Note 1.
Basis of Presentation
Basis of
Presentation
- The accompanying
unaudited condensed consolidated interim financial statements include the
accounts of Andrea Electronics Corporation and its subsidiaries (Andrea or the
Company). All intercompany balances and transactions have been eliminated in
consolidation.
These unaudited condensed
consolidated interim financial statements have been prepared in accordance with
accounting principles generally accepted in the United States of America
(GAAP) for interim financial information and with the instructions to Form
10-Q. Accordingly, they do not include all of the information and footnotes
required by GAAP for complete financial statements. In addition, the December
31, 2015 balance sheet data was derived from the audited consolidated financial
statements, but does not include all disclosures required by GAAP. In the
opinion of management, all adjustments (consisting of normal recurring accruals)
considered necessary for a fair presentation have been included. The results of
operations of any interim period are not necessarily indicative of the results
of operations to be expected for any other interim period or for the fiscal
year.
These unaudited condensed
consolidated interim financial statements should be read in conjunction with the
audited consolidated financial statements and notes thereto for the fiscal year
ended December 31, 2015 included in the Company's Annual Report on Form 10-K for
the fiscal year ended December 31, 2015, filed with the Securities and Exchange
Commission (the SEC) on March 29, 2016. The accounting policies used in
preparing these unaudited condensed consolidated interim financial statements
are consistent with those described in the December 31, 2015 audited
consolidated financial statements.
Note 2.
Summary of Significant Accounting Policies
Loss Per
Share
- Loss per share is
computed by dividing the net loss by the weighted average number of common
shares outstanding during the period. Diluted loss adjusts basic loss per share
for the effects of convertible securities, stock options and other potentially
dilutive financial instruments, only in the periods in which such effect is
dilutive. Diluted loss per share are based on the assumption that all dilutive
convertible shares and stock options were converted or exercised. Dilution is
computed by applying the treasury stock method for the outstanding options, and
the if-converted method for the outstanding convertible instruments. Under the
treasury stock method, options are assumed to be exercised at the beginning of
the period (or at the time of issuance, if later) and as if funds obtained
thereby were used to purchase common stock at the average market price during
the period. Under the if-converted method, outstanding convertible instruments
are assumed to be converted into common stock at the beginning of the period (or
at the time of issuance, if later). Securities that could potentially dilute
basic earnings per share (EPS) in the future that were not included in the
computation of the diluted EPS because to do so would have been anti-dilutive
for the periods presented, consist of the following:
|
|
For the Three and Nine
Months Ended
|
|
|
September 30, 2016
|
|
September 30, 2015
|
Total
potentially dilutive common shares as of:
|
|
|
|
|
Stock
options to purchase common stock (Note 7)
|
|
16,869,821
|
|
16,969,821
|
Series
C Convertible Preferred Stock and related accrued
|
|
|
|
|
dividends
(Note 4)
|
|
1,524,758
|
|
2,023,658
|
Series
D Convertible Preferred Stock (Note 5)
|
|
3,628,576
|
|
3,628,576
|
|
Total
potentially dilutive common shares
|
|
22,023,155
|
|
22,622,055
|
Cash
- Cash includes cash and highly liquid
investments with original maturities of three months or less. At various times
during the periods ended September 30, 2016 and December 31, 2015, the Company
had cash deposits in excess of the maximum amounts insured by the Federal
Deposit Insurance Corporation insurance limits. At September 30, 2016 and
December 31, 2015, the Companys cash was held at four financial
institutions.
Concentration of Credit
Risk
- The following customers
accounted for 10% or more of Andreas consolidated total revenues during at
least one of the periods presented below:
|
|
For the Three Months Ended
|
|
For the Nine Months Ended
|
|
|
September 30, 2016
|
|
September 30, 2015
|
|
September 30, 2016
|
|
September 30, 2015
|
Customer A
|
|
|
*
|
|
30
|
%
|
|
|
*
|
|
23
|
%
|
Customer B
|
|
19
|
%
|
|
54
|
%
|
|
|
*
|
|
64
|
%
|
Customer C
|
|
|
*
|
|
|
*
|
|
14
|
%
|
|
|
*
|
Customer D
|
|
|
*
|
|
|
*
|
|
24
|
%
|
|
|
*
|
Customer E
|
|
|
*
|
|
|
*
|
|
37
|
%
|
|
|
*
|
Customer F
|
|
47
|
%
|
|
|
*
|
|
|
*
|
|
|
*
|
____________________
* Amounts
are less than 10%
6
As of September 30, 2016,
Customer A, B and F accounted for approximately 8%, 17% and 26%, respectively,
of accounts receivable. As of December 31, 2015, Customer A and B accounted for
approximately 1% and 6%, respectively, of accounts receivable.
Allowance for Doubtful
Accounts
- The Company performs
on-going credit evaluations of its customers and adjusts credit limits based
upon payment history and the customers current credit worthiness, as determined
by the review of their current credit information. Collections and payments from
customers are continuously monitored. The Company maintains an allowance for
doubtful accounts, which is based upon historical experience as well as specific
customer collection issues that have been identified. While such bad debt
expenses have historically been within expectations and allowances established,
the Company cannot guarantee that it will continue to experience the same credit
loss rates that it has in the past. If the financial condition of customers were
to deteriorate, resulting in an impairment of their ability to make payments,
additional allowances may be required.
Inventories
- Inventories are stated at the lower of cost (on
a first-in, first-out) or market basis. The cost of inventory is based on the
respective cost of materials. Andrea reviews its inventory reserve for
obsolescence on a quarterly basis and establishes reserves on inventories based
on the specific identification method as well as a general reserve. Andrea
records changes in inventory reserves as part of cost of revenues.
|
|
September
30,
2016
|
|
December
31,
2015
|
Raw
materials
|
|
$
|
16,816
|
|
|
$
|
21,253
|
|
Finished
goods
|
|
|
203,442
|
|
|
|
152,050
|
|
|
|
|
220,258
|
|
|
|
173,303
|
|
Less:
reserve for obsolescence
|
|
|
(117,432
|
)
|
|
|
(115,275
|
)
|
|
|
$
|
102,826
|
|
|
$
|
58,028
|
|
Long-Lived
Assets
- Andrea accounts for its
long-lived assets in accordance with Accounting Standards Codification (ASC)
360 Property, Plant and Equipment for purposes of determining and measuring
impairment of its long-lived assets (primarily intangible assets) other than
goodwill. Andreas policy is to periodically review the value assigned to its
long-lived assets to determine if they have been permanently impaired by adverse
conditions which may affect Andrea whenever events or changes in circumstances
indicate that the carrying amount may not be recoverable. If Andrea identifies a
permanent impairment such that the carrying amount of Andreas long lived assets
is not recoverable using the sum of an undiscounted cash flow projection (gross
margin dollars from product revenues), the impaired asset is adjusted to its
estimated fair value, based on an estimate of future discounted cash flows which
becomes the new cost basis for the impaired asset. Considerable management
judgment is necessary to estimate undiscounted future operating cash flows and
fair values and, accordingly, actual results could vary significantly from such
estimates. At September 30, 2016 and December 31, 2015, Andrea concluded that
Intangibles and long-lived assets were not required to be tested for
recoverability.
Revenue
Recognition
- Non
software-related revenue, which is generally comprised of microphones and
microphone connectivity product revenues, is recognized when title and risk of
loss pass to the customer, which is generally upon shipment. With respect to
licensing revenues, Andrea recognizes revenue in accordance with ASC 985,
Software and ASC 605 Revenue Recognition. License revenue is recognized
based on the terms and conditions of individual contracts. In addition, fee
based services, which are short-term in nature, are generally performed on a
time-and-material basis under separate service arrangements and the
corresponding revenue is generally recognized as the services are
performed.
Income
Taxes
- Andrea accounts for
income taxes in accordance with ASC 740, Income Taxes. ASC 740 requires an
asset and liability approach for financial accounting and reporting for income
taxes and establishes for all entities a minimum threshold for financial
statement recognition of the benefit of tax positions, and requires certain
expanded disclosures. The provision for income taxes is based upon income or
loss after adjustment for those permanent items that are not considered in the
determination of taxable income. Deferred income taxes represent the tax effects
of differences between the financial reporting and tax bases of the Companys
assets and liabilities at the enacted tax rates in effect for the years in which
the differences are expected to reverse. The Company evaluates the
recoverability of deferred tax assets and establishes a valuation allowance when
it is more likely than not that some portion or all of the deferred tax assets
will not be realized. As of September 30, 2016 and December 31, 2015 the Company
had recorded a full valuation allowance. Andrea expects it will reduce its
valuation allowance in future periods to the extent that it can demonstrate its
ability to utilize the assets. Management makes judgments as to the
interpretation of the tax laws that might be challenged upon an audit and cause
changes to previous estimates of tax liability. In managements opinion,
adequate provisions for income taxes have been made for all years. If actual
taxable income by tax jurisdiction varies from estimates, additional allowances
or reversals of reserves may be necessary. Income tax expense consists of taxes
payable for the period, withholding of income tax as mandated by the foreign
jurisdiction in which the revenues are earned withholding of income tax as
mandated by the foreign jurisdiction in which the revenues are earned and the
change during the period in deferred tax assets and liabilities. The Company has
identified its federal tax return and its state tax return in New York as
"major" tax jurisdictions. Based
on the
Company's evaluation, it has been concluded that there are no significant
uncertain tax positions requiring recognition in the Company's condensed
consolidated interim financial statements. The Company's evaluation was
performed for tax years ended 2012 through 2015. The Company believes that its
income tax positions and deductions will be sustained on audit and does not
anticipate any adjustments that will result in a material change to its
financial position.
7
Stock-Based
Compensation
- At September 30,
2016, Andrea had two stock-based employee compensation plans, which are
described more fully in Note 7. Andrea accounts for stock-based compensation in
accordance with ASC 718, Compensation Stock Compensation. ASC 718
establishes accounting for stock-based awards exchanged for employee services.
Under the provisions of ASC 718, stock-based compensation cost is measured at
the grant date, based on the fair value of the award, and is recognized as
expense over the employees requisite service period (generally the vesting
period of the equity grant). The fair value of the Companys common stock
options are estimated using the Black Scholes option-pricing model with the
following assumptions: expected volatility, dividend rate, risk free interest
rate and the expected life. The Company expenses stock-based compensation by
using the straight-line method. In accordance with ASC 718, excess tax benefits
realized from the exercise of stock-based awards are classified in cash flows
from financing activities. The future realization of the reserved deferred tax
assets related to these tax benefits associated with the exercise of stock
options will result in a credit to additional paid in capital if the related tax
deduction reduces taxes payable. The Company has elected the with and without
approach regarding ordering of windfall tax benefits to determine whether the
windfall tax benefit did reduce taxes payable in the current year. Under this
approach, the windfall tax benefit would be recognized in additional
paid-in-capital only if an incremental tax benefit is realized after considering
all other benefits presently available.
Use of
Estimates
- The preparation of
condensed consolidated interim financial statements in conformity with
accounting principles generally accepted in the United States of America
requires management to make estimates and assumptions that affect the reported
amounts of assets, liabilities and disclosures of contingent assets and
liabilities at the date of the condensed consolidated interim financial
statements and the reported amounts of revenues and expenses during the
reporting period.
Management bases its estimates
on historical experience and on various assumptions that are believed to be
reasonable under the circumstances, the results of which form the basis for
making judgments about the carrying value of assets and liabilities that are not
readily apparent from other sources. The most significant estimates, among other
things, are used in accounting for allowances for bad debts, inventory valuation
and obsolescence, product warranty, depreciation, deferred income taxes,
expected realizable values for assets (primarily intangible assets),
contingencies, revenue recognition as well as the recording and presentation of
the Companys convertible preferred stock. Estimates and assumptions are
periodically reviewed and the effects of any material revisions are reflected in
the condensed consolidated interim financial statements in the period that they
are determined to be necessary. Actual results could differ from those estimates
and assumptions.
Recent Accounting
Pronouncements
- In May 2014, the
Financial Accounting Standards Board (FASB) issued Accounting Standards Update
("ASU") No. 2014-09, "Revenue from Contracts with Customers" (Topic 606), which
supersedes the revenue recognition requirements in ASC Topic 605, "Revenue
Recognition," and most industry-specific guidance. This ASU is based on the
principle that revenue is recognized to depict the transfer of goods or services
to customers in an amount that reflects the consideration to which the entity
expects to be entitled in exchange for those goods or services. The ASU also
requires additional disclosure about the nature, amount, timing and uncertainty
of revenue and cash flows arising from customer contracts, including significant
judgments and changes in judgments, and assets recognized from costs incurred to
obtain or fulfill a contract. The amendments in the ASU must be applied using
one of two retrospective methods and are effective for annual and interim
periods beginning after December 15, 2016. On July 9, 2015, the FASB modified
ASU 2014-09 to be effective for annual reporting periods beginning after
December 15, 2017, including interim periods within that reporting period. As
modified, the FASB permits the adoption of the new revenue standard early, but
not before the annual periods beginning after December 15, 2017. A public
organization would apply the new revenue standard to all interim reporting
periods within the year of adoption. The Company will evaluate the effects, if
any, that adoption of this guidance will have on its financial statements.
In November 2015, the FASB
issued ASU No. 2015-17, Balance Sheet Classification of Deferred Taxes (ASU
2015-17). The standard requires that deferred tax assets and liabilities be
classified as noncurrent in a classified statement of financial position. ASU
2015-17 is effective for fiscal years and interim periods within those years,
beginning after December 15, 2016. Early adoption is permitted. ASU 2015-17 may
be applied either prospectively, for all deferred tax assets and liabilities, or
retrospectively. The Company is currently evaluating the impact this standard
will have on its financial statements.
In January 2016, the FASB
issued ASU No. 2016-02, Leases (Topic 842). This standard requires that a
lessee recognize the assets and liabilities that arise from operating leases. A
lessee should recognize in the statement of financial position a liability to
make lease payments (the lease liability) and a right-of-use asset representing
its right to use the underlying asset for the lease term. For leases with a term
of 12 months or less, a lessee is permitted to make an accounting policy
election by class of underlying asset not to recognize lease assets and lease
liabilities. In transition, lessees and lessors are required to recognize and
measure leases at the beginning of the earliest period presented using a
modified retrospective approach. ASU 2016-02 is effective for fiscal years, and interim periods within those
years, beginning after December 15, 2018. The Company is currently evaluating
the impact the adoption of this new standard will have on its financial
statements.
8
In March 2016, the FASB issued
ASU No. 2016-08, Revenue from Contracts with Customers (Topic 606) Principal
versus Agent Considerations (Reporting Revenue Gross versus Net) (ASU
2016-08). ASU No. 2016-08 maintains the core principles of Topic 606 on revenue
recognition, but clarifies whether an entity is a principal or an agent in a
contract and the appropriate revenue recognition principles under each of these
circumstances. The amendments in ASU 2016-08 affect the guidance of ASU 2014-09
which is not yet effective. The Company will evaluate the effects, if any, that
adoption of this guidance will have on its financial statements.
In March 2016, the FASB issued
ASU No. 2016-09, Compensation Stock Compensation (Topic 718) Improvements
to Employee Share-Based Payment Accounting. ASU No. 2016-09 includes provisions
to simplify certain aspects related to the accounting for share-based awards and
the related financial statement presentation. This ASU includes a requirement
that the tax effect related to the settlement of share-based awards be recorded
in income tax benefit or expense in the statements of earnings. This change is
required to be adopted prospectively in the period of adoption. In addition, the
ASU modifies the classification of certain share-based payment activities within
the statements of cash flows and these changes are required to be applied
retrospectively to all periods presented, or in certain cases prospectively,
beginning in the period of adoption. ASU No. 2016-09 is effective for annual
reporting periods beginning after December 15, 2016, including interim periods
within that reporting period. Early adoption is permitted. The Company is
currently evaluating the impact the adoption of this new standard will have on
its financial statements.
In April 2016, the FASB issued
ASU No. 2016-10, Revenue from Contracts with Customers (Topic 606) -
Identifying Performance Obligations and Licensing. ASU No. 2016-10 maintains
the core principles of Topic 606 on revenue recognition, but clarifies
identification of performance obligations and licensing implementation guidance.
The amendments in ASU 2016-10 affect the guidance of ASU 2014-09 which is not
yet effective. The Company will evaluate the effects, if any, that adoption of
this guidance will have on its financial statements.
In May 2016, the FASB issued
ASU No. 2016-12, Revenue from Contracts with Customers (Topic 606) - Narrow-
Scope Improvements and Practical Expedients. ASU No. 2016-12 maintains the core
principles of Topic 606 on revenue recognition, but addresses collectability,
sales tax presentation, noncash consideration, contract modifications at
transition and completed contracts at transition. The amendments in ASU 2016-12
affect the guidance of ASU 2014-09 which is not yet effective. The Company will
evaluate the effects, if any, that adoption of this guidance will have on its
financial statements.
In June 2016, the FASB issued
ASU No. 2016-13, Financial Instruments Credit Losses (Topic 326)
Measurement of Credit Losses on Financial Instruments. ASU No. 2016-13 provides
financial statement readers more decision-useful information about the expected
credit losses on financial instruments and other commitments to extend credit
held by a reporting entity at each reporting date. The Company will evaluate the
effects, if any, that adoption of this guidance will have on its financial
statements.
In August 2016, the FASB
issued ASU No. 2016-15, Statement of Cash Flows (Topic 230) Classification of
Certain Cash Receipts and Cash Payments. ASU No. 2016-15 addresses eight
specific cash flow issues with the objective of reducing the existing diversity
in practice. It is effective for annual reporting periods beginning after
December 15, 2017. The Company is currently evaluating the impact, if any, this guidance
will have on its financial statements.
Reclassifications
-
Certain prior year amounts have been reclassified to conform to the current year
presentation. The reclassifications did not have any effect on reported
consolidated net loss for the periods presented.
Subsequent
Events
- The Company evaluates
events that occurred after the balance sheet date but before the condensed
consolidated interim financial statements are issued. Based upon the evaluation
the Company did not identify any recognized or non-recognized subsequent events
that would have required adjustment or disclosure in the condensed consolidated
interim financial statements.
9
Note 3.
Revenue Sharing, Note Purchase Agreement and Long-Term Debt
On December 24, 2014, the Company entered into an Amended and Restated Revenue Sharing and Note Purchase Agreement (the
Revenue Sharing Agreement), with AND34 Funding LLC (AND34) (acting as the Revenue Participants, the Note
Purchasers, and the Collateral Agent), which was retroactively effective as of February 14, 2014. Under the Revenue Sharing
Agreement, the Company granted AND34 a perpetual predetermined share in the rights of the Companys specified future revenues
from patents (Monetization Revenues) currently owned by the Company (the Patents) in exchange for $3,500,000, which was
originally recorded as an Advance from Revenue Sharing Agreement on the accompanying consolidated balance sheet and has
been fully repaid as of September 30, 2016. AND34s rights to the Companys Monetization Revenues (as defined in the Revenue
Sharing Agreement) from the Patents and the Notes are secured by the Patents. Under the terms of the Revenue Sharing Agreement
with AND34, Andrea issued and sold to AND34 Notes of $10,800,000 of which have been repaid as of September 30, 2016. On August 10, 2016, Andrea and AND34 executed a Rider to the Revenue Sharing Agreement (Rider). Under the Rider, Andrea has
agreed to issue and sell to AND34 Additional Notes up to an aggregate original amount of $7,000,000, or such greater amount as
AND34 may agree to in its sole discretion, during the four year period beginning on the date of execution of the Rider. The
Additional Notes will have a Maturity date of August 31, 2020. The proceeds of the Additional Notes will be used to pay certain
expenses related to the Revenue Sharing Agreement, and be used for expenses of the Company incurred in pursuing patent
monetization. As of September 30, 2016, the Company issued $1,000,000 in Additional Notes to pay Monetization Expenses.
Any Monetization Revenues will first be applied 100% to the payment of accrued and unpaid interest on, and then to repay
outstanding principal of, the Additional Notes. After the Additional Notes are paid in full, the Monetization Revenues will be
allocated amongst the Revenue Participants and the Company in accordance with certain predetermined percentages (based on
aggregate amounts received by the Revenue Participants) ranging from 50% to the Revenue Participants to ultimately 20% to the
Revenue Participants. Monetization Revenues is defined in the Revenue Sharing Agreement to include, but is not limited to,
amounts that the Company receives from third parties with respect to the Patents, which may include new license revenues, certain
product revenue, payments and judgments. Monetization Revenues and associated expenses are included in the Companys Patent
Monetization Segment (Note 8). For the nine months ended September 30, 2016, there was approximately $2,944,000 of non-recurring
monetization revenues recognized for patent licensing agreements entered into during 2016. During the three months
ended September 30, 2016, there was a one-time change to the method of the calculation on distribution of Monetization Revenue
under the Monetization Revenue Sharing Agreement in which the Company recorded and paid licensing revenue sharing expense of
approximately $290,000.
The Revenue Sharing Agreement
contains many stipulations between the parties regarding the handling of various
matters related to the monetization of the Patents. The Revenue Participants and
the Company will account for the tax treatment as set forth in the Revenue
Sharing Agreement.
Advance from Revenue
Sharing Agreement
|
|
September
30,
2016
|
|
December
31,
2015
|
Advance from
Revenue Sharing Agreement
|
|
$
|
-
|
|
$
|
312,067
|
|
Less:
short-term Advance from Revenue Sharing Agreement
|
|
|
-
|
|
|
(196,477
|
)
|
Long-term
Advance from Revenue Sharing Agreement, net of short-term
|
|
|
|
|
|
|
|
Advance from Revenue
Sharing Agreement
|
|
$
|
-
|
|
$
|
115,590
|
|
Amount reported as short-term
Advance from the Revenue Sharing Agreement reflect amount expected to be paid
within the next twelve months.
Long-term
debt
|
|
September
30,
2016
|
|
December
31,
2015
|
Note
Payable
|
|
$
|
1,000,000
|
|
$
|
1,900,000
|
|
PIK
interest
|
|
|
2,333
|
|
|
775
|
|
Total
long-term debt
|
|
$
|
1,002,333
|
|
$
|
1,900,775
|
|
Less:
current maturities of long-term debt
|
|
|
-
|
|
|
(1,900,775
|
)
|
Long-term
debt, net of current maturities
|
|
$
|
1,002,333
|
|
$
|
-
|
|
The unpaid principal amount of the Notes (including any PIK Interest) have an interest rate equal to LIBOR (as defined in the
Revenue Sharing Agreement) plus 2% per annum, (3% at September 30, 2016 and December 31, 2015); provided that upon and
during the continuance of an Event of Default (as set forth in the Revenue Sharing Agreement), the interest rate will increase an
additional 2% per annum. Interest may be paid in cash at the option of the Company and otherwise shall be paid by increasing the
principal amount of the Additional Notes by the amount of such interest (PIK Interest). The outstanding principal balance of the
Additional Notes and all unpaid interest thereon will be paid within the next twelve months. The Company may prepay the
Additional Notes from time to time in whole or in part, without penalty or premium.
10
Note 4.
Series C Redeemable Convertible Preferred Stock
On October 10, 2000, Andrea
issued and sold in a private placement $7,500,000 of Series C Redeemable
Convertible Preferred Stock (the Series C Preferred Stock). Each of these
shares of Series C Preferred Stock had a stated value of $10,000 plus a
$1,671 increase in the stated value,
which sum is convertible into Common Stock at a conversion price of $0.2551. On
February 17, 2004, Andrea announced that it had entered into an Exchange and
Termination Agreement and an Acknowledgment and Waiver Agreement, which
eliminated the dividend of 5% per annum on the stated value. The additional
amount of $1,671 represents the 5% per annum from October 10, 2000 through
February 17, 2004. The shares of Series C Preferred Stock are subject to
antidilution provisions, which are triggered in the event of certain stock
splits, recapitalizations, or other dilutive transactions. In addition,
issuances of common stock at a price below the conversion price then in effect
(currently $0.2551), or the issuance of warrants, options, rights, or
convertible securities which have an exercise price or conversion price less
than that conversion price, other than for certain previously outstanding
securities and certain excluded securities (as defined in the certificate of
amendment), require the adjustment of the conversion price to that lower price
at which shares of common stock have been issued or may be acquired. In the
event that Andrea issues securities in the future which have a conversion price
or exercise price which varies with the market price and the terms of such
variable price are more favorable than the conversion price in the Series C
Preferred Stock, the purchasers may elect to substitute the more favorable
variable price when making conversions of the Series C Preferred Stock.
In accordance with Sub Topic
815-40, Andrea evaluated the Series C Preferred Stock and concluded that it is
not indexed to the Companys stock because of the conversion price adjustment
feature described above. Accordingly, under the provisions of ASC 815,
Derivatives and Hedging, Andrea evaluated the Series C Preferred Stock
embedded conversion feature. The Company has concluded that the embedded
conversion feature would be classified in shareholders equity if it were a
freestanding instrument as the Series C Preferred Stock is more akin to equity
and as such it should not be bifurcated from the Series C instrument and
accounted for separately.
On April 4, 2016, 10.904533
shares of Series C Preferred Stock, together with related accrued dividends,
were converted into 498,900 shares of Common Stock at a conversion price of
$0.2551.
As of September 30, 2016,
there were 33.326899 shares of Series C Preferred Stock outstanding, which were
convertible into 1,524,758 shares of Common Stock and remaining accrued
dividends of $55,697.
Note 5.
Series D Redeemable Convertible Preferred Stock
On February 17, 2004, Andrea
entered into a Securities Purchase Agreement (including a Registration Rights
Agreement) with certain holders of the Series C Preferred Stock and other
investors (collectively, the Buyers) pursuant to which the Buyers agreed to
invest a total of $2,500,000. In connection with this agreement, on February 23,
2004, the Buyers purchased, for a purchase price of $1,250,000, an aggregate of
1,250,000 shares of a new class of preferred stock, the Series D Preferred
Stock, convertible into 5,000,000 shares of Common Stock (an effective
conversion price of $0.25 per share) and Common Stock warrants exercisable for
an aggregate of 2,500,000 shares of Common Stock. These warrants were
exercisable at any time after August 17, 2004, at an exercise price of $0.38 per
share. On February 23, 2009, these warrants expired without being exercised.
In addition, on June 4, 2004,
the Buyers purchased for an additional $1,250,000, an additional 1,250,000
shares of Series D
Preferred Stock
convertible into 5,000,000 shares of Common Stock (an effective conversion price
of $0.25 per share) and Common Stock warrants exercisable for an aggregate of
2,500,000 shares of Common Stock. The warrants were exercisable at any time
after December 4, 2004 and before June 4, 2009 at an exercise price of $0.17 per
share. On June 4, 2009, these warrants expired without being exercised.
The shares of Series D
Preferred Stock are also subject to antidilution provisions, which are triggered
in the event of certain stock splits, recapitalizations, or other dilutive
transactions. In addition, issuances of common stock at a price below the
conversion price then in effect (currently $0.25), or the issuance of warrants,
options, rights, or convertible securities which have an exercise price or
conversion price less than that conversion price, other than for certain
previously outstanding securities and certain excluded securities (as defined
in the certificate of amendment), require the adjustment of the conversion price
to that lower price at which shares of common stock have been issued or may be
acquired. In the event that Andrea issues securities in the future which have a
conversion price or exercise price which varies with the market price and the
terms of such variable price are more favorable than the conversion price in the
Series D Preferred Stock, the purchasers may elect to substitute the more
favorable variable price when making conversions of the Series D Preferred
Stock. In addition, the Company is required to use its best efforts to secure
the inclusion for quotation on the Over the Counter Bulletin Board for the
common stock issuable under the Series D Preferred Stock and to arrange for at
least two market makers to register with the Financial Industry Regulatory
Authority. In the event that the holder of the Series D Preferred Stock and
related warrants is unable to convert these securities into Andrea Common Stock,
the Company shall pay to each such holder a Registration Delay Payment. This
payment is to be paid in cash and is equal to the product of (i) the stated
value of such Preferred Shares multiplied by (ii) the product of (1) .0005
multiplied by (2) the number of days that sales cannot be made pursuant to the
Registration Statement (excluding any days during that may be considered grace
periods as defined by the Registration Rights Agreement).
11
In accordance with Sub Topic
815-40, Andrea evaluated the Series D Preferred Stock and concluded that it is
not considered to be indexed to the Companys stock because of the conversion
price adjustment feature described above. Accordingly, under the provisions of
ASC 815, Andrea evaluated the Series D Preferred Stock embedded conversion
feature. The Company has concluded that the embedded conversion feature would be
classified in shareholders equity if it were a freestanding instrument as the
Series D Preferred Stock is more akin to equity and as such it should not be
bifurcated from the Series D instrument and accounted for separately.
As of September 30, 2016,
there were 907,144 shares of Series D Preferred Stock outstanding which were
convertible into 3,628,576 shares of Common Stock.
Note 6.
Commitments And Contingencies
Leases
In May 2015, Andrea entered
into a lease for its current corporate headquarters located in Bohemia, New
York, where Andrea leases space for research and development, sales and
executive offices from an unrelated party. The lease is for approximately 3,000
square feet and expires in October 2020. Rent expense under this operating lease
was $8,176 and $24,170 for the three and nine months ended September 30, 2016,
respectively. The rent expense under this operating lease was $5,250 for the
three and nine month periods ended September 30, 2015. The monthly rent under
this lease is $2,725 with annual escalations of 3.5%.
Andreas previous corporate headquarters were located in Bohemia, New York. The lease from an unrelated party, which expired
in May 2015, was for approximately 11,000 square feet and housed Andreas warehousing, sales and executive offices. Rent
expense under Andreas previous operating lease was zero and $37,676 for the three and nine month periods ended September 30,
2015, respectively.
As of September 30, 2016, the
minimum future lease payments under this lease and all other noncancellable
operating leases are as follows:
2016
(September 1 December 31)
|
|
$
|
14,916
|
2017
|
|
|
55,715
|
2018
|
|
|
50,287
|
2019
|
|
|
45,697
|
2020
|
|
|
30,843
|
Total
|
|
$
|
197,458
|
Employment
Agreements
In August 2014, the Company entered into an employment agreement with Mr. Andrea. The effective date of the employment
agreement was August 1, 2014 and it currently expires on January 31, 2017, subject to renewal as approved by the Compensation
Committee of the Board of Directors. Pursuant to his employment agreement, Mr. Andrea will receive an annual base salary of
$300,000. The employment agreement provides for quarterly bonuses equal to 5% of the Companys pre-bonus net after tax
quarterly earnings for a total quarterly bonus amount not to exceed $12,500; and annual bonuses equal to 9% of the Companys
annual pre-bonus net after tax earnings in excess of $300,000 up to $3,000,000, and 3% of the Companys annual pre-bonus
adjusted net after tax earnings in excess of $3,000,000. Adjustments to net after tax earnings shall be made to remove the impact of
change in recognition of accumulated deferred tax asset value. All bonuses shall be payable as soon as the Companys cash flow
permits. All bonus determinations or any additional bonus in excess of the above will be made in the sole discretion of the
Compensation Committee. Mr. Andrea is also entitled to a change in control payment equal to three times the three year average of
the cash incentive compensation paid or accrued as of the date of termination, continuation of health and medical benefits for three
years and immediate vesting of all stock options in the event of a change in control during the term of his agreement and subsequent
termination of his employment within two years following the change of control. In the event of his termination without cause or
resignation with the Companys consent, Mr. Andrea is entitled to a severance payment equal to nine months of his base salary, plus
the nine months prorated portion of his most recent annual and quarterly bonuses, and a continuation of health insurance coverage
for Mr. Andrea, his spouse and his dependents for 12 months. At September 30, 2016, the future minimum cash commitments
under this agreement aggregate $111,220.
In November 1999, as amended
August 2008, the Company entered into a change in control agreement with the
Chief Financial Officer, Corisa L. Guiffre. This agreement provides for a change
in control payment equal to three times her average annual compensation for the
five preceding taxable years, with continuation of health and medical benefits
for three years in the event of a change in control of the Company, as defined
in the agreement, and subsequent termination of employment other than for
cause.
12
Legal
Proceedings
In December 2010, Audrey
Edwards, Executrix of the Estate of Leon Leroy Edwards, filed a law suit in the
Superior Court of Providence County, Rhode Island, against 3M Company and over
90 other defendants, including the Company, alleging that the Company processed,
manufactured, designed, tested, packaged, distributed, marketed or sold asbestos
containing products that contributed to the death of Leon Leroy Edwards. The
Company received service of process in April 2011. The Company has retained
legal counsel and has filed a response to the compliant. The Company believes
the lawsuit is without merit and intends to file a Motion for Summary Judgment
to that affect. Accordingly, the Company does not believe the lawsuit will have
a material adverse effect on the Companys financial position or results of
operations.
In September 2016, Andrea filed two complaints with the United States District Court for the Eastern District of New York, alleging
patent infringement against Apple Inc. (Apple) and Samsung Electronics Co., Ltd. and Samsung Electronics America, Inc.
(collectively, Samsung), and requesting monetary and injunctive relief. Neither Apple nor Samsung has responded to Andrea's
complaints.
Also in September 2016, Andrea filed a Complaint with the United States International Trade Commission (ITC), alleging patent
infringement against Apple and Samsung and requesting injunctive relief. The ITC instituted an investigation on October 19, 2016.
Apple and Samsung have not yet answered Andreas ITC Complaint. Andrea intends to vigorously prosecute its claims against
Apple and Samsung.
Note 7.
Stock Plans and Stock Based Compensation
In 1998, the Board adopted the
1998 Stock Option Plan (1998 Plan), which was subsequently approved by the
shareholders. The 1998 Plan, as amended, authorized the granting of awards, the
exercise of which would allow up to an aggregate of 6,375,000 shares of Andreas
Common Stock to be acquired by the holders of those awards. The awards could
take the form of stock options, stock appreciation rights, restricted stock,
deferred stock, stock reload options or other stock-based awards. Awards could
be granted to key employees, officers, directors and consultants. No further
awards may be granted under the 1998 Plan.
In October 2006, the Board
adopted the Andrea Electronics Corporation 2006 Equity Compensation Plan (2006
Plan), which was subsequently approved by the shareholders. The 2006 Plan, as
amended, authorizes the granting of awards, the exercise of which would allow up
to an aggregate of 18,000,000 shares of Andreas Common Stock to be acquired by
the holders of those awards. The awards can take the form of stock options,
stock appreciation rights, restricted stock or other stock-based awards. Awards
may be granted to key employees, officers, directors and consultants. At
September 30, 2016, there were 1,692,436 shares available for further issuance
under the 2006 Plan.
The stock option awards
granted under these plans have been granted with an exercise price equal to the
market price of the Companys stock at the date of grant; with vesting periods
of up to four years and 10-year contractual terms.
The fair values of each stock
option grant is estimated on the date of grant using the Black-Scholes
option-pricing model that uses weighted-average assumptions. Expected
volatilities are based on implied volatilities from historical volatility of the
Companys stock. The expected term of options granted represents the period of
time that options granted are expected to be outstanding. The risk-free rate for
periods within the contractual life of the option is based on the U.S. Treasury
yield curve in effect at the time of grant.
The stock option awards
granted under these plans have been granted with an exercise price equal to the
market price of the Companys stock on the date of grant; with vesting periods
of up to four years and 10-year contractual terms.
There were no options granted
during the three or nine months ended September 30, 2016.
During the three months ended
September 30, 2015, the Board granted Mr. Andrea 500,000 stock options with an
aggregate fair value of $30,000 (fair value was estimated using the
Black-Scholes option-pricing model). The 500,000 grant vests in three equal
annual installments over a three year period commencing on August 1, 2016. These
500,000 stock options have an exercise price of $0.06 per share, which was the
fair market value of the Companys common stock on the date of grant, and a term
of 10 years.
During the nine months ended
September 30, 2015, the Board granted outside consultants 100,000 stock options
with an aggregate fair value of $8,000 (fair value was estimated using the
Black-Scholes option-pricing model). The 100,000 stock options vest in three
equal annual installments over a three year period. These 100,000 stock options
have an exercise price of $0.08 per share, which was the fair market value of
the Companys common stock on the date of grant, and a term of 10
years.
13
The fair values of the stock
options granted for the three and nine-month periods ended September 30, 2015
were estimated on the date of grant using the Black-Scholes option-pricing model
using the following weighted-average assumptions:
|
|
Three months ended
September 30, 2015
|
|
Nine months ended
September 30, 2015
|
Expected
life in years
|
|
8
|
|
|
8
|
|
Risk-free
interest rates
|
|
2.10
|
%
|
|
2.04
|
%
|
Volatility
|
|
205.8
|
%
|
|
205.3
|
%
|
Dividend
yield
|
|
0
|
%
|
|
0
|
%
|
Option activity during 2016 is
summarized as follows:
|
|
Options Outstanding
|
|
Options
Exercisable
|
|
|
Options
Outstanding
|
|
Weighted
Average
Exercise
Price
|
|
Weighted
Average
Fair
Value
|
|
Weighted
Average
Remaining
Contractual
Life
|
|
Options
Exercisable
|
|
Weighted
Average
Exercise
Price
|
|
Weighted
Average
Fair
Value
|
|
Weighted
Average
Remaining
Contractual
Life
|
At January
1, 2016
|
|
16,929,821
|
|
|
$
|
0.09
|
|
$
|
0.08
|
|
3.56
years
|
|
14,895,122
|
|
$
|
0.09
|
|
$
|
0.08
|
|
2.85
years
|
Forfeited
|
|
(8,004
|
)
|
|
$
|
0.08
|
|
$
|
0.08
|
|
|
|
|
|
|
|
|
|
|
|
|
Canceled
|
|
(51,996
|
)
|
|
$
|
0.06
|
|
$
|
0.05
|
|
|
|
|
|
|
|
|
|
|
|
|
|
At September
30, 2016
|
|
16,869,821
|
|
|
$
|
0.09
|
|
$
|
0.08
|
|
2.82
years
|
|
15,209,426
|
|
$
|
0.09
|
|
$
|
0.08
|
|
2.25
years
|
Based on the September 30,
2016, fair market value of the Companys common stock of $0.06, the aggregate
intrinsic value for the 16,869,821 options outstanding and 15,209,426 shares
exercisable is $97,000.
Total compensation expense recognized related to stock option awards was $14,884 and $30,314 for the three months ended
September 30, 2016 and 2015, respectively. In the accompanying condensed consolidated statements of operations for the three
months ended September 30, 2016, $12,067 of compensation expense is included in general, administrative and selling expenses
and $2,817 of compensation expense is included in research and development expenses. In the accompanying condensed
consolidated statements of operations for the three months ended September 30, 2015, $24,122 of compensation expense is included
in general, administrative and selling expenses and $6,192 of compensation expense is included in research and development
expenses.
Total compensation expense recognized related to stock option awards was $49,372 and $95,923 for the nine months ended
September 30, 2016 and 2015, respectively. In the accompanying condensed consolidated statements of operations for the nine
months ended September 30, 2016, $40,921 of compensation expense is included in general, administrative and selling expenses
and $8,451 of compensation expense is included in research and development expenses. In the accompanying condensed
consolidated statements of operations for the nine months ended September 30, 2015, $77,347 of compensation expense is included
in general, administrative and selling expenses and $18,576 of compensation expense is included in research and development
expenses.
As of September 30, 2016,
there was $29,638 of total unrecognized compensation cost related to nonvested
share-based compensation arrangements granted under the 2006 Plan. This
unrecognized compensation cost is expected to be recognized during 2016, 2017
and 2018 in the amounts of $7,032, $20,660 and $1,946, respectively.
Note 8.
Segment Information
Andrea follows the provisions
of ASC 280 Segment Reporting. Reportable operating segments are determined
based on Andreas management approach. The management approach, as defined by
ASC 280, is based on the way that the chief operating decision-maker organizes
the segments within an enterprise for making operating decisions and assessing
performance. While Andreas results of operations are primarily reviewed on a
consolidated basis, the chief operating decision-maker also manages the
enterprise in two segments: (i) Patent Monetization and (ii) Andrea DSP
Microphone and Audio Software Products. Patent Monetization includes
Monetization Revenues (as defined in our Amended and Restated Revenue Sharing
Agreement). Andrea DSP Microphone and Audio Software Products primarily include
products based on the use of some, or all, of the following technologies: Andrea
Digital Super Directional Array microphone technology (DSDA), Andrea Direction
Finding and Tracking Array microphone technology (DFTA), Andrea PureAudio
noise filtering technology, and Andrea EchoStop, an advanced acoustic echo
cancellation technology.
14
The following represents
selected condensed consolidated interim financial information for Andreas
segments for the three-month periods ended September 30, 2016 and 2015.
2016 Three Month Segment Data
|
|
Patent
Monetization
|
|
Andrea DSP
Microphone and
Audio
Software
Products
|
|
2016 Three Month
Segment Data
|
Net product
revenues
|
|
$
|
-
|
|
|
$
|
117,870
|
|
|
$
|
117,870
|
|
License
revenues
|
|
|
611
|
|
|
|
44,399
|
|
|
|
45,010
|
|
Continuing
operating loss
|
|
|
388,573
|
|
|
|
254,856
|
|
|
|
643,429
|
|
Depreciation
and amortization
|
|
|
6,070
|
|
|
|
11,817
|
|
|
|
17,887
|
|
Assets
|
|
|
455,334
|
|
|
|
3,480,102
|
|
|
|
3,935,436
|
|
Property and
equipment and intangibles
|
|
|
159,823
|
|
|
|
229,139
|
|
|
|
388,962
|
|
Purchases of
patents and trademarks
|
|
|
491
|
|
|
|
490
|
|
|
|
981
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2015 Three Month Segment Data
|
|
Patent
Monetization
|
|
Andrea DSP
Microphone and
Audio
Software
Products
|
|
2015 Three
Month Segment
Data
|
Net product
revenues
|
|
$
|
-
|
|
|
$
|
141,581
|
|
|
$
|
141,581
|
|
License
revenues
|
|
|
1,147
|
|
|
|
172,651
|
|
|
|
173,798
|
|
Continuing
operating loss
|
|
|
2,197,461
|
|
|
|
186,932
|
|
|
|
2,384,393
|
|
Depreciation
and amortization
|
|
|
7,356
|
|
|
|
12,998
|
|
|
|
20,354
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2015 Year End Segment
Data
|
|
Patent
Monetization
|
|
Andrea DSP
Microphone and
Audio
Software
Products
|
|
2015 Year End
Segment Data
|
Assets
|
|
$
|
2,278,587
|
|
|
$
|
6,282,269
|
|
|
$
|
8,560,856
|
|
Property and
equipment and intangibles
|
|
|
172,677
|
|
|
|
259,642
|
|
|
|
432,319
|
|
|
The
following represents selected condensed consolidated interim financial
information for Andreas segments for the nine-month periods ended
September 30, 2016 and 2015.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2016 Nine Month Segment Data
|
|
Patent
Monetization
|
|
Andrea DSP
Microphone and
Audio
Software
Products
|
|
2016 Nine Month
Segment Data
|
Net product
revenues
|
|
$
|
-
|
|
|
$
|
357,721
|
|
|
$
|
357,721
|
|
License
revenues
|
|
|
2,947,319
|
|
|
|
197,379
|
|
|
|
3,144,698
|
|
Continuing
operating income (loss)
|
|
|
712,742
|
|
|
|
(857,764
|
)
|
|
|
(145,022
|
)
|
Depreciation
and amortization
|
|
|
18,195
|
|
|
|
35,843
|
|
|
|
54,038
|
|
Purchases of
patents and trademarks
|
|
|
5,341
|
|
|
|
5,340
|
|
|
|
10,681
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2015 Nine Month Segment Data
|
|
Patent
Monetization
|
|
Andrea DSP
Microphone and
Audio
Software
Products
|
|
2015 Nine Month
Segment Data
|
Net product
revenues
|
|
$
|
-
|
|
|
$
|
322,052
|
|
|
$
|
322,052
|
|
License
revenues
|
|
|
4,137
|
|
|
|
606,595
|
|
|
|
610,732
|
|
Continuing
operating loss
|
|
|
4,298,855
|
|
|
|
382,149
|
|
|
|
4,681,004
|
|
Depreciation
and amortization
|
|
|
20,669
|
|
|
|
40,636
|
|
|
|
61,305
|
|
Purchases of
property and equipment
|
|
|
-
|
|
|
|
18,443
|
|
|
|
18,443
|
|
Purchases of
patents and trademarks
|
|
|
6,357
|
|
|
|
6,356
|
|
|
|
12,713
|
|
15
Management assesses
non-operating income statement data on a consolidated basis only. International
revenues are based on the country in which the end-user is located. For the
three-month periods ended September 30, 2016 and 2015 total revenues by
geographic area were as follows:
Geographic
Data
|
|
September 30,
2016
|
|
September 30,
2015
|
Total revenues:
|
|
|
|
|
|
|
United States
|
|
$
|
107,820
|
|
$
|
135,575
|
Foreign
(1)
|
|
|
55,060
|
|
|
179,804
|
|
|
$
|
162,880
|
|
$
|
315,379
|
____________________
(1)
|
Total
revenue from the Peoples Republic of China and Singapore represented 25%
and 55% of total revenues for the three months ended September 30, 2016
and 2015, respectively.
|
For the nine-month periods
ended September 30, 2016 and 2015 total revenues by geographic area were as
follows:
Geographic
Data
|
|
September 30,
2016
|
|
September 30,
2015
|
Total revenues:
|
|
|
|
|
|
|
United States
|
|
$
|
1,639,466
|
|
$
|
344,318
|
Foreign
(1)
|
|
|
1,862,953
|
|
|
588,466
|
|
|
$
|
3,502,419
|
|
$
|
932,784
|
____________________
(1)
|
Total
revenue from Israel represented 37% of total revenues for the nine months
ended September 30, 2016. Total revenue from the Peoples Republic of
China and Singapore represented 60% of total revenues for the nine months
ended September 30, 2015.
|
As of September 30, 2016 and
December 31, 2015, accounts receivable by geographic area were as follows:
Geographic
Data
|
|
September 30,
2016
|
|
December 31,
2015
|
Accounts receivable:
|
|
|
|
|
|
|
United States
|
|
$
|
104,151
|
|
$
|
1,788,500
|
Foreign
|
|
|
46,887
|
|
|
113,888
|
|
|
$
|
151,038
|
|
$
|
1,902,388
|
Note 9.
Sale of Andrea Anti-Noise Products Division
On April 2, 2015, Andrea
Electronics Corporation consummated the transactions contemplated by the Asset
Purchase Agreement, by and between Andrea Electronics Corporation and Andrea
Communications LLC dated March 27, 2015. Under the Asset Purchase Agreement, the
Company sold its Anti-Noise Products Division (the Division) and certain
related assets for a purchase price of $900,000 which included a cash payment of
$300,000 and a note receivable of $600,000 payable in 18 equal monthly
installments of $34,757 including interest at a rate of 3.25% per annum
beginning in October 2015. In addition, under the Asset Purchase Agreement the
Company is entitled to receive an additional $100,000 in the event that the
revenues derived from Andrea Communications LLCs operation of the Division
exceed certain thresholds over a specified time period, as defined in the Asset
Purchase Agreement. Accordingly, the results of
operations, the assets and liabilities of the Division are presented as
discontinued operations for both current and prior periods.
16
The following table reflects
the results of the discontinued operations of the Divisions business segment
for the three and nine months ended September 30, 2016 and 2015 and as of
September 30, 2016 and December 31, 2015, respectively:
|
|
For the Three Months
Ended
|
|
For the Nine Months
Ended
|
|
|
September 30,
2016
|
|
September 30,
2015
|
|
September 30,
2016
|
|
September 30,
2015
|
Operations
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net
Revenues
|
|
$
|
3,667
|
|
$
|
87,242
|
|
|
$
|
72,027
|
|
$
|
600,160
|
Cost
of Sales
|
|
|
3,667
|
|
|
84,397
|
|
|
|
72,027
|
|
|
537,368
|
|
Gross
margin
|
|
|
-
|
|
|
2,845
|
|
|
|
-
|
|
|
62,792
|
|
Research and Development Expenses
|
|
|
-
|
|
|
-
|
|
|
|
-
|
|
|
18,746
|
General, administrative and selling expenses
|
|
|
-
|
|
|
63,641
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
347,763
|
Gain
on sale of Anti-Noise Products Division
|
|
|
-
|
|
|
-
|
|
|
|
-
|
|
|
879,612
|
|
(Loss) income from
Discontinued Operations
|
|
$
|
-
|
|
$
|
(60,796
|
)
|
|
$
|
-
|
|
$
|
575,895
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September 30,
2016
|
|
December 31,
2015
|
|
|
|
|
|
|
Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accounts
Receivable, net
|
|
$
|
4,603
|
|
$
|
27,303
|
|
|
|
|
|
|
|
Inventories,
net
|
|
|
38,537
|
|
|
122,443
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Assets from
Discontinued Operations
|
|
$
|
43,140
|
|
$
|
149,746
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other
current liabilities
|
|
|
19,800
|
|
|
40,075
|
|
|
|
|
|
|
|
Liabilities
from discontinued operations
|
|
$
|
19,800
|
|
$
|
40,075
|
|
|
|
|
|
|
|