were issued by NOW Solutions to Mr. Wolman.
The plaintiff seeks a judgment totaling $282,299 (which includes principal and accrued interest), plus additional accrued interest
from the date the complaint was filed, attorney’s fees and expenses. On September 8, 2017, the court awarded Mr. Wolman a
judgment in the amount of $282,299, which accrues interest at the rate of 16% per annum plus attorney’s fees as to be determined
by the court. The Company has $284,821 of principal and accrued interest as of September 30, 2017. We intend to resolve this
matter with Mr. Wolman. This case is styled Derek Wolman v. Now Solutions, Inc., No. 65/502/17.
Note 9. Subsequent Events
During the period that
runs from October 1, 2017 through November 20, 2017, the Company granted 63,000 shares of the common stock of Ploinks, Inc. to
third party lenders in connection with 3 to 6-month extensions of convertible debentures in the principal amount of $210,000 issued
in 2016.
During the period that
runs from October 1, 2017 through November 20, 2017, 4,290,000 VCSY common shares vested under restricted stock agreements to employees
of the Company.
During the period that
runs from October 1, 2017 through November 20, 2017, 270,000 shares of the common stock of Ploinks, Inc. issued under restricted
stock agreements to employees of the Company and a subsidiary of the Company vested.
Item
2. Management’s Discussion and Analysis of Financial Condition and Results of Operations.
The following discussion
is a summary of the key factors management considers necessary or useful in reviewing the Company’s results of operations,
liquidity and capital resources. The following discussion and analysis should be read together with the accompanying Unaudited
Consolidated Financial Statements, and the cautionary statements and risk factors included below in Item 1A of Part II of this
Report.
Critical Accounting Policies
Capitalized Software Costs
Software costs incurred
internally in creating computer software products are expensed until technological feasibility has been established upon completion
of a detailed program design. Thereafter, all software development costs are capitalized until the point that the product is ready
for sale, and are subsequently reported at the lower of unamortized cost or net realizable value. The Company considers annual
amortization of capitalized software costs based on the ratio of current year revenues by product to the total estimated revenues
by the product, subject to an annual minimum based on straight-line amortization over the product’s estimated economic useful
life, not to exceed five years. The Company periodically reviews capitalized software costs for impairment where the fair value
is less than the carrying value. During the nine months ended September 30, 2017 and 2016, $0 and $246,184 of internal costs were
capitalized, respectively. During the nine months ended September 30, 2017, no software development costs was written off as impaired.
During the nine months ended September 30, 2016, $1,421,155 of software development costs was written off as impaired.
Revenue Recognition
Our revenue recognition
policies are in accordance with standards on software revenue recognition, which include guidance on revenue arrangements with
multiple deliverables and arrangements that include the right to use of software stored on another entity’s hardware.
In the case of non-software
arrangements, we apply the guidance on revenue arrangements with multiple deliverables and wherein multiple elements are allocated
to each element based on the element’s relative fair value. Revenue allocated to separate elements is recognized for each
element in accordance with our accounting policies described below. If we cannot account for items included in a multiple-element
arrangement as separate units of accounting, they are combined and accounted for as a single unit of accounting and generally recognized
as the undelivered items or services are provided to the customer.
Consulting.
We provide consulting services, primarily implementation and training services, to our clients using a time and materials pricing
methodology. The Company prices its delivery of consulting services on a time and materials basis where the customer is either
charged an agreed-upon daily rate plus out-of-pocket expenses or an hourly rate plus out-of-pocket expenses. In this case, the
Company is paid fees and other amounts generally on a monthly basis or upon the completion of the deliverable service and recognizes
revenue as the services are performed.
Software License.
We sell concurrent perpetual software licenses to our customers. The license gives the customer the right to use the software without
regard to a specific term. We recognize the license revenue upon execution of a contract and delivery of the software, provided
the license fee is fixed and determinable, no significant production, modification or customization of the software is required,
and collection is considered probable by management. When the software license arrangement requires the Company to provide consulting
services that are essential to the functionality of the software, the product license revenue is recognized upon the acceptance
by the customer and consulting fees are recognized as services are performed.
Software licenses are
generally sold as part of a multiple-element arrangement that may include maintenance and, under a separate agreement, consulting
services. The consulting services are generally performed by the Company, but the customer may use a third-party to perform the
consulting services. We consider these separate agreements as being negotiated as a package. The Company determines whether there
is vendor specific objective evidence of fair value (‘‘VSOEFV’’) for each element identified in the arrangement,
to determine whether the total arrangement fees can be allocated to each element. If VSOEFV exists for each element, the total
arrangement fee is allocated based on the relative fair value of each element. In cases where there is not VSOEFV for each element,
or if it is determined that services are essential to the functionality of the software being delivered, we initially defer revenue
recognition of the software license fees until VSOEFV is established or the services are performed. However, if VSOEFV is determinable
for all of the undelivered elements, and assuming the undelivered elements are not essential to the delivered elements, we will
defer recognition of the full fair value related to the undelivered elements and recognize the remaining portion of the arrangement
value through application of the residual method. Where VSOEFV has not been established for certain undelivered elements, revenue
for all elements is deferred until those elements have been delivered or their fair values have been determined. Evidence of VSOEFV
is determined for software products based on actual sales prices for the product sold to a similar class of customer and based
on pricing strategies set forth in the Company’s standard pricing list. Evidence of VSOEFV for consulting services is based
upon standard billing rates and the estimated level of effort for individuals expected to perform the related services. The Company
establishes VSOEFV for maintenance agreements using the percentage method such that VSOEFV for maintenance is a percentage of the
license fee charged annually for a specific software product, which in most instances is 18% of the portion of arrangement fees
allocated to the software license element.
Maintenance Revenue.
In connection with the sale of a software license, a customer may elect to purchase software maintenance services. Most of the
customers that purchase software licenses from us also purchase software maintenance services. These maintenance services are typically
renewed on an annual basis. We charge an annual maintenance fee, which is typically a percentage of the initial software license
fee and may be increased from the prior year amount based on inflation or other agreed upon percentage. The annual maintenance
fee generally is paid to the Company at the beginning of the maintenance period, and we recognize these revenues ratably over the
term of the related contract.
While most of our customers
pay for their annual maintenance at the beginning of the maintenance period, a few customers have payment terms that allow them
to pay for their annual maintenance on a quarterly or monthly basis. If the annual maintenance fee is not paid at the beginning
of the maintenance period (or at the beginning of the quarter or month for those few maintenance customers), we will ratably recognize
the maintenance revenue if management believes the collection of the maintenance fee is imminent. Otherwise, we will defer revenue
recognition until the time that the maintenance fee is paid by the customer. We normally continue to provide maintenance service
while awaiting payment from customers. When the payment is received, revenue is recognized for the period that revenue was previously
deferred. This may result in volatility in software maintenance revenue from period to period.
Cloud-based offering.
We have contracted with third parties to provide new and existing customers with hosting facilities providing all infrastructure
and allowing us to offer our currently sold software, emPath® and SnAPPnet™, on a service basis. However, a contractual
right to take possession of the software license or run it on another party’s hardware is not granted to the customer. We
refer to the delivery method to give functionality to new customers utilizing this service as cloud-based. Since the customer is
not given contractual right to take possession of the software, the scope of ASC 350-40 does not apply. A customer using cloud-based
software can enter into an agreement to purchase a software license at any time. We generate revenue from cloud-based offering
as the customer utilizes the software over the Internet.
We will provide consulting
services to customers in conjunction with the cloud-based offering. The rate for such service is based on standard hourly or daily
billing rates. The consulting revenue is recognized as services are performed. Customers utilizing their own computer to access
cloud-based functionality are charged a fee equal to the number of employees paid each month multiplied by an agreed-upon rate
per employee. The revenue is recognized as the cloud-based services are rendered each month.
Allowances for Doubtful
Accounts
The Company maintains
allowances for doubtful accounts, for estimated losses resulting from the inability of its customers to make required payments.
If the financial condition of our customers were to deteriorate, resulting in an impairment of their ability to make payments,
additional allowances may be required. We review delinquent accounts at least quarterly to identify potential doubtful accounts,
and together with customer follow-up, estimate the amounts of potential losses.
Deferred Taxes
The Company records
a valuation allowance to reduce the deferred tax assets to the amount that management believes is more likely than not to be realized
in the foreseeable future, based on estimates of foreseeable future taxable income and taking into consideration historical operating
information. In the event management estimates that the Company will not be able to realize all or part of its net deferred tax
assets in the foreseeable future, a valuation allowance is recorded through a charge to income in the period such determination
is made. Likewise, should management estimate that the Company will be able to realize its deferred tax assets in the future in
excess of its net recorded assets, an adjustment to reduce the valuation allowance would increase income in the period such determination
is made.
Stock-Based Compensation
Expense
We account for share-based
compensation in accordance with the provisions of share-based payments, which requires measurement of compensation cost for all
stock-based awards at fair value on date of grant and recognition of compensation over the service period for awards expected to
vest. The fair value of restricted stock and restricted stock units is determined based on the number of shares granted and the
quoted price of our common stock. Equity instruments issued to other than employees are valued at the earlier of a commitment date
or upon completion of the services, based on the fair value of the equity instruments, and are recognized as expense over the service
period.
Valuation of the
Embedded and Warrant Derivatives
The valuation of our
embedded derivatives is determined by using the Company’s quoted stock price. An embedded derivative is a derivative instrument
that is embedded within another contract, which under a convertible note (the host contract) includes the right to convert the
note by the holder, certain default redemption right premiums and a change of control premium (payable in cash if a fundamental
change occurs). In accordance with the guidance on derivative instruments, embedded derivatives are marked-to-market each reporting
period, with a corresponding non-cash gain or loss charged to the current period. The practical effect of this has been that when
our stock price increases so does our derivative liability, resulting in a non-cash loss that reduces our earnings and earnings
per share. When our stock price declines, we record a non-cash gain, increasing our earnings and earnings per share.
The fair value recorded
for the derivative liability varies from period to period. This variability may result in the actual derivative liability for a
period either above or below the estimates recorded on our consolidated financial statements, resulting in significant fluctuations
in other income (expense) because of the corresponding non-cash gain or loss recorded.
Recently Issued
Accounting Pronouncements
The Company does not
expect the adoption of any recently issued accounting pronouncements to have a material impact on the Company’s financial
position, operations or cash flows.
Results of Operations
Three and Nine Months Ended
September 30, 2017 Compared To Three and Nine Months Ended September 30, 2016
Total Revenues.
We had total revenues of $920,718 and $953,261 for the three months ended September 30, 2017 and 2016, respectively. The decrease
in total revenues was $32,543 for the three months ended September 30, 2017 representing a 3.4% decrease compared to the total
revenues for the three months ended September 30, 2016. Substantially all the revenues for the three months ended September 30,
2017 and 2016 were related to the business operations of NOW Solutions.
Revenues for the three
months ended September 30, 2017 and 2016 primarily consist of fees derived from software licenses, consulting services, software
maintenance and cloud-based offerings. There were $294 of new licensing sales of our Ploinks
®
product during the
third quarter of 2017 as compared to $7,290 of new licensing sales of our emPath® product for the same period in 2016. Software
maintenance in the three months ended September 30, 2017 decreased by $45,174 or 5.5% from the same period in the prior year. The
revenue decrease in software maintenance is primarily related to the loss of Canadian maintenance revenue partially offset by favorable
currency rate changes on our Canadian maintenance revenue. Consulting revenue, in the three months ended September 30, 2017 increased
by $39,069 from the same period in the prior year, which represents a 79.1% increase. This increase was due to increased consulting
services for version upgrades and enhancements to existing accounts in the third quarter of 2017 compared to the third quarter
of 2016. Cloud-based revenues were $48,648 for the three months ended September 30, 2017 compared to $75,099 for the same period
in the prior year, representing a $26,451 decrease or 35.2%. The decrease is related to a reduction in Canadian cloud-based revenue.
Other revenue in the three months ended September 30, 2017 increased by $7,009 from the same period in the prior year. Other revenue
consists primarily of reimbursable travel expenses, currency gains and losses, and other miscellaneous revenues.
We had total revenues
of $2,823,067 and $2,875,863 for the nine months ended September 30, 2017 and 2016, respectively. The decrease in total revenues
was $52,796 for the nine months ended September 30, 2017 representing a 1.8% decrease compared to the total revenues for the nine
months ended September 30, 2016. Substantially all the revenues for the nine months ended September 30, 2017 and 2016 were related
to the business operations of NOW Solutions.
Revenues for the nine
months ended September 30, 2017 and 2016 primarily consist of fees derived from software licenses, consulting services, software
maintenance and cloud-based offerings. The revenue from new software licenses decreased by $18,479 or 95.8% compared to that for
the nine months ended September 30, 2016. Software maintenance in the nine months ended September 30, 2017 decreased by $78,006
or 3.2% from the same period in the prior year. The revenue decrease in software maintenance is related to the loss of US and Canada
maintenance revenue partially offset by favorable currency rate changes on our Canadian maintenance revenue. Consulting revenue,
in the nine months ended September 30, 2017, increased by $67,564 from the same period in the prior year, which represents a 34.2%
increase. This increase was primarily due to increased consulting services for version upgrades and enhancements to existing accounts
in Canada during the nine months ended September 30, 2017. Cloud-based revenues were $174,315 for the nine months ended September
30, 2017 compared to $199,565 for the same period in the prior year, representing a $25,250 decrease or 12.7%. The decrease is
primarily related to a reduction in Canadian cloud-based revenue and SnAPPnet revenue. Other revenue in the nine months ended September
30, 2017 increased by $1,375 from the same period in the prior year. Other revenue consists primarily of reimbursable travel expenses,
currency gains and losses, and other miscellaneous revenues.
Cost of Revenues.
We had direct costs associated with our revenues of $357,689 for the three months ended September 30, 2017, compared to
$392,058 for the three months ended September 30, 2016. The decrease in cost of revenues of $34,369 represents a 8.8% decrease.
The decrease in direct cost of revenues was primarily due to decreases in payroll and travel expenses.
For the nine months
ended September 30, 2017, direct costs of revenues were $1,170,484 compared to $1,156,522 for the same period in 2016, resulting
in an increase of $13,962 or 1.2%. The increase in direct cost of revenues was primarily due to increases in payroll and hosting
fees.
Selling, General
and Administrative Expenses.
We had selling, general and administrative expenses of $994,410 and $1,126,309 in the three
months ended September 30, 2017 and 2016, respectively. The decrease of $131,899 is 11.7% less than the same period in 2016. We
had decreased stock compensation, penalties, legal fees and late charges partially offset by increased salaries and recruiting
fees.
For the nine months
ended September 30, 2017, we had selling, general and administrative expenses of $2,973,669 compared to $2,602,957 for the nine
months ended September 30, 2016. The increase of $370,712 was 14.2% higher than the same period in 2016. We had increased salaries,
recruiting fees and penalties partially offset by decreased stock compensation, travel, consulting fees and late charges.
Depreciation
and amortization
. For the three months ended September 30, 2017, we had depreciation and amortization of $324 compared
to $325 for the three months ended September 30, 2016. For the nine months ended September 30, 2017 and 2016, $974 and $758, respectively,
of depreciation and amortization was recorded.
Bad debt expense
.
During the three months ended September 30, 2017 and 2016, we had $40,520 and $29,276, respectively of bad debt expense related
to account receivables that were greater than ninety days past due. During the nine months ended September 30, 2017, we had $24,147
of bad debt expense recoveries compared to $41,203 of bad debt expense for the nine months ended September 30, 2016 related to
account receivables that were greater than ninety days past due.
Impairment of
software costs
. During the three months ended September 30, 2017 and 2016, $0 and $1,421,155 of Ploinks
®
software development costs were expensed as impaired as management was unable to support the net realizable value required by GAAP.
This was a result of the uniqueness of Ploinks
®
and lack of third-party information related to user growth rates
for mobile device applications. Although the Company had written these costs to expense, management still anticipates going to
market with Ploinks
®
once the application is complete.
Gain/Loss on
Derivative Liability
.
Derivative liabilities are adjusted each quarter for changes in the market value of the Company’s
common stock, common stock warrants, and convertible debentures. Market value for common stock warrants and convertible debentures
is determined using the Black-Scholes Model. The gain on derivative liabilities was $305,914 for the three months ended September
30, 2017 compared to $160,326 for the comparable period in 2016. The gain on derivative liabilities was $925,812 for the nine months
ended September 30, 2017 compared to a gain of $49,291 for the nine months ended September 30, 2016.
Forbearance Fees
.
Forbearance fees relate to fees charged by our lenders on loans in default. Forbearance fees for the three months ended September
30, 2017 were $0 compared to $2,500 for the three months ended September 30, 2016. The fees for the three months ended September
30, 2016 are related to a lender of VCSY.
Forbearance fees for
the nine months ended September 30, 2017 were $6,000 compared to $19,600 for the nine months ended September 30, 2016. The fees
for the nine months ended September 30, 2017 are related to a VCSY lender. The fees for the nine months ended September 30, 2016
are related to a VCSY lender.
Loss on Debt
Extinguishment
. We had a $35,969 gain on debt extinguishment for the nine months ended September 30, 2016. The gain relates
to the fair market value of the issuance of 5 million shares with the rule 144 restrictive legend of VCSY common stock to a NOW
Solutions lender to settle a portion of debt principal.
Interest Expense
.
We had interest expense of $374,914 and $550,189 for the three months ended September 30, 2017 and 2016, respectively. Interest
expense decreased by $175,275 representing a decrease of 31.9% compared to the same expense in the three months ended September
30, 2016. The decrease was due to less debt discounts in 2017 related to the issuance of convertible debentures in 2016.
For the nine months
ended September 30, 2017, we had interest expense of $1,393,517 compared to $1,453,234 for the same period in 2016, representing
a decrease of $59,717 or 4.1% for the period. The decrease was due to less debt discounts in 2017 related to the issuance of convertible
debentures in 2016.
Net loss before
income taxes.
We had a net loss before income taxes of $541,224 and $2,408,202 for the three months ended September 30,
2017 and 2016, respectively. The net loss before income taxes for the three months ended September 30, 2017 was due to the factors
discussed above for revenues, cost of revenues, bad debt expense, impairment of software development costs and selling, general
and administrative expenses, which essentially gave us an operating loss of $472,225. This loss was increased by interest expense
and reduced by gain on derivative liabilities. The net loss before income taxes for the three months ended September 30, 2016 was
due to the factors discussed above for revenues, cost of revenues and selling, general and administrative expenses, which essentially
gave us an operating loss of $2,015,862. This loss was increased by forbearance fees and interest expense and reduced by gain on
derivative liabilities.
We had a net loss before
income taxes of $1,771,601 and $3,734,265 for the nine months ended September 20, 2017 and 2016, respectively. The net loss before
income taxes for the nine months ended September 30, 2017 was due to the factors discussed above for revenues, cost of revenues,
bad debt expense, impairment of software development costs and selling, general and administrative expenses, which essentially
gave us an operating loss of $1,297,913. This loss was increased by forbearance fees and interest expense and reduced by gain on
derivative liabilities. The net loss before income taxes for the nine months ended September 30, 2016 was due to the factors discussed
above for revenues, cost of revenues, bad debt expense, impairment of software development costs and selling, general and administrative
expenses, which essentially gave us an operating loss of $2,346,732. This loss was increased by forbearance fees and interest expense
and reduced by gain on derivative liabilities and gain on debt extinguishments.
Income tax benefit
.
We had an income tax benefit of $41,185 and income tax expense of $79,014 for the three and nine months ended September 30, 2017,
respectively. Income taxes are related to NOW Solutions, a 75% owned subsidiary of the Company.
We had income tax expense
of $1,154 and $103,910 for the three and nine months ended September 30, 2016, respectively. Income tax expense is related to NOW
Solutions, a 75% owned subsidiary of the Company.
Dividends Applicable
to Preferred Stock.
We have outstanding Series A 4% convertible cumulative preferred stock that accrues dividends at a
rate of 4% on a semi-annual basis. The Company also has outstanding Series C 4% convertible cumulative preferred stock that accrues
dividends at a rate of 4% on a quarterly basis. The total dividends applicable to Series A and Series C preferred stock were $155,604
and $147,000 for the three months ended September 30, 2017 and 2016, respectively and $462,009 and $441,000 for the nine months
ended September 30, 2017 and 2016, respectively.
Net Loss Available
to Common Stockholders.
We had a net loss attributed to common stockholders of $612,704 and $2,407,242 for the three months
ended September 30, 2017 and 2016, respectively. Net loss attributed to common stockholders was due to the factors discussed above.
We had a net loss attributed
to common stockholders of $2,232,824 and $4,159,401 for the nine months ended September 30, 2017 and 2016, respectively. Net loss
available to common stockholders was due to the factors discussed above.
Net Loss Per
Share.
We had a net loss per share of $0.00 and $0.00 for the nine months ended September 30, 2017 and 2016, respectively.
Liquidity
and Capital Resources
At September 30, 2017,
we had non-restricted cash-on-hand of $175,147 compared to $190,448 at December 31, 2016.
Net cash used in operating
activities for the nine months ended September 30, 2017 was $514,110 compared to net cash used in operating activities of $344,205
for the nine months ended September 30, 2016. During the nine months ended September 30, 2017 we received $2,519,802 of cash from
customers, used $1,944,892 for payroll, benefits and payroll taxes, $32,163 for interest payments, $271,853 for professional fees,
$63,495 for insurance payments, $261,915 for tax payments other than payroll and $459,594 for accounts payable to vendors.
Net cash used in operating
activities for the nine months ended September 30, 2016 was $344,205 compared to net cash used in operating activities of $148,564
for the nine months ended September 30, 2015. During the nine months ended September 30, 2016 we received $2,501,986 of cash from
customers, used $2,082,806 for payroll, benefits and payroll taxes, $172,618 for interest payments, $208,101 for professional fees,
$37,647 for insurance payments, $87,603 for tax payments other than payroll and $257,416 for accounts payable to vendors.
A large portion of
our cash (and revenue) comes from software maintenance. When we bill, and collect for software maintenance, we record a liability
in deferred revenue and recognize income ratably over the maintenance period. Deferred revenue decreased $443,791 or 24.7% from
the balance at December 31, 2016. The decrease was due to a higher number of customers on calendar year maintenance agreements
which results in higher deferred revenue in December.
Our accounts receivable
trade decreased from $367,278 at December 31, 2016 to $295,829 (net of allowance for bad debts) at September 30, 2017. The decrease
is a result of seasonal fluctuations in the timing of billing for software maintenance which typically yields higher receivables
in December compared to September.
The accounts payable
and accrued liabilities went from $12,075,298 at December 31, 2016 to $14,014,574 at September 30, 2017. The change is primarily
related to increased accounts payable, executive payroll, payroll taxes/penalties and accrued interest. The resulting balance at
September 30, 2017 is 48 times more than the balance in accounts receivable. This is one of the reasons why we do not have sufficient
funds available to fund our operations and repay our debt obligations under their existing terms, as described below.
We used cash to invest
in equipment and the development of software products for the nine months ended September 30, 2017 and September 30, 2016 of $0
and $246,184, respectively. Most of the equipment was computer equipment and peripherals for upgraded network servers to increase
the productivity of our software developers, and new personal computers for developers, consultants and sales personnel. Software
development relates to the development of new products.
For the nine months
ended September 30, 2017, we had $411,500 of new debt funding, $260,000 of equity financing, repaid $178,918 to lenders and accrued
$97,500 of dividends to noncontrolling shareholders of NOW Solutions. For the nine months ended September 30, 2016, we had $776,900
of new debt funding, $150,000 of equity financing, repaid $241,337 to lenders and paid $222,500 of dividends to noncontrolling
shareholders of NOW Solutions.
The total change in
cash for the nine months ended September 30, 2017 was a decrease of $15,301.
As of the date of the
filing of this Report, we do not have sufficient funds available to fund our operations and repay our debt obligations under their
existing terms. Therefore, we need to raise additional funds through selling securities, obtaining loans, renegotiating the terms
of our existing debt and/or increasing sales with our new products. Our inability to raise such funds or renegotiate the terms
of our existing debt will significantly jeopardize our ability to continue operations.
|
|
Balance at
|
|
|
Due
in Next Five Years
|
|
Contractual Obligations
|
|
September 30, 2017
|
|
|
2017
|
|
|
2018
|
|
|
2019
|
|
|
2020
|
|
|
2021+
|
|
Notes payable
|
|
$
|
5,408,795
|
|
|
$
|
5,408,795
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Convertible debentures
|
|
|
1,340,000
|
|
|
|
1,230,000
|
|
|
|
110,000
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
Operating lease
|
|
|
100,496
|
|
|
|
39,469
|
|
|
|
61,027
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
Total
|
|
$
|
6,849,291
|
|
|
$
|
6,678,264
|
|
|
$
|
171,027
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Of the notes payable,
the default status is as follows:
|
|
September 30, 2017
|
|
|
December 31, 2016
|
|
|
|
|
|
|
|
|
In default
|
|
$
|
5,132,295
|
|
|
$
|
4,901,950
|
|
Not in default
|
|
|
1,616,500
|
|
|
|
1,614,222
|
|
|
|
|
|
|
|
|
|
|
Total Notes Payable
|
|
$
|
6,748,795
|
|
|
$
|
6,516,172
|
|
The carrying amounts
of assets and liabilities presented in the financial statements do not purport to represent realizable or settlement values. We
had a net loss before noncontrolling interest of $1,790,738 and $3,838,175 for the nine months ended September 30, 2017 and 2016,
respectively and have historically incurred losses. Since December 31, 2009, we have used substantial funds in further developing
our product line and in conducting present and new operations, and we need to raise additional funds and/or generate additional
revenue through our existing businesses, including the licensing of our intellectual property, to accomplish our objectives. Additionally,
at September 30, 2017, we had negative working capital of approximately $21.8 million (although this figure includes deferred revenue
of approximately $1.4 million) and have defaulted on several of our debt obligations. These conditions raise substantial doubt
about our ability to continue as a going concern.
Our management is continuing
its efforts to attempt to secure funds through equity and/or debt instruments for our operations, expansion and possible acquisitions,
mergers, joint ventures, and/or other business combinations. We will require additional funds to pay down our liabilities, as well
as finance our expansion plans consistent with our anticipated changes in operations and infrastructure. However, there can be
no assurance that we will be able to secure additional funds and that if such funds are available, whether the terms or conditions
would be acceptable to us and whether we will be able to turn into a profitable position and generate positive operating cash flow.
The consolidated financial statements contain no adjustment for the outcome of this uncertainty.