The number of outstanding
shares of the registrant’s common stock on March 7, 2017 was 487,892,651.
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
(DOLLAR
AMOUNTS IN THOUSANDS, EXCEPT SHARE AND PER SHARE DATA)
1.
|
DESCRIPTION
OF BUSINESS
|
InterCloud Systems, Inc.
(the “Company”) was incorporated on November 22, 1999 under the laws of the State of Delaware. The Company provides
networking orchestration and automation for IOT (Internet of things), software-defined networking (“SDN”) and network
function virtualization (“NFV”) environments to telecommunication service providers and corporate enterprise markets.
On October 31, 2013, the Company’s common stock and warrants were listed on the NASDAQ Capital Market under the symbols
"ICLD" and "ICLDW," respectively. As of October 6, 2016, the Company’s stock and warrants were delisted
from the NASDAQ Capital Market and commenced trading on the OTCQB Venture Market.
Our company is comprised of the
following operating units:
|
●
|
Integration Partners-NY Corporation.
Integration Partners-NY Corporation (“IPC”), is a full-service voice and data network engineering firm based in New York that serves both corporate enterprises and telecommunications service providers. IPC supports the cloud and managed services aspect of our business and expands our systems integration and applications capabilities.
|
|
●
|
ADEX Corporation.
ADEX Corporation (“ADEX”) is an Atlanta-based provider of engineering and installation services and staffing solutions and other services to the telecommunications industry. ADEX’s managed solutions diversifies our ability to service our customers domestically and internationally throughout the project lifecycle. ADEX includes the operations of High Wire Networks (“Highwire”), a managed services group out of the Chicago area (Highwire was sold during February 2017. Refer to Note 21, Subsequent Events, for additional detail on the sale).
|
|
|
|
|
●
|
AW Solutions, Inc
. AW Solutions, Inc. and AW Solutions Puerto Rico, LLC (collectively, “AW Solutions”), are professional, multi-service line, telecommunications infrastructure companies that provide outsourced services to the wireless and wireline industry. AW Solution’s services include network systems design, architectural and engineering services, program management and other technical services. Through Logical Link, an Outside Plant (OSP) engineering company, AW Solutions provides in-field design and drafting of wireline, fiber and DAS deployments. Logical Link also performs construction and installation through subcontractors.
|
|
●
|
T N S, Inc.
T N S, Inc. (“T N S”) is a Chicago-based structured cabling company and DAS installer that supports voice, data, video, security and multimedia systems within commercial office buildings, multi-building campus environments, high-rise buildings, data centers and other structures. T N S extends our geographic reach to the Midwest area and our client reach to end-users, such as multinational corporations, universities, school districts and other large organizations that have significant ongoing next generation network needs.
|
|
|
|
|
●
|
Rives-Monteiro Engineering LLC and Rives-Monteiro Leasing, LLC.
Rives-Monteiro Engineering, LLC (“RM Engineering”) is a cable firm based in Tuscaloosa, Alabama that performs engineering services in the Southeastern United States and internationally, and Rives-Monteiro Leasing, LLC (“RM Leasing”, and together with RM Engineering, “Rives-Monteiro”), is an equipment provider for cable-engineering services firms. RM Engineering provides services to customers located in the United States and Latin America.
|
|
●
|
Tropical Communications, Inc.
Tropical Communications, Inc. (“Tropical”) is a Miami-based provider of structured cabling and DAS systems for commercial and governmental entities in the Southeast.
|
|
●
|
SDN Enterprises LLC.
SDN Enterprises LLC. (“SDNE”) is a California-based provider of educational and professional services.
|
2.
|
GOING
CONCERN UNCERTAINTY, FINANCIAL CONDITION AND MANAGEMENT’S PLANS
|
The Company’s management
believes that there is substantial doubt about the Company’s ability to continue as a going concern. The Company’s
management believes that its available cash balance as of the date of this filing will not be sufficient to fund its anticipated
level of operations for at least the next 12 months. The Company’s ability to continue operations depends on its ability
to sustain and grow revenue and results of operations as well as its ability to access capital markets when necessary to accomplish
the Company’s strategic objectives. The Company’s management believes that the Company will continue to incur losses
for the immediate future. For the year ended December 31, 2016, the Company generated gross profits from operations but was unable
to achieve positive cash flow from operations. The Company’s management expects to finance future cash needs from the results
of operations and, depending on the results of operations, the Company may need additional equity or debt financing until the
Company can achieve profitability and positive cash flows from operating activities, if ever.
During the years ended
December 31, 2016 and 2015, the Company suffered recurring losses from operations, has violated loan covenants and has had events
of default. At December 31, 2016 and 2015, the Company had a stockholders’ deficit of $16,043 and $4,200, respectively.
At December 31, 2016, the Company had a working capital deficit of approximately $39,413, as compared to a working capital deficit
of approximately $11,398 at December 31, 2015. The decrease of $28,015 in the Company’s working capital from December 31,
2015 to December 31, 2016 was primarily the result of an increase of $17,360 of the current portion of term loans. As of December
31, 2016 and 2015, the current portion of term loans was $21,147 and $3,787, respectively. In addition, the Company’s
derivative instruments in the amount of $1,749 are now due to mature by December 31, 2017, whereas only $408 of these derivative
instruments were current as of December 31, 2015.
On or prior to March 31,
2018, the Company has obligations relating to the payment of indebtedness on term loans and notes to related parties of $25,732
million and $10,922 million, respectively. The Company anticipates meeting its cash obligations on indebtedness that is payable
on or prior to March 31, 2018 from earnings from operations, the sale of certain operating assets or businesses and from the proceeds
of additional indebtedness or equity raises. If the Company is not successful in obtaining additional financing when required,
the Company expects that it will be able to renegotiate and extend certain of its notes payable as required to enable it to meet
its remaining debt obligations as they become due, although there can be no assurance that the Company will be able to do so.
The Company’s future
capital requirements for its operations will depend on many factors, including the profitability of its businesses, the number
and cash requirements of other acquisition candidates that the Company pursues, and the costs of operations. The Company has been
investing in sales personnel in anticipation of increasing revenue opportunities in the managed services segments of its business,
which contributed to the losses from operations. The Company’s management has taken several actions to ensure that it will
have sufficient liquidity to meet its obligations, including the reduction of certain general and administrative expenses, consulting
expenses and other professional services fees. Additionally, if the Company’s actual revenues are less than forecasted,
the Company anticipates implementing headcount reductions to a level that more appropriately matches then-current revenue and
expense levels. The Company is evaluating other measures to further improve its liquidity, including the sale of certain operating
assets or businesses, the sale of equity or debt securities and entering into joint ventures with third parties. Lastly, the Company
may elect to reduce certain related-party and third-party debt by converting such debt into common shares. The Company’s
management believes that these actions will enable the Company to meet its liquidity requirements through March 31, 2018. There
is no assurance that the Company will be successful in any capital-raising efforts that it may undertake to fund operations over
the next 12 months.
The
Company plans to generate positive cash flow from its operating subsidiaries. However, to execute the Company’s business
plan, service existing indebtedness and implement its business strategy, the Company anticipates that it will need to obtain additional
financing from time to time and may choose to raise additional funds through public or private equity or debt financings, a bank
line of credit, borrowings from affiliates or other arrangements. The Company cannot be sure that any additional funding, if needed,
will be available on terms favorable to the Company or at all. Furthermore, any additional capital raised through the sale of
equity or equity-linked securities may dilute the Company’s current stockholders’ ownership and could also result
in a decrease in the market price of the Company’s common stock. The terms of any securities issued by the Company in future
capital transactions may be more favorable to new investors and may include the issuance of warrants or other derivative securities,
which may have a further dilutive effect. The Company also may be required to recognize non-cash expenses in connection with certain
securities it issues, such as convertible notes and warrants, which may adversely impact the Company’s financial condition.
Furthermore, any debt financing, if available, may subject the Company to restrictive covenants and significant interest costs.
There can be no assurance that the Company will be able to raise additional capital, when needed, to continue operations in their
current form.
3.
|
SUMMARY
OF SIGNIFICANT ACCOUNTING POLICIES
|
PRINCIPLES
OF CONSOLIDATION AND ACCOUNTING FOR INVESTMENTS IN AFFILIATE COMPANIES
The accompanying consolidated
financial statements have been prepared in accordance with generally accepted accounting principles in the United States (“GAAP”).
The consolidated financial statements include the accounts of the Company and its wholly-owned subsidiaries, which include Tropical
(since August 2011), RM Leasing (since December 2011), ADEX, ADEX Puerto Rico, LLC and Highwire (collectively, “ADEX”
or “ADEX Entities”) (since September 2012), TNS, Inc. (“TNS”) (since September 2012), AW Solutions (since
April 2013), IPC (since January 2014), and SDNE (since January 2016). The results of operations of the Company’s former
subsidiaries, VaultLogix, LLC and related subsidiaries (“VaultLogix”) (since October 2014), and Axim (since December
2014), have been included as discontinued operations in the accompanying financial statements. In February 2016, the Company consummated
the sale of certain assets of VaultLogix, and in April 2016, the Company consummated the sale of all assets of Axim. All significant
intercompany accounts and transactions have been eliminated in consolidation.
The
Company consolidates all entities in which it has a controlling voting interest and a variable interest in a variable interest
entity (“VIE”) in which the Company is deemed to be the primary beneficiary.
The
consolidated financial statements include the accounts of Rives-Montiero Engineering, LLC ("RM Engineering") (since
December 2011), in which the Company owns an interest of 49%. The Company has the ability to exercise its call option to acquire
the remaining 51% of RM Engineering for a nominal amount and thus makes all significant decisions related to RM Engineering even
though it absorbs only 49% of the losses. Additionally, substantially all of the entity’s activities either involve or are
conducted on behalf of the entity by the 51% holder of RM Engineering.
The
consolidation of RM Engineering resulted in increases of $1,025 in assets and $213 in liabilities in the Company’s consolidated
balance sheet and $3,080 in revenue and $1 in net income in the consolidated statement of operations as of and for the year ended
December 31, 2016.
The
consolidation of RM Engineering resulted in increases of $1,033 in assets and $222 in liabilities in the Company’s consolidated
balance sheet and $3,854 in revenue and $222 in net income in the consolidated statement of operations as of and for the year
ended December 31, 2015.
The
consolidated financial statements include the accounts of Nottingham Enterprises LLC (“Nottingham”), in which the
Company owns an interest of 40%. Nottingham is a VIE because it meets the following criteria: (i) the entity has insufficient
equity to finance its activities without additional subordinated financial support from other parties and the 60% owner guarantees
its debt, (ii) the voting rights of some investors are not proportional to their obligations to absorb the expected losses of
the legal entity, and (iii) substantially all of the legal entity’s activities either involve or are conducted on behalf
of an investor that has disproportionately few voting rights. The Company has the ability to exercise its call option to acquire
the remaining 60% of Nottingham for a nominal amount and thus makes all significant decisions related to Nottingham even though
it absorbs only 40% of the losses. Additionally, substantially all of the entity’s activities either involve or are conducted
on behalf of the entity by the 60% holder of Nottingham.
The consolidation of Nottingham
resulted in increases of $30 in assets and $33 in liabilities in the Company’s consolidated balance sheet and $85 in revenue
and $17 in net income on the consolidated statement of operations as of and for the year ended December 31, 2016.
The consolidation of Nottingham
resulted in increases of $428 in assets and $27 in liabilities in the Company’s consolidated balance sheet and $2 in revenue
and $18 in net loss on the consolidated statement of operations as of and for the year ended December 31, 2015.
On
December 17, 2015, the Company acquired a 13.7% ownership interest in NGNWare, LLC (“NGNWare”) for $800. The Company
does not hold a controlling financial interest but has the ability to exercise significant influence over the operating and financial
policies of NGNWare. As such, the Company accounts for the investment in NGNWare under the equity method of accounting.
The
investment in NGNWare resulted in increases of $800 in assets on the Company’s consolidated balance sheet and no earnings
on the Company’s consolidated statement of operations for the year ended December 31, 2015.
The Company wrote off the investment as of December 31, 2016. As a result, the Company
recorded a loss on investment in equity method investee of $777 on the consolidated statement of operations for the year ended
December 31, 2016. The Company also wrote off the note receivable as it was deemed uncollectible. The Company recorded a loss
of $507 on the consolidated statement of operations for the year ended December 31, 2016.
The
consolidated financial statements reflect all adjustments, consisting of recurring accruals, which are, in the opinion of management,
necessary for a fair presentation of such statements. These consolidated financial statements have been prepared in accordance
with GAAP pursuant to the rules and regulations of the Securities and Exchange Commission.
BASIS OF PRESENTATION
The consolidated financial
statements have been presented on a comparative basis. During the year ended December 31, 2016, the Company disposed of two subsidiaries.
The results of these subsidiaries are included within discontinued operations for the years ended December 31, 2016 and 2015.
The Company retrospectively updated the consolidated financial statements as of and for the year ended December 31, 2015 to reflect
this change. The Company also made certain reclassifications to the consolidated balance sheet as of December 31, 2015 to match
the presentation on the consolidated balance sheet as of December 31, 2016.
USE
OF ESTIMATES
The preparation of financial
statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets
and liabilities and disclosures of contingent assets and liabilities as of the date of the financial statements and the reported
amounts of revenue and expense during the reporting period. Changes in estimates and assumptions are reflected in reported results
in the period in which they become known. Significant uses of estimates include the following: 1) valuation of derivative instruments,
2) allowance for doubtful accounts, 3) estimated useful lives of property, equipment and intangible assets, 4) valuation of contingent
consideration, 5) revenue recognition, 6) estimates related to the recovery of deferred tax assets, 7) valuation of intangible
assets, 8) goodwill impairment, 9) recoverability of indefinite lived intangible assets, 10) estimates in connection with the
allocation of the purchase price allocations, 11) stock-based compensation valuation, and 12) inventory reserve. Actual results
could differ from estimates.
SEGMENT
INFORMATION
During the year ended December
31, 2015, the Company re-evaluated its cloud services and managed services reportable segment. The Company concluded that, due
to the differences in the cloud services operating activities and the gross margins achieved within the managed services and cloud
services operating segments, the cloud services segment should be presented separately within the consolidated financial statements.
As such, the Company concluded that it had four reportable segments as of December 31, 2015: applications and infrastructure,
professional services, managed services, and cloud services. The applications and infrastructure segment provides engineering
and professional consulting services and voice, data and optical solutions. The engineering, design, installation and maintenance
services of the applications and infrastructure segment support the build-out and operation of enterprise, fiber optic, Ethernet
and wireless networks. The professional services segment provides outsourced services to the wireless and wireline industry and
information technology industry. The former cloud services segment provided cloud-based online data backup and storage services
to customers. The managed services segment provides both traditional non cloud-based hardware and software managed services to
customers as well as cloud–based voice and data services in a fully hosted and outsourced model
.
During 2016, the Company
consummated the sale of certain assets of its former VaultLogix and Axim subsidiaries. These subsidiaries comprised the Company’s
former cloud services segment. As such, the Company concluded that it had three reportable segments as of December 31, 2016: applications
and infrastructure, professional services, and managed services. The managed services reporting segment includes the remaining
cloud-based hosted applications the Company supports and will not be a separate reporting segment as a result of the sale of VaultLogix
in 2016.
The
Company’s reporting units have been aggregated into one of three operating segments due to their similar economic characteristics,
products, or production and distribution methods. The first operating segment is applications and infrastructure, which is comprised
of the components TNS, the AWS Entities, Tropical and RM Engineering. The Company’s second operating segment is professional
services, which consists of the ADEX entities and SDNE. The Company’s third operating segment is managed services, which
consists of the IPC and RentVM components. The operating segments mentioned above constitute reporting segments.
Refer
to Note 19, Segment Information, for a detailed discussion on the change in reporting segments.
CASH
Cash
consists of checking accounts and money market accounts. The Company considers all highly-liquid investments purchased with a
maturity of three months or less at the time of purchase to be cash.
ACCOUNTS
RECEIVABLE AND ALLOWANCE FOR DOUBTFUL ACCOUNTS
Trade accounts receivable
are recorded at the invoiced amount and do not bear interest. Management reviews a customer’s credit history before extending
credit. The Company maintains an allowance for doubtful accounts for estimated losses resulting from the inability of its customers
to make required payments. Estimates of uncollectible amounts are reviewed each period, and changes are recorded in the period
in which they become known. Management analyzes the collectability of accounts receivable each period. This review considers the
aging of account balances, historical bad debt experience, changes in customer creditworthiness, current economic trends, customer
payment activity and other relevant factors. Should any of these factors change, the estimate made by management may also change.
Allowance for doubtful accounts was $914 and $1,290 at December 31, 2016 and 2015, respectively.
INVENTORY
The
inventory balance at December 31, 2016 and 2015 is related to the Company’s IPC subsidiary. IPC purchases inventory for
resale to customers and records it at the lower of cost or market until sold. As inventory relates to specific customer orders,
the Company determines the cost of the inventory using the specific identification method. If an item can no longer be matched
to a specific customer order, the Company reserves the item at 100%. Inventory consisted of networking equipment for which title
had not passed to customers as of December 31, 2016 and 2015. Inventory reserves were $84 and $0 at December 31, 2016 and
2015, respectively.
BUSINESS
COMBINATIONS
The
Company accounts for its business combinations under the provisions of Accounting Standards Codification ("ASC") Topic
805-10,
Business Combinations
("ASC 805-10"), which requires that the purchase method of accounting
be used for all business combinations. Assets acquired and liabilities assumed, including non-controlling interests, are recorded
at the date of acquisition at their respective fair values. ASC 805-10 also specifies criteria that intangible assets acquired
in a business combination must meet to be recognized and reported apart from goodwill. Goodwill represents the excess purchase
price over the fair value of the tangible net assets and intangible assets acquired in a business combination. Acquisition-related
expenses are recognized separately from the business combinations and are expensed as incurred. If the business combination provides
for contingent consideration, the Company records the contingent consideration at fair value at the acquisition date and any changes
in fair value after the acquisition date are accounted for as measurement-period adjustments if they pertain to additional information
about facts and circumstances that existed at the acquisition date and that the Company obtained during the measurement period.
Changes in fair value of contingent consideration resulting from events after the acquisition date, such as earn-outs, are recognized
as follows: 1) if the contingent consideration is classified as equity, the contingent consideration is not re-measured and its
subsequent settlement is accounted for within equity, or 2) if the contingent consideration is classified as a liability, the
changes in fair value are recognized in earnings.
The estimated fair value
of net assets acquired, including the allocation of the fair value to identifiable assets and liabilities, was determined using
Level 3 inputs in the fair value hierarchy. The estimated fair value of the intangible assets acquired was determined using the
income approach to valuation based on the discounted cash flow method. Under this method, expected future cash flows of the business
on a stand-alone basis are discounted back to a present value. The estimated fair value of identifiable intangible assets, consisting
of customer relationships, the trade names and non-compete agreements acquired, also were determined using an income approach
to valuation based on excess cash flow, relief of royalty and discounted cash flow methods.
The
discounted cash flow valuation method requires the use of assumptions, the most significant of which include: future revenue growth,
future earnings before interest, taxes, depreciation and amortization, estimated synergies to be achieved by a market participant
as a result of the business combination, marginal tax rate, terminal value growth rate, weighted average cost of capital and discount
rate.
The
excess earnings method used to value customer relationships requires the use of assumptions, the most significant of which include:
the remaining useful life, expected revenue, survivor curve, earnings before interest and tax margins, marginal tax rate, contributory
asset charges, discount rate and tax amortization benefit.
The most significant assumptions
under the relief of royalty method used to value trade names include: estimated remaining useful life, expected revenue, royalty
rate, tax rate, discount rate and tax amortization benefit. The discounted cash flow method used to value non-compete agreements
includes assumptions such as: expected revenue, term of the non-compete agreements, probability and ability to compete, operating
margin, tax rate and discount rate. Management has developed these assumptions based on historical knowledge of the business and
projected financial information of the Company. These assumptions may vary based on future events, perceptions of different market
participants and other factors outside the control of management, and such variations may be significant to estimated values.
GOODWILL
AND INDEFINTITE LIVED INTANGIBLE ASSETS
Goodwill
was generated through the acquisitions made by the Company. As the total consideration paid exceeded the value of the net assets
acquired, the Company recorded goodwill for each of the completed acquisitions. At the date of acquisition, the Company performed
a valuation to determine the value of the intangible assets, along with the allocation of assets and liabilities acquired. The
goodwill is attributable to synergies and economies of scale provided to the Company by the acquired entity (see Note 5. Acquisitions
and Disposals of Subsidiaries).
During
the fourth quarter of 2015, the Company changed the date of its annual impairment test from December 31 to October 1. The change
was made to more closely align the impairment testing date with the Company’s long-range planning and forecasting process.
The Company believes the change in its annual impairment testing date did not delay, accelerate, or avoid an impairment charge.
The Company has determined that this change in accounting principle is preferable under the circumstances and does not result
in adjustments to the Company’s financial statements when applied retrospectively.
The
Company tests its goodwill and indefinite-lived intangible assets for impairment at least annually (as of October 1) and whenever
events or circumstances change that indicate impairment may have occurred. A significant amount of judgment is involved in determining
if an indicator of impairment has occurred. Such indicators may include, among others: a significant decline in the Company’s
expected future cash flows; a sustained, significant decline in the Company’s stock price and market capitalization; a significant
adverse change in legal factors or in the business climate of its segments; unanticipated competition; and slower growth rates.
Any adverse change in these factors could have a significant impact on the recoverability of goodwill, the indefinite-lived intangible
assets and the Company’s consolidated financial results.
Goodwill
has been assigned to the reporting unit to which the value relates. The Company aggregates its reporting units and tests its goodwill
for impairment at the operating segment level. The Company tests goodwill by estimating the fair value of the reporting unit using
a Discounted Cash Flow (“DCF”) model. The key assumptions used in the DCF model to determine the highest and best
use of estimated future cash flows include revenue growth rates and profit margins based on internal forecasts, terminal value
and an estimate of a market participant's weighted-average cost of capital used to discount future cash flows to their present
value.
The
Company tested the indefinite-lived intangible assets using a Relief From Royalty Method (“RFRM”) under the Income
Approach in conjunction with a Market Approach Method. The key assumptions used in the RFRM model include revenue growth rates,
the terminal value and the assumed discount rate. The Market Approach Method uses one or more methods that compare the Company
to similar businesses, business ownership interest and securities that have been sold. Certain elements of the Market Approach
Method are incorporated in the RFRM. While the Company uses available information to prepare estimates and to perform impairment
evaluations, actual results could differ significantly from these estimates or related projections, resulting in impairment related
to recorded goodwill balances. Additionally, adverse conditions in the economy and future volatility in the equity and credit
markets could impact the valuation of the Company's reporting units. The Company can provide no assurances that, if such conditions
occur, they will not trigger impairments of goodwill and other intangible assets in future periods within all segments.
During
2015, indicators of potential impairment of goodwill and indefinite-lived intangible assets were identified by management in the
managed services segment. The Company's management then determined that the IPC reporting unit assets were impaired and recognized
an impairment loss of $10,907 related to goodwill and $675 related to intangible assets as the carrying value of the IPC reporting
unit was in excess of its fair value. If IPC’s projected long-term sales growth rate, profit margins or terminal rate continue
to change, or the assumed weighted-average cost of capital is considerably higher, future testing may indicate additional impairment
in this reporting unit and, as a result, the remaining assets may also be impaired. See Note 7, Goodwill and Intangible Assets
for further information.
During the year ended December 31, 2015, the Company also evaluated the fair value of its reporting units
that were not impaired (its professional services segment and its applications and infrastructure segment) and determined that
the fair value of its professional services segment was in excess of carrying value by $2,291, or 16%, and fair value of its applications
and infrastructure segment was in excess of carrying value by $8,332, or 40%. The Company believes these fair value amounts were
substantially in excess of carrying value as discussed in ASC 350-2035-4 through 35-19.
With
regard to other long-lived assets and intangible assets with indefinite-lives, the Company follows a similar impairment assessment.
The Company will assess the quantitative factors to determine if an impairment test of the indefinite-lived intangible asset is
necessary. If the quantitative assessment reveals that it is more likely than not that the asset is impaired, a calculation of
the asset’s fair value is made. Fair value is calculated using many factors, which include the future discounted cash flows
as well as the estimated fair value of the asset in an arm’s-length transaction.
During
December 2015, the Company entered into a letter of intent with a third-party to sell VaultLogix and its two subsidiaries, which
were included in the cloud services segment. The agreement was executed in February 2016. The Company’s management assessed
the carrying amounts of VaultLogix and its subsidiaries assets and liabilities as compared to the selling price and determined
that an impairment existed as of December 31, 2015. The Company recognized an impairment loss of $11,215 related to goodwill and
$430 related to intangible assets, which is included in loss on discontinued operations on the consolidated statement of operations
as of December 31, 2015, as the carrying value of the VaultLogix business unit was in excess of the amount for which it was sold
in an arm’s-length transaction.
During
2016, indicators of potential impairment of goodwill and indefinite-lived intangible assets were identified by management in the
managed services segment. The Company's management then determined that the IPC reporting unit assets were impaired and recognized
an impairment loss of $1,114 related to goodwill and $3,459 related to intangible assets as the carrying value of the IPC reporting
unit was in excess of its fair value. If IPC’s projected long-term sales growth rate, profit margins or terminal rate continue
to change, or the assumed weighted-average cost of capital is considerably higher, future testing may indicate additional impairment
in this reporting unit and, as a result, the remaining assets may also be impaired. See Note 7, Goodwill and Intangible Assets
for further information.
During the year ended December 31, 2016, the Company also evaluated the fair value of its reporting units
that were not impaired and determined that the fair value of its professional services segment was in excess of carrying value
by $5,742, or 34%, the fair value of its applications and infrastructure segment was in excess of its carrying value by $2,549
or 20%, and the fair value of its managed services segment was in excess of carrying value by $1,515 or 28%. The Company believes
these fair value amounts were substantially in excess of carrying value as discussed in ASC 350-2035-4 through 35-19.
REVENUE
RECOGNITION
The
Company’s revenues are generated from its three reportable segments: applications and infrastructure, professional services,
and managed services. The Company recognizes revenue on arrangements in accordance with ASC Topic 605-10, “
Revenue Recognition
”.
The Company recognizes revenue only when the price is fixed or determinable, persuasive evidence of an arrangement exists, the
service is performed, and collectability of the resulting receivable is reasonably assured.
The
applications and infrastructure segment revenues are derived from contracts to provide technical engineering services along with
contracting services to commercial and governmental customers. The contracts of TNS, Tropical and RM Engineering provide that
payment for the Company’s services may be based on either direct labor hours at fixed hourly rates or fixed-price contracts.
The services provided under the contracts are generally provided within one month. Occasionally, the services may be provided
over a period of up to six months.
The
AWS Entities, which included 8760 Enterprises from September 2016 until December 31, 2016, generally recognize revenue using the
percentage of completion method. Revenues and fees under the contracts of these entities were recognized utilizing the units-of-delivery
method, which used measures such as task completion within an overall contract. The units-of-delivery approach is an output method
used in situations where it is more representative of progress on a contract than an input method, such as the efforts-expended
approach. Provisions for estimated losses on uncompleted contracts, if any, are made in the period in which such losses are determined.
Changes in job performance conditions and final contract settlements may result in revisions to costs and income, which are recognized
in the period in which revisions are determined.
The
AWS Entities also generate revenue from service contracts with certain customers. These contracts are accounted for under the
proportional performance method. Under this method, revenue is recognized in proportion to the value provided to the customer
for each project as of each reporting date.
The
revenues of the Company’s professional services segment, which is comprised of the ADEX Entities and SDNE, are derived from
contracted services to provide technical engineering and management solutions to large voice and data communications providers,
as specified by their clients. The contracts provide that payments made for the Company’s services may be based on either
direct labor hours at fixed hourly rates or fixed-price contracts. The services provided under these contracts are generally provided
within one month. Occasionally, the services may be provided over a period of up to four months. If it is anticipated that the
services will span a period exceeding one month, depending on the contract terms, the Company will provide either progress billing
at least once a month or upon completion of the clients’ specifications. The aggregate amount of unbilled work-in-progress
recognized as revenues was insignificant at December 31, 2016 and 2015.
ADEX’s Highwire division,
which the Company sold in February 2017, generated revenue through its telecommunications engineering group, which contracted
with telecommunications infrastructure manufacturers to install the manufacturer’s products for end users. The Highwire
division recognized revenue using the proportional performance method. Management judgments and estimates must be made and used
in connection with revenue recognized using the proportional performance method. If management made different judgments and estimates,
then the amount and timing of revenue for any period could differ materially from the reported revenue.
The Company’s TNS and IPC subsidiaries, as well as ADEX’s former Highwire division, sometimes
require customers to provide a deposit prior to beginning work on a project. When this occurs, the deposit is recorded as deferred
revenue and is recognized in revenue when the work is complete.
The
Company’s IPC subsidiary, which is included in the Company’s managed services segment, is a value-added reseller that
generates revenues from the resale of voice, video and data networking hardware and software contracted services for design, implementation
and maintenance services for voice, video, and data networking infrastructure. IPC’s customers are higher education organizations,
governmental agencies and commercial customers. IPC also provides maintenance and support and professional services. For certain
maintenance contracts, IPC assumes responsibility for fulfilling the support to customers and recognizes the associated revenue
either on a ratable basis over the life of the contract or, if a customer purchases a time and materials maintenance program,
as maintenance is provided to the customer. Revenue for the sale of third-party maintenance contracts is recognized net
of the related cost of revenue. In a maintenance contract, all services are provided by the Company’s third-party
providers. As a result, the Company concluded that IPC is acting as an agent and IPC recognizes revenue on a net basis at the
date of sale with revenue being equal to the gross margin on the transaction. As IPC is under no obligation to perform additional
services, revenue is recognized at the time of sale rather than over the life of the maintenance agreement.
IPC
also generates revenue through the sale of a subscription-based cloud services to its customers. Revenue related to these customers
is deferred until the services are performed. This revenue is reported in the managed services segment.
For
multiple-element arrangements, IPC recognizes revenue in accordance with ASC Topic 605-25,
Arrangements with Multiple Deliverables
.
The Company allocates revenue for such arrangements based on the relative selling prices of the elements applying the following
hierarchy: first vendor specific objective evidence (“VSOE”), then third-party evidence (“TPE”) of selling
price if VSOE is not available, and finally the Company’s estimate of the selling price if neither VSOE nor TPE is available.
VSOE exists when the Company sells the deliverables separately and represents the actual price charged by the Company for each
deliverable. Estimated selling price reflects the Company’s best estimate of what the selling prices of each deliverable
would be if it were sold regularly on a stand-alone basis taking into consideration the cost structure of the Company’s
business, technical skill required, customer location and other market conditions. Each element that has stand-alone value is
accounted for as a separate unit of accounting. Revenue allocated to each unit of accounting is recognized when the service is
provided or the product is delivered.
LONG-LIVED
ASSETS, INCLUDING DEFINITE-LIVED INTANGIBLE ASSETS
Long-lived
assets, other than goodwill and other indefinite-lived intangibles, are evaluated for impairment whenever events or changes in
circumstances indicate that the carrying amount of the assets may not be recoverable through the estimated undiscounted future
cash flows derived from such assets.
Definite-lived
intangible assets primarily consist of non-compete agreements and customer relationships. For long-lived assets used in operations,
impairment losses are only recorded if the asset's carrying amount is not recoverable through its undiscounted, probability-weighted
future cash flows. The Company measures the impairment loss based on the difference between the carrying amount and the estimated
fair value. When an impairment exists, the related assets are written down to fair value.
PROPERTY
AND EQUIPMENT
Property
and equipment are stated at cost and depreciated on a straight-line basis over their estimated useful lives. Useful lives are:
3-7 years for vehicles; 5-7 years for equipment; 16 years for developed software; and 3 years for computers and office equipment.
Maintenance and repairs are expensed as incurred and major improvements are capitalized. When assets are sold or retired, the
cost and related accumulated depreciation are removed from the accounts and the resulting gain or loss is included in other income.
DEFERRED
LOAN COSTS
Deferred
loan costs are capitalized as debt discounts and amortized to interest expense using the effective interest method over the terms
of the related debt agreements. The amount of amortization of deferred loan costs, which was recorded as interest expense, in
the years ended December 31, 2016 and 2015 was $0 and $443, respectively. As a result of the conversion of a portion of the Company’s
convertible debentures and a term loan at various dates during 2016, the Company recorded $0 of accelerated amortization of the
deferred loan costs related to that debt for the year ended December 31, 2016.
CONCENTRATIONS OF
RISK
Financial
instruments that potentially subject the Company to concentrations of credit risk consist principally of cash and trade receivables.
The Company maintains its cash balances with high-credit-quality financial institutions. Deposits held with banks may exceed the
amount of insurance provided on such deposits. These deposits may be withdrawn upon demand and therefore bear minimal risk. The
Company limits the amount of credit exposure through diversification and management regularly monitors the composition of its
investment portfolio.
The
Company provides credit to customers on an uncollateralized basis after evaluating client creditworthiness. The Company did not
have a customer accounting for 10% or greater of consolidated revenues for the year ended December 31, 2016. For the year ended
December 31, 2015, the Company’s largest customer was Ericsson, Inc. and its affiliates. This customer accounted for 14%
of consolidated revenues for the year ended December 31, 2015. In addition, amounts due from this customer represented 9% of trade
accounts receivable as of December 31, 2015.
The Company’s customers
in its applications and infrastructure and professional services segments are located within the United States of America and
Puerto Rico. Revenues generated within the United States of America accounted for approximately 98% and 98% of consolidated revenues
for the years ended December 31, 2016 and 2015, respectively. Revenues generated from foreign sources accounted for approximately
2% and 2% of consolidated revenues for the years ended December 31, 2016 and 2015, respectively.
COMMITMENTS
AND CONTINGENCIES
In the normal course of
business, the Company is subject to various contingencies. The Company records a contingency in the consolidated financial statements
when it is probable that a liability will be incurred and the amount of the loss is reasonably estimable, or otherwise disclosed,
in accordance with ASC Topic 450,
Contingencies
("ASC Topic 450"). Significant judgment is required in both the
determination of probability and the determination as to whether a loss is reasonably estimable. In the event the Company determines
that a loss is not probable, but is reasonably possible, and it becomes possible to develop what the Company believes to be a reasonable
range of possible loss, then the Company will include disclosures related to such matter as appropriate and in compliance with
ASC Topic 450. To the extent there is a reasonable possibility that the losses could exceed the amounts already accrued, the Company
will, when applicable, adjust the accrual in the period in which the determination is made, disclose an estimate of the additional
loss or range of loss, indicate that the estimate is immaterial with respect to its financial statements as a whole or, if the
amount of such adjustment cannot be reasonably estimated, disclose that an estimate cannot be made.
Breach of Contract Action
In July 2013, a
complaint was filed against our company in the Circuit Court of the 15th Judicial Circuit in and for Palm Beach County, Florida
titled The Farkas Group, Inc., The Atlas Group of Companies, LLC and Michael D. Farkas v. InterCloud Systems, Inc. (Case No. 502013CA01133XXXMB)
for breach of contract and unjust enrichment. In the complaint, the plaintiffs allege that we have breached contractual agreements
between our company and plaintiffs pertaining to certain indebtedness amounting to approximately $116 allegedly owed by us to
the plaintiffs and our agreement to convert such indebtedness into shares of our common stock. The plaintiff alleges that they
are entitled to receive in the aggregate 2.2 million shares of the Company’s common stock or aggregate damages reflecting
the trading value at the high price for the common stock. We have asserted as a defense that such indebtedness, together with
any right to convert such indebtedness into shares of common stock, was cancelled pursuant to the terms of a Stock Purchase Agreement
dated as of July 2, 2009 between our company and the plaintiffs. The Farkas Group was a control person of our company during the
period that it was a public “shell” company and facilitated the transfer of control of our company to our former chief
executive officer, Gideon Taylor. This matter is presently set on the court’s non-jury trial docket. We intend to continue
to vigorously defend this lawsuit.
Purported Class
Action Suit
In March 2014, a complaint
entitled In re InterCloud Systems Sec. Litigation, Case No. 3:14-cv-01982 (D.N.J.) was filed in the United States District Court
for the District of New Jersey against the Company, its Chairman of the Board and Chief Executive Officer, Mark Munro, The DreamTeamGroup
and MissionIR, as purported securities advertisers and investor relations firms, and John Mylant, a purported investor and investment
advisor. The complaint was purportedly filed on behalf of a class of certain persons who purchased the Company’s common
stock between November 5, 2013 and March 17, 2014. The complaint alleged violations by the defendants (other than Mark Munro)
of Section 10(b) of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), and other related provisions
in connection with certain alleged courses of conduct that were intended to deceive the plaintiff and the investing public and
to cause the members of the purported class to purchase shares of our common stock at artificially inflated prices based on untrue
statements of a material fact or omissions to state material facts necessary to make the statements not misleading. The complaint
also alleged that Mr. Munro and the Company violated Section 20 of the Exchange Act as controlling persons of the other defendants.
The complaint seeks unspecified damages, attorney and expert fees, and other unspecified litigation costs.
On November 3, 2014, the
United States District Court for the District of New Jersey issued an order appointing Robbins Geller Rudman & Dowd LLP as
lead plaintiffs’ counsel and Cohn Lifland Pearlman Herrmann & Knopf LLP as liaison counsel for the pending actions. The
lead plaintiff filed an amended complaint in January 2015 adding additional third-party defendants. The Company filed a motion
to dismiss the amended complaint in late January 2015 and the plaintiffs filed a second amended complaint in early March 2015.
The Company filed a motion to dismiss the second amended complaint on March 13, 2015. The Company’s motion to dismiss was
denied by the Court on October 29, 2015. The Court held a status conference on February 29, 2016, and entered a PreTrial Scheduling
Order on February 29, 2016. The parties are currently engaged in discovery.
Derivative Actions
In January 2016, a derivative compliant entitled Michael E. Sloan, derivatively and on behalf
of InterCloud Systems, Inc. v. Mark Munro, Mark F. Durfee, Charles K. Miller, Neal Oristano, Daniel J. Sullivan, Roger M. Ponder,
Lawrence M. Sands, Frank Jadevaia, and Scott Davis, Defendants, and InterCloud Systems, Inc., Nominal Defendant, Case No. 11878
(DE Chancery) was filed in the Delaware Chancery Court. This action arises out of the same conduct at issue in the purported class
action lawsuit. In the complaint, nominal plaintiff alleges that the individual defendants breached their fiduciary duty as directors
and officers, abused control, grossly mismanaged, and unjustly enriched themselves by having knowingly hired a stock promotion
firm that caused analyst reports to be disseminated that falsely stated they were not paid for by such stock promotion firm and
the Company, and were written on behalf of the Company for the purpose of promoting the Company and driving up its stock price.
Plaintiffs seek unspecified damages, amendments to the Company’s articles of incorporation and by-laws, disgorgement from
the individual defendants and costs and disbursements in the action. The defendants agreed to accept service on March 21, 2016
and counsel are negotiating a schedule to answer, move to dismiss or otherwise respond to the complaint.
In June 2016, a derivative
compliant entitled Wasseem Hamdan, derivatively and on behalf of InterCloud Systems, Inc. v. Mark Munro, Mark F. Durfee, Charles
K. Miller, Neal Oristano, and Roger M. Ponder, Defendants, and InterCloud Systems, Inc., Nominal Defendant, Case No.: 3:16-cv-03706
(D.N.J.) was filed in the New Jersey Federal District Court. This action arises out of the same conduct at issue in the purported
class action lawsuit. In the complaint, nominal plaintiff alleges that the individual defendants breached their fiduciary duty
as directors and officers, grossly mismanaged, and unjustly enriched themselves during the relevant period by having knowingly
hired a stock promotion firm that caused analyst reports to be disseminated that falsely stated they were not paid for by such
stock promotion firm and the Company, and were written on behalf of the Company for the purpose of promoting the Company and driving
up its stock price. Plaintiffs seek unspecified damages, amendments to the Company’s articles of incorporation and by-laws,
disgorgement from the individual defendants and costs and disbursements in the action. On February 10, 2017, plaintiffs filed
a motion to consolidate this action with the derivative action described below. The court has not yet ruled on the consolidation
motion, which is uncontested. It is anticipated that a consolidated amended derivative complaint will be filed.
In July 2016, a derivative
compliant entitled John Scrutchens, derivatively and on behalf of InterCloud Systems, Inc. v. Mark E. Munro, Mark F. Durfee, Charles
K. Miller, Neal Oristano, and Roger Ponder, Defendants, and InterCloud Systems, Inc., Nominal Defendant, Case No.: 3:16-CV-04207-FLW-DEA
(D.N.J.) was filed in the United States Federal District Court for the District of New Jersey. This action arises out of the same
conduct at issue in the purported class action lawsuit filed against the Company. In the complaint, nominal plaintiff alleges
that the individual defendants violated Section 14(a) of the Exchange Act, and Rule 14a-9 promulgated thereunder because in exercising
reasonable care as directors of the Company, the defendants knew or should have known that statements contained in the Company’s
proxy statements for its annual stockholders’ meetings held in 2013 and 2014 were false and misleading in that such proxy
statements (i) omitted material information regarding, among other wrongdoings, the purported wrongdoings of the defendants that
generally are at issue in the purported class action lawsuit filed against the Company and the other derivative actions filed
against the defendants, and (ii) included by reference materially false and misleading financial statements. Plaintiffs seek unspecified
damages, amendments to the Company’s corporate governance and internal procedures to comply with applicable laws and to
protect the Company and its stockholders from a repeat of the purported wrongdoings of the defendants, punitive damages from the
individual defendants, disgorgement from the individual defendants and costs and disbursements in the action. As discussed above,
on February 10, 2017, plaintiffs in the derivative action described above filed a motion to consolidate that action with this
derivative action. The court has not yet ruled on the consolidation motion, which is uncontested. It is anticipated that a consolidated
amended derivative complaint will be filed.
The Company intends to dispute
these claims and to defend these litigations vigorously. However, due to the inherent uncertainties of litigation, the ultimate
outcome of each of these litigations is uncertain. An unfavorable outcome in either litigation could materially and adversely affect
the Company’s business, financial condition and results of operations.
Securities and Exchange Commission Subpoenas
On May 21, 2014, the Company
received a subpoena from the SEC that stated that the staff of the SEC is conducting an investigation In the Matter of Galena Biopharma,
Inc. File No. HO 12356 (now known as “In the Matter of Certain Stock Promotions”) and that the subpoena was issued
to the Company as part of an investigation as to whether certain investor relations firms and their clients engaged in market manipulation.
The subpoena and accompanying letter did not indicate whether the Company is, or is not, under investigation. Since May 2014, the
Company provided testimony to the SEC and produced documents in response to that subpoena and several additional subpoenas received
from the SEC in connection with that matter, including a subpoena issued on March 1, 2016 requesting information relating to a
transaction involving the Company’s Series H preferred shares in December 2013.
In connection with the SEC
investigation, in May 2015, the Company received information from the SEC that it is continuing an investigation of the Company
and certain of its current and former officers, consultants of the Company and others, of “possible violation[s]” of
Section 17(a) of the Securities Act and Sections 9(a) and 10(b) of the Exchange Act and the rules of the SEC thereunder in the
offer or sale of securities and certain other matters with respect to which the SEC claims it has information, including the possible
market manipulation of the Company’s securities dating back to January 2013. Based upon the Company’s internal investigations,
the Company does not believe either it or any of its current or former officers or directors engaged in any activities that violated
applicable securities laws. The Company intends to continue to work with the staff of the SEC towards a resolution and to supplement
its disclosure regarding the SEC’s investigation accordingly.
The Company is unaware of
the scope or timing of the SEC’s investigation. As a result, the Company does not know how the SEC investigation is proceeding,
when the investigation will be concluded, or what action, if any, might be taken in the future by the SEC or its staff as a result
of the matters that are the subject of its investigation. The Company is seeking to cooperate with the SEC in its investigation.
Other
From time to time, the
Company may become a party to litigation and subject to claims incident to the ordinary course of its business. Although the results
of such litigation and claims in the ordinary course of business cannot be predicted with certainty, the Company believes that
the final outcome of such matters will not have a material adverse effect on its business, results of operations or financial
condition. Regardless of outcome, litigation can have an adverse impact on the Company because of defense costs, diversion of
management resources and other factors.
As
of December 31, 2016, no accruals for loss contingencies have been recorded as the outcomes of these cases are neither probable
nor reasonably estimable.
The
Company has obligations contingent on the performance of its subsidiaries. These contingent obligations, payable to the former
owners of the subsidiaries, are based on metrics that contain escalation clauses. The Company believes that the amounts recorded
within the liabilities section of the consolidated balance sheets are indicative of fair value and are also considered the most
likely payout of these obligations. If conditions were to change, these liabilities could potentially impact the Company’s
results of operations, financial condition and future cash flows.
DISTINGUISHMENT
OF LIABILITIES FROM EQUITY
The
Company relies on the guidance provided by ASC Topic 480,
Distinguishing Liabilities from Equity
, to classify certain redeemable
and/or convertible instruments. The Company first determines whether a financial instrument should be classified as a liability.
The Company will determine the liability classification if the financial instrument is mandatorily redeemable, or if the financial
instrument, other than outstanding shares, embodies a conditional obligation that the Company must or may settle by issuing a
variable number of its equity shares.
Once
the Company determines that a financial instrument should not be classified as a liability, the Company determines whether the
financial instrument should be presented between the liability section and the equity section of the balance sheet (“temporary
equity”). The Company will determine temporary equity classification if the redemption of the financial instrument is outside
the control of the Company (i.e. at the option of the holder). Otherwise, the Company accounts for the financial instrument as
permanent equity.
Initial
Measurement
The
Company records its financial instruments classified as liability, temporary equity or permanent equity at issuance at the fair
value, or cash received.
Subsequent
Measurement - Financial instruments classified as liabilities
The
Company records the fair value of its financial instruments classified as liabilities at each subsequent measurement date. The
changes in fair value of its financial instruments classified as liabilities are recorded as other expense/income. The Company
has historically utilized a Black-Scholes option pricing model to determine the fair value of the derivative liability related
to the warrants and the put and effective price of future equity offerings of equity-linked financial instruments. During the
year ended December 31, 2015, the Company determined that it should utilize a binomial lattice pricing model to determine the
fair value of the derivative liability related to the warrants and the put and effective price of future equity offerings of equity-linked
financial instruments. The Company has evaluated its derivative instruments and determined that the value of those derivative
instruments, whether using a binomial lattice pricing model instead of a Black-Scholes pricing model, would be immaterial on its
historical consolidated statements of operations for the years ended December 31, 2016 and 2015, respectively. The Monte Carlo
simulation is used to determine the fair value of derivatives for instruments with embedded conversion features.
Prior
to December 29, 2015, the Company did not have sufficient historical data to use its historical volatility; therefore the Company
used a volatility based on the historical volatility of comparable companies. Beginning on December 29, 2015, the Company began
using its historical volatility as the Company determined that, based on the Company’s trading history of two years, there
was sufficient data available to begin using its historical volatility.
INCOME
TAXES
The
Company accounts for income taxes under the asset and liability method. This approach requires the recognition of deferred tax
assets and liabilities for the expected future tax consequences of temporary differences between the carrying amounts and the
tax bases of assets and liabilities and are measured using the enacted tax rates and laws that will be in effect when the differences
are expected to reverse. Valuation allowances are established to reduce deferred tax assets when management estimates, based on
available objective evidence, that it is more likely than not that the benefit will not be realized for the deferred tax assets.
The Company, and its subsidiaries, conduct business, and file income, franchise or net worth tax returns, in thirty nine (39)
states and the Commonwealth of Puerto Rico. The Company determines its filing obligations in a jurisdiction in accordance with
existing statutory and case law.
Significant
management judgment is required in determining the provision for income taxes, and in particular, any valuation allowance recorded
against the Company’s deferred tax assets. Deferred tax assets are regularly reviewed for recoverability. The Company currently
has significant deferred tax assets resulting from net operating loss carryforwards and deductible temporary differences, which
should reduce taxable income in future periods. The realization of these assets is dependent on generating future taxable income.
The
Company follows the guidance set forth within ASC Topic 740,
Income Taxes
(“ASC Topic 740”) which prescribes
a two-step process for the financial statement recognition and measurement of income tax positions taken or expected to be taken
in an income tax return. The first step evaluates an income tax position in order to determine whether it is more likely than
not that the position will be sustained upon examination, based on the technical merits of the position. The second step measures
the benefit to be recognized in the financial statements for those income tax positions that meet the more likely than not recognition
threshold. ASC Topic 740 also provides guidance on de-recognition, classification, recognition and classification of interest
and penalties, accounting in interim periods, disclosure and transition. Penalties and interest, if incurred, would be recorded
as a component of current income tax expense. As of December 31, 2016 and 2015, the Company has no accrued interest or penalties
related to uncertain tax positions. The Company believes that any uncertain tax positions would not have a material impact on
its results of operations.
STOCK-BASED
COMPENSATION
The
Company accounts for stock-based compensation in accordance with ASC Topic 718,
Compensation-Stock Compensation
("ASC
Topic 718"). Under the fair value recognition provisions of this topic, stock-based compensation cost is measured at the
grant date based on the fair value of the award and is recognized as an expense on a straight-line basis over the requisite service
period, based on the terms of the awards.
NET
LOSS PER SHARE
The
Company follows ASC Topic 260,
Earnings Per Share
, which requires presentation of basic and diluted earnings per share
(“EPS”) on the face of the income statement for all entities with complex capital structures, and requires a reconciliation
of the numerator and denominator of the basic EPS computation to the numerator and denominator of the diluted EPS computation.
In
the accompanying financial statements, basic income (loss) per share is computed by dividing net income (loss) by the weighted
average number of shares of common stock outstanding during the period.
Diluted
income (loss) per share is computed in a manner similar to the basic income (loss) per share, except the weighted-average number
of shares outstanding is increased to include all common shares, including those with the potential to be issued by virtue of
warrants, options, convertible debt and other such convertible instruments. Diluted loss per share contemplates a complete conversion
to common shares of all convertible instruments only if they are dilutive in nature with regards to earnings per share.
Potential
common shares includable in the computation of fully-diluted per share results are not presented for the years ended December
31, 2016 and 2015 in the consolidated financial statements as their effect would be anti-dilutive.
FAIR
VALUE OF FINANCIAL INSTRUMENTS
ASC
Topic 820
Fair Value Measurements and Disclosures
("ASC Topic 820") provides a framework for measuring fair value
in accordance with generally accepted accounting principles.
ASC
Topic 820 defines fair value as the price that would be received to sell an asset or paid to transfer a liability in an orderly
transaction between market participants at the measurement date. ASC Topic 820 establishes a fair value hierarchy that distinguishes
between (1) market participant assumptions developed based on market data obtained from independent sources (observable inputs)
and (2) an entity's own assumptions about market participant assumptions developed based on the best information available in
the circumstances (unobservable inputs).
The
fair value hierarchy consists of three broad levels, which gives the highest priority to unadjusted quoted prices in active markets
for identical assets or liabilities (Level 1) and the lowest priority to unobservable inputs (Level 3). The three levels of the
fair value hierarchy under ASC Topic 820 are described as follows:
|
●
|
Level
1 —
|
Unadjusted
quoted prices in active markets for identical assets or liabilities that are accessible at the measurement date.
|
|
|
|
|
|
●
|
Level
2 —
|
Inputs
other than quoted prices included within Level 1 that are observable for the asset or liability, either directly or indirectly.
Level 2 inputs include quoted prices for similar assets or liabilities in active markets; quoted prices for identical or similar
assets or liabilities in markets that are not active; inputs other than quoted prices that are observable for the asset or
liability; and inputs that are derived principally from or corroborated by observable market data by correlation or other
means.
|
|
|
|
|
|
●
|
Level
3 —
|
Inputs
that are unobservable for the asset or liability.
|
TREASURY
STOCK
The
Company records treasury stock at the cost to acquire it and includes treasury stock as a component of stockholders’ deficit.
RECENT
ACCOUNTING PRONOUNCEMENTS
On May 28, 2014, the FASB
issued ASU 2014-09,
Revenue from Contracts with Customers
(“ASU 2014-09”), which is effective for public entities
for annual reporting periods beginning after December 15, 2016. The new revenue recognition standard provides a five-step analysis
of transactions to determine when and how revenue is recognized. The core principle is that a company should recognize revenue
to depict the transfer of promised 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 new standard is effective for the Company on January 1, 2018,
and early adoption is not permitted. The standard permits the use of either the retrospective or cumulative effect transition
method. The Company continues to evaluate the standard and has not yet selected a transition method. The Company does not expect
the adoption will have a material effect on its consolidated financial statements and disclosures.
In
August 2014, the FASB issued ASU No. 2014-15,
Presentation of Financial Statements-Going Concern-Disclosures of Uncertainties
about an entity’s Ability to Continue as a Going Concern
(“ASU 2014-15”). ASU 2014-15 provides new guidance
related to management’s responsibility to evaluate whether there is substantial doubt about an entity’s ability to
continue as a going concern by incorporating and expanding upon certain principles that are currently in U.S. auditing standards
and to provide related footnote disclosures. This new guidance is effective for the annual period ending after December 15, 2016,
and for annual periods and interim periods thereafter. The Company adopted the provisions of ASU 2014-15 for the year ended December
31, 2016. The adoption of ASU 2014-15 did not have a material impact on the consolidated financial statements.
On February 18, 2015, the
FASB issued ASU No. 2015-02,
Amendments to the Consolidation Analysis
(“ASU 2015-02”). ASU 2015-02 provides
an update affecting reporting entities that are required to evaluate whether they should consolidate certain legal entities. This
new guidance applies to all legal entities to re-evaluate 1) whether limited partnerships and similar legal entities are VIE’s
or voting interest entities, 2) eliminates the presumption that a general partner should consolidate a limited partnership, 3)
affect the consolidation analysis of reporting entities that are involved with VIEs, particularly those that have fee arrangements
and related party relationships, and 4) provides a scope exception from consolidation guidance for reporting entities with interest
in legal entities that are required to comply with or operate in accordance with rules similar to those for registered money market
funds. ASU 2015-02 is effective in annual or interim periods beginning after December 15, 2015. The Company adopted the provisions
of ASU 2015-02 effective January 1, 2016, and the adoption of ASU 2015-02 had no impact on the consolidated financial statements.
In April 2015, the FASB
issued ASU No. 2015-03,
Simplifying the Presentation of Debt Issuance Costs
(“ASU 2015-03”). ASU 2015-03 revises
previous guidance to require that debt issuance costs be reported in the consolidated financial statements as a direct deduction
from the face amount of the related liability, consistent with the presentation of debt discounts. Prior to the amendments, debt
issuance costs were presented as a deferred charge (i.e. an asset) on the consolidated financial statements. This new guidance
is effective for the annual period beginning after December 15, 2015, and for annual periods and interim periods thereafter. The
amendments must be applied retrospectively. The Company early adopted the provisions of ASU 2015-03 during the year ended December
31, 2015.
In July 2015, the FASB issued ASU
2015-11,
Simplifying the Measurement of Inventory
(“ASU 2015-11”). ASU 2015-11 changes the measurement principle
for inventory from the lower of cost or market to lower of cost and net realizable value for entities that do not measure inventory
using either the last-in, first-out (LIFO) or retail inventory method. ASU 2015-11 also eliminates the requirement for these entities
to consider replacement cost or net realizable value less an approximately normal profit margin when measuring inventory. The
new guidance is effective for the Company on January 1, 2017, and is expected to have little impact on its consolidated financial
statements and disclosures.
In
September 2015, the FASB issued ASU No. 2015-16,
Simplifying the Accounting for Measurement-Period Adjustments
(“ASU
2015-16”). When effective, ASU 2015-16 will require that an acquirer recognize adjustments to provisional amounts that are
identified during the measurement period in the reporting period in which the adjustment amounts are determined. The amendments
in this update require that the acquirer record, in the same period’s financial statements, the effect on earnings of changes
in depreciation, amortization, or other income effects, if any, as a result of the change to the provisional amounts, calculated
as if the accounting had been completed at the acquisition date. This new guidance is effective for the annual period ending after
December 15, 2015, including interim periods within that fiscal year. The Company adopted the provisions of ASU 2015-16 effective
January 1, 2016. The adoption of ASU 2015-16 had no impact on the consolidated financial statements.
In November 2015, the FASB
issued ASU No. 2015-17,
Income Taxes (Topic 740) – Balance Sheet Classification of Deferred Taxes
(“ASU 2015-17”),
which is effective for public entities for annual reporting periods beginning after December 15, 2016. ASU 2015-17 simplifies
the presentation of deferred income taxes by requiring that deferred tax liabilities and assets be classified as non-current in
the statement of financial position. The Company has elected to early adopt the requirements of ASU 2015-17 and the results of
such adoption are presented within these consolidated financial statements.
In February 2016, the FASB
issued ASU No. 2016-02,
Leases (Topic 842)
(“ASU 2016-02”), which is effective for public entities for annual
reporting periods beginning after December 15, 2018. Under ASU 2016-02, lessees will be required to recognize the following for
all leases (with the exception of short-term leases) at the commencement date: 1) a lease liability, which is a lessee’s
obligation to make lease payments arising from a lease, measured on a discounted basis, and 2) a right-of-use asset, which is
an asset that represents the lessee’s right to use, or control the use of, a specified asset for the lease term. The Company
continues to evaluate the effects of ASU 2016-02 and does not expect that the adoption will have a material effect on its consolidated
financial statements and disclosures.
In
March 2016, the FASB issued ASU No. 2016-06,
Derivatives and Hedging (Topic 815): Contingent Put and Call Options in Debt Instruments
(“ASU 2016-06”), which is effective for public entities for annual reporting periods beginning after December
15, 2016. ASU 2016-06 clarifies what steps are required when assessing whether the economic characteristics and risks of call
(put) options are clearly and closely related to the economic characteristics and risks of their debt hosts, which is one of the
criteria for bifurcating an embedded derivative. Consequently, when a call (put) option is contingently exercisable, an entity
does not have to assess whether the event that triggers the ability to exercise a call (put) option is related to interest rates
or credit risks. The Company is currently evaluating the effects of ASU 2016-06 on its consolidated financial statements.
In
March 2016, the FASB issued ASU No. 2016-07,
Investments – Equity Method and Joint Ventures (Topic 323): Simplifying
the Transition to the Equity Method of Accounting
(“ASU 2016-07”), which is effective for public entities for
annual reporting periods beginning after December 15, 2016. ASU 2016-07 eliminates the requirement that when an investment qualifies
for use of the equity method as a result of an increase in the level of ownership interest or degree of influence, an investor
must adjust the investment, results of operations, and retained earnings retroactively on a step-by-step basis as if the equity
method had been in effect during all previous periods that the investment had been held. ASU 2016-07 requires that the equity
method investor add the cost of acquiring the additional interest in the investee to the current basis of the investor’s
previously held interest and adopt the equity method of accounting as of the date the investment becomes qualified for equity
method accounting. Therefore, upon qualifying for the equity method of accounting, no retroactive adjustment of the investment
is required. The Company is currently evaluating the effects of ASU 2016-06 on its consolidated financial statements.
In March 2016, the FASB
issued ASU 2016-08,
Revenue from Contracts with Customers (Topic 606): Principal versus Agent Considerations
(“ASU
2016-08”). The amendments are intended to improve the operability and understandability of the implementation guidance on
principal versus agent considerations by amending certain existing illustrative examples and adding additional illustrative examples
to assist in the application of the guidance. The effective date and transition requirements for the amendments are the same as
the effective date and transition requirements in Topic 606: The guidance is effective for the Company beginning January 1, 2018.
The Company is currently evaluating the effects of ASU 2016-08 on its consolidated financial statements.
In March 2016, the FASB
issued ASU 2016-09,
Compensation—Stock Compensation (Topic 718): Improvements to Employee Share-Based Payment Accounting
,
(“ASU 2016-09”) which simplifies several aspects of the accounting for share-based payment transactions, including
the income tax consequences, classification of awards as either equity or liabilities, and classification on the statement of cash
flows. The guidance became effective for the Company beginning on January 1, 2017. The Company is currently evaluating the
effects of ASU 2016-09 on its consolidated financial statements.
In April 2016, the FASB
issued ASU 2016-10,
Revenue from Contracts with Customers (Topic 606): Identifying Performance Obligations and Licensing
(“ASU 2016-10”). The amendments in ASU 2016-10 clarify the following two aspects of Topic 606: (a) identifying performance
obligations; and (b) the licensing implementation guidance. The amendments do not change the core principle of the guidance in
Topic 606. The effective date and transition requirements for the amendments are the same as the effective date and transition
requirements in Topic 606: The guidance is effective for the Company beginning January 1, 2018. The Company is currently evaluating
the effects of ASU 2016-10 on its consolidated financial statements.
In May 2016, the FASB issued
ASU 2016-11,
Revenue Recognition (Topic 605) and Derivatives and Hedging (Topic 815): Rescission of SEC Guidance Because of
Accounting Standards Updates 2014-09 and 2014-16 Pursuant to Staff Announcements at the March 3, 2016 EITF Meeting
(“ASU
2016-11”). The amendments in ASU 2016-11 rescinds the certain SEC Staff Observer comments that are codified in Topic 605,
Revenue Recognition, and Topic 932, Extractive Activities—Oil and Gas, effective upon adoption of Topic 606. Specifically,
registrants should not rely on the following SEC Staff Observer comments upon adoption of Topic 606: (a) Revenue and Expense Recognition
for Freight Services in Process (b) Accounting for Shipping and Handling Fees and Costs, (c) Accounting for Consideration Given
by a Vendor to a Customer (including Reseller of the Vendor’s Products) (d) Accounting for Gas-Balancing Arrangements (that
is, use of the “entitlements method”). In addition, as a result of the amendments in Update 2014-16, the SEC staff
is rescinding its SEC Staff Announcement, “Determining the Nature of a Host Contract Related to a Hybrid Instrument Issued
in the Form of a Share under Topic 815,” effective concurrently with Updates 2014-09 and 2014-16. The Company is currently
evaluating the effects of ASU 2016-11 on its consolidated financial statements.
In May 2016, the FASB issued
ASU 2016-12,
Revenue from Contracts with Customers (Topic 606): Narrow-Scope Improvements and Practical Expedients
(“ASU
2016-12”). The amendments in ASU 2016-12 provide clarifying guidance in certain narrow areas and add some practical expedients.
Specifically, the amendments in this update (1) clarify the objective of the collectability criterion in step 1, and provides
additional clarification for when to recognize revenue for a contract that fails step 1, (2) permit an entity, as an accounting
policy election, to exclude amounts collected from customers for all sales (and other similar) taxes from the transaction price
(3) specify that the measurement date for noncash consideration is contract inception, and clarifies that the variable consideration
guidance applies only to variability resulting from reasons other than the form of the consideration, (4) provide a practical
expedient that permits an entity to reflect the aggregate effect of all modifications that occur before the beginning of the earliest
period presented when identifying the satisfied and unsatisfied performance obligations, determining the transaction price, and
allocating the transaction price to the satisfied and unsatisfied performance obligations, (5) clarifies that a completed contract
for purposes of transition is a contract for which all (or substantially all) of the revenue was recognized under legacy GAAP
before the date of initial application. Further, accounting for elements of a contract that do not affect revenue under legacy
GAAP are irrelevant to the assessment of whether a contract is complete. In addition, the amendments permit an entity to apply
the modified retrospective transition method either to all contracts or only to contracts that are not completed contracts, and
(6) clarifies that an entity that retrospectively applies the guidance in Topic 606 to each prior reporting period is not required
to disclose the effect of the accounting change for the period of adoption. However, an entity is still required to disclose the
effect of the changes on any prior periods retrospectively adjusted. The effective date and transition requirements for the amendments
are the same as the effective date and transition requirements in Topic 606: The guidance is effective for the Company beginning
January 1, 2018. The Company is currently evaluating the effects of ASU 2016-12 on its consolidated financial statements.
In August 2016, the FASB
issued Accounting Standards Update (“ASU”) 2016-15,
Statement of Cash Flows (Topic 230) Classification of Certain
Cash Receipts and Cash Payments
(“ASU 2016-15”). ASU 2016-15 eliminates the diversity in practice related to the
classification of certain cash receipts and payments for debt prepayment or extinguishment costs, the maturing of a zero coupon
bond, the settlement of contingent liabilities arising from a business combination, proceeds from insurance settlements, distributions
from certain equity method investees and beneficial interests obtained in a financial asset securitization. ASU 2016-15 designates
the appropriate cash flow classification, including requirements to allocate certain components of these cash receipts and payments
among operating, investing and financing activities. The guidance is effective for the Company beginning after December 15, 2017,
although early adoption is permitted. The Company is currently evaluating the effects of ASU 2016-15 on its consolidated financial
statements.
In October 2016, the FASB
issued ASU No. 2016-17,
Consolidation: Interests Held through Related Parties That Are Under Common Control
(“ASU
2016-17”). The amendments in this ASU change how a reporting entity that is the single decision maker of a variable interest
entity should treat indirect interests in the entity held through related parties that are under common control with the reporting
entity when determining whether it is the primary beneficiary of that variable interest entity. The ASU is effective for fiscal
years and interim periods within those years beginning after December 15, 2016. The Company does not expect the adoption of this
ASU to have a material impact on its consolidated financial statements.
In January 2017, the FASB
issued ASU 2017-01,
Business Combinations (Topic 805) Clarifying the Definition of a Business
(“ASU 2017-01”).
The Amendments in this Update clarify the definition of a business with the objective of adding guidance to assist entities with
evaluating whether transactions should be accounted for as acquisitions (or disposals) of assets or businesses. The definition
of a business affects many areas of accounting, including acquisitions, disposals, goodwill, and consolidation. The guidance is
effective for annual periods beginning after December 15, 2017, including interim periods within those periods. Early adoption
of this standard is permitted. The Company will early adopt ASU 2017-01 effective January 1, 2017.
In January 2017, the FASB
issued ASU No. 2017-04,
Intangibles-Goodwill and Other (Topic 350): Simplifying the Test for Goodwill Impairment
(“ASU
2017-04”). This standard will simplify the subsequent measurement of goodwill by eliminating Step 2 from the goodwill impairment
test. Current guidance requires that companies compute the implied fair value of goodwill under Step 2 by performing procedures
to determine the fair value at the impairment testing date of its assets and liabilities (including unrecognized assets and liabilities)
following the procedure that would be required in determining the fair value of assets acquired and liabilities assumed in a business
combination. This standard will require companies to perform annual or interim goodwill impairment tests by comparing the fair
value of a reporting unit with its carrying amount. An entity should recognize an impairment charge for the amount by which the
carrying amount exceeds the reporting unit’s fair value; however, the loss recognized should not exceed the total amount
of goodwill allocated to that reporting unit. This standard will be effective for annual periods beginning after December 15,
2019, including interim periods within that reporting period, and will be applied prospectively. Early adoption of this standard
is permitted. The Company will early adopt ASU 2017-04 effective January 1, 2017.
Loans
receivable as of December 31, 2016 and 2015 consisted of the following:
|
|
December 31,
|
|
|
|
2016
|
|
|
2015
|
|
Loans to NGNWare
|
|
$
|
-
|
|
|
$
|
100
|
|
Loans to employees, net of reserves of $891 and $0, respectively, due December 2017
|
|
|
37
|
|
|
|
300
|
|
Loan to third party, due December 2017
|
|
|
345
|
|
|
|
-
|
|
Loans receivable
|
|
$
|
382
|
|
|
$
|
400
|
|
These notes bear interest at rates between 2% and 3% per annum.
As of December 31, 2016, the value of the collateral was below the value of the outstanding loans to employees. As a result, the
Company recorded a reserve of $891 on the balance of loans to employees.
5.
|
ACQUISITIONS
AND DISPOSALS OF SUBSIDIARIES
|
Disposal
of VaultLogix
On
February 17, 2016, the Company entered into a securities exchange agreement whereby the Company and VaultLogix exchanged the White
Oak Global Advisors term loan and assigned the term loan to JGB (Cayman) Concord Ltd. Refer to Note 11, Term Loans, and Note 20,
Discontinued Operations, for additional detail. As a result of this assignment, the Company and VaultLogix’s obligations
to White Oak Global Advisors, LLC was satisfied as of March 31, 2016. The Company recorded an $843 loss on extinguishment
of debt in the consolidated statement of operations for the year ended December 31, 2016.
NOTES
PAYABLE - CONTINGENT CONSIDERATION
The Company has issued
contingent consideration in connection with the acquisitions the Company completed during the years ended December 31, 2016 and
2014. The following describes the contingent consideration arrangements.
AWS
Entities
: As additional consideration, the Company agreed to pay the AWS seller certain earn-out payments based on the first
and second anniversary EBITDA of the AWS Entities.
First
Anniversary
: Following the first anniversary of the closing date, the Company calculated the EBITDA of the AWS Entities for
the twelve-month period beginning on the closing date and ending on the first anniversary of the closing date. The Company was
required to make an earn-out payment to the sellers based on such EBITDA as follows: (i) if such EBITDA was less than $2,000 no
payment was required; (ii) if such EBITDA was equal to or greater than $2,000 and less than or equal to $3,000 then the First
EBITDA Adjustment was to be equal to such EBITDA and was to be paid by the Company to the sellers in cash; (iii) if such EBITDA
was greater than $3,000 and less than or equal to $4,000, then the First EBITDA Adjustment was to be equal to 1.5x such EBITDA
and was to be paid by the Company to the sellers in cash; (iv) if such EBITDA was greater than $4,000 and less than or equal to
$5,000, then the First EBITDA Adjustment was to be equal to 2.0x such EBITDA, of which 50% was to be paid by the Company to the
sellers in cash and 50% was to be paid by the issuance to the sellers of unregistered shares of common stock at a price per share
equal to the closing price of the common stock on the first anniversary of the closing date; or (v) if such EBITDA was greater
than $5,000, then the First EBITDA Adjustment was to be equal to 2.25x such EBITDA, of which 50% was to be paid by the Company
to the sellers in cash and 50% was to be paid by the issuance to the sellers of unregistered shares of common stock at a price
per share equal to the closing price of the common stock on the first anniversary of the closing date.
Second
Anniversary:
Following the second anniversary of the closing date, the Company calculated the EBITDA of the AWS Entities for
the twelve-month period beginning on the first anniversary of the closing date and ending on the second anniversary of the closing
date. The Company was required to make an earn-out payment to the sellers based on such EBITDA as follows: (i) if such EBITDA
was less than or equal to the First Anniversary EBITDA, then no payment was required; (ii) if such EBITDA exceeds the First Anniversary
EBITDA (the “EBITDA Growth Amount”) by an amount less than $1,000, such EBITDA Adjustment was to be equal to 2.0x
the EBITDA Growth Amount and was to be paid by Company to the sellers in cash; (iii) if the EBITDA Growth Amount was equal to
or greater than $1,000 and less than $3,000, then such EBITDA Adjustment was to be equal to 2.25x the EBITDA Growth Amount, of
which 88.88% was to be paid by Company to the sellers in cash and 11.12% was to be paid by the issuance to the sellers of unregistered
shares of common stock at a price per share equal to the closing price of the common stock on the second anniversary of the closing
date; or (iv) if the EBITDA Growth Amount was equal to or greater than $3,000, then such EBITDA Adjustment was to be equal to
2.5x the EBITDA Growth Amount, of which 80% was to be paid by Company to the sellers in cash and 20% was to be paid by the issuance
to the sellers of unregistered shares of common stock at a price per share equal to the closing price of the common stock on the
second anniversary of the closing date.
During
the year ended December 31, 2015, the Company issued 252,525 shares of common stock, with a fair value of $500, to the former
owners of AWS for the final payment of contingent consideration owed per the purchase agreement, which was recorded within stock
compensation expense on the consolidated statement of operations.
VaultLogix:
As additional consideration, the Company agreed to provide the VaultLogix sellers certain price protection. If the closing
price per share of the Company’s common stock 180 days after the closing was less than 90% of $16.50, as adjusted for any
stock splits, dividends, recapitalizations, or similar transactions, then the Company was required to issue additional shares
of common stock. Additionally, the adjusted closing price for purposes of the calculation could not be less than $12.50 per share.
As such, the price protection of $870 was recorded as a liability on the Company’s balance sheet. During the year ending
December 31, 2015, the Company issued 223,031 shares of common stock, with a fair value of $651, to the former owners of VaultLogix
for the final payment of contingent consideration owed per the purchase agreement.
On
December 1, 2014, VaultLogix acquired the assets of Axim. As part of this acquisition, the Company agreed to (1) an additional
payment equal to 2X the EBITDA increase for the twelve months beginning on January 1, 2015 and concluding March 31, 2015 and (2)
an additional payment equal to 2.5X the EBITDA increase over the first year EBITDA calculated as of the March 31, 2015 for the
period beginning on April 1, 2015 and concluding on March 31, 2016. The Company determined the fair value of the contingent consideration
to be $1,873 at the date of acquisition, which also approximated the value of the contingent consideration as of December 31,
2014. During the year ended December 31, 2015, the Company determined that, based on the results of the third-party entity since
the date of acquisition, the third-party would not meet all EBITDA adjustment amounts and, as a result, the fair value of the
contingent consideration was adjusted to zero. The Company recorded this adjustment as a gain on fair value of contingent consideration
of $1,873 on its consolidated statement of operations as of December 31, 2015.
SDN Essentials, LLC:
On January 1, 2016, the Company completed an asset purchase agreement with SDNE, which was accounted for as a business combination
under ASC Topic 805-10.. The asset purchase agreement included provisions for earn-out payments as follows: an additional earn-out
payment of $200 shall be earned for the first 12 months subsequent to the closing provided that gross revenues for the business
exceed $1,350 and discretionary cash flow (defined as EBITDA less capital expenditure) exceeds $200 for the 12 months following
closing. An additional earn-out payment of $315 shall be earned for the first 12 months subsequent to the closing provided that
gross revenues for the business exceed $1,750 and discretionary cash flow exceeds $315. Any earn-out will be paid in cash and/or
in common stock at the option of the purchaser. This amount was earned on January 1, 2017 and will be due within 90 days of the
calculation of gross revenues for the 12 month accounting period. The Company recorded the full $515 as contingent consideration
on the consolidated balance sheet as of December 31, 2016.
The purchase consideration
for the acquisition was calculated as follows:
|
|
SDNE
|
|
Cash
|
|
$
|
50
|
|
Common Stock, fair value
|
|
|
1,050
|
|
Contingent consideration
|
|
|
515
|
|
Total consideration
|
|
$
|
1,615
|
|
The purchase consideration
was allocated to the assets acquired and liabilities assumed as follows:
|
|
SDNE
|
|
Current assets
|
|
$
|
475
|
|
Goodwill
|
|
|
823
|
|
Intangible assets:
|
|
|
|
|
Customer lists
|
|
|
145
|
|
Non-compete
|
|
|
361
|
|
Property and equipment
|
|
|
97
|
|
Current liabilities
|
|
|
(286
|
)
|
Total allocation of purchase consideration
|
|
$
|
1,615
|
|
As
of January 1, 2017, the earn-out provisions were met.
6.
|
PROPERTY
AND EQUIPMENT, NET
|
At December 31, 2016 and
2015, property and equipment consisted of the following:
|
|
December
31,
|
|
|
|
2016
|
|
|
2015
|
|
Vehicles
|
|
$
|
777
|
|
|
$
|
777
|
|
Computers
and Office Equipment
|
|
|
966
|
|
|
|
905
|
|
Equipment
|
|
|
764
|
|
|
|
605
|
|
Software
|
|
|
176
|
|
|
|
171
|
|
Total
|
|
|
2,683
|
|
|
|
2,458
|
|
Less
accumulated depreciation
|
|
|
(2,150
|
)
|
|
|
(1,799
|
)
|
|
|
|
|
|
|
|
|
|
Property
and equipment, net
|
|
$
|
533
|
|
|
$
|
659
|
|
Depreciation
expense for the years ended December 31, 2016 and 2015 was $351 and $352, respectively.
7.
|
GOODWILL
AND INTANGIBLE ASSETS
|
Goodwill
The
following table sets forth the changes in the Company's goodwill during the years ended December 31, 2016 and 2015 resulting from
the above-described acquisitions by the Company of its operating segments.
|
|
Applications and Infrastructure
|
|
|
Professional Services
|
|
|
Managed Services
|
|
|
Total
|
|
Balance December 31, 2014
|
|
$
|
6,906
|
|
|
$
|
9,257
|
|
|
$
|
18,402
|
|
|
$
|
34,565
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Impairment charge
|
|
|
-
|
|
|
|
-
|
|
|
|
(10,907
|
)
|
|
|
(10,907
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance December 31, 2015
|
|
$
|
6,906
|
|
|
$
|
9,257
|
|
|
$
|
7,495
|
|
|
$
|
23,658
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Acquisitions
|
|
|
565
|
|
|
|
824
|
|
|
|
-
|
|
|
|
1,389
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Disposals
|
|
|
(565
|
)
|
|
|
-
|
|
|
|
-
|
|
|
|
(565
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Impairment Charge
|
|
|
-
|
|
|
|
-
|
|
|
|
(1,114
|
)
|
|
|
(1,114
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance December 31, 2016
|
|
$
|
6,906
|
|
|
$
|
10,081
|
|
|
$
|
6,381
|
|
|
$
|
23,368
|
|
Intangible
Assets
The
following table summarizes the Company’s intangible assets as of December 31, 2016 and 2015:
|
|
|
|
December
31, 2016
|
|
|
December
31, 2015
|
|
|
|
Estimated
Useful Life
|
|
Gross
Carrying Amount
|
|
|
Accumulated
Amortization
|
|
|
Write-off
of Accumulated Amortization
|
|
|
Impairment
Charge
|
|
|
Net
Book Value
|
|
|
Gross
Carrying Amount
|
|
|
Accumulated
Amortization
|
|
|
Reclassification
|
|
|
Impairment
Charge
|
|
|
Net
Book Value
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Customer
relationship and lists
|
|
7-10 yrs
|
|
$
|
14,698
|
|
|
$
|
(6,109
|
)
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
8,589
|
|
|
$
|
14,451
|
|
|
$
|
(4,707
|
)
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
9,744
|
|
Non-compete
agreements
|
|
2-3 yrs
|
|
|
2,116
|
|
|
|
(1,868
|
)
|
|
|
-
|
|
|
|
-
|
|
|
|
248
|
|
|
|
2,455
|
|
|
|
(1,602
|
)
|
|
|
-
|
|
|
|
(699
|
)
|
|
|
154
|
|
Purchased
software
|
|
16 years
|
|
|
4,000
|
|
|
|
-
|
|
|
|
(541
|
)
|
|
|
(3,459
|
)
|
|
|
-
|
|
|
|
-
|
|
|
|
(371
|
)
|
|
|
4,000
|
|
|
|
-
|
|
|
|
3,629
|
|
In-process
research and development
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
4,000
|
|
|
|
-
|
|
|
|
(4,000
|
)
|
|
|
-
|
|
|
|
-
|
|
URL's
|
|
Indefinite
|
|
|
8
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
8
|
|
|
|
8
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
8
|
|
Trade
names
|
|
1 Year
|
|
|
59
|
|
|
|
(49
|
)
|
|
|
-
|
|
|
|
(10
|
)
|
|
|
-
|
|
|
|
59
|
|
|
|
(49
|
)
|
|
|
-
|
|
|
|
(10
|
)
|
|
|
-
|
|
Trade
names
|
|
Indefinite
|
|
|
3,178
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
3,178
|
|
|
|
3,178
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
3,178
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
intangible assets
|
|
|
|
$
|
24,059
|
|
|
$
|
(8,026
|
)
|
|
$
|
(541
|
)
|
|
$
|
(3,469
|
)
|
|
$
|
12,023
|
|
|
$
|
24,151
|
|
|
$
|
(6,729
|
)
|
|
$
|
-
|
|
|
$
|
(709
|
)
|
|
$
|
16,713
|
|
During
the third quarter of 2015, the Company noted a trend whereby actual revenues and margins were not in line with forecasted revenues
and margins within the managed services segment. The Company updated the forecast for the managed services segment, of which IPC
comprises a majority of the reporting unit, based on the most recent financial results and best estimates of future operations.
The updated forecast reflects slower growth in revenues and lower margins for the managed services segment due to lower demand
from customers.
As of October 1, 2015,
the Company performed the two-step goodwill and intangible assets impairment process and determined that the managed services
operating segment failed both tests. Based on the testing performed, the Company recorded a non-cash impairment charge of $11,582
related to the managed services reporting segment, of which $675 related to intangible assets and $10,907 related to goodwill.
During the first quarter of 2016,
the Company disposed of its VaultLogix, DPS and USDSA subsidiaries. As a result of this disposal, the Company performed a two-step
goodwill and indefinite lived impairment process as of December 31, 2015 on its former cloud services segment. The Company determined
that the remaining reporting unit within this segment, the Company’s Axim subsidiary, forecasted revenues and margins would
change based on the sale of VaultLogix, DPS and USDSA. The Company updated the forecast for the cloud services segment based on
the most recent financial results and best estimates of future operations. The updated forecast reflected slower growth in revenues
and lower margins for the former cloud services segment due to lower demand from customers.
As of December 31, 2015, the Company
performed the two-step goodwill and indefinite lived impairment process and determined that the former cloud services operating
segment failed both tests. Based on the testing performed, the Company recorded a non-cash impairment charge of $2,039 related
to the former cloud services reporting segment, of which $34 related to intangible assets and $2,005 related to goodwill.
As
of October 1, 2016, the Company performed the two-step goodwill and indefinite lived impairment process and determined that the
managed services operating segment failed both tests. Based on the testing performed, the Company recorded a non-cash impairment
charge of $4,573 related to the managed services reporting segment, of which $3,459 related to intangible assets and $1,114 related
to goodwill.
The
Company uses the straight-line method to determine the amortization expense for its definite lived intangible assets. Amortization
expense related to the purchased intangible assets was $1,762 and $3,225 for the years ended December 31, 2016 and 2015, respectively.
The
estimated future amortization expense for the next five years and thereafter is as follows:
Year ending December 31,
|
|
|
|
2017
|
|
$
|
1,517
|
|
2018
|
|
|
1,260
|
|
2019
|
|
|
1,259
|
|
2020
|
|
|
1,238
|
|
2021
|
|
|
1,180
|
|
Thereafter
|
|
|
2,383
|
|
Total
|
|
$
|
8,837
|
|
As
of December 31, 2016 and 2015, accrued expenses consisted of the following:
|
|
December 31,
|
|
|
|
2016
|
|
|
2015
|
|
Accrued interest
|
|
$
|
7,170
|
|
|
$
|
4,245
|
|
Accrued expenses
|
|
|
1,919
|
|
|
|
3,863
|
|
Accrued compensation
|
|
|
1,632
|
|
|
|
2,679
|
|
|
|
$
|
10,721
|
|
|
$
|
10,787
|
|
9.
|
FAIR
VALUE MEASUREMENTS
|
Certain
assets and liabilities of the Company are required to be recorded at fair value either on a recurring or non-recurring basis.
Fair value is determined based on the price that would be received for an asset or paid to transfer a liability in an orderly
transaction based on market participants. The following section describes the valuation methodologies that the Company used to
measure, for disclosure purposes, its financial instruments at fair value.
Debt
The fair value of the
Company’s debt, which approximated the carrying value of the Company's debt, as of December 31, 2016 and December 31, 2015
was estimated at $43,729 and $58,613, respectively. Factors that the Company considered when estimating the fair value of its
debt included market conditions, liquidity levels in the private placement market, variability in pricing from multiple lenders
and term of debt. The level of the debt would be considered as Level 2.
Contingent
Consideration
The
fair value of the Company’s contingent consideration is classified as Level 3 and is based on the Company’s evaluation
as to the probability and amount of any earn-out that will be achieved based on expected future performance by the acquired entity.
The Company utilizes a third-party valuation firm to assist in the calculation of the contingent consideration at the acquisition
date. The Company evaluates the forecast of the acquired entity and the probability of earn-out provisions being achieved when
it evaluates the contingent consideration at initial acquisition date and at each subsequent reporting period. The fair value
of contingent consideration is measured at each reporting period and adjusted as necessary. The Company evaluates the terms in
contingent consideration arrangements provided to former owners of acquired companies who become employees of the Company to determine
if such amounts are part of the purchase price of the acquired entity or compensation.
Additional
Disclosures Regarding Fair Value Measurements
The
carrying value of cash, accounts receivable and accounts payable approximate their fair value due to the short-term maturity of
those items.
Fair
Value of Derivatives
The
Company has historically utilized a Black-Scholes option pricing model to determine the fair value of the derivative liability
related to the warrants and the put and effective price of future equity offerings of equity-linked financial instruments. During
the quarter ended September 30, 2015, the Company determined that it would utilize a binomial lattice pricing model to determine
the fair value of the derivative liability related to the warrants and the put and effective price of future equity offerings
of equity-linked financial instruments. The Company has evaluated its derivative instruments and determined that the value of
those derivative instruments, using a binomial lattice pricing model instead of a Black-Scholes pricing model, would be immaterial
on its historical consolidated statements of operations for the years ended December 31, 2016 and 2015.
Derivative
Warrant Liabilities and Convertible Features
The
fair value of the derivative liabilities is classified as Level 3 within the Company’s fair value hierarchy. Please refer
to Footnote 12, Derivative Instruments, for a further discussion of the measurement of fair value of the derivatives and their
underlying assumptions.
The
fair value of the Company’s financial instruments carried at fair value at December 31, 2016 and 2015 were as follows:
|
|
Fair Value Measurements at Reporting Date Using
|
|
|
|
Quoted Prices
in Active Markets for Identical Assets
(Level 1)
|
|
|
Significant
Other Observable Inputs
(Level 2)
|
|
|
Significant
Unobservable Inputs
(Level 3)
|
|
|
|
December
31, 2016
|
|
Liabilities:
|
|
|
|
|
|
|
|
|
|
Current derivative
features related to convertible debentures
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
1,749
|
|
Contingent
consideration
|
|
|
-
|
|
|
|
-
|
|
|
|
515
|
|
Long-term
derivative features related to convertible debentures
|
|
|
-
|
|
|
|
-
|
|
|
|
1,316
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
liabilities at fair value
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
3,580
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December
31, 2015
|
|
Liabilities:
|
|
|
|
|
|
|
|
|
|
Current
derivative features related to convertible debentures
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
408
|
|
Long-term warrant
derivatives
|
|
|
-
|
|
|
|
-
|
|
|
|
22
|
|
Long-term derivative
features related to convertible debentures
|
|
|
-
|
|
|
|
-
|
|
|
|
17,108
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities
at fair value
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
17,538
|
|
The
following table provides a summary of changes in fair value of the Company’s Level 3 financial instruments for the years
ended December 31, 2016 and 2015.
|
|
Amount
|
|
Balance as of January 1, 2015
|
|
$
|
5,957
|
|
|
|
|
|
|
Change in fair value of warrant derivative
|
|
|
(348
|
)
|
Change in fair value of derivative features related to convertible debentures
|
|
|
9,748
|
|
Settlement of contingent consideration
|
|
|
(1,307
|
)
|
Change in fair value of contingent consideration
|
|
|
(2,243
|
)
|
Fair value of conversion feature on date of issuance
|
|
|
4,727
|
|
Fair value of net settlement of accounts payable
|
|
|
721
|
|
Reclassification of options to equity
|
|
|
(536
|
)
|
Reclassification of derivative warrants to equity
|
|
|
(546
|
)
|
Adjustment of derivative liability pursuant to exchange agreement
|
|
|
23
|
|
Fair value of lender default premium derivative on date of issuance
|
|
|
724
|
|
Adjustment of net settlement of accounts payable derivative due to cancellation of shares and warrants
|
|
|
80
|
|
Payment of accounts payable related to net settlement of accounts payable derivative liability
|
|
|
(225
|
)
|
Fair value of net settlement of accounts payable
|
|
|
(594
|
)
|
Adjustment of derivative liability upon extinguishment of debt
|
|
|
109
|
|
Fair value of derivative features related to Promissory Note tranche 1
|
|
|
164
|
|
Fair value of derivative features related to Promissory Note tranche 2
|
|
|
205
|
|
Fair value of derivative features related to Promissory Note tranche 3
|
|
|
109
|
|
Fair value of derivative features related to Promissory Note
|
|
|
148
|
|
Fair value of option to pay in stock
|
|
|
622
|
|
|
|
|
|
|
Balance December 31, 2015
|
|
|
17,538
|
|
|
|
|
|
|
Change in fair value of derivative features related to convertible debentures
|
|
|
(19,660
|
)
|
Change in fair value of warrant derivative
|
|
|
130
|
|
Fair value of contingent consideration
|
|
|
515
|
|
Fair value of derivative features related to JGB (Cayman) Concord Ltd. Term loan
|
|
|
1,350
|
|
Adjustment of derivative liability upon extinguishment of debt
|
|
|
4,778
|
|
Fair value of make whole provision
|
|
|
280
|
|
Adjustment of derivative liability upon conversion of debt
|
|
|
(41
|
)
|
Adjustment of derivative liability upon modification of debt
|
|
|
(1,552
|
)
|
Fair value of derivative features related to Dominion term loan
|
|
|
242
|
|
|
|
|
|
|
Balance December 31, 2016
|
|
$
|
3,580
|
|
Treasury
Stock
The
Company records treasury stock at the cost to acquire it and includes treasury stock as a component of stockholders’ deficit.
As
of December 31, 2016 and 2015, bank debt consisted of the following:
|
|
December 31,
|
|
|
|
2016
|
|
|
2015
|
|
Installment note, monthly principal and interest of $1, interest 9.05%, secured by vehicles, matured July 2016
|
|
$
|
-
|
|
|
$
|
3
|
|
|
|
|
|
|
|
|
|
|
Two lines of credit, monthly principal and interest, ranging from $0 to $1, average interest of 8.4%, guaranteed personally by principal shareholders of acquired companies, maturing July 2017
|
|
|
121
|
|
|
|
128
|
|
|
|
|
121
|
|
|
|
131
|
|
Less: Current portion of bank debt
|
|
|
(121
|
)
|
|
|
(131
|
)
|
|
|
|
|
|
|
|
|
|
Long-term portion of bank debt
|
|
$
|
-
|
|
|
$
|
-
|
|
The
interest expense associated with the bank debt during the years ended December 31, 2016 and 2015 amounted to $10 and $11, respectively.
The weighted average interest rate on bank debt during the years ended December 31, 2016 and 2015 was 8.4% and 8.4%, respectively.
There are no financial covenants associated with the bank debt.
At
December 31, 2016 and 2015, term loans consisted of the following:
|
|
December 31,
|
|
|
|
2016
|
|
|
2015
|
|
Former owners of RM Leasing, unsecured, non-interest bearing, due on demand
|
|
$
|
2
|
|
|
$
|
3
|
|
|
|
|
|
|
|
|
|
|
Promissory note with company under common ownership by former owner of Tropical, 9.75% interest, monthly payments of interest only of $1, unsecured and personally guaranteed by officer, matured in November 2016
|
|
|
106
|
|
|
|
106
|
|
|
|
|
|
|
|
|
|
|
Term loan, White Oak Global Advisors, LLC, originally maturing in February 2019 and paid during February of 2016, interest of 12% with 2% paid-in-kind interest, net of debt discount of $366
|
|
|
-
|
|
|
|
10,938
|
|
|
|
|
|
|
|
|
|
|
8% convertible promissory note, London Bay - VL Holding Company, LLC, unsecured, maturing October 2017
|
|
|
7,408
|
|
|
|
7,408
|
|
|
|
|
|
|
|
|
|
|
8% convertible promissory note, WV VL Holding Corp., unsecured, maturing October 2017
|
|
|
7,003
|
|
|
|
7,003
|
|
|
|
|
|
|
|
|
|
|
8% convertible promissory note, Tim Hannibal, unsecured, maturing October 2017
|
|
|
1,215
|
|
|
|
1,215
|
|
|
|
|
|
|
|
|
|
|
Promissory note, 12% interest, unsecured, Dominion Capital, matured in May 2016, net of debt discount of $9
|
|
|
-
|
|
|
|
748
|
|
|
|
|
|
|
|
|
|
|
12% senior convertible note, unsecured, Dominion Capital, matured in January 2017, net of debt discount of $29 and $507, respectively
|
|
|
1,170
|
|
|
|
1,599
|
|
|
|
|
|
|
|
|
|
|
12% senior convertible note, unsecured, Dominion Capital, matured in November 2016, net of debt discount of $173
|
|
|
-
|
|
|
|
352
|
|
|
|
|
|
|
|
|
|
|
12% senior convertible note tranche 1, unsecured, Dominion Capital, matured in January 2016, net of debt discount of $15
|
|
|
-
|
|
|
|
235
|
|
|
|
|
|
|
|
|
|
|
12% senior convertible note tranche 2, unsecured, Dominion Capital, matured in February 2016, net of debt discount of $80
|
|
|
-
|
|
|
|
253
|
|
|
|
|
|
|
|
|
|
|
12% senior convertible note tranche 3, unsecured, Dominion Capital, matured in March 2016, net of debt discount of $55
|
|
|
-
|
|
|
|
445
|
|
|
|
|
|
|
|
|
|
|
12% convertible note, Richard Smithline, unsecured, matured in January 2017, net of debt discount of $2 and $107, respectively
|
|
|
360
|
|
|
|
419
|
|
|
|
|
|
|
|
|
|
|
Senior secured convertible debenture, JGB (Cayman) Waltham Ltd., bearing interest of 4.67%, maturing in May 2019, net of debt discount of $3,136 and $4,179, respectively
|
|
|
1,900
|
|
|
|
3,321
|
|
|
|
|
|
|
|
|
|
|
Senior secured convertible note, JGB (Cayman) Concord Ltd., bearing interest at 4.67%, maturing in May 2019, net of debt discount of $1,668
|
|
|
2,080
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
Senior secured note, JGB (Cayman) Waltham Ltd., bearing interest at 4.67%, maturing in May 2019, net of debt discount of $234
|
|
|
358
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
12% senior convertible note, unsecured, Dominion Capital, maturing in November 2017, net of debt discount of $65
|
|
|
475
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
Receivables Purchase Agreement with Dominion Capital, net of debt discount of $44
|
|
|
430
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
Promissory
note issued to Trinity Hall, 3% interest, unsecured, maturing in January 2018 (reclassified from related party notes during
2016 - refer to the assignment paragraphs later within this footnote and Note 18, Related Parties)
|
|
|
500
|
|
|
|
-
|
|
|
|
|
23,007
|
|
|
|
34,045
|
|
Less: Current portion of term loans
|
|
|
(21,147
|
)
|
|
|
(3,787
|
)
|
|
|
|
|
|
|
|
|
|
Long-term portion term loans, net of debt discount
|
|
$
|
1,860
|
|
|
$
|
30,258
|
|
Future
annual principal payments are as follows:
Year ending December 31,
|
|
|
|
2017
|
|
$
|
24,684
|
|
2018
|
|
|
2,533
|
|
2019
|
|
|
968
|
|
|
|
|
|
|
Total principal payments
|
|
$
|
28,185
|
|
Future annual amortization of debt
discounts is as follows:
Year ending December 31,
|
|
|
|
2017
|
|
$
|
3,537
|
|
2018
|
|
|
1,641
|
|
|
|
|
|
|
Total debt discount amortization
|
|
$
|
5,178
|
|
The
interest expense, including amortization of debt discounts, associated with the term loans payable in the years ended December
31, 2016 and 2015 amounted to $10,182 and $5,230, respectively.
With the exception of the notes
outstanding to RM Leasing and Tropical, all term loans are subordinate to the JGB (Cayman) Waltham Ltd. and JGB (Cayman) Concord
Ltd. notes.
Revolving
Line of Credit
On
July 3, 2014, the Company obtained an unsecured $3,000 interim revolving line of credit from the Mark Munro 1996 Charitable Remainder
UniTrust to provide working capital as well as cash to make the Company’s upcoming amortization payments pursuant to the
Company’s Convertible Debentures. The line bore interest at the rate of 1.5% per month on funds drawn and expired on March
31, 2016.
As
of March 31, 2016 and December 31, 2015, there was no amount outstanding under the related party revolving line of credit.
Term
Loan - White Oak Global Advisors, LLC
On
October 9, 2014, the Company’s former wholly-owned subsidiary, VaultLogix, entered into a loan and security agreement with
the lenders party thereto, White Oak Global Advisors, LLC, as Administrative Agent, Data Protection Services, LLC (“DPS”),
U.S. Data Security Acquisition, LLC (“USDSA”) and U.S. Data Security Corporation (“USDSC”) as guarantors,
pursuant to which, VaultLogix received a term loan in an aggregate principal amount of $13,261. Interest on the term loan accrued
at a rate per annum equal to the sum of (a) the greater of (i) the LIBOR Index Rate (as defined), as adjusted as of each Libor
Index Adjustment Date (as defined) and (ii) 1.00% per annum; plus (b) 1100 basis points per annum. The LIBOR Index Rate was 1.0896
as of December 31, 2015; however, this did not exceed the 12% stated rate as defined in item (ii) above.
The
proceeds of the term loan were used to finance the Company’s acquisition of VaultLogix, DPS and USDSA, to repay certain
outstanding indebtedness (including all indebtedness owed by VaultLogix to Hercules Technology II, L.P.) and to pay fees, costs
and expenses.
In
connection with the term loan, the Company entered into (i) a continuing guaranty in favor of the administrative agent, (ii) a
pledge agreement, and (iii) a security agreement, pursuant to which the obligations of the Company in respect of the term loan
were secured by a security interest in substantially all of the assets of VaultLogix, subject to certain customary exceptions.
The
term loan was subject to certain affirmative and negative covenants that were tested at the end of each fiscal quarter. The Company
was in compliance with all covenants as of December 31, 2015.
Principal
of $11,304 remained outstanding as of December 31, 2015.
On
February 17, 2016, the Company entered into a securities exchange agreement whereby the Company and VaultLogix exchanged the White
Oak Global Advisors term loan and assigned the term loan to JGB (Cayman) Concord Ltd. Refer to the JGB (Cayman) Concord Ltd. Senior
Secured Convertible Note section of this note for further explanation. As a result of this assignment, the Company and VaultLogix’s
obligations to White Oak Global Advisors, LLC was satisfied as of December 31, 2016. The Company recorded an $843 loss on
extinguishment of debt in the consolidated statement of operations for the year ended December 31, 2016.
Term
Loan – 8% Convertible Promissory Notes
Effective
as of October 9, 2014, the Company consummated the acquisition of all of the outstanding membership interests of VaultLogix and
its affiliated entities for an aggregate purchase price of $36,796. The purchase price for the acquisition was payable to the
sellers as follows: (i) $16,385 in cash, (ii) 1,008,690 shares of the Company’s common stock and (iii) $15,626 in unsecured
convertible promissory notes, as further described below. The closing payments are subject to customary working capital adjustments.
The
promissory notes accrue interest at a rate of 8% per annum, and all principal and interest accrued under the promissory notes
is payable on October 9, 2017. The promissory notes are convertible into shares of the Company’s common stock at a conversion
price equal to $6.37 per share. A portion of the principal amount of the promissory notes equal to 20% of the principal amount
on the closing date were not convertible until January 9, 2016.
On
a date when (i) the shares are freely tradeable without restriction or volume limitations under Rule 144, and (ii) the average
closing price of the Company’s common stock is 105% or higher of the conversion price on the three (3) trading days immediately
prior to such date, the Company may deliver notice to the holders of the promissory notes electing to convert some or all of the
outstanding amounts owed under the promissory notes into common stock at the applicable conversion price. Additionally, if on
or after the maturity date, (i) the Company is restricted or otherwise unable to pay in cash all outstanding amounts under the
promissory notes, (ii) the promissory notes have not otherwise been paid in full within ten business days following the maturity
date, or (iii) the Company is not at such time entitled to effect a forced conversion, then, in the event that both (i) and (iii)
above apply, the Company, and in the event that both (ii) and (iii) above apply, the holders of the promissory notes, shall have
the right to convert all outstanding amounts owing under the promissory notes into shares of the Company’s common stock
at a conversion price equal to the average closing price of the Company’s common stock on the three trading days immediately
preceding the date of such conversion.
As
of December 31, 2016, the Company had not forced any conversions.
12%
Convertible Debentures
In
December 2013, the Company entered into a securities purchase agreement with various institutional investors pursuant to which
the Company issued to such investors convertible debentures in the original aggregate principal amount of $11,625 (the "Convertible
Debentures") and an aggregate of 36,567 shares of its common stock for an aggregate purchase amount of $11,625. The Convertible
Debentures matured on June 13, 2015 and bore interest at the rate of 12% per annum and were payable in accordance with an amortization
schedule, with monthly payments that began on July 13, 2014 and ended on the final maturity date of June 13, 2015. At the Company’s
election, subject to compliance with certain terms and conditions in the purchase agreement, the monthly amortization payments
were payable by the issuance of shares of the Company’s common stock at a price per share equal to the lesser of (i) the
conversion price of the Convertible Debentures and (ii) 75% of the average of the VWAP (the daily volume weighted average price)
of the Company’s common stock for the five-trading-day period ending on, and including, the trading day immediately preceding
the trading day that is five days prior to the applicable monthly amortization date.
The
Convertible Debentures were convertible into shares of the Company’s common stock at the election of the holder thereof
at a conversion price equal to the lesser of (i) $6.36, or (ii) 85% of the price per share of the Company’s common stock
in the first underwritten public offering of not less than $10,000 of the Company’s equity securities (a “Qualified
Offering”). The conversion price was subject to customary anti-dilution provisions. Notwithstanding the foregoing, the Convertible
Debenture of a particular holder was not convertible if such conversion would have resulted in such holder owning more than 4.99%
of the issued and outstanding shares of the Company’s common stock after such conversion.
The
Company recorded a debt discount in the amount of $382 in connection with the 36,567 shares of the Company's common stock issued
pursuant to the purchase agreement, which amount was amortized over the life of the Convertible Debentures. The Company also recorded
a debt discount and a related derivative liability in the amount of $6,620 in connection with the embedded features of the Convertible
Debentures, which amount was amortized over the life of the Convertible Debentures. Refer to Note 12, Derivative Instruments,
for further detail on the derivative liability.
During
June 2015, the Company issued shares of common stock for the required amortization payments of the Convertible Debentures. The
final amortization payment was made in shares of common stock in June 2015, which repaid the final amount due under the Convertible
Debentures. The Company then amortized the remaining debt discount and deferred loan costs of $84 related to the convertible feature
to interest expense on the consolidated statement of operations as of December 31, 2015.
Term
Loan – Dominion Capital LLC 12% Promissory Note
The
Company entered into a securities purchase agreement with an investor whereby the Company issued to the investor a demand promissory
note, dated November 17, 2014, in the original principal amount of $1,000, with interest accruing at the rate of 12% per annum.
The note matured on the earlier of: (x) November 10, 2015 or (y) upon demand by the investor, which such demand could be made
any time 150 days following the issuance of the note upon 30 days’ written notice to the Company; provided, that $60 of
interest was guaranteed by the Company regardless of when the note was repaid. The Company could have redeemed the note at any
time prior to the maturity date for an amount equal to (i) 100% of the outstanding principal amount, plus (ii) a redemption premium
equal to an additional 10% of the outstanding principal amount, plus (iii) any accrued and unpaid interest on the note. The redemption
premium could be paid in cash or common stock at the option of the Company. The holder demanded repayment of the demand promissory
note by May 16, 2015 and such note was converted on May 14, 2015 into 348,164 shares of the Company’s common stock. The
Company recorded the conversion as a loss on conversion of debt of $264 on the consolidated statement of operations during the
year ended December 31, 2015.
On
May 14, 2015, the Company entered into a securities purchase agreement with the investor whereby the Company issued a term promissory
note in the original principal amount of $1,000, with interest accruing at the rate of 12% per annum. The note matured at the
earlier of: (x) May 14, 2016 or (y) upon demand by the investor, which such demand could have been made any time after 170 days
following the issuance of the note upon 10 days’ written notice to the Company; provided, that $60 of interest was guaranteed
by the Company regardless of when the note was repaid. The Company could have redeemed the note at any time prior to the maturity
date for an amount equal to (i) 100% of the outstanding principal amount, plus (ii) a redemption premium equal to an additional
10% of the outstanding principal amount, plus (iii) any accrued and unpaid interest on the note. The redemption premium was payable
in cash or common stock at the option of the Company. If common stock of the Company was used to pay the redemption premium, then
such shares had to be delivered by the third business day following the maturity date, or date of demand, as applicable, at a
mutually agreed upon conversion price by both parties.
On
August 6, 2015, the Company amended the May 14, 2015 term promissory note to increase the principal amount of the note to $1,060
and modify the terms of the promissory note to allow for the investor to convert the note into shares of the Company’s common
stock. The term promissory note is convertible into shares of the Company’s common stock at the election of the investor
at a conversion price equal to $2.00 per share, subject to certain adjustments.
During
March 2016, the Company paid $151 in cash related to the principal amount of note outstanding related to the 12% promissory note.
During
the year ended December 31, 2016, the investor who holds the 12% promissory note converted $606 of principal into shares of the
Company’s common stock. Refer to Note 16, Stockholders’ Deficit, for further information. As a result of these conversions,
the Company recorded a gain on conversion of debt of $238 in the consolidated statement of operations for the year ended December 31,
2016.
Term
Loan – Dominion Capital LLC Convertible Notes
On
August 6, 2015, the Company entered into a senior convertible note agreement with the investor whereby the Company issued a promissory
note in the original principal amount of $2,105, with interest accruing at the rate of 12% per annum, which matured on January
6, 2017. At the election of the investor, the note is convertible into shares of the Company’s common stock at a conversion
price equal to $2.00 per share, subject to adjustment as set forth in the agreement. The investor may elect to have the Company
redeem the senior convertible note upon the occurrence of certain events, including the Company’s completion of a $10,000
underwritten offering of the Company’s common stock. Refer to Note 12, Derivative Instruments, for further detail on the
derivative features associated with the August 6, 2015 convertible note.
During
April 2016, the Company paid $117 in cash related to the principal amount of the outstanding note related to the August 6, 2015
senior convertible note.
During
the year ended December 31, 2016, the investor who holds the August 6, 2015 senior convertible note converted $1,053 of principal
and accrued interest into shares of the Company’s common stock. Refer to Note 16, Stockholders’ Deficit, for further
information. As a result of these conversions, the Company recorded a gain on conversion of debt of $197 in the consolidated statement
of operations for the year ended December 31, 2016.
The August 6, 2015 senior
convertible note matured on January 6, 2017 and was due on demand. Subsequent to December 31, 2016, the note was paid off through
conversions. Refer to Note 21, Subsequent Events, for additional detail.
On
November 12, 2015, the Company entered into a securities purchase agreement with the investor whereby the Company issued a senior
convertible note, for cash proceeds of $500, in the original principal amount of $525. The note had a term of one year, bore interest
at the rate of 12% per annum and, at the election of the investor, the note was convertible into shares of the Company’s
common stock at a conversion price equal to $1.75 per share, subject to adjustment as set forth in the note. The note amortized
in twelve bi-weekly installments beginning on the six month anniversary of the note’s issuance. Amortization payments were
made, at the Company’s option, either in (i) cash, in which case the Company would also have to issue to the investor a
number of shares of the Company’s common stock equal to 5% of such amortization payment or (ii) subject to the Company satisfying
certain equity conditions, shares of the Company’s common stock, pursuant to the amortization conversion rate, which was
equal to the lower of (x) $1.75 and (y) a 25% discount to lowest volume weighted average price of the Company’s common stock
in the prior three trading days.
During
the year ended December 31, 2016, the investor who held the November 12, 2015 senior convertible note converted $590 of principal
and accrued interest into shares of the Company’s common stock. Refer to Note 16, Stockholders’ Deficit, for further
information.
On November 12, 2015,
the Company entered into an exchange agreement with the investor whereby the Company exchanged a portion of the senior secured
note originally issued by the Company to GPB Life Science Holdings, LLC on December 3, 2014 and subsequently assigned to the investor,
for new senior convertible notes, in three tranches of $500 for a total principal amount of $1,500. The notes had a term of one
year, bore interest at the rate of 12% per annum, and were convertible into shares of the Company’s common stock at a conversion
price equal to $1.25 per share, subject to adjustment as set forth in the notes. Starting on the first week anniversary of the
issuance of the new senior convertible notes and continuing thereafter, the investor, on a bi-weekly basis, redeemed one-sixth
of the face amount of the senior convertible notes and guaranteed interest. The redemptions were made, at the Company’s
option, either in (i) cash, in which case the Company would also have to issue to the investor a number of shares of the Company’s
common stock equal to 5% of such redemption payment or (ii) subject to the Company satisfying certain equity conditions, shares
of the Company’s common stock, pursuant to the redemption conversion rate, which was equal to the lower of (x) $1.25 and
(y) a 25% discount to lowest volume weighted average price of the Company’s common stock in the prior three trading days.
The
Company issued the three tranches of new senior convertible notes on the following dates:
|
●
|
$500
issued on November 13, 2015 which matured on January 28, 2016 (“Tranche 1”),
|
|
|
|
|
●
|
$500
issued on November 27, 2015 which matured on February 19, 2016 (“Tranche 2”) and
|
|
|
|
|
●
|
$500
issued on December 11, 2015 which matured on March 4, 2016 (“Tranche 3”).
|
The
investor who held the promissory note tranches issued on November 13, 2015, November 27, 2015, and December 11, 2015 converted
the debt into shares of the Company’s common stock. Below is a summary of the transactions:
Tranche
1:
|
●
|
During
November 2015, the investor converted $83 principal amount of debt into 66,667 shares of the Company’s common stock.
|
|
●
|
During
December 2015, the investor converted $167 principal amount of debt into 133,334 shares of the Company’s common stock.
|
|
|
|
|
●
|
During
January 2016, the investor converted $167 principal amount of debt into 133,334 shares of the Company’s common stock.
|
|
|
|
|
●
|
On
February 3, 2016, the investor converted the remaining $83 principal amount of debt into 66,667 shares of the Company’s
common stock. Tranche 1 of the promissory note debt was fully amortized as of this date.
|
Tranche
2:
|
●
|
During
December 2015, the investor converted $166 principal amount of debt into 133,334 shares of the Company’s common stock.
|
|
|
|
|
●
|
During
January 2016, the investor converted $167 principal amount of debt into 133,334 shares of the Company’s common stock.
|
|
|
|
|
●
|
During
February 2016, the investor converted $167 principal amount of debt into 133,334 shares of the Company’s common stock.
Tranche 2 of the promissory note debt was fully amortized as of February 22, 2016.
|
Tranche
3:
|
●
|
During
January 2016, the investor converted $250 principal amount of debt into 200,001 shares of the Company’s common stock.
|
|
|
|
|
●
|
During
February 2016, the investor converted $167 principal amount of debt into 133,334 shares of the Company’s common stock.
|
|
●
|
On
March 2, 2016, the investor converted the remaining $83 principal amount into 66,667 shares of the Company’s common
stock.
|
On
September 15, 2016, the Company received cash proceeds of $500, from the sale of a term promissory note. The term promissory note
originally had a maturity date of November 4, 2016 and can be paid in either cash or common stock at the option of the lender.
If common stock of the Company is used to make such payment, then the shares shall be delivered by the third business day following
the maturity date and shall equal the total amount including principal and interest, at a conversion price mutually agreed to
by both parties at conversion. Interest at a rate of 12% per annum, is to be accrued until the maturity day. The Company will
pay a minimum of guaranteed interest of $30 and lender legal fees of $5 out of proceeds of the note. The note may be redeemed
at any time prior to maturity at an amount equal to 110% of the outstanding principal amount plus any accrued and unpaid interest
on the note. The redemption premium (10%) can be paid in cash or common stock at the option of the Company. If the Company’s
common stock is used to make such payment, then such shares shall be delivered by the third business day following the maturity
date, or date of demand, as applicable, at a mutually agreed upon conversion price by both parties.
On
November 4, 2016, the Company entered into an exchange agreement with the holder of the September 15, 2016 term promissory note.
The principal amount was increased by $40 to $540, which included a debt discount of $101, and the note became convertible into
shares of the Company’s common stock. The maturity date of the note was extended from November 4, 2016 to November 4, 2017.
Interest at a rate of 12% per annum is to be accrued until the maturity day. The new note has monthly amortization payments of
$86 beginning on May 4, 2017 and ending on the maturity date. These monthly amortization payments can be offset by monthly conversions.
The note is convertible at the lower of (i) $0.10, or (ii) 75% of the lowest VWAP day for the 15 days prior to the conversion
date. In accordance with ASC Topic 470-50, the Company recorded a loss on extinguishment of $146 in the consolidated statement
of operations for the year ended December 31, 2016. Refer to Note 12, Derivative Instruments, for further detail on the derivative
features associated with the November 4, 2016 convertible note.
During
the year ended December 31, 2016, the holder of the November 4, 2016 promissory note did not convert any principal or accrued
interest into shares of the Company’s common stock.
On
November 18, 2016, the Company entered into a receivables purchase agreement whereby the Company sold approximately $1,000 of
receivables in exchange for $950. The principal amount of the loan was $1,000, which included a debt discount of $50. The proceeds
were used to make amortization payments to the Company’s senior lender and for general working capital purchases.
During
November and December 2016, the Company received and remitted $1,000 of the receivables sold in payment of the loan.
On
December 30, 2016, the Company entered into a receivables purchase agreement whereby the Company sold approximately $474 of receivables
in exchange for $430. The principal amount of the loan is $474, which includes a debt discount of $44.
During
the year ended December 31, 2016, the Company did not remit any receivables for this loan.
Principal
of $2,213 and $4,473 on the notes held by Dominion Capital LLC remained outstanding as of December 31, 2016 and 2015, respectively.
The
following table summarizes the issuances, exchanges and amortization payments made related to the Dominion Capital LLC promissory
notes from January 1, 2015 through December 31, 2016:
Date of Issuance
|
|
November 17, 2014
|
|
|
May 14,
2015
|
|
|
August 6, 2015
|
|
|
November 12, 2015
|
|
|
November 13, 2015
|
|
|
November 27, 2015
|
|
|
December 11, 2015
|
|
|
September 15, 2016
|
|
|
November 4, 2016
|
|
|
November 18, 2016
|
|
|
December 30, 2016
|
|
|
Total Principal
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Principal Amount
|
|
$
|
1,000
|
|
|
$
|
1,000
|
|
|
$
|
2,105
|
|
|
$
|
525
|
|
|
$
|
500
|
|
|
$
|
500
|
|
|
$
|
500
|
|
|
$
|
500
|
|
|
$
|
540
|
|
|
$
|
1,000
|
|
|
$
|
430
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Principal balance at January 1, 2015
|
|
|
1,000
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
May 14, 2015 - Conversion to common stock
|
|
|
(1,000
|
)
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(1,000
|
)
|
May 14, 2015 - Issuance
|
|
|
-
|
|
|
|
1,000
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
1,000
|
|
August 6, 2015 - Amendment
|
|
|
-
|
|
|
|
60
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
60
|
|
August 6, 2015 - Issuance
|
|
|
-
|
|
|
|
-
|
|
|
|
2,105
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
2,105
|
|
November 12, 2015 - Issuance
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
525
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
525
|
|
November 13, 2015 - Exchange of GPB Life Science Holdings, LLC note
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
500
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
500
|
|
November 20, 2015 - Amortization payment
|
|
|
-
|
|
|
|
(151
|
)
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(151
|
)
|
November 23, 2015 - Amortization payment
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(83
|
)
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(83
|
)
|
November 27, 2015 - Exchange of GPB Life Science Holdings, LLC note
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
500
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
500
|
|
December 1, 2015 - Amortization payment
|
|
|
-
|
|
|
|
(151
|
)
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(151
|
)
|
December 7, 2015 - Amortization payment
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(83
|
)
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(83
|
)
|
December 11, 2015 - Exchange of GPB Life Science Holdings, LLC note
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
500
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
500
|
|
December 14, 2015 - Amortization payment
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(83
|
)
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(83
|
)
|
December 21, 2015 - Amortization payment
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(83
|
)
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(83
|
)
|
December 28, 2015 - Amortization payment
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(83
|
)
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(83
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Principal balance at December 31, 2015
|
|
$
|
-
|
|
|
$
|
758
|
|
|
$
|
2,105
|
|
|
$
|
525
|
|
|
$
|
251
|
|
|
$
|
334
|
|
|
$
|
500
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
4,473
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
January 2016 - Amortization payments
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(167
|
)
|
|
|
(167
|
)
|
|
|
(250
|
)
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(584
|
)
|
February 2016 - Amortization payments
|
|
|
-
|
|
|
|
(151
|
)
|
|
|
(117
|
)
|
|
|
-
|
|
|
|
(84
|
)
|
|
|
(167
|
)
|
|
|
(167
|
)
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(686
|
)
|
March 2016 - Amortization payments
|
|
|
-
|
|
|
|
(455
|
)
|
|
|
(117
|
)
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(83
|
)
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(655
|
)
|
April 2016 - Amortization payments
|
|
|
-
|
|
|
|
|
|
|
|
(117
|
)
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(117
|
)
|
June 2016 - Amortization payments
|
|
|
-
|
|
|
|
(152
|
)
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(152
|
)
|
July 2016 - Amortization payments
|
|
|
-
|
|
|
|
-
|
|
|
|
(117
|
)
|
|
|
(88
|
)
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(205
|
)
|
August 2016 - Amortization payments
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(131
|
)
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(131
|
)
|
September 15, 2016 - Issuance
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
500
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
500
|
|
September 2016 - Amortization payments
|
|
|
-
|
|
|
|
-
|
|
|
|
(117
|
)
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(117
|
)
|
October 2016 - Amortization payments
|
|
|
-
|
|
|
|
-
|
|
|
|
(175
|
)
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(175
|
)
|
November 4, 2016 - Issuance (exchange agreement)
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(500
|
)
|
|
|
540
|
|
|
|
-
|
|
|
|
-
|
|
|
|
40
|
|
November 15, 2016 - Issuance (receivables purchase agreement #1)
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
1,000
|
|
|
|
-
|
|
|
|
1,000
|
|
November 2016 - Receivables collected and remitted (receivables purchase agreement #1)
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(536
|
)
|
|
|
-
|
|
|
|
(536
|
)
|
November 2016 - Amortization payments
|
|
|
-
|
|
|
|
-
|
|
|
|
(117
|
)
|
|
|
(88
|
)
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(205
|
)
|
December 2016 - Receivables collected and remitted (receivables purchase agreement #1)
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(464
|
)
|
|
|
-
|
|
|
|
(464
|
)
|
December 30, 2016 - Issuance (receivables purchase agreement #2)
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
474
|
|
|
|
474
|
|
December 2016 - Amortization payments
|
|
|
-
|
|
|
|
-
|
|
|
|
(30
|
)
|
|
|
(218
|
)
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(247
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Principal balance at December 31, 2016
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
1,198
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
540
|
|
|
$
|
-
|
|
|
$
|
474
|
|
|
$
|
2,213
|
|
Bridge
Financing - GPB Life Science Holdings, LLC
The
Company entered into a bridge financing agreement, effective as of December 3, 2014, with GPB Life Science Holdings, LLC, whereby
the Company issued to the investor for gross proceeds of $2,375 (i) a senior secured note, dated December 3, 2014, in the principal
amount of $2,500 with interest accruing at the rate of 12% per annum and (ii) a four-year warrant, dated December 3, 2014, exercisable
for up to 250,000 shares of the Company’s common stock at an exercise price of $5.00 per share, subject to adjustment as
set forth therein. The note matured upon the earlier of: June 1, 2015 or (y) the date of a Major Transaction (as defined in the
purchase agreement). In addition, upon maturity of the note, the Company was required to pay the investor additional interest
in cash, which interest was to accrue over the term of the note at the rate of 4% per annum. The note was secured by (i) a first
priority security interest in and to all Accounts Receivable (as defined in the purchase agreement) of the Company and its subsidiaries,
except those of VaultLogix, and (ii) a first priority security interest and lien on all Collateral (as defined in the purchase
agreement) of the Company and its subsidiaries, which lien and security interest was to go into effect at such time as White Oak
Global Advisors, LLC (“White Oak”) released (or was deemed to have released pursuant to the applicable documents between
it and the Company), its liens and security interest on any collateral of the Company and the Company’s obligation to grant,
pledge or otherwise assign a lien in favor of White Oak was terminated (pursuant to the applicable documents between White Oak
and the Company). Refer to Note 12, Derivative Instruments, for further detail on the warrant to purchase 250,000 shares of common
stock.
On
December 31, 2014, pursuant to the bridge financing agreement, the Company issued to the investor an additional note in the principal
amount of $1,500 for a purchase price of $1,425 with interest accruing at the rate of 12% per annum. The Company used the proceeds
of this additional financing to repay the convertible note payable to 31 Group, LLC. Pursuant to the second agreement, the Company
issued a warrant entitling the lender to purchase 150,000 shares of common stock. The warrant was exercisable at a fixed price
of $5.00 and expired 180 days from the original issue date. Refer to Note 12, Derivative Instruments, for further detail on the
warrant to purchase 150,000 shares of common stock.
On
May 15, 2015, the Company and GPB Life Science Holdings, LLC entered into a securities purchase agreement and Amendment No. 1
to the bridge financing agreement whereby the Company (i) issued and sold to the investor a senior secured convertible note in
the principal amount of $2,000, having substantially the same terms and conditions as the outstanding notes, (ii) issued to the
investor a four-year warrant, exercisable for up to 200,000 shares of the Company’s common stock, with an exercise price
of $3.75, subject to adjustment as set forth therein, (iii) issued to the investor a four-year warrant, exercisable for up to
50,000 shares of the common stock, with an exercise price of $3.93, subject to adjustment as set forth therein, (iv) amended the
exercise price of the outstanding warrants held by the investor to $3.75, subject to adjustment as set forth in such warrants,
(v) extended the maturity date of the outstanding notes held by such investor, such that the maturity date of all three notes,
subject to certain exceptions as provided in the Agreement, was May 15, 2016, (vi) amended the outstanding notes held by such
investor to make them convertible into shares of the Company’s common stock at an exercise price of $3.75 per share, and
(vii) added the same amortization provision to the outstanding notes held by such investor as is in the new note requiring the
Company to make three amortization payments to the investor of $1,125 each on each of September 1, 2015, December 1, 2015 and
March 1, 2016, so that each of the three notes received its pro-rata portion of each $1,250 amortization payment. In addition,
the Company and the investor agreed that all or any portion of the $6,000 aggregate principal amount of the Notes may, by mutual
agreement of the Company and the investor, be paid by the Company at any time and from time to time by the issuance to the investor
of no more than 1,600,000 shares of the Company’s common stock.
In
conjunction with Amendment No. 1 to the bridge financing agreement, the Company incurred legal and placement fees of $209 and
recorded this amount as a debt discount that will be amortized to interest expense on the consolidated statement of operations.
The
Company accounted for Amendment No. 1 to the bridge financing agreement in accordance with ASC 470-50,
Debt – Modifications
and Extinguishments
(“ASC Topic 470-50”). In accordance with ASC Topic 470-50, the Company extinguished the December
3, 2014 and December 31, 2014 bridge financing senior secured convertible notes in the amounts of $2,500 and $1,500, respectively,
and recorded a new bridge financing senior secured convertible note in the amount of $6,020 on the balance sheet as of May 15,
2015. The fair value of the Amendment No. 1 senior secured convertible note was $6,020, which was an amount in excess of the face
value of the $6,000 senior secured convertible note and as such, the Company recorded the fair value of the lender’s conversion
feature of the note of $827 to additional paid-in capital on the balance sheet and a related loss on debt extinguishment of $847
on the consolidated statement of operations. In addition, the Company used a Monte-Carlo simulation to fair-value the lender’s
default premium option and recorded a derivative liability of $22 to debt discount on the consolidated balance sheet as of May
15, 2015.
On
August 12, 2015, the Company and GPB Life Science Holdings, LLC entered into Amendment No. 2 to the original bridge financing
agreement, dated December 3, 2014, whereby the Company and GPB Life Science Holdings, LLC agreed to (i) reduce the conversion
price of the notes from $3.75 to $2.00 per common share, (ii) amend and restate the prior warrants and additional warrants to
reduce the exercise price from $3.75 to $2.00 per warrant share, (iii) increase the number of amortization payment dates and reduce
the amortization payments to $563, and (iv) permit the Company to make the amortization payments in shares of the Company common
stock converted from any of the prior notes or the new notes. The conversion price for the shares of the Company’s common
stock used to make an amortization payment shall be the lesser of (i) $2.00 and (ii) 75% of the average of the volume weighted
average price for the five consecutive trading days ending on, and including, the trading day immediately preceding the date of
the amortization payment. Refer to Note 12, Derivative Instruments, for further detail on the reduction of the conversion price
and the amendment and restatement of the warrants.
The
Company accounted for Amendment No. 2 in accordance with ASC Topic 470-50. In accordance with ASC Topic 470-50, the Company modified
the May 15, 2015 Amendment No. 1 bridge financing senior secured convertible note in the amount $6,020. In conjunction with this
transaction, the Company modified the terms of the equity warrants to reduce the exercise price from $3.75 to $2.00 per share
of the Company’s common stock. Refer to Note 12, Derivative Instruments, for further detail on the reduction of the conversion
price of the warrants.
On
November 12, 2015, the Company entered into an exchange agreement with the investor (as noted above in the
Promissory Notes
section of this footnote) whereby the Company exchanged a portion of the senior secured note originally issued by the Company
to GPB Life Science Holdings, LLC on December 3, 2014 and subsequently assigned to the investor, for new senior convertible notes,
in three tranches of $500 for a total principal amount of $1,500.
GPB
Life Science Holdings, LLC exchanged the following senior secured notes to the investor in the following three tranches:
|
●
|
$500
exchanged on November 13, 2015 which matured on January 28, 2016 (Tranche 1),
|
|
|
|
|
●
|
$500
exchanged on November 27, 2015 which matured on February 19, 2016 (Tranche 2), and
|
|
|
|
|
●
|
$500
exchanged on December 11, 2015 which matured on March 4, 2016 (Tranche 3).
|
The
Company accounted for the exchange in accordance with ASC 470-50. In accordance with ASC Topic 470-50, the Company extinguished
each tranche exchanged and recorded a new note to the investor. For Tranche 1, the Company fair valued the investors’ conversion
features and removed the existing debt discount on Tranche 1 and recorded a loss on extinguishment of $8 on the consolidated statement
of operations as of November 13, 2015. For Tranche 2, the Company fair valued the investors’ conversion features and removed
the existing debt discount on Tranche 2 and recorded a gain on debt extinguishment of $92 on the consolidated statement of operations
as of November 27, 2015. For Tranche 3, the Company fair valued the investors’ conversion features and removed the existing
debt discount on Tranche 3 and recorded a gain on debt extinguishment of $237 on the consolidated statement of operations as of
December 11, 2015.
On
December 29, 2015, the Company entered into a conversion agreement with GPB Life Science Holdings, LLC pursuant to which, among
other things, (i) the Company used $2,300 of the proceeds of the JGB (Cayman) Waltham Ltd. senior secured convertible debentures
(as described later within this footnote) to reduce the total amount owed by the Company to GPB Life Science Holdings, LLC to
$1,500, (ii) the Company agreed that, if the closing price per share of the Company’s common stock 90 days after December
29, 2015 was less than the remaining balance conversion price, as adjusted, then the Company would issue to GPB Life Science Holdings,
LLC additional unregistered shares of the Company’s common stock in an aggregate amount equal to the amount set forth in
the conversion agreement, (iii) GPB Life Science Holdings, LLC and the Company will convert the remaining balance of $1,500 into
shares of the Company’s common stock at a conversion price per share equal to 75% multiplied by the lower of (x) the average
volume weighted average price per share of the Company’s common stock for the five prior trading days and (y) the one day
volume weighted price for a share of the Company’s common stock on December 29, 2015, (iv) GPB Life Science Holdings, LLC
will reduce the exercise price of those certain outstanding warrants originally issued by the Company on May 14, 2015 to $1.75,
and (v) GPB Life Science Holdings, LLC released all of its remaining security interest in the assets of the Company. On January
22, 2016, the Company issued 500,000 shares of common stock in full settlement of this provision and GPB Life Science Holdings,
LLC released its remaining security interest in the assets of the Company (refer to Note 16, Stockholders’ Deficit, for
additional detail).
The
Company accounted for the payment of $2,300 principal amount outstanding (as noted in item (i) above) to GPB Life Science Holdings,
LLC in accordance with ASC Topic 470-50. In accordance with ASC Topic 470-50, the Company extinguished $2,300 of the note payable
to GPB Life Science Holdings, LLC, removed the existing derivative liability related to the maturity date feature of $31, reduced
the beneficial conversion feature of $139, which was recorded in additional paid in capital, reduced accrued interest on the notes
of $199, paid $25 in legal fees, and paid interest of $419. In addition, the Company amended the warrants attached to the GPB
Life Science Holdings, LLC convertible debentures (refer to Note 12, Derivative Instruments, for additional detail). The Company
recorded a gain on debt extinguishment of $131 on the consolidated statement of operations as of December 31, 2015.
On
December 29, 2015, GPB Life Science Holdings, LLC converted $1,500 of principal amount outstanding into 1,918,649 shares of the
Company’s common stock. Refer to Note 16, Stockholders’ Deficit, for additional detail on this transaction.
Smithline
Senior Convertible Note
On
August 6, 2015, the Company issued to Smithline a senior convertible note in the principal amount of $526, with interest accruing
at the rate of 12% per annum, which matures on January 11, 2017. The note is convertible into shares of the Company’s common
stock at a conversion price equal to $2.00 per share, subject to adjustment as set forth in the agreement. Refer to Note 12, Derivative
Instruments, for further detail on the derivative features associated with the Smithline Senior Convertible Note.
Pursuant
to the Smithline senior convertible note, the Company was required to meet current public information requirements under Rule
144 of the Securities Act of 1933, which it had failed to do prior to June 30, 2016. Thus, on July 20, 2016, the Company agreed
to add $55 to the principal amount of the Smithline senior convertible note as of July 1, 2016 and the investor waived its right
to call an event of default under the note with respect to the Company’s failure to meet the public information requirement
for the period ending June 30, 2016. On September 1, 2016, the Company agreed to add $97 to the principal amount of the Smithline
senior convertible note as of the date of its last monthly amortization to compensate the investor for certain damages relating
to noncompliance with certain provisions of the senior convertible note. In accordance with ASC Topic 470-50, the Company recorded
a loss on extinguishment of debt of $167 during the year ended December 31, 2016.
The
Smithline senior convertible note matured on January 11, 2017 and is now due on demand.
During
the year ended December 31, 2016, the investor who holds the Smithline senior convertible note converted $372 of principal and
accrued interest into shares of the Company’s common stock. Refer to Note 16, Stockholders’ Deficit, for further information.
Principal
of $363 and $526 remained outstanding as of December 31, 2016 and 2015, respectively.
JGB
(Cayman) Waltham Ltd. Senior Secured Convertible Debenture
On
December 29, 2015, the Company entered into a securities purchase agreement with JGB (Cayman) Waltham Ltd. (“JGB Waltham”)
whereby the Company issued to JGB Waltham, for gross proceeds of $7,500, a $500 original issue discount senior secured convertible
debenture in the principal amount of $7,500. The debenture had a maturity date of June 30, 2017, bore interest at 10% per annum,
and was convertible into shares of the Company’s common stock at a conversion price equal to $1.33 per share, subject to
adjustment as set forth in the debenture. The Company was to pay interest to JGB Waltham on the aggregate unconverted and then
outstanding principal amount of the debenture in arrears each calendar month and on the maturity date in cash, or, at the Company’s
option and subject to the Company satisfying certain equity conditions, in shares of the Company’s common stock. In addition,
December 29, 2016 was an interest payment date on which the Company was to pay to JGB Waltham a fixed amount, as additional interest
under the debenture an amount equal to $350 in cash, shares of the Company’s common stock or a combination thereof. Commencing
on February 29, 2016, JGB Waltham had the right, at its option, to require the Company to redeem up to $350 of the outstanding
principal amount of the debenture per calendar month, which redemption could have been made in cash or, at the Company’s
option and subject to satisfying certain equity conditions, in shares of the Company’s common stock. The debenture was guaranteed
by the Company and certain of its subsidiaries and was secured by all assets of the Company. The total cash received by the Company
as a result of this agreement was $3,730.
The
Company used a portion of the proceeds from the debenture to pay $2,300 remaining under the senior secured notes the Company originally
issued to GPB Life Science Holdings, LLC. Refer to the Bridge Financing – GPB Life Science Holdings, LLC section of this
note for further detail.
On
May 17, 2016, the Company entered into a Forbearance and Amendment Agreement (the “Debenture Forbearance Agreement”)
with JGB Waltham pursuant to which JGB Waltham agreed to forbear action with respect to certain existing defaults in accordance
with the terms of the Debenture Forbearance Agreement. The defaults, which were not monetary in nature, related to the Company’s
inability to timely file its Annual Report on Form 10-K for the fiscal year ended December 31, 2015.
In
connection with the execution of the Debenture Forbearance Agreement, the Company issued to JGB Waltham an amended and restated
senior secured convertible debenture (the “Amended and Restated Debenture”), which amended the original 10% senior
secured convertible debenture issued to JGB Waltham on December 29, 2015 by: (i) reducing the conversion price at which the original
debenture converts into shares of the Company’s common stock; and (ii) eliminating the provisions that provided for (A)
the issuance of common stock at a discount to the market price of the common stock and (B) certain anti-dilution protections.
The
Amended and Restated Debenture was issued in the principal amount of $7,500, has a maturity date of May 31, 2019, bears interest
at 0.67% per annum, and is convertible into shares of the Company’s common stock at a fixed conversion price equal to $0.80
per share, subject to equitable adjustments as set forth in the Amended and Restated Debenture. The Company shall pay interest
to JGB Waltham on the aggregate unconverted and then outstanding principal amount of the Amended and Restated Debenture, payable
monthly in arrears as of the last trading day of each calendar month and on May 31, 2019, in cash. In addition, the Company shall
pay JGB Waltham an additional amount equal to 7.5% of the outstanding principal amount on the Amended and Restated Debenture on
each of May 31, 2017, May 31, 2018 and May 31, 2019, subject to certain exceptions set forth in the Amended and Restated Debenture.
JGB Waltham has the right, at its option, to require the Company to redeem up to $169 of the outstanding principal amount of the
Amended and Restated Debenture plus the then-accrued and unpaid interest thereon each calendar month, in cash. The Amended and
Restated Debenture contains standard events of default.
In
connection with the execution of the Debenture Forbearance Agreement, the Company issued to JGB Waltham a senior secured note
(the “2.7 Note”), dated May 17, 2016, in the principal amount of $2,745 that matures on May 31, 2019, bears interest
at 0.67% per annum and contains standard events of default.
The
Company accounted for the Debenture Forbearance Agreement in accordance with ASC Topic 470-50. In accordance with ASC Topic 470-50,
the Company extinguished the December 29, 2015 senior secured convertible debenture in the then-current principal amount of $6,100
and recorded a new senior secured convertible debenture at its new fair value of $3,529 on the balance sheet as of May 17, 2016.
As a result of the extinguishment, the Company recorded a loss on extinguishment of debt of $1,457 on the consolidated statement
of operations as of May 17, 2016. In addition, the Company re-valued the derivative features associated with the December 29,
2015 senior secured convertible debenture. Refer to Note 8, Derivative Instruments, for additional information on this transaction.
On
May 23, 2016, the Company entered into an amended agreement with JGB Concord, JGB Waltham, White Oak Global Advisors, LLC, VaultLogix,
and the Guarantors thereto (the “Amended Agreement”) pursuant to which (i) JGB Concord permitted the Company to withdraw
$172 from the Blocked Account (as defined in the original debenture), and (ii) JGB Concord permitted the Company to withdraw $328
from the Deposit Account (as defined in the original note) and, in exchange for the foregoing, (i) VaultLogix guaranteed the obligations
of, and provide security for, the Amended and Restated Debenture and the 2.7 Note, (ii) the Company’s subsidiaries guaranteed
all indebtedness due to JGB Concord under the Amended and Restated Note and 5.2 Note, and (iii) the Company and its subsidiaries
pledged their assets as security for all obligations owed to JGB Concord under the Amended and Restated Note and the 5.2 Note
in accordance with the terms of an Additional Debtor Joinder, dated May 23, 2016, pursuant to which the Company and each additional
party thereto agreed to be bound by the terms of that certain Security Agreement, dated as of February 18, 2016, made by VaultLogix
in favor of the secured party thereto (the “February Security Agreement”). In addition, the interest rates on the
Amended and Restated Note and the 5.2 Note were amended from 0.67% per annum to 1.67% per annum.
The
Company accounted for this Amended Agreement in accordance with ASC Topic 470-50. In accordance with ASC Topic 470-50, the Company
accounted for the Amended Agreement as a debt modification and adjusted the fair value of the associated derivative liabilities
to its fair value as of May 23, 2016. Refer to Note 12, Derivative Instruments, for additional information on this transaction.
On
June 23, 2016, the Company entered into an amendment agreement with JGB Concord and JGB Waltham pursuant to which, (i) JGB Waltham
and JGB Concord released to the Company an aggregate of $1,500 from the Deposit Account (as defined in the original note). Upon
the release of the funds (i) the JGB Waltham senior secured convertible debenture (the “December Debenture”) was amended
to increase the Applicable Interest Rate (as defined in the original note) by 3.0% to take effect on July 1, 2016; (ii) the December
Debenture was amended to increase the annual rate of interest by 3.0% to take effect on July 1, 2016; (iii) the JGB Concord senior
secured convertible note (the “February Convertible Note”) was amended to increase the Applicable Interest Rate (as
defined in the original February Convertible Note) by 3.0%, to take effect on July 1, 2016; and (iv) the February Note was amended
to increase the annual rate of interest by 3.0%, to take effect on July 1, 2016. After giving effect to the foregoing annual rate
of interest on each December Debenture and February Convertible Note as of July 1, 2016, was 4.67%. As additional consideration
for the release of the funds, the Company issued 900,000 shares of the Company’s common stock on June 23, 2016 to JGB Concord.
The
Company accounted for the June 23, 2016 amendment agreement in accordance with ASC Topic 470-50. In accordance with ASC Topic
470-50, the Company extinguished the May 17, 2016 Debenture Forbearance Agreement in the principal amount of $6,100 and recorded
on the balance sheet as of June 23, 2016 a new senior secured convertible debenture at its new fair value of $4,094. As a result
of the extinguishment, the Company recorded a loss on extinguishment of debt of $483 on the consolidated statement of operations
as of June 23, 2016. In addition, the Company re-valued the derivative features associated with the May 17, 2016 Debenture Forbearance
Agreement. Refer to Note 12, Derivative Instruments, for additional information on this transaction.
On
September 1, 2016, the Company entered into an Amendment Agreement with JGB Concord and JGB Waltham pursuant to which, JGB Waltham
and JGB Concord (i) waived certain covenant violations and defaults, (ii) agreed to a specified application of the Cash Collateral
(as defined in the Amendment Agreement) in partial satisfaction of the obligations owed under the December Debenture, the 2.7
Note, and the February Convertible Note, and in full satisfaction of the 5.2 Note, and (iii) certain provisions of the December
Debenture, the 2.7 Note, and the February Convertible Note be amended.
The
Company also (i) issued warrants, with an expiration date of December 31, 2017, to purchase 1,000,000 shares of the Company’s
common stock at an exercise price of $0.01 per share, (ii) issued warrants, with an expiration date of December 31, 2017, to purchase
3,500,000 shares of common stock at an exercise price of $0.10 per share ((i) and (ii), the “JGB Warrants”). The Company
determined that the fair value of the JGB Warrants was $972, which is included in common stock warrants within the stockholders’
deficit section on the consolidated balance sheet as of December 31, 2016.
In
connection with the execution of the September 1, 2016 Amendment Agreement, the Company issued to JGB Waltham the Third Amended
and Restated Senior Secured Convertible Debenture (the “Amended and Restated Debenture”), in order to, among other
things, amend the December Debenture to (i) provide that the Company may prepay such debenture upon prior notice at a 10% premium,
(ii) modify the conversion price at which such debenture converts into common stock from a fixed price of $0.80 to the lowest
of (a) $0.2043 per share, (b) 80% of the average VWAPs (as defined in the Amended and Restated Debenture) for each of the five
consecutive trading days immediately prior to the applicable conversion, and (c) 85% of the VWAP (as defined in the Amended and
Restated Debenture) for the trading day immediately preceding the applicable conversion (the “Conversion Price”),
and (iii) eliminate three additional 7.5% payments due to JGB Waltham in 2017, 2018 and 2019, as per such debenture. Further,
in connection with the execution of the Amendment Agreement, the Company executed the Amended and Restated Senior Secured Note
(the “Amended and Restated 2.7 Note”), in order to, among other things, amend the 2.7 Note to provide that JGB Waltham
may convert such note into shares of common stock at the applicable Conversion Price at any time and from time to time. Refer
to Note 12, Derivative Instruments, for further detail on the Company’s accounting for the Amended and Restated 2.7 Note.
The
Company accounted for the September 1, 2016 amendment agreement in accordance with ASC Topic 470-50. Because of the extinguishment,
the Company recorded a loss on extinguishment of debt of $274 on the consolidated statement of operations as of September 1, 2016.
In addition, the Company re-valued the derivative features. Refer to Note 12, Derivative Instruments, for additional information
on this transaction.
During
the year ended December 31, 2016, JGB Waltham converted $384 of principal and accrued interest into shares of the Company’s
common stock. Refer to Note 16, Stockholders’ Deficit, for further information
During
the year ended December 31, 2016, the Company made the following cash payments on the JGB Waltham note:
|
●
|
$24 of cash was used to pay interest during September
2016;
|
|
●
|
$339 of cash received from the November 18, 2016 Receivables Purchase Agreement was used to pay principal during November 2016; and
|
|
|
|
|
●
|
$197 of cash received from the December 30, 2016 Receivables Purchase Agreement was used to pay principal during December 2016.
|
During
the year ended December 31, 2016, the Company made the following cash payments on the 2.7 Note:
|
●
|
$10 of cash was used to pay interest during September
2016;
|
|
●
|
$2,000 of restricted cash was applied in payment of principal owed during October 2016;
|
|
|
|
|
●
|
$10 of cash was used to pay interest during October 2016; and
|
|
|
|
|
●
|
$5 of cash received from the November 18, 2016 Receivables Purchase Agreement was used to pay interest during November 2016.
|
JGB
(Cayman) Concord Ltd. Senior Secured Convertible Note
On
February 17, 2016, the Company entered into a securities exchange agreement with VaultLogix and JGB (Cayman) Concord Ltd. (“JGB
Concord”), whereby the Company exchanged the White Oak Global Advisors, LLC promissory note and subsequently assigned to
JGB Concord a new 8.25% senior secured convertible note dated February 18, 2016 in the principal amount of $11,601. As a result
of the assignment, the obligations of the Company and VaultLogix to White Oak Global Advisors, LLC were satisfied.
The
note issued to JGB Concord had a maturity date of February 18, 2019, bore interest at 8.25% per annum, and was convertible into
shares of the Company’s common stock at a conversion price equal to the lowest of: (a) $2.00 per share, (b) 80% of the average
of the volume weighted average prices for each of the five consecutive trading days immediately prior to the applicable conversion
date, and (c) 85% of the volume weighted average price for the trading day immediately preceding the applicable conversion date,
subject to adjustment as set forth in the note. Interest on the senior secured convertible note was due in arrears each calendar
month in cash, or, at the Company’s option and subject to stockholder approval, in shares of the Company’s common
stock. Commencing on the stockholder approval date, JGB Concord had the right, at its option, to convert the senior secured convertible
note, in whole or in part, into shares of the Company’s common stock, subject to certain beneficial ownership limitations.
The senior secured convertible note was secured by all assets of VaultLogix as well as a cash collateral blocked deposit account.
On
May 17, 2016, the Company entered into a forbearance and amendment agreement (the “Note Forbearance Agreement”) with
VaultLogix and JGB Concord, pursuant to which JGB Concord agreed to forbear action with respect to certain existing defaults in
accordance with the terms of the Note Forbearance Agreement. The defaults, which were not monetary in nature, related to the Company’s
inability to timely file its Annual Report on Form 10-K for the fiscal year ended December 31, 2015.
In
connection with the execution of the Note Forbearance Agreement, the Company issued to JGB Concord an amended and restated senior
secured convertible note (the “Amended and Restated Note”) in order to amend the original note to JGB Concord by:
(i) reducing the conversion price at which the note converts into shares of the Company’s common; and (ii) eliminating provisions
that provided for (A) the issuance of common stock at a discount to the market price of the common stock and (B) certain anti-dilution
protections.
The
Amended and Restated Note was issued in the aggregate principal amount of $11,601, has a maturity date of May 31, 2019, bears
interest at 0.67% per annum, and is convertible into shares of the Company’s common stock at a fixed conversion price of
$0.80 per share, subject to equitable adjustments as set forth in the Amended and Restated Note. The Company and VaultLogix shall
pay interest to JGB Concord on the aggregate unconverted and then outstanding principal amount of the Amended and Restated Note,
payable monthly in arrears as of the last trading day of each calendar month and on May 31, 2019, in cash. In addition, the Company
shall pay to JGB Concord an additional amount equal to 7.5% of the outstanding principal amount on the Amended and Restated Note
on each of May 31, 2017, May 31, 2018, and May 31, 2019, subject to certain exceptions set forth in the Amended and Restated Note.
JGB Concord has the right, at its option, to require the Company to redeem up to $322 of the outstanding principal amount of the
Amended and Restated Note plus the then accrued and unpaid interest thereon each calendar month in cash. The Amended and Restated
Note contains standard events of default.
The
Company accounted for the Note Forbearance Agreement in accordance with ASC Topic 470-50. In accordance with ASC Topic 470-50,
the Company extinguished the February 17, 2016 senior secured convertible note in the principal amount of $11,601 and recorded
a new senior secured convertible debenture at its new fair value of $6,711 on the balance sheet as of May 17, 2016. As a result
of the extinguishment, the Company recorded a loss on extinguishment of debt of $2,772 on the consolidated statement of operations
as of May 17, 2016. In addition, the Company re-valued the derivative features associated with the February 17, 2016 senior secured
convertible note. Refer to Note 12, Derivative Instruments, for additional information on this transaction.
In
connection with the execution of the Note Forbearance Agreement, the Company issued to JGB Concord a senior secured note (the
“5.2 Note”), dated May 17, 2016, in the principal amount of $5,220 that matures on May 31, 2019, bears interest at
0.67% per annum, and contains standard events of default.
On
May 23, 2016, the Company entered into an amended agreement with JGB Concord, JGB Waltham, White Oak Global Advisors, LLC, VaultLogix,
and the Guarantors thereto (the “Amended Agreement”) pursuant to which (i) JGB Concord permitted the Company to withdraw
$172 from the Blocked Account (as defined in the original debenture), and (ii) JGB Concord permitted the Company to withdraw $328
from the Deposit Account (as defined in the original note) and, in exchange for the foregoing, (i) VaultLogix guaranteed the obligations
of, and provide security for, the Amended and Restated Debenture and the 2.7 Note, (ii) the Company’s subsidiaries guaranteed
all indebtedness due to JGB Concord under the Amended and Restated Note and 5.2 Note, and (iii) the Company and its subsidiaries
pledged their assets as security for all obligations owed to JGB Concord under the Amended and Restated Note and the 5.2 Note
in accordance with the terms of an Additional Debtor Joinder, dated May 23, 2016, pursuant to which the Company and each additional
party thereto agreed to be bound by the terms of that certain Security Agreement, dated as of February 18, 2016, made by VaultLogix
in favor of the secured party thereto (the “February Security Agreement”). In addition, the interest rates on the
Amended and Restated Note and the 5.2 Note were amended from 0.67% to 1.67%.
The
Company accounted for this Amended Agreement in accordance with ASC Topic 470-50. In accordance with ASC Topic 470-50, the Company
accounted for the Amended Agreement as a debt modification and adjusted the fair value of the associated derivative liabilities
to its fair value as of May 23, 2016. Refer to Note 12, Derivative Instruments, for additional information on this transaction.
On
June 23, 2016, the Company entered into an amendment agreement with JGB Concord and JGB Waltham pursuant to which, (i) JGB Waltham
and JGB Concord released to the Company an aggregate of $1,500 from the Deposit Account (as defined in the original note). Upon
the release of the funds (i) the JGB Waltham senior secured convertible debenture (the “December Debenture”) was amended
to increase the Applicable Interest Rate (as defined in the original note) by 3.0% to take effect on July 1, 2016; (ii) the December
Debenture was amended to increase the annual rate of interest by 3.0% to take effect on July 1, 2016; (iii) the JGB Concord senior
secured convertible note (the “February Convertible Note”) was amended to increase the Applicable Interest Rate (as
defined in the original February Convertible Note) by 3.0%, to take effect on July 1, 2016; and (iv) the February Note was amended
to increase the annual rate of interest by 3.0%, to take effect on July 1, 2016. After giving effect to the foregoing annual rate
of interest on each December Debenture and February Convertible Note as of July 1, 2016, was 4.67%. As additional consideration
for the release of the funds, the Company issued 900,000 shares of the Company’s common stock on June 23, 2016 to JGB Concord,
and agreed to a make-whole provision whereby the Company will pay JGB Concord in cash the difference between $0.94 per share of
the Company’s common stock and the average volume weighted average price of the Company’s common stock sixty days
after the shares of the Company’s common stock are freely tradable. Refer to Note 12, Derivative Instruments, for further
detail on the Company’s accounting for the JGB Concord make-whole provision.
The
Company accounted for the June 23, 2016 amendment agreement in accordance with ASC Topic 470-50. In accordance with ASC Topic
470-50, the Company extinguished the May 17, 2016 Debenture Forbearance Note in the principal amount of $11,601 and recorded a
new senior secured convertible note at its new fair value of $7,786 on the balance sheet as of June 23, 2016. As a result of the
extinguishment, the Company recorded a loss on extinguishment of debt of $1,150 on the consolidated statement of operations as
of June 23, 2016. In addition, the Company re-valued the derivative features associated with the May 17, 2016 Debenture Forbearance
Note. Refer to Note 12, Derivative Instruments, for additional information on this transaction.
In
connection with the execution of the September 1, 2016 Amendment Agreement, the Company executed the Second Amended and Restated
Senior Secured Convertible Note (the “Amended and Restated Convertible Note”), in order to, among other things, amend
the Convertible Note to (i) increase the interest rate payable thereon from 0.67% to 4.67%, (ii) provide that the Company may
prepay the Amended and Restated Convertible Note upon prior notice at a 10% premium, (iii) provide that the Holder Affiliate may
convert its interest in the Amended and Restated Convertible Note into shares of Common Stock at the applicable Conversion Price,
and (iv) eliminate three additional 7.5% payments due to the Holder Affiliate in 2017, 2018, and 2019, as per the Convertible
Note.
The
Company accounted for the September 1, 2016 amendment agreement in accordance with ASC Topic 470-50. Because of the extinguishment,
the Company recorded a loss on extinguishment of debt of $1,187 on the consolidated statement of operations as of September 1,
2016. In addition, the Company re-valued the derivative features. Refer to Note 8, Derivative Instruments, for additional information
on this transaction.
During
the year ended December 31, 2016, JGB Concord converted $921 of principal and accrued interest into shares of the Company’s
common stock. Refer to Note 16, Stockholders’ Deficit, for further information.
During
the year ended December 31, 2016, the Company made the following cash payments on the JGB Concord note:
|
●
|
$42 of cash was used to pay interest during September
2016;
|
|
●
|
$391 of cash received from the November 18, 2016 Receivables Purchase Agreement was used to pay principal during November 2016; and
|
|
|
|
|
●
|
$31 of cash received from the December 30, 2016 Receivables Purchase Agreement was used to pay interest during December 2016.
|
Principal
of $3,748 related to the September 1, 2016 Second Amended and Restated Senior Secured Convertible Note remained outstanding as
of December 31, 2016. Principal of $0 related to the 5.2 Note remained outstanding as of December 31, 2016.
Trinity
Hall Promissory Note
On
December 30, 2016, the Company issued to Trinity Hall a promissory note in the principal amount of $500, with interest accruing
at the rate of 3% per annum, which matures on January 1, 2018. This note was assigned from certain related party notes payable
to Mark Munro (see Note 18, Related Parties, for further detail).
12.
|
DERIVATIVE
INSTRUMENTS
|
The
Company evaluates and accounts for derivatives conversion options embedded in its convertible and freestanding instruments in
accordance with ASC Topic 815,
Accounting for Derivative Instruments and Hedging Activities
("ASC Topic 815").
MidMarket
Warrants
The
Company issued warrants to lenders under the MidMarket Loan Agreement in 2012. These warrants were outstanding at December 31,
2016 and 2015.
The
terms of the warrants issued in September 2012 originally provided, among other things, that the number of shares of common stock
issuable upon exercise of such warrants amounted to 11.5% of the Company’s fully-diluted outstanding common stock and common
stock equivalents, whether the common stock equivalents were fully vested and exercisable or not, and that the initial exercise
price of such warrants was $5.00 per share of common stock, subject to adjustment. Pursuant to an amendment to the loan agreement,
on March 22, 2013, the number of shares for which the warrants are exercisable was fixed at 234,233 shares. On September 17, 2012,
when the warrants were issued, the Company recorded a derivative liability in the amount of $194. The amount was recorded as a
debt discount and was being amortized over the original life of the related loans. The amount of the derivative liability was
computed by using the Black-Scholes option pricing model, which is not materially different from a binomial lattice valuation
methodology, to determine the value of the warrants issued. In accordance with ASC Topic 480, the warrants are classified as liabilities
because there is a put feature that requires the Company to repurchase any shares of common stock issued upon exercise of the
warrants. The derivative liability associated with this debt is revalued each reporting period and the increase or decrease is
recorded to the consolidated statement of operations under the caption “change in fair value of derivative instruments.”
At each reporting date, the Company performs an analysis of the fair value of the warrants using the Black-Scholes pricing model
and adjusts the fair value accordingly.
On
September 17, 2016, the fourth anniversary date of the warrants, the Company failed to meet the minimum adjusted earnings before
interest, taxes, depreciation and amortization provisions set forth within the original warrant agreement. As such, the expiration
date of the warrants was extended to September 17, 2018.
On
December 31, 2016 and 2015, the Company used a binomial pricing model to determine the fair value of the warrants on those dates
and determined the fair value was $0 and $21, respectively. The Company recorded the change in the fair value of the derivative
liability as a gain on fair value of derivative liability on the consolidated statement of operations for the years ended December
31, 2016 and 2015 of $21 and $191, respectively.
The
fair value of the warrant derivative liability as of December 31, 2016 and 2015 was calculated using a binomial lattice pricing
model with the following factors, assumptions and methodologies:
|
|
Year Ended December 31,
|
|
|
|
2016
|
|
|
2015
|
|
|
|
|
|
|
|
|
Fair value of Company’s common stock
|
|
$
|
0.03
|
|
|
$
|
1.00
|
|
Volatility (closing prices of 3-4 comparable public companies, including the Company’s historical volatility)
|
|
|
120
|
%
|
|
|
80
|
%
|
Exercise price per share
|
|
|
$4.00 - $5.00
|
|
|
|
$4.00 - $5.00
|
|
Estimated life
|
|
|
1.7 years
|
|
|
|
1.7 years
|
|
Risk free interest rate (based on 1-year treasury rate)
|
|
|
0.12
|
%
|
|
|
0.86
|
%
|
Forward
Investments, LLC Convertible Feature
On
February 4, 2014 and March 28, 2014, Forward Investments, LLC made convertible loans to the Company for working capital purposes
in the amounts of $1,800 and $1,200, respectively. Such loans are evidenced by convertible promissory notes that bear interest
at the rate of 2% and 10% per annum, were to mature on June 30, 2015 and originally were convertible into shares of the Company’s
common stock at an initial conversion price of $6.36 per share.
The
fair value of the embedded conversion feature at the date of issuance was $8,860. The Company recorded a debt discount of $6,475
and a loss on debt discount of $2,385. The debt discount is being amortized over the life of the loans. The Company used a Monte
Carlo simulation on the date of issuance to determine the fair value of the embedded conversion feature.
On
October 22, 2014, the two convertible promissory notes were modified to reduce the initial conversion price of $6.36 to $3.93.
As a result, the Company used a Monte Carlo simulation to determine the fair value on the date of modification. The Company recorded
the change in the fair value of the derivative liability as a loss on fair value of derivative instruments of $310.
On
March 4, 2015, the Company and Forward Investments, LLC restructured the two promissory notes in order to extend the maturity
dates thereof, reduce the seniority and reduce the interest rate accruing thereon (refer to Note 12, Related Parties, for further
detail). The Company accounted for this restructuring of the promissory notes as a debt modification under ASC Topic 470-50. As
part of the modification, the Company analyzed the embedded conversion feature and recorded a loss on fair value of derivative
instruments of $2,600 on the consolidated statement of operations.
In
conjunction with the issuance of the 6.5% and 3% convertible notes issued to Forward Investments, LLC on March 4, 2015, the Company
recorded an additional derivative liability as a debt discount in the amount of $260 and $1,970, respectively, on the date of
the issuance of the notes.
The
debt discounts are being amortized over the life of the loans. The Company used a Monte Carlo simulation on the date of issuance
to determine the fair value of the embedded conversion features.
On
August 3, 2015, the Company and Forward Investments, LLC agreed to reset the conversion price of the convertible notes to $1.58
per share of the Company’s common stock. As a result, the Company used a Monte Carlo simulation to determine the fair value
of the conversion features on the date of the agreement. On the date of the transaction, the fair value of the Forward Investments
convertible notes conversion feature did not change and as such, no change in fair value of derivative instruments was recorded
on the consolidated statement of operations.
On
October 26, 2015, the ratchet-down feature within the original agreement was triggered and the conversion price of the convertible
notes was reset to $1.25 per share of the Company’s common stock. Prior to the triggering of the ratchet-down feature, the
Company revalued the derivative and recorded a gain on fair value of derivative liabilities of $120 on the consolidated statement
of operations. The Company then reduced the existing derivative liability related to the reset provision and recorded the change
of $2,310 in the derivative liability value as a loss on change in fair value of derivative instruments on the consolidated statement
of operations.
On
December 29, 2015, the ratchet-down feature within the original agreement was triggered and the conversion price of the convertible
notes was reset to $0.78 per share of the Company’s common stock. Prior to the triggering of the ratchet-down feature, the
Company revalued the derivative and recorded a gain on fair value of derivative liabilities of $3,380 on the consolidated statement
of operations. The Company then reduced the existing derivative liability related to the reset provision and recorded the change
of $4,140 in the derivative liability value as a loss on change in fair value of derivative instruments on the consolidated statement
of operations.
On
December 31, 2016 and 2015, the fair value of the conversion feature of the Forward Investments, LLC convertible notes was $791
and $13,534, respectively, which is included in derivative financial instruments on the consolidated balance sheets. The Company
recorded the change in the fair value of the derivative liability on the consolidated statement of operations for the years ended
December 31, 2016 and 2015 as a gain of $12,743 and a loss of $10,504, respectively.
The
fair value of the Forward Investments, LLC convertible notes derivative at the measurement date was calculated using the Monte
Carlo simulation with the following factors, assumptions and methodologies:
|
|
December 31, 2016
|
|
|
December 31, 2015
|
|
Principal amount
|
|
$
|
3,210
|
|
|
$
|
390
|
|
|
$
|
1,025
|
|
|
$
|
4,373
|
|
|
$
|
3,650
|
|
|
$
|
390
|
|
|
$
|
2,825
|
|
|
$
|
4,373
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Conversion price per share
|
|
$
|
0.78
|
|
|
$
|
0.78
|
|
|
$
|
0.78
|
|
|
$
|
0.78
|
|
|
$
|
0.78
|
|
|
$
|
0.78
|
|
|
$
|
0.78
|
|
|
$
|
0.78
|
|
Risk free rate
|
|
|
1.93
|
%
|
|
|
1.93
|
%
|
|
|
0.51
|
%
|
|
|
0.85
|
%
|
|
|
1.93
|
%
|
|
|
1.93
|
%
|
|
|
0.49
|
%
|
|
|
1.06
|
%
|
Life of conversion feature (in years)
|
|
|
5.0
|
|
|
|
5.0
|
|
|
|
0.3
|
|
|
|
1.0
|
|
|
|
6.0
|
|
|
|
6.0
|
|
|
|
0.5
|
|
|
|
2.0
|
|
Volatility
|
|
|
100
|
%
|
|
|
100
|
%
|
|
|
135
|
%
|
|
|
120
|
%
|
|
|
105
|
%
|
|
|
105
|
%
|
|
|
105
|
%
|
|
|
105
|
%
|
August
6, 2015 Demand Promissory Note – Senior Convertible Note Embedded Features
On
August 6, 2015, the Company entered into a senior convertible note agreement with the investor whereby the Company issued a promissory
note in the original principal amount of $2,105, with interest accruing at the rate of 12% per annum, which matured on January
6, 2017. The Company evaluated the senior convertible note’s settlement provisions and determined that the voluntary conversion
feature and fundamental transaction clauses met the criteria to be classified as embedded derivatives as set forth in ASC 815,
Derivatives and Hedging
and ASC 480,
Distinguishing Liabilities from Equity
. On August 6, 2015, the Company used
a Monte Carlo simulation to value the settlement features and ascribed a value of $524 related to the voluntary conversion feature
and fundamental transaction clauses and recorded these items on the consolidated balance sheets as a debt discount and related
derivative liability. The debt discounts are being amortized over the life of the loan.
On
December 31, 2016 and 2015, the Company used a Monte Carlo simulation to value the settlement features of the senior convertible
note and determined the fair value to be $176 and $339, respectively. The Company recorded the change in the fair value of the
derivative liability on the consolidated statement of operations for the years ended December 31, 2016 and 2015 as a gain
of $163 and $185, respectively.
The August 6, 2015 senior
convertible note matured on January 6, 2017 and was due on demand. Subsequent to December 31, 2016, the note was paid off through
conversions of the debt into shares of the Company’s common stock. Refer to Note 21, Subsequent Events, for additional detail.
The
fair value of the demand promissory note derivative at the measurement date was calculated using the Monte Carlo simulation with
the following factors, assumptions and methodologies:
|
|
December 31, 2016
|
|
|
December 31, 2015
|
|
Principal amount
|
|
$
|
1,198
|
|
|
$
|
2,105
|
|
|
|
|
|
|
|
|
|
|
Conversion price per share
|
|
$
|
1.25
|
|
|
$
|
1.25
|
|
Conversion trigger price per share
|
|
|
None
|
|
|
|
None
|
|
Risk free rate
|
|
|
0.44
|
%
|
|
|
0.69
|
%
|
Life of conversion feature (in years)
|
|
|
0.10
|
|
|
|
1.10
|
|
Volatility
|
|
|
135
|
%
|
|
|
105
|
%
|
November
12, 2015 Demand Promissory Note – Senior Convertible Note Embedded Features
On
November 12, 2015, the Company entered into a securities purchase agreement with an investor whereby the Company issued a senior
convertible note, for cash proceeds of $500, in the original principal amount of $525. The Company evaluated the senior convertible
note’s settlement provisions and determined that the voluntary conversion feature and fundamental transaction clauses met
the criteria to be classified as embedded derivatives as set forth in ASC 815,
Derivatives and Hedging
and ASC 480,
Distinguishing
Liabilities from Equity
. On November 12, 2015, the Company used a Monte Carlo simulation to value the settlement features
and ascribed a value of $149 related to the voluntary conversion feature and fundamental transaction clauses and recorded these
items on the consolidated balance sheets as a debt discount and related derivative liability. The debt discounts are being amortized
over the life of the loan.
As
a result of the conversion of the outstanding principal balance (see Note 11, Term Loans, for further detail), the fair value
of the corresponding derivative liability was $0 as of December 31, 2016. As of December 31, 2015, the Company used a Monte Carlo
simulation to value the settlement features of the senior convertible note and determined the fair value to be $155. The Company
recorded a gain and loss of $155 and $6, respectively, on the consolidated statement of operations for the years ended December
31, 2016 and 2015.
The
fair value of the demand promissory note derivative at the measurement date was calculated using the Monte Carlo simulation with
the following factors, assumptions and methodologies:
|
|
December 31, 2015
|
|
Principal amount
|
|
$
|
525
|
|
|
|
|
|
|
Conversion price per share
|
|
$
|
1.75
|
|
Conversion trigger price per share
|
|
|
None
|
|
Risk free rate
|
|
|
0.61
|
%
|
Life of conversion feature (in years)
|
|
|
0.87
|
|
Volatility
|
|
|
105
|
%
|
November
12, 2015 Exchange Agreement Tranches – Senior Convertible Note Embedded Features
On
November 12, 2015, the Company entered into an exchange agreement with an investor whereby the Company exchanged a portion of
the senior secured note originally issued by the Company to GPB Life Science Holdings, LLC on December 3, 2014 and subsequently
assigned to the investor, for new senior convertible notes issued in three tranches of $500 for a total principal amount of $1,500.
The notes had a term of one year, bore interest at 12% per annum, and were convertible into shares of the Company’s common
stock at a conversion price equal to $1.25 per share, subject to adjustment as set forth in the notes.
On
November 13, 2015, the Company issued to the investor the first tranche of senior secured notes in the principal amount of $500.
The Company evaluated the senior convertible note’s settlement provisions and determined that the voluntary conversion feature
and fundamental transaction clauses met the criteria to be classified as embedded derivatives as set forth in ASC 815,
Derivatives
and Hedging
and ASC 480,
Distinguishing Liabilities from Equity
. On November 13, 2015, the Company used a Monte Carlo
simulation to value the settlement features and ascribed a value of $164 related to the voluntary conversion feature and fundamental
transaction clauses and recorded these items on the consolidated balance sheets as a debt discount and related derivative liability.
The debt discounts are being amortized over the life of the loan.
On
November 27, 2015, the Company issued to the investor the second tranche of senior secured notes in the principal amount of $500.
The Company evaluated the senior convertible note’s settlement provisions and determined that the voluntary conversion feature
and fundamental transaction clauses met the criteria to be classified as embedded derivatives as set forth in ASC 815,
Derivatives
and Hedging
and ASC 480,
Distinguishing Liabilities from Equity
. On November 27, 2015, the Company used a Monte Carlo
simulation to value the settlement features and ascribed a value of $205 related to the voluntary conversion feature and fundamental
transaction clauses and recorded these items on the consolidated balance sheets as a debt discount and related derivative liability.
The debt discounts are being amortized over the life of the loan.
On
December 11, 2015, the Company issued to the investor the third tranche of senior secured notes in the principal amount of $500.
The Company evaluated the senior convertible note’s settlement provisions and determined that the voluntary conversion feature
and fundamental transaction clauses met the criteria to be classified as embedded derivatives as set forth in ASC 815,
Derivatives
and Hedging
and ASC 480,
Distinguishing Liabilities from Equity
. On December 11, 2015, the Company used a Monte Carlo
simulation to value the settlement features and ascribed a value of $109 related to the voluntary conversion feature and fundamental
transaction clauses and recorded these items on the consolidated balance sheets as a debt discount and related derivative liability.
The debt discounts are being amortized over the life of the loan.
On
December 31, 2015, the Company used a Monte Carlo simulation to value the settlement features of the three tranches of senior
convertible notes and determined the fair value to be $57 related to tranche one, $78 related to tranche two, and $118 related
to tranche three. The Company recorded gains on fair value of derivative instruments of $107 related to tranche one and $127 related
to tranche two, and a loss on fair value of derivative instruments of $9 related to tranche three on the consolidated statement
of operations for the year ended December 31, 2015. During the year ended December 31, 2016, the three tranches of senior convertible
notes were converted into shares of the Company’s common stock (see Note 11, Term Loans, for further detail). The Company
recorded the change in fair value of the derivative liability as a gain of $253 in the consolidated statement of operations for
the year ended December 31, 2016.
The
fair value of the senior convertible note derivative at the measurement date was calculated using the Monte Carlo simulation with
the following factors, assumptions and methodologies:
|
|
December 31, 2015
|
|
Principal amount
|
|
$
|
250
|
|
|
$
|
333
|
|
|
$
|
500
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Conversion price per share
|
|
$
|
1.25
|
|
|
$
|
1.25
|
|
|
$
|
1.25
|
|
Conversion trigger price per share
|
|
|
None
|
|
|
|
None
|
|
|
|
None
|
|
Risk free rate
|
|
|
0.14
|
%
|
|
|
0.14
|
%
|
|
|
0.15
|
%
|
Life of conversion feature (in years)
|
|
|
0.08
|
|
|
|
0.12
|
|
|
|
0.16
|
|
Volatility
|
|
|
105
|
%
|
|
|
105
|
%
|
|
|
105
|
%
|
Dominion
November 4, 2016 Exchange Agreement – Senior Convertible Debt Features
On
November 4, 2016, the Company entered into an exchange agreement with the holder of the September 15, 2016 term promissory note.
The principal amount was increased by $40, and the note became convertible into shares of the Company’s common stock. The
note is convertible at the lower of (i) $0.10, or (ii) 75% of the lowest VWAP day for the 15 days prior to the conversion date
(for additional detail refer to Note 11, Term Loans). The Company evaluated the senior convertible note’s settlement provisions
and determined that the voluntary conversion feature and fundamental transaction clauses met the criteria to be classified as
embedded derivatives as set forth in ASC 815, Derivatives and Hedging and ASC 480, Distinguishing Liabilities from Equity. On
November 4, 2016, the Company used a Monte Carlo simulation to value the settlement features. The Company ascribed a value of
$242 related to the conversion feature and recorded this item on the consolidated balance sheets as a derivative liability.
On
December 31, 2016, the Company used a Monte Carlo simulation to value the settlement features of the senior convertible note and
determined the fair value to be $78, and recorded a gain of $164 on the consolidated statement of operations for the year ended
December 31, 2016.
The
fair value of the senior convertible note derivative at the measurement date was calculated using the Monte Carlo simulation with
the following factors, assumptions and methodologies:
|
|
December 31, 2016
|
|
Principal amount
|
|
$
|
604,800
|
|
|
|
|
|
|
Conversion price per share
|
|
$
|
0.10
|
|
Conversion trigger price per share
|
|
|
None
|
|
Risk free rate
|
|
|
0.76
|
%
|
Life of conversion feature (in years)
|
|
|
0.80
|
|
Volatility
|
|
|
120
|
%
|
31
Group Promissory Note Warrants
On
July 1, 2014, the Company issued 58,870 warrants associated with its issuance to 31 Group LLC of convertible promissory notes.
Upon issuance, the Company recorded a derivative liability and a related debt discount in the amount of $184. The debt discount
was being amortized over the original life of the convertible promissory notes and was completely amortized as a result of the
payoff of the 31 Group debt.
On
April 7, 2015, the Company entered into an Exchange Agreement with 31 Group LLC, whereby the Company exchanged the July 1, 2014
warrants for a new warrant. Please refer to the
31 Group, LLC April 2015 Warrants
section of this footnote for further
detail on the new warrant.
31
Group, LLC October Warrants
Pursuant
to the securities purchase agreement entered into with 31 Group LLC dated October 8, 2014, the Company issued a warrant, exercisable
for up to 300,000 shares of common stock at an exercise price of $5.00 per share. The warrant expires on the date that is the
earlier of (i) the later of (x) the fifteenth (15
th
) Trading Day after the date a registration statement registering
all of the shares of the Company’s common stock underlying the warrants is declared effective by the SEC and (y) December
31, 2014, and (ii) such earlier date as set forth in a written agreement of the Company and 31 Group LLC; provided, that any such
date shall be extended as set forth in the warrant. On October 8, 2014, when the warrant was issued, the Company recorded a derivative
liability in the amount of $90. The amount of the derivative liability was computed by using the Black-Scholes pricing model to
determine the value of the warrants issued.
On
April 7, 2015, the Company entered into an Exchange Agreement with 31 Group LLC, whereby the Company exchanged the warrant previously
issued to 31 Group LLC on October 8, 2014 for 1,146,977 shares of the Company’s common stock issued at $1.66 per share.
The Company recorded the issuance of shares as a loss on exchange of shares of $1,904 on the consolidated statement of operations
as of the transaction date. Please refer to the
31 Group, LLC April 2015 Warrants
section of this footnote for further
detail on the exchange agreement.
31
Group, LLC April 2015 Warrants
In
April 2015, the Company exchanged two warrants previously issued to 31 Group LLC on April 15, 2014 and July 1, 2014 for two new
warrants, each of which is identical to the previous warrants issued, except that the exercise price of such new warrants is $5.00
per share, subject to the adjustments noted within the 31 Exchange Agreement. Pursuant to the 31 Exchange Agreement, on July 1,
2015, the Company was obligated to pay 31 Group LLC a cash make-whole amount equal to the greater of (a) zero (0) and (b) the
difference of (i) $5,175 less (ii) the product of (x) the Exchange Share Amount (as defined in the 31 Exchange Agreement) and
(y) the quotient of (A) the sum of each of the 30 lowest daily volume weighted average prices of the Company’s common stock
during the period commencing on, and including, April 8, 2015 and ending on, and including, June 30, 2015, divided by (B) 30.
As part of the 31 Exchange Agreement, the registration rights agreement previously entered into between the Company and 31 Group
LLC in October 2014 was terminated.
On
April 7, 2015, the Company used the Black-Scholes pricing method, which is not materially different from a binomial lattice valuation
methodology, to determine the fair value of the derivative liability of the warrants on those dates, and determined the fair value
was $15 and $11, respectively.
On
May 14, 2015, the Company and 31 Group, LLC entered into an amended agreement whereby the Company issued 100,000 shares of unregistered
common stock of the Company to 31 Group, LLC in exchange for the termination of any obligation of the Company to pay the make-whole
payment, as described in the 31 Group Exchange Agreement. The Company recorded a loss on exchange of shares of $353 in the consolidated
statement of operations during the year ended December 31, 2015.
On
December 31, 2016 and 2015, the Company used a binomial lattice pricing model to determine the fair value of the warrants and
derived an implied fair value of $0 and $2, respectively, which is included in derivative financial instruments at estimated fair
value on the consolidated balance sheets. The Company recorded the change in the fair value of the derivative liability for the
years ended December 31, 2016 and 2015 as a gain in the consolidated statements of operations of $2 and $48, respectively.
The
fair value of the 31 Group, LLC April 2015 exchange agreement warrants derivative as of December 31, 2015 was calculated using
a binomial lattice pricing model with the following factors, assumptions and methodologies:
|
|
Year Ended December 31,
|
|
|
|
2015
|
|
|
|
April 15,
2014
|
|
|
July 1,
2014
|
|
|
|
Warrant
|
|
|
Warrant
|
|
|
|
|
|
|
|
|
Fair value of Company’s common stock
|
|
$
|
1.00
|
|
|
$
|
1.00
|
|
Volatility (closing prices of 3-4 comparable public companies, including the Company’s historical volatility)
|
|
|
80
|
%
|
|
|
80
|
%
|
Exercise price per share
|
|
$
|
5.00
|
|
|
$
|
5.00
|
|
Estimated life
|
|
|
3.5 months
|
|
|
|
1.5 years
|
|
Risk free interest rate (based on 1-year treasury rate)
|
|
|
0.33
|
%
|
|
|
0.86
|
%
|
Bridge
Financing Agreement Warrants
On
December 3, 2014, the Company entered into a bridge financing agreement with GPB Life Science Holdings LLC, a third-party lender.
Pursuant to the agreement, the Company issued a warrant entitling the lender to purchase 250,000 shares of common stock (the “GPB-1
warrant”). The GPB-1 warrant is exercisable at a fixed price of $5.00 and expires 180 days from the original issue date.
On December 1, 2014, when the GPB-1 warrant was issued, the Company recorded a derivative liability in the amount of $421. The
amount was recorded as a debt discount and is being amortized over the original life of the related loan.
On
December 24, 2014, the Company entered into a second bridge financing agreement with GPB Life Science Holdings LLC. Pursuant to
the second agreement, the Company issued a warrant entitling the lender to purchase 150,000 shares of common stock (the “GPB-2
warrant”). The GPB-2 warrant is exercisable at a fixed price of $5.00 and expires 180 days from the original issue date.
On December 24, 2014, when the GPB-2 warrant was issued, the Company recorded a derivative liability in the amount of $215. The
amount was recorded as a debt discount and is being amortized over the original life of the related loan. The amount of the derivative
liability was computed by using the Black-Scholes pricing model to determine the value of the GPB-2 warrants issued.
During
the quarter ended March 31, 2015, the Company re-evaluated the GPB Life Science Holdings LLC warrants issued on December 3, 2014
and December 24, 2014 and reclassified the warrants to additional paid-in capital within the consolidated balance sheet.
On
May 15, 2015, the Company entered into Amendment No. 1 to the bridge financing agreement with GPB Life Science Holdings LLC. Pursuant
to such amendment, the Company issued to the investor a new four-year warrant (the “GPB-3 warrant”), exercisable for
up to 200,000 shares of the Company’s common stock, with an exercise price of $3.75 per share, subject to adjustment as
set forth in such amendment; and a new four-year warrant (the “GPB-4 warrant”), exercisable for up to 50,000 shares
of the Company’s common stock, with an exercise price of $3.93 per share, subject to adjustment as set forth in such amendment,
and amended the exercise price of the prior warrants to $3.75 per share (as discussed in the next paragraph), subject to adjustment
as set forth in such amendment. The Company evaluated the GPB-3 warrants and GPB-4 warrants issued in connection with such amendment
and recorded the amount as a loss on debt extinguishment of $504 on the consolidated statement of operations as of May 15, 2015.
The Company evaluated the warrants and determined that the warrants could be classified as a component of stockholders’
deficit and as such, recorded the warrants within the common stock warrants line-item on the consolidated balance sheet as of
May 15, 2015.
On
May 15, 2015, the Company amended the GPB-1 warrants and GPB-2 warrants to reduce the exercise price from $5.00 per share to $3.75
per share of the Company’s common stock and to increase the term from 180 days to four years from the original issuance
date of the warrants. Prior to such amendment, the Company utilized a Black-Scholes pricing model, which approximates a binomial
lattice valuation methodology, to revalue the warrants to the then-current fair value and recorded a gain on debt extinguishment
of $546 within the consolidated statement of operations on May 15, 2015. In connection with such amendment, the Company revalued
the two existing warrants to reflect the new $3.75 exercise price and recorded a related loss on debt extinguishment of $771 on
the consolidated statement of operations on May 15, 2015.
On
September 14, 2015, the Company and GPB Life Science Holdings LLC agreed to revise Amendment No. 2 to the bridge financing agreement,
which was originally entered into by the Company on August 12, 2015, as described in Note 11 Term Loans, to amend and restate
the prior notes and the new note to reduce the conversion price of the prior note and the new note from $3.75 per share of the
Company’s common stock to $2.00 per share, amend and restate the GPB-1 warrants, GPB-2 warrants, and GPB-3 warrants to reduce
the exercise price of the warrants from $3.75 per warrant share to $2.00 per warrant share, increase the number of amortization
payment dates and decrease the amortization payment, and to permit the Company to make amortization payments in shares converted
from any of the prior notes or the new note. The conversion price for the conversion shares used to make an amortization payment
shall be the lesser of $2.00 per share of the Company’s common stock or 75% of the average volume weighted average price
for the five consecutive trading days ending on, and including, the trading day immediately preceding the date of the amortization
payment. As part of Amendment No. 2, the GPB-4 warrants were cancelled.
In
connection with such amendment, the Company revalued the GPB-1 warrants, GPB-2 warrants and GPB-3 warrants using a binomial lattice
model and determined the fair value to be $616. The Company recorded a related gain on modification of warrants of $660 on the
consolidated statement of operations on September 14, 2015.
On
December 29, 2015, the Company entered into a conversion agreement with GPB Life Science Holdings, LLC pursuant to which, among
other things, the Company agreed to reduce the exercise price of the GPB-1 warrants, GPB-2 warrants and GPB-3 warrants from $2.00
per share to $1.75 per share (refer to the
Bridge Financing - GPB Life Science Holdings, LLC
section of Note 11, Term Loans
for additional information). Prior to the conversion agreement, the Company utilized a binomial lattice valuation methodology
to revalue the warrants to the then-current fair value and recorded a loss on debt extinguishment of $358 within the consolidated
statement of operations on December 29, 2015.
On
December 29, 2015, the Company entered into an agreement with the JGB (Cayman) Waltham Ltd. whereby the Company issued to JGB
(Cayman) Waltham Ltd. a senior secured convertible debenture (as noted in Note 11 Term Loans) and, among other things, a portion
of the JGB (Cayman) Waltham Ltd. proceeds were used to repay the GPB Life Science Holdings, LLC bridge notes. On this date, the
Company evaluated the payoff of the GPB Life Science Holdings, LLC bridge notes and determined that the repayment of the bridge
notes qualified for debt extinguishment accounting under ASC-470-50,
Debt – Modifications and Extinguishments
(“ASC-470-50”).
In accordance with ASC-470-50, the Company evaluated the GPB-1 warrants, GPB-2 warrants and GPB-3 warrants and revalued the warrants
at the $1.75 conversion price and determined that the fair value of the warrants was $258, which is included in common stock warrants
within the stockholders’ deficit section on the consolidated balance sheet.
Bridge
Financing Amendment No. 2 Feature
On
September 14, 2015, as noted in Note 11, Term Loans, the Company evaluated Amendment No. 2 to the bridge financing agreement and
determined that the embedded maturity date feature met the classification of an embedded derivative instrument. The Company used
a Monte Carlo simulation on the date of issuance to record the fair value of the maturity date feature and ascribed a value of
$75, which was recorded as a debt discount and related derivative liability on the consolidated balance sheet.
On
December 29, 2015, the Company entered into an agreement with the JGB (Cayman) Waltham Ltd. whereby the Company issued to JGB
(Cayman) Waltham Ltd. a senior secured convertible debenture (as noted in Note 11 Term Loans) and, among other things, a portion
of the JGB (Cayman) Waltham Ltd. proceeds were used to repay the GPB Life Science Holdings, LLC bridge notes. On this date, the
Company evaluated the payoff of the GPB Life Science Holdings, LLC bridge notes and determined that the repayment of the bridge
notes qualified for debt extinguishment accounting under ASC-470-50,
Debt – Modifications and Extinguishments
(“ASC-470-50”).
In accordance with ASC-470-50, the Company evaluated the maturity date feature prior to the payoff transaction and determined
that the feature had a fair value of $31, which the Company recorded the change in fair value of $44 as a gain on change in fair
value of derivative instruments on the consolidated statement of operations. In conjunction with the payoff, the Company re-evaluated
the maturity date feature and determined that the derivative was extinguished along with the related bridge financing debt. As
such, the Company recorded a gain of $31 within loss on extinguishment of debt on the consolidated statement of operations as
of December 31, 2015.
Smithline
Senior Convertible Note Embedded Features
On
August 6, 2015, the Company issued to Smithline a senior convertible note in the principal amount of $526, with interest accruing
at the rate of 12% per annum, which matures on January 11, 2017. The Company evaluated the senior convertible note’s settlement
provisions and determined that the voluntary conversion feature and fundamental transaction clauses met the criteria to be classified
as embedded derivatives as set forth in ASC 815,
Derivatives and Hedging
and ASC 480,
Distinguishing Liabilities from
Equity
. On August 6, 2015, the Company used a Monte Carlo simulation to value the settlement features and ascribed a value
of $131 related to the voluntary conversion feature and fundamental transaction clauses and recorded these items on the consolidated
balance sheets as a debt discount and related derivative liability. The debt discounts are being amortized over the life of the
loan.
On
July 20, 2016 and September 1, 2016, principal of $55 and $97, respectively, was added to the Smithline senior convertible note.
Refer to Note 11, Term Loans, for additional detail.
On
December 31, 2016 and 2015, the Company used a Monte Carlo simulation to value the settlement features of the senior convertible
notes and determined the fair value to be $0 and $85, respectively. The Company recorded the change in the fair value of the derivative
liability for the years ended December 31, 2016 and 2015 as a gain in the consolidated statements of operations of $85 and $46,
respectively.
The
Smithline senior convertible note matured on January 11, 2017 and is now due on demand.
The
fair value of the Richard Smithline derivative at the measurement date was calculated using the Monte Carlo simulation with the
following factors, assumptions and methodologies:
|
|
December 31, 2015
|
|
|
|
|
|
Principal amount
|
|
$
|
526
|
|
|
|
|
|
|
Conversion price per share
|
|
$
|
1.25
|
|
Conversion trigger price per share
|
|
|
None
|
|
Risk free rate
|
|
|
0.69
|
%
|
Life of conversion feature (in years)
|
|
|
1.10
|
|
Volatility
|
|
|
105
|
%
|
JGB
(Cayman) Waltham Ltd. Senior Secured Convertible Debenture Features
On
December 29, 2015, the Company entered into a securities purchase agreement with JGB Waltham whereby the Company issued to JGB
Waltham, for gross proceeds of $7,500, a 10% original issue discount senior secured convertible debenture in the aggregate principal
amount of $7,500. The Company evaluated the senior convertible note’s settlement provisions and determined that the voluntary
conversion feature and fundamental transaction clauses met the criteria to be classified as embedded derivatives as set forth
in ASC 815,
Derivatives and Hedging
and ASC 480,
Distinguishing Liabilities from Equity
. On December 29, 2015, the
Company used a Monte Carlo simulation to value the settlement features and ascribed a value of $1,479 related to the voluntary
conversion feature and fundamental transaction clauses and recorded these items on the consolidated balance sheets as a debt discount
and related derivative liability. The debt discounts are being amortized over the life of the loan.
On
May 17, 2016, the Company entered into the Debenture Forbearance Agreement with JGB Waltham pursuant to which JGB Waltham agreed
to forbear action with respect to certain existing defaults in accordance with the terms of the Debenture Forbearance Agreement
(Refer to Note 11, Term Loans, for further details). The Company evaluated the Debenture Forbearance Agreement and accounted for
the transaction as a debt extinguishment in accordance with ASC Topic 470-50. In accordance with ASC Topic 470-50, the Company
used a Monte Carlo simulation to revalue the settlement features associated with the Debenture Forbearance Agreement. The Company
recorded the change in the settlement features as a loss to change in fair value of derivative instruments of $1,154 to its consolidated
statement of operations on May 17, 2016.
On
May 23, 2016, the Company entered into the Amended Agreement with JGB Concord, JGB Waltham, White Oak Global Advisors, LLC, VaultLogix,
and the Guarantors. The Company accounted for this Amended Agreement in accordance with ASC Topic 470-50. In accordance with ASC
Topic 470-50, the Company accounted for the Amended Agreement as a debt modification and utilized a Monte Carlo simulation to
determine the fair value of the settlement features. The Company recorded a loss on the fair value of the settlement features
to change in fair value of derivative instruments of $41 on the consolidated statement of operations as of May 23, 2016.
On
June 23, 2016, the Company entered into an amended agreement with JGB Concord and JGB Waltham (refer to Note 7, Term Loans, for
further detail). The Company accounted for the amended agreement as a debt extinguishment in accordance with ASC Topic 470-50.
In accordance with ASC Topic 470-50, the Company used a Monte Carlo simulation to revalue the settlement features associated with
the Amended Agreement. The Company recorded the change in the settlement features as a loss to change in fair value of derivative
instruments of $486 to its consolidated statement of operations on June 23, 2016.
On
September 1, 2016, the Company entered into an amended agreement with JGB Concord and JGB Waltham (refer to Note 11, Term Loans,
for further detail). The Company accounted for the amended agreement in regards to the December Debenture as a debt modification
in accordance with ASC Topic 470-50. In accordance with ASC Topic 470-50, the Company used a Monte Carlo simulation to revalue
the settlement features associated with the Amended Agreement. The Company recorded the change in the settlement features as a
gain to change in fair value of derivative instruments of $1,552 to its consolidated statement of operations on September 1, 2016.
On
December 31, 2016 and 2015, the Company used a Monte Carlo simulation to value the settlement features of the senior convertible
notes issued to JGB Waltham and determined the fair value to be $533 and $3,150, respectively. The Company recorded the change
in the fair value of the derivative liability for the years ended December 31, 2016 and 2015 as a gain of $3,173 and $69, respectively,
which includes all extinguishment and conversion accounting for the periods in accordance with ASC Topic 470-50. These changes
were recorded in the consolidated statements of operations.
The
fair value of the JGB Waltham derivative at the measurement date was calculated using the Monte Carlo simulation with the following
factors, assumptions and methodologies:
|
|
December 31, 2016
|
|
|
December 31, 2015
|
|
Principal amount
|
|
$
|
5,034
|
|
|
$
|
7,500
|
|
|
|
|
|
|
|
|
|
|
Conversion price per share
|
|
$
|
0.20
|
|
|
$
|
1.33
|
|
Conversion trigger price per share
|
|
$
|
2.00
|
|
|
$
|
4.00
|
|
Risk free rate
|
|
|
1.31
|
%
|
|
|
0.86
|
%
|
Life of conversion feature (in years)
|
|
|
2.41
|
|
|
|
1.50
|
|
Volatility
|
|
|
100
|
%
|
|
|
105
|
%
|
JGB
(Cayman) Waltham Ltd. 2.7 Note Convertible Debenture Features
On
September 1, 2016, the Company entered into an amended agreement with JGB Concord and JGB Waltham (refer to Note 11, Term Loans,
for further detail). The Company accounted for the amended agreement in regards to the 2.7 Note as a debt extinguishment in accordance
with ASC Topic 470-50. In accordance with ASC Topic 470-50, the Company used a Monte Carlo simulation to revalue the settlement
features associated with the Amended Agreement and determined that the fair value of the features was $1,200 as of September 1,
2016 and recorded these items on the consolidated balance sheets as a derivative liability. The debt discounts are being amortized
over the life of the loan.
On
December 31, 2016, the Company used a Monte Carlo simulation to value the settlement feature of the 2.7 Note and determined the
fair value to be $119 and recorded a gain on fair value of derivative instruments of $1,081 for the year ended December 31, 2016
on the consolidated statement of operations.
The
fair value of the JGB Waltham derivative at the measurement date was calculated using the Monte Carlo simulation with the following
factors, assumptions and methodologies:
|
|
December 31, 2016
|
|
Principal amount
|
|
$
|
593
|
|
|
|
|
|
|
Conversion price per share
|
|
$
|
0.20
|
|
Conversion trigger price per share
|
|
$
|
2.00
|
|
Risk free rate
|
|
|
0.62
|
%
|
Life of conversion feature (in years)
|
|
|
0.58
|
|
Volatility
|
|
|
130
|
%
|
JGB
(Cayman) Concord Ltd. Senior Secured Convertible Note
On
February 17, 2016, the Company entered into a securities exchange agreement by and among the Company, VaultLogix, and JGB Concord,
whereby the Company exchanged the White Oak Global Advisors, LLC promissory note and subsequently assigned to the lender party
a new 8.25% senior secured convertible note dated February 18, 2016 in the aggregate principal amount of $11,601 (refer to Note
11, Term Loans, for further details).
The
Company evaluated the senior secured convertible note’s settlement provisions and determined that the conversion feature
and fundamental transaction clauses met the criteria to be classified as embedded derivatives as set forth in ASC 815,
Derivatives
and Hedging
and ASC 480,
Distinguishing Liabilities from Equity
. On February 18, 2016, the Company used a
Monte Carlo simulation to value the settlement features and ascribed a value of $1,350 related to the conversion feature and fundamental
transaction clauses and recorded these items on the consolidated balance sheets as a derivative liability. The debt discounts
are being amortized over the life of the loan.
On
May 17, 2016, the Company entered into the Note Forbearance Agreement with JGB Concord pursuant to which JGB Concord agreed to
forbear action with respect to certain existing defaults in accordance with the terms of the Note Forbearance Agreement (Refer
to Note 11, Term Loans, for further details). The Company evaluated the Note Forbearance Agreement and accounted for the transaction
as a debt extinguishment in accordance with ASC Topic 470-50. In accordance with ASC Topic 470-50, the Company used a Monte Carlo
simulation to revalue the settlement features associated with the Note Forbearance Agreement. The Company recorded the change
in the settlement features as a loss to change in fair value of derivative instruments of $2,196 to its consolidated statement
of operations on May 17, 2016.
On
May 23, 2016, the Company entered into the Amended Agreement with JGB Concord, JGB Waltham, White Oak Global Advisors, LLC, VaultLogix,
and the Guarantors. The Company accounted for this Amended Agreement in accordance with ASC Topic 470-50. In accordance with ASC
Topic 470-50, the Company accounted for the Amended Agreement as a debt modification and utilized a Monte Carlo simulation to
determine the fair value of the settlement features. The Company recorded a loss on the fair value of the settlement features
to change in fair value of derivative instruments of $79 on the consolidated statement of operations as of May 23, 2016.
On
June 23, 2016, the Company entered into an amended agreement with JGB Concord and JGB Waltham (refer to Note 11, Term Loans, for
further detail). The Company accounted for the amended agreement as a debt extinguishment in accordance with ASC Topic 470-50.
In accordance with ASC Topic 470-50, the Company used a Monte Carlo simulation to revalue the settlement features associated with
the Amended Agreement to determine the fair value. The Company recorded the change in the settlement features as a loss to change
in fair value of derivative instruments of $924 to its consolidated statement of operations on June 23, 2016.
As
part of the June 23, 2016 amended agreement with JGB Concord, the Company issued 900,000 shares of the Company’s common
stock on June 23, 2016 to JGB Concord (Refer to Note 16, Stockholders’ Deficit, for further detail), which includes a make-whole
provision whereby the Company will pay JGB Concord in cash the difference between $0.94 per share of the Company’s common
stock and the average volume weighted average price per share of the Company’s common stock sixty days after shares of the
Company’s common stock are freely tradable. The Company accounted for the make-whole provision within the June 23, 2016
amendment agreement as a derivative liability and utilized a binomial lattice model to ascribe a value of $280, which was recorded
as a derivative liability on the Company’s consolidated balance sheet and as a loss on extinguishment of debt on the Company’s
consolidated statement of operations on June 23, 2016.
On
September 1, 2016, the Company entered into an amended agreement with JGB Concord and JGB Waltham (refer to Note 11, Term Loans,
for further detail). The Company accounted for the amended agreement as a debt extinguishment in accordance with ASC Topic 470-50.
In accordance with ASC Topic 470-50, the Company used a Monte Carlo simulation to revalue the settlement features associated with
the Amended Agreement. The Company recorded the change in the settlement features as a gain to change in fair value of derivative
instruments of $1,308 to its consolidated statement of operations on September 1, 2016.
On
December 31, 2016, the Company used a Monte Carlo simulation to value the settlement features of the senior secured convertible
notes and determined the fair value to be $397 and recorded the change in fair value of derivative instruments for the year ended
December 31, 2016 as a gain of $397, which includes all extinguishment and conversion accounting for the periods in accordance
with ASC Topic 470-50. These changes were recorded in the consolidated statement of operations.
The
fair value of the JGB Concord derivative at the measurement date was calculated using the Monte Carlo simulation with the following
factors, assumptions and methodologies:
|
|
December 31, 2016
|
|
Principal amount
|
|
$
|
3,749
|
|
|
|
|
|
|
Conversion price per share
|
|
$
|
0.20
|
|
Conversion trigger price per share
|
|
$
|
2.00
|
|
Risk free rate
|
|
|
1.31
|
%
|
Life of conversion feature (in years)
|
|
|
2.41
|
|
Volatility
|
|
|
100
|
%
|
On
December 31, 2016, the Company used a binomial lattice model to value the make-whole provision and determined the fair value to
be $819. The Company recorded a loss on fair value of derivative instruments of $539 for the year ended December 31, 2016 on the
consolidated statement of operations.
The
fair value of the JGB Concord make-whole provision at the measurement date was calculated using a binomial lattice model with
the following factors, assumptions and methodologies:
|
|
December 31, 2016
|
|
Fair value of Company's common stock
|
|
$
|
0.03
|
|
Volatility
|
|
|
120
|
%
|
Exercise price
|
|
|
0.94
|
|
Estimated life
|
|
|
0.15
|
|
Risk free interest rate (based on 1-year treasury rate)
|
|
|
0.48
|
%
|
Net
Settlement of Accounts Payable
On
March 25, 2015, the Company issued 300,000 shares of common stock and a warrant to purchase 80,000 shares of common stock to a
third-party vendor to settle various accounts payable. The shares of common stock were issued with a six-month restrictive legend
and as such, the fair value of the accounts payable to be paid with the common stock had not been determined. The Company recorded
the common stock at a fair value of $648 and the warrant with a fair value of $106, which reduced the accounts payable to the
third party in the amount of $1,475. The Company recorded a derivative liability of $721 at the time the shares were issued. The
Company used a Black-Scholes pricing model to determine the fair value of the warrant on the date it was issued.
On
April 1, 2015, the Company cancelled the warrants to purchase 80,000 shares of common stock issued to the third party and the
third party returned the 300,000 shares of common stock previously issued on March 25, 2015 to treasury stock. The Company then
issued a new one-year warrant for 425,000 shares of common stock with an exercise price of $0.55 per share. The Company recorded
the warrant with a fair value of $674, which reduced the accounts payable to the third party in the amount of $1,417. The Company
recorded a derivative liability of $743 at the time the warrants were issued. The derivative liability relates to the difference
between the accounts payable due to the third party and the fair value of the warrants on April 1, 2015. The Company used a Black-Scholes
pricing model, which is not materially different from a binomial lattice valuation methodology, to determine the fair value of
the warrant on the date it was issued.
Beginning
on October 9, 2015 and continuing through November 12, 2015, the third-party began exercising the warrants to purchase shares
of the Company’s common stock. During this time, the third-party exercised all of the 425,000 warrants issued on April 1,
2015 to purchase 287,001 shares of the Company’s common stock. The third-party applied the proceeds from the warrant exercise
to reduce outstanding accounts payable of $452. The Company recorded a reduction in accounts payable of $452, a reduction in the
derivative balance of $743, and recorded a loss on fair value of derivative of $30. As of November 12, 2015, there were no remaining
warrants issued for settlement of accounts payable or any related derivative liabilities.
On
September 8, 2016, the Company issued a warrant to purchase up to a total of 2,500,000 shares of common stock at any time on or
prior to April 1, 2017. The exercise price of the warrant is $0.001. The warrant was issued in consideration for the outstanding
accounts payable to the holder of the warrant. Based on the agreement, the proceeds from the eventual sale of the common stock
based on the exercise of all or a portion of the warrant will be applied towards unpaid invoices for services previously rendered
to the Company. The Company determined that the fair value of the warrants was $460, which is included in common stock warrants
within the stockholders’ deficit section on the consolidated balance sheet as of December 31, 2016.
During
the three months ended December 31, 2016, the warrant value became less than the accounts payable owed. As a result, a derivative
had to be recorded on the consolidated balance sheet as of December 31, 2016 in accordance with ASC 480. On December 31, 2016,
the Company used a binomial lattice model to value the warrant derivative and determined the fair value to be $152. The Company
recorded a loss on fair value of derivative instruments of $152 for the year ended December 31, 2016 on the consolidated statement
of operations.
The
fair value of the warrant derivative as of December 31, 2016 was calculated using a binomial lattice pricing model with the following
factors, assumptions and methodologies:
|
|
December 31, 2016
|
|
Fair value of Company's common stock
|
|
$
|
0.03
|
|
Volatility
|
|
|
120
|
%
|
Exercise price
|
|
|
0.001
|
|
Estimated life
|
|
|
0.25
|
|
Risk free interest rate (based on 1-year treasury rate)
|
|
|
0.57
|
%
|
The
Company’s pre-tax loss for the years ended December 31, 2016 and 2015 consisted of the following:
|
|
Years Ended December 31,
|
|
|
|
2016
|
|
|
2015
|
|
Domestic
|
|
$
|
(26,815
|
)
|
|
$
|
(51,793
|
)
|
Foreign
|
|
|
85
|
|
|
|
(87
|
)
|
Pre-tax Loss
|
|
$
|
(26,730
|
)
|
|
$
|
(51,880
|
)
|
The
provision for (benefit from) income taxes for the years ended December 31, 2016 and 2015 was as follows:
|
|
Years Ended December 31,
|
|
|
|
2016
|
|
|
2015
|
|
Federal
|
|
$
|
-
|
|
|
$
|
-
|
|
State
|
|
|
81
|
|
|
|
99
|
|
Foreign
|
|
|
13
|
|
|
|
103
|
|
Total current
|
|
$
|
94
|
|
|
$
|
202
|
|
|
|
|
|
|
|
|
|
|
Deferred:
|
|
|
|
|
|
|
|
|
Federal
|
|
$
|
100
|
|
|
$
|
(1,348
|
)
|
State
|
|
|
13
|
|
|
|
(199
|
)
|
Total deferred
|
|
|
113
|
|
|
|
(1,547
|
)
|
Total provision for (benefit from) income taxes
|
|
$
|
207
|
|
|
$
|
(1,345
|
)
|
The
Company’s income taxes were calculated on the basis of $55 of foreign net income.
The
Company’s effective tax rate for the years ended December 31, 2016 and 2015 differed from the U.S. federal statutory rate
as follows:
|
|
Years Ended December 31,
|
|
|
|
2016
|
|
|
2015
|
|
|
|
%
|
|
|
%
|
|
Federal tax benefit at statutory rate
|
|
|
(34.0
|
)
|
|
|
(34.0
|
)
|
Permanent differences
|
|
|
120.4
|
|
|
|
11.9
|
|
State tax benefit, net of Federal benefits
|
|
|
(4.4
|
)
|
|
|
(2.0
|
)
|
Other
|
|
|
2.2
|
|
|
|
1.1
|
|
Effect of foreign income taxed in rates other than the U.S. Federal statutory rate
|
|
|
0.1
|
|
|
|
0.2
|
|
Net change in valuation allowance
|
|
|
(83.4
|
)
|
|
|
20.5
|
|
Foreign tax credits
|
|
|
(0.1
|
)
|
|
|
(0.2
|
)
|
Benefit
|
|
|
0.8
|
|
|
|
(2.5
|
)
|
The
Company has not provided for United States federal income and foreign withholding taxes on any undistributed earnings from non-United
States operations because such earnings are intended to be reinvested indefinitely outside of the United States. If these earnings
were distributed, foreign tax credits may become available under current law to reduce or eliminate the resulting United States
income tax liability. As of December 31, 2016, there was $919 in cumulative foreign earnings upon which United States income taxes
had not been provided.
The
tax effects of temporary differences and carryforwards that gave rise to significant portions of the deferred tax assets and liabilities
were as follows:
|
|
Years Ended December 31,
|
|
|
|
2016
|
|
|
2015
|
|
Net operating loss carry forwards
|
|
$
|
6,582
|
|
|
$
|
24,847
|
|
Depreciation
|
|
|
151
|
|
|
|
120
|
|
Accruals and reserves
|
|
|
721
|
|
|
|
573
|
|
Capital loss carry forwards
|
|
|
74
|
|
|
|
-
|
|
Credits
|
|
|
3
|
|
|
|
690
|
|
Stock-based compensation
|
|
|
3,297
|
|
|
|
1,935
|
|
Total assets
|
|
|
10,828
|
|
|
|
28,165
|
|
|
|
|
|
|
|
|
|
|
Convertible debt
|
|
|
(1,264
|
)
|
|
|
-
|
|
Intangible assets
|
|
|
(2,116
|
)
|
|
|
(3,443
|
)
|
Total liabilities
|
|
|
(3,380
|
)
|
|
|
(3,443
|
)
|
Less: Valuation allowance
|
|
|
(8,450
|
)
|
|
|
(25,631
|
)
|
|
|
|
|
|
|
|
|
|
Net deferred tax liabilities
|
|
$
|
(1,002
|
)
|
|
$
|
(909
|
)
|
As of December
31, 2016 and 2015, the Company had federal net operating loss carryforwards (“NOL’s”) of approximately $11,428
and $65,246, respectively, and state NOL’s of approximately $35,534 and $60,910, respectively, that will be available to
reduce future taxable income, if any. These NOL’s begin to expire in 2025. In addition, as of December 31, 2016 and 2015,
the Company had federal tax credit carryforwards of $3 and $690, respectively, available to reduce future taxes. These credits
begin to expire in 2022. As of December 31, 2016, the Company also had a foreign net operating loss carryforward of $397, which
will expire in 2025.
Sections
382 and 383 of the Internal Revenue Code of 1986, as amended, provide for annual limitations on the utilization of net operating
loss, capital loss and credit carryforwards if the Company were to undergo an ownership change, as defined in Section 382 of the
Code. In general, an ownership change occurs whenever the percentage of the shares of a corporation owned, directly or indirectly,
by 5-percent shareholders, as defined in Section 382 of the Code, increases by more than 50 percentage points over the lowest
percentage of the shares of such corporation owned, directly or indirectly, by such 5-percent shareholders at any time over the
preceding three years. In the event such ownership change occurs, the annual limitation may result in the expiration of net operating
losses capital losses and credits prior to full utilization.
Following its Initial
Public Offering (IPO), the Company conducted an analysis of whether an ownership change had occurred. The Company takes these
limitations into account in determining its available NOL’s.
The
Company has not completed a study to assess whether another ownership change has occurred or whether there have been multiple
ownership changes since the Company’s IPO. However, in 2016, as a result of the issuance of common shares upon debt conversions,
the Company believes an ownership change under Sec. 382 may have occurred. As a result of this ownership change certain of the
Company’s net operating loss, capital loss and credit carryforwards will expire prior to full utilization. The Company has
reduced its carryforwards by those amounts in the disclosures herein.
The
Company performs an analysis each year to determine whether the expected future income will more likely than not be sufficient
to realize the deferred tax assets. The Company's recent operating results and projections of future income weighed heavily in
the Company's overall assessment. Prior to 2012, there were no provisions (or benefits) for income taxes because the Company had
sustained cumulative losses since the commencement of operations.
The
Company’s continuing practice is to recognize interest and/or penalties related to income tax matters as a component of
income tax expense. As of December 31, 2016 and 2015, there was no accrued interest and penalties related to uncertain tax positions.
The
Company is subject to U.S. federal income taxes and to income taxes in various states in the United States. Tax regulations within
each jurisdiction are subject to the interpretation of the related tax laws and regulations and require significant judgment to
apply. Due to the Company's net operating loss carryforwards all years remain open to examination by the major domestic taxing
jurisdictions to which the Company is subject. In addition, all of the net operating loss and credit carryforwards that may be
used in future years are still subject to adjustment. The Internal Revenue Service (IRS) has completed its examination of the
Company’s 2013 Corporation Income tax Return. The Company has agreed to certain adjustments proposed by the IRS and is appealing
others. Separately, the IRS has questioned the Company’s classification of certain individuals as independent contractors
rather than employees. The Company estimates its potential liability to be $125 but the liability, if any, upon final disposition
of these matters is uncertain.
During
the first quarter of 2015, in conjunction with the accounting associated with the acquisition of IPC, as described in Note 5,
Acquisitions and Disposals of Subsidiaries, the Company recorded a net deferred tax liability related to the book and tax basis
difference of the intangibles acquired. The net deferred tax liability served as reversible temporary difference that will give
rise to future taxable income and, accordingly, would serve as a source of income that permits the recognition of certain existing
deferred tax assets of the Company. During the first quarter of 2015, management determined that it is more likely than not that
a portion of its valuation allowance was no longer required due to the deferred tax liabilities recorded resulting from these
acquisitions. As a result of the release of the valuation allowance, the Company recorded a tax benefit of $1,560 in the consolidated
statement of operations for the year ended December 31, 2015 offset by certain current taxes and deferred taxes of $215, resulting
in a net tax benefit of $1,345.
14.
|
CONCENTRATIONS
OF CREDIT RISK
|
Financial
instruments that potentially subject the Company to concentration of credit risk consist of cash in financial institutions. The
Company maintains deposits in federally-insured financial institutions. Cash held with financial institutions may exceed the amount
of insurance provided on such deposits; however, management believes the Company is not exposed to significant credit risk due
to the financial position of the financial institutions in which those deposits are held.
The
Company grants credit under normal payment terms, generally without collateral, to its customers. These customers primarily consist
of telephone companies, cable television multiple system operators and electric and gas utilities. With respect to a portion of
the services provided to these customers, the Company has certain statutory lien rights that may in certain circumstances enhance
the Company’s collection efforts. Adverse changes in overall business and economic factors may impact the Company’s
customers and increase credit risks. These risks may be heightened as a result of the current economic developments and market
volatility. In the past, some of the Company’s customers have experienced significant financial difficulties and likewise,
some may experience financial difficulties in the future. These difficulties expose the Company to increased risks related to
the collectability of amounts due for services performed. The Company believes that none of its significant customers were experiencing
financial difficulties that would impact the collectability of the Company’s trade accounts receivable as of December 31,
2016 and 2015.
The
Company did not have a customer accounting for 10% or greater of consolidated revenues for the year ended December 31, 2016. As
of, and for the year ended, December 31, 2015, concentrations of significant customers within the professional services segment
were as follows:
2015
|
|
Accounts Receivable
|
|
|
Revenues
|
|
Ericsson, Inc.
|
|
|
9
|
%
|
|
|
14
|
%
|
Geographic
Concentration Risk
Substantially
all of the Company’s customers are located within the United States and Puerto Rico.
15.
|
COMMITMENTS
AND CONTINGENCIES
|
The Company leases certain
of its properties under leases that expire on various dates through 2020. Some of these agreements include escalation clauses
and provide for renewal options ranging from one to five years.
Rent
expense incurred under the Company’s operating leases amounted to $965 and $997 during the years ended December 31, 2016
and 2015, respectively.
The future minimum obligation
during each year through 2020 under the leases with non-cancelable terms in excess of one year is as follows:
Years
Ending December 31,
|
|
Future
Minimum
Lease
Payments
|
|
|
|
|
|
2017
|
|
$
|
233
|
|
2018
|
|
|
177
|
|
2019
|
|
|
134
|
|
2020
|
|
|
57
|
|
Total
|
|
$
|
601
|
|
16.
|
STOCKHOLDERS’
DEFICIT
|
Common
Stock:
Public
Offering
On
November 5, 2013, the Company completed an offering of its common stock in which the Company sold 1,250,000 shares of common stock
at a price of $4.00 per share. In connection with the offering, 625,000 warrants to purchase 625,000 shares of common stock were
also sold at $0.01 per warrant. The net proceeds to the Company from the offering after underwriting discounts and expenses was
$4,550. Of the 625,000 warrants sold, 111,095 were exercised as of December 31, 2016.
Basis
for determining fair value of shares issued
The
Company determines the value at which to record common stock issued in connection with acquisitions, debt conversions and settlements,
loan modifications and employee and non-employee compensation arrangements, using the market price of the common stock on the
date of issuance.
Issuance
of shares of common stock to non-employees for services
During
January, February and March 2015, the Company issued an aggregate of 147,586 shares of its common stock to non-employees for services
rendered. The shares were valued between $2.16 and $2.87 per share and were immediately vested. The Company recorded $374 to salaries
and wages expense.
During
April 2015, the Company issued an aggregate of 30,000 shares of common stock to non-employees for services rendered. These shares
were valued at $1.98 per share and were immediately vested. The Company recorded $59 to salaries and wages expense.
During
February 2016, the Company issued 180,852 shares of its common stock to consultants in exchange for consulting services relating
to corporate matters. The shares were valued at fair value at $0.52 per share and were immediately vested. The Company recorded
$9 to salaries and wages expense as $85 was accrued as of December 31, 2015.
During
March 2016, the Company issued 90,909 shares of its common stock to consultants in exchange for consulting services relating to
corporate matters. The shares were valued at fair value at $0.68 per share and were immediately vested. The Company recorded $62
to salaries and wages expense.
During
July 2016, the Company issued 282,142 shares of common stock to consultants in exchange for consulting services relating to corporate
matters. Of the shares issued, 57,142 were immediately vested and valued at fair value of $0.58. The Company recorded $33 to salaries
and wages expense. The remaining 225,000 shares vest on varying schedules through December 31, 2017.
Issuance
of shares of common stock pursuant to conversion of related-party debt
During
May 2015, the Company issued 243,443 shares of its common stock to related parties pursuant to the conversion of $540 principal
amount of notes payable and related accrued interest. The shares were issued at $3.38 per share, for a total fair value of $823
and resulted in a loss of debt conversion of $283.
Issuance
of shares pursuant to convertible notes payable
During
April and May 2015, the Company issued 1,262,803 shares of its common stock to a third party pursuant to the conversion of $1,000
principal amount of notes payable and $68 of related accrued interest. The shares were issued between $1.66 and $3.53 per share,
for a total fair value of $2,289 that was recorded as a loss on exchange of shares.
On
May 14, 2015, the Company issued 348,164 shares of its common stock to a third party pursuant to the conversion of $1,000 principal
amount of notes payable and $68 of related accrued interest and accelerated the remaining deferred loan costs associated with
the principal converted. The shares were issued at $3.74 per share, for a total fair value of $1,302 and resulted in a loss of
debt conversion of $264. Prepaid loan costs of $30 were accelerated and recorded as a loss on conversion of debt as of June 30,
2015.
Issuance
of shares of common stock pursuant to conversion of the 12% Convertible Debentures
During
April, May and June 2015, the Company issued 621,831 shares of its common stock to third parties for the amortization of the Convertible
Debentures. The shares were issued between $1.85 and $4.15 per share, for a total fair value of $527 that was recorded as a loss
on debt conversion.
During
May 2015, the Company issued 16,801 shares of its common stock to third parties for the amortization of the Convertible Debentures.
The shares were issued between $3.74 and $4.15 per share, for a total fair value of $67 and resulted in a loss of debt conversion
of $25.
Issuance
of shares of common stock pursuant to conversion of the bridge financing agreement
During
October 2015, GPB Life Science Holdings, LLC converted $200 of outstanding principal at a conversion price of $1.29 per share
of common stock into 154,715 shares of common stock.
During
November 2015, GPB Life Science Holdings, LLC converted $500 of outstanding principal at conversion prices between $1.60 and $1.42
per share of common stock into 412,222 shares of the Company’s common stock.
Issuance
of shares of common stock pursuant to conversion of Mark Munro 1996 Charitable Remainder UniTrust
During
February 2015, the Company issued 42,553 shares of its common stock to the Mark Munro 1996 Charitable Remainder UniTrust pursuant
to the conversion of $100 principal amount of notes payable. The shares were issued at $2.76 per share, for a total fair value
of $117 and resulted in a loss of debt conversion of $17.
During
June 2015, the Company issued 8,306 shares of its common stock to the Mark Munro 1996 Charitable Remainder UniTrust pursuant to
the conversion of $25 principal amount of notes payable and related accrued interest. The shares were issued at $2.55 per share,
for a total fair value of $21 and resulted in a gain on debt conversion of $4.
During
July 2015, the Company issued 219,820 shares of its common stock to the Mark Munro 1996 Charitable Remainder UniTrust pursuant
to the conversion of $450 principal amount of notes payable and related accrued interest. The shares were issued at $2.23 per
share, for a total fair value of $490 and resulted in a loss on debt conversion of $35.
Issuance
of shares of common stock upon settlement of the bridge financing agreement
On
December 29, 2015, the Company entered into a conversion agreement with GPB Life Science Holdings, LLC (refer to Note 11, Term
Loans, for additional detail) pursuant to which, among other things, GPB Life Science Holdings, LLC converted the remaining $1,500
principal balance into 1,918,649 shares of the Company’s common stock.
Issuance
of shares of common stock upon redemption of debt
During
November 2015, the holders of promissory notes converted $141 of outstanding principal at conversion prices between $1.37 and
$1.31 per share into 187,810 shares of the Company’s common stock.
During
December 2015, the holders of promissory notes converted $485 of outstanding principal at conversion prices between $1.37 and
$1.00 per share into 387,811 shares of the Company’s common stock.
Issuance
of shares for payment of related-party interest
During
January and March 2015, the Company issued an aggregate of 144,508 shares of common stock to eight related parties for payment
of accrued interest aggregating to $343. The shares were issued at $2.53 and $2.16 per share in January and March, respectively.
Issuance
of shares pursuant to acquisition of assets of SDN Essentials, LLC
In
January 2016, the Company issued 1,000,000 shares of common stock valued at $1.00 per share in connection with the acquisition
of assets of SDNE. In addition to the shares, the Company paid $50 in cash and an earn out provision of $515, subject to SDNE
meeting certain revenue targets.
During
July 2016, the Company issued a pool of 50,000 shares of the Company’s common stock, which was allocated among employees
of SDNE.
Issuance
of shares pursuant to private placement
During
August 2015, the Company completed two private placements of debt securities and issued to two lenders an aggregate of 25,000
shares of its common stock, at a price of $2.01 and $1.94 per share of common stock, for a fair value of $50. The shares of common
stock were recorded as a debt discount on the consolidated balance sheet as of December 31, 2015.
Issuance
of shares of common stock pursuant to extinguishment of debt
On
March 3, 2015, the Company issued an aggregate of 500,700 shares of its common stock to five related-party lenders pursuant to
the extinguishment of notes payable. The shares were issued with a fair value of $2.45 per share, for a total fair value of $1,227,
which was recorded as loss on extinguishment of debt on the consolidated statement of operations.
On
March 25, 2015, the Company issued 22,222 shares of its common stock to a related party lender pursuant to the restructuring of
notes payable. The shares were issued at a fair value of $2.16 per share, for a total fair value of $48, which was recorded as
a loss on extinguishment of debt on the consolidated statement of operations.
Issuance
of shares of common stock pursuant to modification of debt
On
March 3, 2015, the Company issued an aggregate of 298,390 shares of its common stock to five related-party lenders pursuant to
the restructuring of various notes payable. The shares were issued with a fair value of $2.45 per share, for a total fair value
of $731, which was recorded as a debt discount on the consolidated balance sheet as of December 31, 2015.
Issuance
of shares pursuant to incentives earned
During
March 2015, the Company issued an aggregate of 128,205 shares to employees in settlement of incentives earned. The shares were
issued at $2.16 per share.
Issuance
of shares upon restructuring of debt
During
January 2015, the Company issued 100,000 shares of common stock to a related party for the restructuring of notes payable. The
shares were issued at $2.92 per share and were valued at $292.
Issuance
of shares upon settlement of accounts payable
During
March 2015, the Company issued 300,000 shares of common stock to a third party for settlement of accounts payable. The shares
were issued at $2.16 per share and were valued at $648. On April 1, 2015, the 300,000 shares of common stock were cancelled and
returned to the Company in the form of treasury stock.
Issuance
of shares upon conversion of warrants
During
October 2015, the Company issued 192,096 shares of common stock to a third party upon the exercise of warrants at exercise prices
of between $1.81 and $1.54 per share for a total fair value of $324.
During
November 2015, the Company issued 94,905 shares of common stock to a third party upon the exercise of warrants at exercise prices
of between $1.63 and $1.42 per share for a total fair value of $144.
Issuance
of shares pursuant to the payment of contingent consideration
During January 2015, the
Company issued 79,853 shares of common stock to the former owner of Highwire for the payment of contingent consideration owed
per the purchase agreement. The shares were issued at $3.83 per share for a fair value of $306.
During
April 2015, the Company issued 252,525 shares of common stock to the former owners of AWS for the payment of contingent consideration
owed per the purchase agreement. The shares were issued at $1.98 per share for a fair value of $500.
During
June 2015, the Company issued 223,031 shares of common stock to the former owners of VaultLogix for the payment of contingent
consideration owed per the purchase agreement. The shares were issued at $2.92 per share for a fair value of $651.
Issuance
of shares pursuant to Dominion Capital LLC promissory notes
In
January 2016, the Company issued an aggregate of 466,669 shares of common stock to a third-party lender in satisfaction of notes
payable aggregating $583. The shares were issued at $1.25 per share, per the terms of the notes payable.
In
February 2016, the Company issued an aggregate of 649,098 shares of common stock to a third-party lender in satisfaction of notes
payable and accrued interest aggregating $590. The shares were issued at $1.25 per share, per the terms of the notes payable.
In
March 2016, the Company issued an aggregate of 402,520 shares of common stock to a third-party lender in satisfaction of notes
payable aggregating $289. The shares were issued at $1.25 per share, per the terms of the notes payable.
In
June 2016, the Company issued an aggregate of 284,406 shares of common stock to a third-party lender in satisfaction of notes
payable and accrued interest aggregating $156. The shares were issued at $0.55 per share, per the terms of the notes payable.
In
July 2016, the Company issued an aggregate of 588,611 shares of common stock to a third-party lender in satisfaction of notes
payable and accrued interest aggregating $283. The shares were issued at average fair value of $0.46 per share, per the terms
of the agreements.
In
August 2016, the Company issued an aggregate of 603,340 shares of common stock to a third-party lender in satisfaction of notes
payable and accrued interest aggregating $207. The shares were issued at average fair value of $0.35 per share, per the terms
of the agreements.
In
September 2016, the Company issued an aggregate of 2,064,448 shares of common stock to a third-party lender in satisfaction of
notes payable and accrued interest aggregating $287. The shares were issued at average fair value of $0.15 per share, per the
terms of the agreements.
In
October 2016, the Company issued an aggregate of 3,102,298 shares of common stock to a third-party lender in satisfaction of notes
payable and accrued interest aggregating $196. The shares were issued at average fair value of $0.06 per share, per the terms
of the agreements.
In
November 2016, the Company issued an aggregate of 6,667,765 shares of common stock to a third-party lender in satisfaction of
notes payable and accrued interest aggregating $224. The shares were issued at average fair value of $0.03 per share, per the
terms of the agreements.
In
December 2016, the Company issued an aggregate of 16,496,044 shares of common stock to a third-party lender in satisfaction of
notes payable and accrued interest aggregating $268. The shares were issued at average fair value of $0.02 per share, per the
terms of the agreements.
Issuance
of shares pursuant to Smithline Senior Convertible Note
In
February 2016, the Company issued an aggregate of 199,573 shares of common stock to a third-party lender in satisfaction of notes
payable and accrued interest aggregating $75. The shares were issued at $0.38 per share, per the terms of the note payable.
In
March 2016, the Company issued an aggregate of 105,835 shares of common stock to a third-party lender in satisfaction of notes
payable aggregating $49. The shares were issued at $0.46 per share, per the terms of the note payable.
In
April 2016, the Company issued an aggregate of 73,996 shares of common stock to a third-party lender in satisfaction of notes
payable and accrued interest aggregating $48. The shares were issued at $0.65 per share, per the terms of the note payable.
In
May 2016, the Company issued an aggregate of 88,532 shares of common stock to a third-party lender in satisfaction of notes payable
and accrued interest aggregating $48. The shares were issued at $0.54 per share, per the terms of the note payable.
In
June 2016, the Company issued an aggregate of 68,254 shares of common stock to a third-party lender in satisfaction of notes payable
and accrued interest aggregating $47. The shares were issued at $0.69 per share, per the terms of the note payable.
In
July 2016, the Company issued an aggregate of 98,386 shares of common stock to a third-party lender in satisfaction of notes payable
and accrued interest aggregating $47. The shares were issued at $0.48 per share, per the terms of the note payable.
In
August 2016, the Company issued an aggregate of 150,521 shares of common stock to a third-party lender in satisfaction of notes
payable and accrued interest aggregating $57. The shares were issued at $0.38 per share, per the terms of the note payable.
Issuance
of shares pursuant to Bridge Financing Provision
In
January 2016, the Company issued an aggregate of 500,000 shares of common stock to a third-party lender in satisfaction of notes
payable aggregating $320. The shares were valued at fair value at $0.64 per share.
Issuance
of shares pursuant to acquisition of assets of 8760 Enterprises, Inc.
In
September 2016, the Company issued 900,000 shares of common stock valued at $0.15 per share in connection with the acquisition
of assets of 8760 Enterprises. In addition to the shares, the Company issued a warrant to purchase 750,000 shares of common stock,
at an exercise price of $2.00 per share, with a term of four years. The Company determined that the fair value of the warrants
was $36, which is included in common stock warrants within the stockholders’ deficit section on the condensed consolidated
balance sheet as of September 30, 2016. In addition to the shares, the Company recorded contingent common stock of $16 along with
contingent consideration of $334, subject to 8760 Enterprises meeting certain targets.
Issuance
of shares to JGB Concord and JGB Waltham
In
June 2016, the Company issued 900,000 shares of common stock valued at $0.92 per share as a concession for restructuring certain
debt agreements. The Company recorded these shares as a loss on fair value of debt extinguishment of $828 on the consolidated
statement of operations for the year ended December 31, 2016.
In
September 2016, the Company issued an aggregate of 4,592,940 shares of common stock to JGB Concord and JGB Waltham in satisfaction
of notes payable and accrued interest aggregating $586. The shares were issued at average fair value of $0.13 per share, per the
terms of the agreements.
In
October 2016, the Company issued an aggregate of 3,605,440 shares of common stock to JGB Concord and JGB Waltham in satisfaction
of notes payable and accrued interest aggregating $226. The shares were issued at average fair value of $0.06 per share, per the
terms of the agreements.
In November 2016, the
Company issued an aggregate of 7,550,872 shares of common stock to JGB Concord and JGB Waltham in satisfaction of notes payable
and accrued interest aggregating $301. The shares were issued at average fair value of $0.04 per share, per the terms of the agreements.
In December 2016, the
Company issued an aggregate of 5,759,782 shares of common stock to JGB Concord and JGB Waltham in satisfaction of notes payable
and accrued interest aggregating $191. The shares were issued at average fair value of $0.03 per share, per the terms of the agreements.
Issuance
of shares to Forward Investments, LLC
In
July 2016, the Company issued an aggregate of 793,519 shares of common stock to a related-party lender in satisfaction of notes
payable aggregating $446. The shares were issued at average fair value of $0.55 per share, per the terms of the agreements.
In
August 2016, the Company issued an aggregate of 926,998 shares of common stock to a related-party lender in satisfaction of notes
payable aggregating $396. The shares were issued at average fair value of $0.44 per share, per the terms of the agreements.
In
September 2016, the Company issued an aggregate of 3,964,061 shares of common stock to a related-party lender in satisfaction
of notes payable aggregating $620. The shares were issued at average fair value of $0.15 per share, per the terms of the agreements.
In
October 2016, the Company issued an aggregate of 2,253,000 shares of common stock to a related-party lender in satisfaction of
notes payable aggregating $156. The shares were issued at average fair value of $0.07 per share, per the terms of the agreements.
In
November 2016, the Company issued an aggregate of 3,989,000 shares of common stock to a related-party lender in satisfaction of
notes payable aggregating $182. The shares were issued at average fair value of $0.05 per share, per the terms of the agreements.
In
December 2016, the Company issued an aggregate of 12,723,340 shares of common stock to a related-party lender in satisfaction
of notes payable aggregating $439. The shares were issued at average fair value of $0.03 per share, per the terms of the agreements.
Issuance
of shares to related parties
During
July 2016, the Company issued an aggregate of 250,000 shares of common stock to related party lenders in satisfaction of notes
payables aggregating to $200. The shares were valued at fair value at $0.80 per share, per the terms of the notes payables.
Issuance
of shares to third party
During
January 2015, the Company issued 1,961 shares of common stock to the Ian Gist Cancer Research Fund. The shares were issued at
$2.53 per share for a fair value of $5.
Purchase
of Treasury Shares
During
April, May and June 2015, the Company repurchased 112,995 shares at par value of $0.0001 per share, from ten employees who terminated
employment. A service provider also returned 300,000 shares issued to a service provider originally issued for the settlement
of accounts payable.
During
September 2015, the Company repurchased 14,910 shares at par value of $0.0001 per share from ten employees who terminated employment.
During
March 2016, the Company repurchased 1,961 shares from the Ian Gist Cancer Research Fund. The shares were valued at fair value
at $0.54 per share.
During
March 2016, the Company repurchased 141,322 shares at par value of $0.0001 per share from twenty employees who terminated employment.
During
June 2016, the Company repurchased 55,167 shares at par value of $0.0001 per share from twelve employees who terminated employment.
During
November 2016, the Company repurchased 100,000 shares at par value of $.0001 per share from a third party who terminated their
consulting agreement.
During
December 2016, the Company repurchased 500,000 shares at par value of $.0001 per share from an employee who terminated employment.
17.
|
STOCK-BASED
COMPENSATION
|
The
Company adopted formal stock option plans in 2012 and 2015. The Company issued options prior to the adoption of this plan, but
the amount was not material. Historically, the Company has awarded stock grants to certain of its employees and consultants that
did not contain any performance or service conditions. Compensation expense included in the Company’s consolidated statement
of operations includes the fair value of the awards at the time of issuance. When common stock was issued, it was valued at the
trading price on the date of issuance and was expensed as it was issued. During the year ended December 31, 2015, the Company
granted an aggregate of 3,258,539 shares under the 2012 and 2015 performance incentive plans, of which 1,366,531 shares were subject
to a 3-year vesting term, 25,000 shares were subject to 6-month vesting, and 1,867,008 shares had no vesting terms. During the
year ended December 31, 2016, the Company granted an aggregate of 2,055,741 shares under the 2015 performance incentive plan,
of which 267,500 shares were subject to a 3-year vesting term, 979,171 shares were subject to 6-month vesting, 100,000 shares
were scheduled to vest on January 1, 2017, 412,500 shares were scheduled to vest on June 30, 2017, 75,000 shares were scheduled
to vest on December 31, 2017, and 221,570 shares had no vesting terms.
2012 Performance Incentive Plan, Employee Stock
Purchase Plan, and 2015 Performance Incentive Plan
On
November 16, 2012, the Company adopted its 2012 Equity Incentive Plan (the "Equity Incentive Plan") and its Employee
Stock Purchase Plan (the "Stock Purchase Plan"). Both plans were established to attract, motivate, retain and reward
selected employees and other eligible persons. For the Equity Incentive Plan, employees, officers, directors and consultants who
provide services to the Company or one of the Company’s subsidiaries may be selected to receive awards. A total of 2,325,000
shares of the Company’s common stock was authorized for issuance with respect to awards granted under the Equity Incentive
Plan. On January 1, 2015, pursuant to the terms of the Equity Incentive Plan, an additional 500,000 shares of the Company’s
common stock were made available for issuance under the Equity Incentive Plan. From the inception of the Equity Incentive Plan
through the year ended December 31, 2016, an aggregate of 2,909,389 shares were granted under the Equity Incentive Plan, and 149,359
shares authorized under the Equity Incentive Plan remain available for award purposes. In connection with the Company’s
adoption of the Company’s 2015 Performance Incentive Plan, which is discussed below, the Company agreed that no additional
grants of awards will be made under the Equity Incentive Plan.
The
Stock Purchase Plan is designed to allow the Company’s eligible employees and the eligible employees of the Company’s
participating subsidiaries to purchase shares of the Company’s common stock, at semi-annual intervals, with their accumulated
payroll deductions. A total of 500,000 shares of the Company’s common stock was initially available for issuance under the
Stock Purchase Plan. The share limit will automatically increase on the first trading day in January of each year (commencing
with January 2014) by an amount equal to lesser of (i) 1% of the total number of outstanding shares of the Company’s common
stock on the last trading day in December in the prior year, (ii) 500,000 shares, or (iii) such lesser number as determined by
the Company’s board of directors. As of December 31, 2016 and 2015, no shares had been purchased under the Stock Purchase
Plan and, at December 31, 2016, 500,000 shares were authorized for issuance under the Stock Purchase Plan.
On
June 26, 2015, the Company adopted, and on September 21, 2015, the Company’s stockholders approved, the Company’s
2015 Performance Incentive Plan (the “Performance Incentive Plan”). The plan was established to provide a means through
the grant of awards to attract, motivate, retain, and reward selected employees and other eligible persons. For the Performance
Incentive Plan, employees, officers, directors and consultants who provide services to the Company or one of the Company’s
subsidiaries may be selected to receive awards. A total of 4,177,447 shares of the Company’s common stock is authorized
for issuance with respect to awards granted under the Performance Incentive Plan. In addition, the share reserve under the Performance
Incentive Plan will be increased to include shares subject to outstanding awards under the Equity Incentive Plan that are forfeited,
cancelled or otherwise settled under the Equity Incentive Plan without the issuance of shares of common stock. The number of authorized
shares under the Performance Incentive Plan will automatically increase on the first trading day in January of each year (commencing
with January 2016) by an amount equal to lesser of (i) 7.5% of the total number of outstanding shares of the Company’s common
stock on the last trading day in December in the prior year, and (ii) such lesser number as determined by the Company’s
board of directors. Any shares subject to awards that are not paid, delivered or exercised before they expire or are canceled
or terminated, or fail to vest, as well as shares used to pay the purchase or exercise price of awards or related tax withholding
obligations, will become available for other award grants under the Performance Incentive Plan. During the year ended December
31, 2016, the Company repurchased 796,488 shares previously granted. During the years ended December 31, 2016 and 2015, 2,555,741
and 964,629 shares, respectively, were granted under the Performance Incentive Plan, and at December 31, 2016 and 2015, 1,453,565
and 1,035,371 shares, respectively, authorized under the Performance Incentive Plan remained available for award purposes.
Restricted
Stock
The
following table summarizes the Company’s restricted stock unit activity for the years ended December 31, 2016 and 2015.
|
|
|
|
|
Weighted Average
|
|
|
|
Number of
|
|
|
Grant Date
|
|
|
|
Shares
|
|
|
Fair Value
|
|
Outstanding at December 31, 2014
|
|
|
1,373,987
|
|
|
$
|
5.67
|
|
Granted
|
|
|
1,391,531
|
|
|
$
|
2.31
|
|
Vested
|
|
|
(614,497
|
)
|
|
$
|
5.41
|
|
Forfeited/Cancelled
|
|
|
(127,905
|
)
|
|
$
|
4.62
|
|
Exercised
|
|
|
-
|
|
|
$
|
-
|
|
Outstanding at December 31, 2015
|
|
|
2,023,116
|
|
|
$
|
3.50
|
|
|
|
|
|
|
|
|
|
|
Granted
|
|
|
2,334,171
|
|
|
$
|
0.59
|
|
Vested
|
|
|
(672,411
|
)
|
|
$
|
4.16
|
|
Forfeited/Cancelled
|
|
|
(796,488
|
)
|
|
$
|
1.15
|
|
Exercised
|
|
|
-
|
|
|
$
|
-
|
|
Outstanding at December 31, 2016
|
|
|
2,888,388
|
|
|
$
|
1.64
|
|
For
the years ended December 31, 2016 and 2015, the Company incurred $85 and $4,901, respectively, in stock compensation expense from
the issuance of common stock to employees and consultants.
The
Company recorded an additional $3,384 and $3,746 in stock compensation expense on shares subject to vesting terms in previous
periods during the years ended December 31, 2016 and 2015, respectively.
Issuance
of shares of common stock to employees, directors, and officers
During
January and February 2015, the Company issued an aggregate of 216,000 shares of its common stock to various employees for services
rendered. The shares were valued between $2.53 and $2.87 per share. The Company recorded $30 to salaries and wages expense.
During
January and March 2015, the Company issued an aggregate of 103,583 shares to employees for services rendered. The shares were
issued at $2.16 per share. The Company had accrued for $86 of the expense in 2014 and recognized an additional $70 as stock compensation
expense during the three months ended March 31, 2015.
During
April and June 2015, the Company issued an aggregate of 2,864,953 shares of its common stock to various employees for services
rendered. The shares were valued between $1.98 and $2.92. The Company recorded $4,367 to salaries and wages expense related to
shares issued with no vesting terms.
During
July 2016, the Company issued an aggregate of 2,044,357 shares of its common stock to various employees and officers for services
rendered. The shares were valued between $0.58 and $0.68 per share. The Company recorded the expense to salaries and wages expense.
Issuance
of shares of common stock to employees for incentive earned
During
March 2016, the Company issued an aggregate of 73,519 shares to an employee in settlement of incentives earned. The shares were
values at $0.68 per share. The Company had accrued for $50 of the expense in 2015.
During
July 2016, the Company issued an aggregate of 64,814 shares to two employees in settlement of incentives earned subject to a six-month
vesting schedule. The Company recorded the expense to salaries and wages expense.
The
following table summarizes the amount of stock compensation expense to be recognized for vesting shares.
Years
Ending December 31,
|
|
Future
Stock Compensation Expense
|
|
2017
|
|
$
|
1,727
|
|
2018
|
|
|
256
|
|
2019
|
|
|
18
|
|
Total
|
|
$
|
2,001
|
|
Options
The
following table summarizes the Company’s stock option activity and related information for the years ended December 31,
2016 and 2015.
|
|
|
|
|
Weighted
Average
|
|
|
|
|
|
|
Shares
Underlying Options
|
|
|
Exercise
Price
|
|
|
Remaining
Contractual Term
(in years)
|
|
|
Aggregate
Intrinsic Value
(in thousands)
|
|
Outstanding
at January 1, 2015
|
|
|
175,000
|
|
|
$
|
3.72
|
|
|
|
7.29
|
|
|
$
|
140
|
|
Granted
|
|
|
-
|
|
|
$
|
-
|
|
|
|
-
|
|
|
$
|
-
|
|
Forfeited
and expired
|
|
|
-
|
|
|
$
|
-
|
|
|
|
-
|
|
|
$
|
-
|
|
Exercised
|
|
|
-
|
|
|
$
|
-
|
|
|
|
-
|
|
|
$
|
-
|
|
Outstanding
at December 31, 2015
|
|
|
175,000
|
|
|
$
|
3.72
|
|
|
|
6.29
|
|
|
$
|
476
|
|
Exercisable
at December 31, 2015
|
|
|
158,333
|
|
|
$
|
3.72
|
|
|
|
6.29
|
|
|
$
|
431
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Granted
|
|
|
-
|
|
|
$
|
-
|
|
|
|
-
|
|
|
$
|
-
|
|
Forfeited
and expired
|
|
|
-
|
|
|
$
|
-
|
|
|
|
-
|
|
|
$
|
-
|
|
Exercised
|
|
|
-
|
|
|
$
|
-
|
|
|
|
-
|
|
|
$
|
-
|
|
Outstanding
at December 31, 2016
|
|
|
175,000
|
|
|
$
|
3.72
|
|
|
|
5.29
|
|
|
$
|
646
|
|
Exercisable
at December 31, 2016
|
|
|
166,667
|
|
|
$
|
3.72
|
|
|
|
5.29
|
|
|
$
|
615
|
|
The
aggregate intrinsic value for outstanding options is calculated as the difference between the exercise price of the underlying
awards and the quoted price of the Company’s common stock as of December 31, 2016 and 2015 of $0.03 and $1.00, respectively.
At
December 31, 2016 and 2015, the Company had outstanding the following notes payable to related parties:
|
|
December 31,
|
|
|
|
2016
|
|
|
2015
|
|
|
|
|
|
|
|
|
Promissory note issued to CamaPlan FBO Mark Munro IRA, 3% interest, maturing on January 1, 2018, unsecured, net of debt discount of $38 and $72, respectively
|
|
$
|
658
|
|
|
$
|
525
|
|
Promissory note issued to 1112 Third Avenue Corp, 3% interest, maturing on January 1, 2018, unsecured, net of debt discount of $36 and $68, respectively
|
|
|
339
|
|
|
|
307
|
|
Promissory note issued to Mark Munro, 3% interest, maturing on January 1, 2018, unsecured, net of debt discount of $62 and $116, respectively (partially reclassified to term loans during 2016 - refer to the reclassification paragraphs later within this footnote and Note 11, Term Loans)
|
|
|
575
|
|
|
|
1,221
|
|
Promissory note issued to Pascack Road, LLC, 3% interest, maturing on January 1, 2018, unsecured, net of debt discount of $152 and $286, respectively
|
|
|
2,398
|
|
|
|
2,364
|
|
Promissory notes issued to Forward Investments, LLC, between 2% and 10% interest, matured on July 1, 2016, unsecured, net of debt discount of $0 and $749, respectively
|
|
|
4,235
|
|
|
|
5,727
|
|
Promissory notes issued to Forward Investments, LLC, 3% interest, maturing on January 1, 2018, unsecured, net of debt discount of $861 and $1,528, respectively
|
|
|
3,513
|
|
|
|
2,844
|
|
Promissory notes issued to Forward Investments, LLC, 6.5% interest, matured on July 1, 2016, unsecured, net of debt discount of $0 and $147, respectively
|
|
|
390
|
|
|
|
243
|
|
Former owner of IPC, unsecured, 8% interest, matured on May 30, 2016, due on demand
|
|
|
5,755
|
|
|
|
5,755
|
|
Former owner of IPC, unsecured, 15% interest, due on demand
|
|
|
75
|
|
|
|
75
|
|
Former owner of Nottingham, unsecured, 8% interest, matured on May 30, 2016
|
|
|
225
|
|
|
|
225
|
|
|
|
|
18,163
|
|
|
|
19,286
|
|
Less: current portion of debt
|
|
|
(9,531
|
)
|
|
|
(11,103
|
)
|
Long-term portion of notes payable, related parties
|
|
$
|
8,632
|
|
|
$
|
8,183
|
|
Future
maturities of related party debt are as follows:
Year ending December 31,
|
|
|
|
2017
|
|
$
|
10,680
|
|
2018
|
|
|
8,632
|
|
|
|
|
|
|
Total principal payments
|
|
$
|
19,312
|
|
Future annual amortization of debt
discounts is as follows:
Year ending December 31,
|
|
|
|
2017
|
|
$
|
1,149
|
|
|
|
|
|
|
Total debt discount amortization
|
|
$
|
1,149
|
|
The
interest expense, including amortization of debt discounts, associated with the related-party notes payable in the years ended
December 31, 2016 and 2015 amounted to $3,515 and $4,121, respectively.
All notes payable to related parties are subordinate
to the JGB (Cayman) Waltham Ltd. and JGB (Cayman) Concord Ltd. term loan notes.
Promissory
Notes to the Mark Munro 1996 Charitable Remainder UniTrust
On
January 1, 2014, the outstanding principal amount of the loans from a related party, MMD Genesis LLC, was restructured and, in
lieu thereof, the Company issued a note to the Mark Munro 1996 Charitable Remainder UniTrust in the principal amount of $275 that
bore interest at the rate of 12% per annum and was to mature on March 31, 2016.
On
May 7, 2014, the Company issued a promissory note to the Mark Munro 1996 Charitable Remainder UniTrust in the principal amount
of $300 that bore interest at the rate of 18% per annum and was to mature on March 31, 2016.
On
February 10, 2015, the Mark Munro 1996 Charitable Remainder UniTrust converted $100 principal amount of its January 1, 2014 note
into 42,553 shares of the Company’s common stock. Refer to Note 16, Stockholders’ Deficit, for further detail.
On
February 25, 2015, the Company restructured the terms of the Mark Munro 1996 Charitable Remainder UniTrust in order to extend
the maturity dates thereof and to reduce the interest rate accruing thereon (Refer to the restructuring paragraphs later within
this footnote for further detail). The following notes were restructured as follows:
|
●
|
notes
issued to the Mark Munro 1996 Charitable Remainder UniTrust in the aggregate principal amount of $300 had the interest rates
reduced from 18% to 3% per annum and the maturity dates extended from March 31, 2016 to January 1, 2018; and
|
|
●
|
notes
issued to the Mark Munro 1996 Charitable Remainder UniTrust in the aggregate principal amount of $175 had the interest rates
reduced from 12% to 3% per annum and the maturity dates extended from March 31, 2016 to January 1, 2018.
|
In
consideration for such restructuring, the Company issued to the Mark Munro 1996 Charitable Remainder UniTrust 89,900 shares of
common stock which resulted in a loss on extinguishment of debt of $220 on the consolidated statement of operations.
During
June 2015, the Mark Munro 1996 Charitable Remainder UniTrust converted $25 of principal amount of notes payable and related accrued
interest into 8,306 shares of the Company’s common stock. Refer to Note 16, Stockholders’ Deficit, for further detail.
On
July 21, 2015, the Mark Munro 1996 Charitable Remainder UniTrust converted the remaining $450 principal amount and related accrued
interest of $5 of its promissory note into 219,820 shares of the Company’s common stock. Refer to Note 16, Stockholders’
Deficit, for further detail.
Related
Party Promissory Note Payable
On
July 5, 2011, the Company entered into a definitive master funding agreement with MMD Genesis LLC (“MMD Genesis”),
a company the three principals of which are the Company’s Chairman of the Board and Chief Executive Officer, Mark Munro,
one of the Company’s directors, Mark F. Durfee, and Douglas Shooker, the principal of Forward Investments LLC, the beneficial
owner of more than 5% of the Company’s common stock. Pursuant to the master funding agreement, MMD Genesis has made loans
to the Company from time to time to fund certain of the Company’s working capital requirements and a portion of the cash
purchase prices of the Company’s business acquisitions. All such loans originally bore interest at the rate of 2.5% per
month and matured on June 30, 2014.
On
January 1, 2014, the outstanding principal amount of the loans from MMD Genesis in the amount of $3,925, and accrued interest
thereon in the amount of $964, was restructured and, in lieu thereof, the Company issued to the principals of MMD Genesis LLC
or their designees the following notes:
|
●
|
a
note issued to CamaPlan FBO Mark Munro IRA in the principal amount of $347 that bore interest at the rate of 12% per annum
and was to mature on March 31, 2016;
|
|
|
|
|
●
|
a
note issued to 1112 Third Avenue Corp., a company controlled by Mark Munro, in the principal amount of $375 that bore interest
at the rate of 12% per annum and was to mature on March 31, 2016;
|
|
|
|
|
●
|
a
note issued to Mark Munro in the principal amount of $737 that bore interest at the rate of 12% per annum and was to mature
on March 31, 2016;
|
|
|
|
|
●
|
a
note issued to Pascack Road, LLC, a company controlled by Mark Durfee, in the principal amount of $1,575 that bore interest
at the rate of 12% per annum and was to mature on March 31, 2016;
|
|
|
|
|
●
|
a
note issued to Forward Investments, LLC in the principal amount of $650 that bears interest at the rate of 10% per annum,
was to mature on June 30, 2015 and was originally convertible into shares of the Company’s common stock at an initial
conversion price of $6.36 per share; and
|
|
●
|
a
note issued to Forward Investments, LLC in the principal amount of $2,825 that bore interest at the rate of 2% per annum,
was to mature on June 30, 2015 and was convertible into shares of the Company’s common stock at an initial conversion
price of $6.36 per share, and reflects certain penalties and consulting fees of $1,000 which were incurred and outstanding
as of December 31, 2013.
|
On
February 4, 2014 and March 28, 2014, Forward Investments, LLC made loans to the Company for working capital purposes in the amounts
of $1,800 and $1,200, respectively. Such loans are evidenced by promissory notes that bear interest at the rate of 10% per annum,
mature on June 30, 2015 and are convertible into shares of the Company’s common stock at an initial conversion price of
$6.36 per share.
On
February 25, 2015 and March 2, 2015, such notes were restructured. Refer to the restructuring paragraphs later within this footnote
for further details.
Related
Party Promissory Notes to CamaPlan FBO Mark Munro IRA
On
July 8, 2014, the Company issued a promissory note to the CamaPlan FBO Mark Munro IRA in the principal amount of $200 that bore
interest at the rate of 18% per annum and was to mature on March 31, 2016. This note was restructured as part of the February
25, 2015 promissory note restructuring agreement. Refer to the restructuring paragraphs noted within this footnote for further
details.
Related
Party Promissory Notes to Mark Munro
On
September 2, 2014, the Company issued a promissory note to Mark Munro in the principal amount of $100 that bore interest at the
rate of 18% per annum and was to mature on March 31, 2016.
On
September 9, 2014, the Company issued a promissory note to Mark Munro in the principal amount of $150 that bore interest at the
rate of 18% per annum and was to mature on March 31, 2016.
On
September 24, 2014, the Company issued a promissory note to Mark Munro in the principal amount of $250 that bore interest at the
rate of 18% per annum and was to mature on March 31, 2016.
These
notes were restructured as part of the February 25, 2015 promissory note restructuring agreement. Refer to the restructuring paragraphs
later within this footnote for further details.
Related
Party Promissory Notes to Pascack Road, LLC
On
June 20, 2014, the Company issued a promissory note to Pascack Road, LLC in the principal amount of $300 that bore interest at
the rate of 18% per annum and was to mature on March 31, 2016.
On
July 11, 2014, the Company issued a promissory note to Pascack Road, LLC in the principal amount of $200 that bore interest at
the rate of 18% per annum and was to mature on March 31, 2016.
On
September 2, 2014, the Company issued a promissory note to Pascack Road, LLC in the principal amount of $100 that bore interest
at the rate of 18% per annum and was to mature on March 31, 2016.
On
September 8, 2014, the Company issued a promissory note to Pascack Road, LLC in the principal amount of $150 that bore interest
at the rate of 18% per annum and was to mature on March 31, 2016.
On
September 29, 2014, the Company issued a promissory note to Pascack Road, LLC in the principal amount of $575 that bore interest
at the rate of 18% per annum and was to mature on March 31, 2016.
These
notes were restructured as part of the February 25, 2015 promissory note restructuring agreement. Refer to the restructuring paragraphs
later within this footnote for further details.
Related
Party Promissory Notes to Forward Investments, LLC
On
June 19, 2014, the Company issued a promissory note to Forward Investments, LLC in the principal amount of $500 that bore interest
at the rate of 18% per annum and was to mature on June 30, 2015.
On
July 11, 2014, the Company issued a promissory note to Forward Investments, LLC in the principal amount of $200 that bore interest
at the rate of 18% per annum and was to mature on June 30, 2015.
On
August 12, 2014, the Company issued a promissory note to Forward Investments, LLC in the principal amount of $600 that bore interest
at the rate of 18% per annum and was to mature on June 30, 2015.
On
September 2, 2014, the Company issued a promissory note to Forward Investments, LLC in the principal amount of $100 that bore
interest at the rate of 18% per annum and was to mature on June 30, 2015.
On
September 8, 2014, the Company issued a promissory note to Forward Investments, LLC in the principal amount of $150 that bore
interest at the rate of 18% per annum and was to mature on June 30, 2015.
On
September 26, 2014, the Company issued a promissory note to Forward Investments, LLC in the principal amount of $250 that bore
interest at the rate of 18% per annum and was to mature on June 30, 2015.
On
September 29, 2014, the Company issued a promissory note to Forward Investments, LLC in the principal amount of $395 that bore
interest at the rate of 18% per annum and was to mature on June 30, 2015.
On
October 24, 2014, the Company issued a promissory note to Forward Investments, LLC in the principal amount of $400 that bore interest
at the rate of 18% per annum and was to mature on June 30, 2015.
These
notes were restructured as part of the March 4, 2015 Forward Investments, LLC note restructuring agreement. Refer to the restructuring
paragraphs later within this footnote for further details.
Restructuring
of Related Party Promissory Notes Issued in 2014
On
February 25, 2015, the Company restructured the terms of certain related-party promissory notes and term loans issued to Mark
Munro, CamaPlan FBO Mark Munro IRA, 1112 Third Ave. Corp., the Mark Munro 1996 Charitable Remainder Trust and Pascack Road, LLC
in order to extend the maturity dates thereof and to reduce the interest rate accruing thereon. The following notes were restructured
as follows:
|
●
|
notes
issued to Mark Munro in the aggregate principal amount of $637 had the interest rates reduced from 12% to 3% per annum and
the maturity dates extended from March 31, 2016 to January 1, 2018;
|
|
●
|
notes
issued to CamaPlan FBO Mark Munro IRA in the aggregate principal amount of $397 had the interest rates reduced from 12% to
3% per annum and the maturity dates extended from March 31, 2016 to January 1, 2018;
|
|
●
|
a
note issued to 1112 Third Avenue Corp. in the principal amount of $375 had the interest rate reduced from 12% to 3% per annum
and the maturity date extended from March 31, 2016 to January 1, 2018;
|
|
|
|
|
●
|
notes
issued to Pascack Road, LLC in the aggregate principal amount of $1,575 had the interest rate reduced from 12% to 3% per annum
and the maturity dates extended from March 31, 2016 to January 1, 2018.
|
In
consideration for such restructuring, the Company issued to Mark Munro 63,700 shares of unregistered common stock, the CamaPlan
FBO Mark Munro IRA 39,690 shares of unregistered common stock, 1112 Third Avenue Corp. 87,500 shares of unregistered common stock,
the Mark Munro 1996 Charitable Remainder UniTrust 27,500 shares of unregistered common stock and Pascack Road, LLC 157,500 shares
of unregistered common stock. For the year ended December 31, 2015, the Company recorded a loss on modification of debt of $731
on the consolidated statement of operations as of March 31, 2015 related to the consideration given to the debt holders.
Restructuring
of Related Party Promissory Notes Issued in 2014
On
February 25, 2015, the Company restructured the terms of certain related-party promissory notes and term loans issued to Mark
Munro, Cama Plan FBO Mark Munro IRA, 1112 Third Ave. Corp., the Mark Munro 1996 Charitable Remainder Trust and Pascack Road, LLC
in order to extend the maturity dates thereof and to reduce the interest rate accruing thereon. The following notes were restructured
as follows:
|
●
|
notes
issued to Mark Munro in the aggregate principal amount of $700 had the interest rates reduced from 18% to 3% per annum and
the maturity dates extended from March 31, 2016 to January 1, 2018;
|
|
●
|
notes
issued to CamaPlan FBO Mark Munro IRA in the aggregate principal amount of $200 had the interest rates reduced from 12% to
3% per annum and the maturity dates extended from March 31, 2016 to January 1, 2018;
|
|
|
|
|
●
|
notes
issued to Pascack Road, LLC in the aggregate principal amount of $1,075 had the interest rate reduced from 18% to 3% per annum
and the maturity dates extended from March 31, 2016 to January 1, 2018.
|
In
consideration for such restructuring, the Company issued to Mark Munro 95,600 shares of unregistered common stock, the CamaPlan
FBO Mark Munro IRA 41,600 shares of unregistered common stock, the Mark Munro 1996 Charitable Remainder UniTrust 62,400 shares
of unregistered common stock and Pascack Road, LLC 223,600 shares of unregistered common stock. The Company recorded a loss on
extinguishment of debt of $1,159 on the unaudited condensed consolidated statement of operations as of March 31, 2015 related
to the consideration given to the debt holders.
On
December 30, 2016, Mark Munro assigned $500 of his outstanding balance to Trinity Hall, a third party (see Note 11, Term Loans).
As
noted in Note 16, Stockholders’ Deficit, related party lenders converted principal into shares of common stock.
Forward
Investments Working Capital Loan
On
February 4, 2014 and March 28, 2014, Forward Investments, LLC made loans to the Company for working capital purposes in the amounts
of $1,800 and $1,200, respectively. Such loans are evidenced by promissory notes that bear interest at the rate of 10% per annum,
mature on June 30, 2015 and are convertible into shares of the Company’s common stock at an initial conversion price of
$6.36 per share.
Due
to the embedded conversion feature of the Forward Investments, LLC loans, the Company deemed this feature to be a derivative and
recorded a debt discount in the amount of $8,860, which is being amortized over the life of the loans using the effective interest
method. Refer to Note 12, Derivative Instruments, for further detail on the Forward Investments derivative.
These
working capital loans were restructured as part of the March 4, 2015 Forward Investments, LLC note restructuring agreement. Refer
to the restructuring paragraphs noted later within this footnote.
Restructuring
of Forward Investments, LLC Promissory Notes and Working Capital Loan
On
March 4, 2015, the Company restructured the terms of certain promissory notes issued by it to a related party investor, Forward
Investments, LLC, in order to extend the maturity dates thereof, reduce the seniority and reduce the interest rate accruing thereon.
The following notes were restructured as follows:
|
●
|
notes
issued to Forward Investments, LLC in the aggregate principal amount of $3,650 that bear interest at the rate of 10% per annum,
had the maturity date extended from June 30, 2015 to July 1, 2016. These notes matured on July 1, 2016;
|
|
●
|
notes
issued to Forward Investments, LLC in the principal amount of $2,825 that bear interest at the rate of 2% per annum, had the
maturity date extended from June 30, 2015 to July 1, 2016. These notes matured on July 1, 2016; and
|
|
|
|
|
●
|
notes
issued to Forward Investments, LLC in the aggregate principal amount of $2,645 were converted from senior notes to junior
notes, had the interest rate reduced from 18% to 3% per annum, had the maturity date extended by approximately three years
to January 1, 2018, and originally were convertible at a conversion price of $6.36 per share until the Convertible Debentures
were repaid in full and thereafter $2.35 per share, subject to further adjustment as set forth therein.
|
In
connection with such restructuring, Forward Investments, LLC agreed to lend to the Company an amount substantially similar to
the accrued interest the Company owed to Forward Investments, LLC on the restructured notes. In consideration for such restructuring
and additional payments made by Forward Investments, LLC to the Company, the Company issued to Forward Investments, LLC an additional
convertible note in the original principal amount of $1,730 with an interest rate of 3% per annum, a maturity date of January
1, 2018, and an initial conversion price of $6.36 per share until the Convertible Debentures were repaid in full and thereafter
$2.35 per share, subject to further adjustment as set forth therein, and provided Forward Investments, LLC the option to lend
the Company an additional $8,000 in the form of convertible notes similar to the existing convertible notes of the Company issued
to Forward Investments, LLC. The convertible note was issued to Forward Investments, LLC as an incentive to restructure the above-mentioned
notes and resulted in the Company recording a loss on modification of debt of $1,508 on the unaudited condensed consolidated statement
of operations as of March 31, 2015.
As
part of the restructuring, Forward Investments, LLC agreed to convert $390 of accrued interest on the above-mentioned loans to
a new note bearing interest at the rate of 6.5% per annum that matured on July 1, 2016.
In
conjunction with the extension of the 2% and 10% convertible notes issued to Forward Investments, LLC, the Company recorded an
additional $1,916 of debt discount at the date of the restructuring.
The
Company has entered into an agreement with Forward Investments, LLC permitting Forward Investments, LLC to convert its debt into
the Company’s common stock at a 5% discount to the daily market price. During the period from July 7, 2016 to December 31,
2016, Forward Investments, LLC converted $2,240 aggregate principal amount of promissory notes into an aggregate of 24,649,918
shares of the Company’s common stock. Refer to Note 16, Stockholders’ Deficit, for further information. As a result
of these conversions, the Company recorded a loss on conversion of debt of $19 in the consolidated statement of operations for
the year ended December 31, 2016.
Convertible
Promissory Note to Frank Jadevaia
On
January 1, 2014, the Company acquired all of the outstanding capital stock of IPC. As part of the purchase price for the acquisition,
the Company issued a convertible promissory note to Frank Jadevaia, then President of the Company, in the original principal amount
of $6,255. The convertible promissory note accrues interest at the rate of 8% per annum, and all principal and interest accruing
thereunder was originally due and payable on December 31, 2014. At the election of Mr. Jadevaia, the convertible promissory note
is convertible into shares of the Company's common stock at a conversion price of $16.99 per share (subject to equitable adjustments
for stock dividends, stock splits, recapitalizations and other similar events). The Company can elect to force the conversion
of the convertible promissory note if the Company’s common stock is trading at a price greater than or equal to $16.99 for
ten consecutive trading days. This note is subordinated until the Senior Secured Convertible Notes issued to the JGB entities
are paid in full.
On
December 31, 2014, the Company and Mr. Jadevaia agreed to a modification of the convertible promissory note. The term of the convertible
promissory note was extended to May 30, 2016 and, in consideration for this modification, the Company issued to Mr. Jadevaia 100,000
shares of common stock.
On
May 19, 2015, Mr. Jadevaia assigned $500 of principal related to the convertible promissory note and the assignees converted all
$500 principal amount of such note into 232,182 shares of the Company’s common stock with a fair value of $3.38 per common
share. Refer to Note 16, Stockholders’ Debt, for further detail on this transaction.
On
May 30, 2016, the note matured and is now due on demand.
On
November 4, 2016, Mr. Jadevaia resigned from his role as the Company’s President.
Convertible
Promissory Note to Scott Davis
On
July 1, 2014, the Company issued an unsecured $250 convertible promissory note to Scott Davis, who is a related party. The note
bears interest at the rate of 8% per annum, matures on January 1, 2015 and is convertible into shares of the Company’s common
stock at an initial conversion price of $6.59. The note is currently outstanding and payable on demand. The Company evaluated
the convertible feature and determined that the value was de minimis and as such, the Company did not bifurcate the convertible
feature.
On
March 25, 2015, the Company and Mr. Davis agreed to a modification of the convertible promissory note. The term of the note was
extended to May 30, 2016, the initial conversion price was amended to $2.22 per share of the Company’s common stock and,
in consideration for this modification, the Company issued to Mr. Davis 22,222 shares of common stock with a fair value of $2.16
per share.
On
May 31, 2015, Mr. Davis converted $25 of principal amount due into 11,261 shares of common stock, with a fair value of $3.53 per
share and recorded a loss on debt conversion of $13 on the consolidated statement of operations.
On
May 30, 2016, the note matured and is now due on demand.
Payments
to Owners of NGNWare
The
Company was a minority owner of 13.7% of NGNWare, LLC from December 17, 2015 to December 31, 2016, when the Company wrote off
the note from NGNWare as it was deemed uncollectible.
During
the years ended December 31, 2016 and 2015, the Company paid the owners of 86.3% of NGNWare a salary of $6 and $14, respectively,
and paid health insurance premiums on their behalf of $16, and $5, respectively. The owners of NGNWare could not procure health
insurance on their own, so the Company added them to its health insurance plan. The amounts paid for salary and health insurance
were included in the amount the Company invested in NGNWare.
Loans to Employees
During the year ended December
31, 2016, the Company issued loans to employees totaling $928. As of December 31, 2016, the Company had outstanding loans to four
employees with total principal of $928. These loans are collateralized by shares of the Company’s common stock held by the
employees. As of December 31, the value of the collateral was below the principal value. As a result, the Company recorded a reserve
for the balance of $891 on the consolidated balance sheet as of December 31, 2016.
The Company has acquired
three material companies since January 1, 2014. With each acquisition, the Company evaluated the newly-acquired company’s
sources of revenues and costs of revenues. Due to continued expansion, the Company evaluated its recent acquisitions and their
impact upon the existing segment structure. As of December 31, 2014, the Company operated within four operating segments that
were aggregated into three reportable segments. During the year ended December 31, 2015, the Company determined that its activities
within the cloud services operating segment were of a material nature to the Company as a whole and had different margins than
the other components of the managed services segment. As such, the Company determined that the cloud services and managed services
segments should be presented separately within the consolidated financial statements. During the year ended December 31, 2016,
the Company sold VaultLogix and Axim, which had constituted a majority of the Company’s cloud services segment. As of December
31, 2016, the Company determined that it has three reportable segments: applications and infrastructure, professional services,
and managed services. The results of VaultLogix and Axim, the former cloud services segment, are included in discontinued
operations on the consolidated statement of operations for the years ended December 31, 2016 and 2015.
The
Company identified its operating segments based on the services provided by its various operations and the financial information
used by its chief operating decision maker to make decisions regarding the allocation of resources to and the financial performance
of the operating segments. The reporting segments represent an aggregation of individual operating segments with similar economic
characteristics. The applications and infrastructure operating segment is an aggregation of the component operations of TNS, the
AWS Entities, Tropical, RM Leasing, and RM Engineering. The professional services operating segment is an aggregation of the operations
of the ADEX Entities and SDNE. The managed services operating segment is primarily comprised of the operations of IPC and RentVM.
In addition to the operating
segments, the Company has determined that certain costs related to the general operations of the Company cannot be reasonably
allocated to each individual segment. These costs are not part of the factors that the chief operating decision maker uses to
calculate gross margin. As such, the Company has chosen to present those costs within a general “Corporate” line item
for presentation purposes. The Company’s former VaultLogix and Axim subsidiaries, which were included in the Company’s
former cloud services segment, were reclassified as “discontinued operations” to conform to classifications used in
the current period related to the sale of VaultLogix, VaultLogix’s subsidiaries and Axim. The segment information as
of and for the year ended December 31, 2015 has been retrospectively updated to reflect this change.
Segment
information relating to the Company's results of continuing operations was as follows:
|
|
Year Ended December 31,
|
|
|
|
2016
|
|
|
2015
|
|
|
|
|
|
|
|
|
Revenue by Segment
|
|
|
|
|
|
|
Applications and infrastructure
|
|
$
|
22,173
|
|
|
$
|
21,263
|
|
Professional services
|
|
|
36,937
|
|
|
|
26,655
|
|
Managed services
|
|
|
18,890
|
|
|
|
26,190
|
|
Total
|
|
$
|
78,000
|
|
|
$
|
74,108
|
|
|
|
|
|
|
|
|
|
|
Gross Profit by Segment
|
|
|
|
|
|
|
|
|
Applications and infrastructure
|
|
$
|
3,632
|
|
|
$
|
6,384
|
|
Professional services
|
|
|
10,474
|
|
|
|
5,651
|
|
Managed services
|
|
|
5,699
|
|
|
|
8,209
|
|
Total
|
|
$
|
19,805
|
|
|
$
|
20,244
|
|
|
|
|
|
|
|
|
|
|
Operating Income (Loss) by Segment
|
|
|
|
|
|
|
|
|
Applications and infrastructure
|
|
$
|
(1,755
|
)
|
|
$
|
1,092
|
|
Professional services
|
|
|
1,991
|
|
|
|
765
|
|
Managed services
|
|
|
(6,105
|
)
|
|
|
(13,992
|
)
|
Corporate
|
|
|
(12,755
|
)
|
|
|
(13,811
|
)
|
Total
|
|
$
|
(18,624
|
)
|
|
$
|
(25,946
|
)
|
|
|
|
|
|
|
|
|
|
Interest Expense by Segment
|
|
|
|
|
|
|
|
|
Applications and infrastructure
|
|
$
|
21
|
|
|
$
|
22
|
|
Professional services
|
|
|
-
|
|
|
|
-
|
|
Managed services
|
|
|
30
|
|
|
|
20
|
|
Corporate
|
|
|
13,733
|
|
|
|
9,355
|
|
Total
|
|
$
|
13,784
|
|
|
$
|
9,397
|
|
|
|
|
|
|
|
|
|
|
Total Assets by Segment
|
|
|
|
|
|
|
|
|
Applications and infrastructure
|
|
$
|
16,177
|
|
|
$
|
19,593
|
|
Professional services
|
|
|
21,334
|
|
|
|
18,449
|
|
Managed services
|
|
|
15,820
|
|
|
|
24,718
|
|
Corporate
|
|
|
1,238
|
|
|
|
7,628
|
|
Assets of discontinued operations
|
|
|
-
|
|
|
|
21,843
|
|
Total
|
|
$
|
54,569
|
|
|
$
|
92,231
|
|
|
|
|
|
|
|
|
|
|
Goodwill by Segment
|
|
|
|
|
|
|
|
|
Applications and infrastructure
|
|
$
|
6,906
|
|
|
$
|
6,906
|
|
Professional services
|
|
|
10,081
|
|
|
|
9,257
|
|
Managed services
|
|
|
6,381
|
|
|
|
7,495
|
|
Total
|
|
$
|
23,368
|
|
|
$
|
23,658
|
|
|
|
|
|
|
|
|
|
|
Depreciation and Amortization Expense by Segment
|
|
|
|
|
|
|
|
|
Applications and infrastructure
|
|
$
|
789
|
|
|
$
|
962
|
|
Professional services
|
|
|
516
|
|
|
|
267
|
|
Managed services
|
|
|
787
|
|
|
|
2,140
|
|
Corporate
|
|
|
21
|
|
|
|
16
|
|
Total
|
|
$
|
2,113
|
|
|
$
|
3,385
|
|
|
|
Year Ended December 31, 2016
|
|
|
|
Domestic
|
|
|
Foreign
|
|
|
Total
|
|
Revenues by Segment by Geographic Region
|
|
|
|
|
|
|
|
|
|
Applications and infrastructure
|
|
$
|
21,254
|
|
|
$
|
919
|
|
|
$
|
22,173
|
|
Professional services
|
|
|
36,582
|
|
|
|
355
|
|
|
|
36,937
|
|
Managed services
|
|
|
18,890
|
|
|
|
-
|
|
|
|
18,890
|
|
Total
|
|
$
|
76,726
|
|
|
$
|
1,274
|
|
|
$
|
78,000
|
|
|
|
Year Ended December 31, 2015
|
|
|
|
Domestic
|
|
|
Foreign
|
|
|
Total
|
|
Revenues by Segment by Geographic Region
|
|
|
|
|
|
|
|
|
|
Applications and infrastructure
|
|
$
|
20,271
|
|
|
$
|
992
|
|
|
$
|
21,263
|
|
Professional services
|
|
|
26,535
|
|
|
|
120
|
|
|
|
26,655
|
|
Managed services
|
|
|
26,190
|
|
|
|
-
|
|
|
|
26,190
|
|
Total
|
|
$
|
72,996
|
|
|
$
|
1,112
|
|
|
$
|
74,108
|
|
|
|
Year Ended December 31, 2016
|
|
|
|
Domestic
|
|
|
Foreign
|
|
|
Total
|
|
Gross Profit by Segment by Geographic Region
|
|
|
|
|
|
|
|
|
|
Applications and infrastructure
|
|
$
|
3,427
|
|
|
$
|
205
|
|
|
$
|
3,632
|
|
Professional services
|
|
|
10,417
|
|
|
|
57
|
|
|
|
10,474
|
|
Managed services
|
|
|
5,699
|
|
|
|
-
|
|
|
|
5,699
|
|
Total
|
|
$
|
19,543
|
|
|
$
|
262
|
|
|
$
|
19,805
|
|
|
|
Year Ended December 31, 2015
|
|
|
|
Domestic
|
|
|
Foreign
|
|
|
Total
|
|
Gross Profit by Segment by Geographic Region
|
|
|
|
|
|
|
|
|
|
Applications and infrastructure
|
|
$
|
6,218
|
|
|
$
|
166
|
|
|
$
|
6,384
|
|
Professional services
|
|
|
5,621
|
|
|
|
30
|
|
|
|
5,651
|
|
Managed services
|
|
|
8,209
|
|
|
|
-
|
|
|
|
8,209
|
|
Total
|
|
$
|
20,048
|
|
|
$
|
196
|
|
|
$
|
20,244
|
|
|
|
Year Ended December 31, 2016
|
|
|
|
Domestic
|
|
|
Foreign
|
|
|
Total
|
|
Operating Income (Loss) by Segment by Geographic Region
|
|
|
|
|
|
|
|
|
|
Applications and infrastructure
|
|
$
|
(1,854
|
)
|
|
$
|
99
|
|
|
$
|
(1,755
|
)
|
Professional services
|
|
|
1,944
|
|
|
|
47
|
|
|
|
1,991
|
|
Managed services
|
|
|
(6,105
|
)
|
|
|
-
|
|
|
|
(6,105
|
)
|
Corporate
|
|
|
(12,755
|
)
|
|
|
-
|
|
|
|
(12,755
|
)
|
Total
|
|
$
|
(18,770
|
)
|
|
$
|
146
|
|
|
$
|
(18,624
|
)
|
|
|
Year Ended December 31, 2015
|
|
|
|
Domestic
|
|
|
Foreign
|
|
|
Total
|
|
Operating Income (Loss) by Segment by Geographic Region
|
|
|
|
|
|
|
|
|
|
Applications and infrastructure
|
|
$
|
1,082
|
|
|
$
|
10
|
|
|
$
|
1,092
|
|
Professional services
|
|
|
799
|
|
|
|
(34
|
)
|
|
|
765
|
|
Managed services
|
|
|
(13,992
|
)
|
|
|
-
|
|
|
|
(13,992
|
)
|
Corporate
|
|
|
(13,811
|
)
|
|
|
-
|
|
|
|
(13,811
|
)
|
Total
|
|
$
|
(25,922
|
)
|
|
$
|
(24
|
)
|
|
$
|
(25,946
|
)
|
For
the year ended December 31, 2016, revenues from the largest customer of the applications and infrastructure, professional services
and managed services segments were $5,761, $4,929 and $1,981, respectively, which represented 7%, 6% and 3%, respectively, of
the Company’s consolidated revenue.
For
the year ended December 31, 2015, revenues from the largest customer of the applications and infrastructure, professional services,
and managed services segments were $6,072, $10,847 and $3,613, respectively, which represented 8%, 15% and 5%, respectively, of
the Company’s consolidated revenue.
20.
|
DISCONTINUED
OPERATIONS
|
On
February 17, 2016, the Company consummated the sale of certain assets of its former wholly-owned subsidiary, VaultLogix, and its
subsidiaries, pursuant to the terms of an asset purchase agreement, dated as of February 17, 2016 among the Company, VaultLogix
and its subsidiaries and KeepItSafe, Inc., a Delaware corporation. The cash purchase price paid to the Company for the assets
was $24,000, which was paid to the Company as follows: (i) $22,000 paid in cash on the closing date and (ii) $2,000 deposited
in an escrow account to secure the performance of the obligations of the Company and VaultLogix, including any potential indemnification
claims, under the asset purchase agreement, to be released on February 17, 2017. The closing payments were subject to customary
working capital adjustments. On November 4, 2016, the Company, VaultLogix and its subsidiaries and KeepItSafe, Inc, executed a
settlement agreement, whereby for certain consideration, the Company received $150 of the escrow and KeepitSafe Inc. received
$1,850. The settlement agreement released all claims among the parties and eliminated any obligations subsequent to that date.
The assets of VaultLogix
and its subsidiaries have been included within the consolidated balance sheets as long-term assets of discontinued operations
as of December 31, 2016 and 2015. The results of operations of VaultLogix and its subsidiaries have been included within the line-item
labelled net loss on discontinued operations, net of tax within the consolidated statement of operations for the years ended December
31, 2016 and 2015. The Company recorded a gain on the disposal of these assets of $2,637 for the year ended December 31, 2016.
On
April 29, 2016, the Company consummated the disposal of certain assets of its former wholly-owned subsidiary, Axim, for the following
future consideration: in the event that the purchaser of Axim undertakes a sale or disposition of assets related to Axim, the
purchaser of Axim shall pay to the Company an amount equal to the lesser of (i) 50% of the gross proceeds of such sale or disposition
or (ii) $1,500.
The assets and liabilities
of Axim have been included within the consolidated balance sheet as current assets of discontinued operations, long-term assets
of discontinued operations, and current liabilities of discontinued operations as of December 31, 2016 and 2015. The results of
operations of Axim have been included within the line-item labelled net loss on discontinued operations, net of tax within the
consolidated statement of operations for the years ended December 31, 2016 and 2015. The Company recorded a loss on the disposal
of these assets of $1,063 for the year ended December 31, 2016.
The
following table shows the major classes of the Company’s discontinued operations as of December 31, 2016 and 2015.
|
|
December 31,
|
|
|
|
2016
|
|
|
2015
|
|
|
|
|
|
|
|
|
Current assets:
|
|
|
|
|
|
|
Accounts receivable, net of allowances of $52
|
|
$
|
-
|
|
|
$
|
91
|
|
Current assets of discontinued operations
|
|
$
|
-
|
|
|
$
|
91
|
|
|
|
|
|
|
|
|
|
|
Long-term Assets:
|
|
|
|
|
|
|
|
|
Property and equipment, net
|
|
$
|
-
|
|
|
$
|
1,245
|
|
Goodwill
|
|
|
-
|
|
|
|
10,130
|
|
Intangible assets, net
|
|
|
-
|
|
|
|
10,377
|
|
Long-term assets of discontinued operations
|
|
$
|
-
|
|
|
$
|
21,752
|
|
|
|
|
|
|
|
|
|
|
Current liabilities:
|
|
|
|
|
|
|
|
|
Accrued expenses
|
|
$
|
-
|
|
|
$
|
5
|
|
Current liabilities of discontinued operations
|
|
$
|
-
|
|
|
$
|
5
|
|
|
|
For the year ended
December 31,
|
|
|
|
2016
|
|
|
2015
|
|
|
|
|
|
|
|
|
Revenues
|
|
$
|
1,377
|
|
|
$
|
10,717
|
|
Cost of revenue
|
|
|
274
|
|
|
|
1,896
|
|
Gross profit
|
|
|
1,103
|
|
|
|
8,821
|
|
|
|
|
|
|
|
|
|
|
Operating expenses:
|
|
|
|
|
|
|
|
|
Depreciation and amortization
|
|
|
439
|
|
|
|
2,963
|
|
Salaries and wages
|
|
|
844
|
|
|
|
3,275
|
|
Selling, general and administrative
|
|
|
528
|
|
|
|
1,997
|
|
Goodwill impairment charge
|
|
|
-
|
|
|
|
13,219
|
|
Intangible asset impairment charge
|
|
|
-
|
|
|
|
464
|
|
Total operating expenses
|
|
|
1,811
|
|
|
|
21,918
|
|
|
|
|
|
|
|
|
|
|
Pre-tax loss from operations
|
|
|
(708
|
)
|
|
|
(13,097
|
)
|
|
|
|
|
|
|
|
|
|
Other (income) expenses:
|
|
|
|
|
|
|
|
|
Interest expense
|
|
|
(243
|
)
|
|
|
2,105
|
|
Other expense
|
|
|
(158
|
)
|
|
|
50
|
|
Gain on disposal
|
|
|
1,574
|
|
|
|
-
|
|
Total other (income) expense
|
|
|
1,173
|
|
|
|
2,155
|
|
|
|
|
|
|
|
|
|
|
Pre-tax loss on discontinued operations
|
|
|
465
|
|
|
|
(15,252
|
)
|
|
|
|
|
|
|
|
|
|
(Benefit from) provision for income taxes
|
|
|
-
|
|
|
|
(128
|
)
|
|
|
|
|
|
|
|
|
|
Loss on discontinued operations, net of tax
|
|
$
|
465
|
|
|
$
|
(15,124
|
)
|
Dominion
Capital LLC Promissory Note Debt Conversions
During January 2017, the
Company issued 22,510,372 shares of its common stock to Dominion Capital LLC upon the conversion of $333 of principal and accrued
interest of a note outstanding.
During February 2017, the Company
issued 27,000,723 shares of its common stock to Dominion Capital LLC upon the conversion of $357 of principal and accrued interest
of a note outstanding.
From March 1 through March 13, 2017,
the Company issued 53,329,015 shares of its common stock to Dominion Capital LLC upon the conversion of $417 of principal and
accrued interest of a note outstanding.
Forward
Investments, LLC Promissory Note Conversions
During
January 2017, the Company issued 31,395,890 shares of its common stock to Forward Investments, LLC upon conversion of $582 principal
amount of promissory notes outstanding.
During February 2017,
the Company issued 47,525,408 shares of its common stock to Forward Investments, LLC upon conversion of $867 principal amount
of promissory notes outstanding.
From March 1 through March
13, 2017, the Company issued 83,039,391 shares of its common stock to Forward Investments, LLC upon conversion of $1,112 principal
amount and $254 accrued interest of promissory notes outstanding.
JGB
Waltham
During
January 2017, the Company made cash payments due to JGB Waltham for principal and interest of $126 and $20, respectively, related
to the outstanding December 2015 senior secured convertible debenture.
During
January 2017, the Company made cash payments due to JGB Waltham for principal and interest of $89 and $2, respectively, related
to the outstanding 2.7 Note.
JGB
Concord
During
January 2017, the Company issued 17,145,048 shares of common stock to JGB Concord pursuant to conversion of $290 principal amount
and $1 of accrued interest related to the outstanding February 2016 senior secured convertible debenture.
During
January 2017, the Company made cash payments due to JGB Concord for principal and interest of $32 and $14, respectively, related
to the outstanding February 2016 senior secured convertible debenture.
During February 2017,
the Company issued 3,118,534 shares of common stock to JGB Concord pursuant to conversion of $45 principal amount and $1 of accrued
interest related to the outstanding February 2016 senior secured convertible debenture.
During February 2017, the Company
made cash payments to JGB Concord for principal of $2,500 using proceeds from the sale of the Highwire division of ADEX (see note
below for additional detail on the sale).
From March 1 through March 13, 2017,
the Company issued 61,204,023 shares of common stock to JGB Concord pursuant to conversion of $575 principal amount and $1 of
accrued interest related to the outstanding February 2016 senior secured convertible debenture.
JGB Make-Whole Provision
During February 2017, the Company
made cash payments to JGB in settlement of the make-whole provision using $815 of proceeds from the sale of the Highwire division
of ADEX (see note below for additional detail on the sale).
January
31, 2017 Senior Convertible Promissory Note
On
January 31, 2017, the Company entered into a senior convertible promissory note with Dominion Capital, LLC in the original principal
amount of $70, with interest accruing at the rate of 6% per annum, which matures on January 31, 2018. The note is convertible
at the lower of (i) $0.10 or (ii) 80% of the lowest VWAP in the 15 trading days prior to the conversion date.
Smithline Senior Convertible
Note Debt Conversions
During February 2017, the
Company issued 1,830,459 shares of its common stock to Smithline upon the conversion of $23 of principal of a note outstanding.
From March 1 through March
13, 2017, the Company issued 21,580,444 shares of its common stock to Smithline upon the conversion of $223 of principal of a note
outstanding.
December
30, 2016 Receivables Purchase Agreement
During January 2017, the
Company made cash payments to Dominion Capital for principal of $220 related to the outstanding December 30, 2016 Receivables
Purchase Agreement.
During
February 2017, the Company made cash payments to Dominion Capital for principal of $54 related to the outstanding December 30,
2016 Receivables Purchase Agreement.
From March 1 through March 13, 2017,
the Company made cash payments to Dominion Capital for principal of $77 related to the outstanding December 30, 2016 Receivables
Purchase Agreement.
Sale
of High Wire Networks
On
February 28, 2017, the Company sold the Highwire division of ADEX. This division accounted for approximately $11.0 million in
annual revenue in 2016. Under the terms of the sale, the Company received $4.0 million in cash and is expected to receive an additional
working capital adjustment of approximately $0.9 million to be paid in August 2017. The proceeds of this sale were used to reduce
certain secured term loans to JGB (Cayman) Waltham Ltd. and JGB (Cayman) Concord Ltd. (the JGB Entities).
In connection with the
sale of Highwire, the Company amended its remaining debentures with the JGB Entities reducing the conversion prices on the debentures.
Additionally, the Company issued a warrant to the JGB Entities whereby the holder of the warrant has the right to purchase from
the Company up to the number of shares of common stock resulting in the Company receiving aggregate proceeds of $1.0 million.
The warrant expires on November 28, 2018 and contains a cashless exercise feature. The warrants have an exercise price of $0.04
until May 29, 2017 and the lower of (a) $0.04 and (b) 80% of the lowest daily price of our common stock for the prior 30 days
thereafter.
Assignment and Assumption Agreement
On March 8, 2017, JGB (Cayman)
Waltham Ltd. assigned $500 of principal of an outstanding note to a third party, MEF I, L.P. The new convertible promissory note
has an original principal amount of $550 and accrues interest at a rate of 4.67% per annum, with a maturity date of May 31, 2019.
The note is convertible at the lower of (i) $0.04 or (ii) 80% of the lowest VWAP in the 30 trading days prior to the conversion
date.
F-82