ALPINE 4 HOLDINGS, INC. - Quarter Report: 2019 September (Form 10-Q)
Delaware
|
46-5482689
|
(State or Other Jurisdiction of Incorporation or Organization)
|
(I.R.S. Employer Identification No.)
|
2525 E Arizona Biltmore Circle, Suite 237
|
|
Phoenix, AZ
|
85016
|
(Address of Principal Executive Offices)
|
(Zip Code)
|
Large accelerated filer
|
☐
|
Accelerated filer
|
☐
|
Non-accelerated filer
|
☒
|
Smaller reporting company
|
☒
|
Emerging growth company
|
☒
|
|
|
PART I
|
|
Page
|
|
|
|
Item 1.
|
Financial Statements
|
3
|
|
|
|
Item 2.
|
Management's Discussion and Analysis of Financial Condition and Results of Operations
|
26
|
|
|
|
Item 3.
|
Quantitative and Qualitative Disclosures About Market Risk
|
33
|
|
|
|
Item 4.
|
Controls and Procedures
|
33
|
|
|
|
PART II
|
|
|
|
|
|
Item 1.
|
Legal Proceedings
|
34
|
|
|
|
Item 2.
|
Unregistered Sales of Equity Securities and Use of Proceeds
|
34
|
|
|
|
Item 3.
|
Defaults Upon Senior Securities
|
34
|
|
|
|
Item 5.
|
Other Information
|
34
|
|
|
|
Item 6.
|
Exhibits
|
34
|
|
|
|
|
Signatures
|
35
|
ALPINE 4 TECHNOLOGIES, LTD. AND SUBSIDIARIES
|
||||||||
CONSOLIDATED BALANCE SHEETS
|
||||||||
September 30,
|
December 31,
|
|||||||
2019
|
2018
|
|||||||
(unaudited)
|
||||||||
ASSETS
|
||||||||
CURRENT ASSETS:
|
||||||||
Cash
|
$
|
251,019
|
$
|
207,205
|
||||
Accounts receivable
|
4,631,642
|
2,610,354
|
||||||
Inventory
|
3,107,885
|
2,175,795
|
||||||
Capitalized contract costs
|
64,234
|
64,234
|
||||||
Prepaid expenses and other current assets
|
1,117,719
|
222,200
|
||||||
Assets of discontinued operations
|
-
|
121,296
|
||||||
Total current assets
|
9,172,499
|
5,401,084
|
||||||
Property and equipment, net
|
11,693,599
|
7,990,556
|
||||||
Intangible asset, net
|
1,331,723
|
677,210
|
||||||
Right of use assets, net
|
721,004
|
-
|
||||||
Goodwill
|
3,007,453
|
3,193,861
|
||||||
Other non-current assets
|
346,655
|
290,238
|
||||||
Assets of discontinued operations
|
-
|
387,727
|
||||||
TOTAL ASSETS
|
$
|
26,272,933
|
$
|
17,940,676
|
||||
LIABILITIES AND STOCKHOLDERS' DEFICIT
|
||||||||
CURRENT LIABILITIES:
|
||||||||
Accounts payable
|
$
|
3,777,733
|
$
|
3,102,970
|
||||
Accrued expenses
|
2,846,355
|
1,254,853
|
||||||
Deferred revenue
|
-
|
25,287
|
||||||
Derivative liabilities
|
1,850,947
|
1,892,321
|
||||||
Deposits
|
12,509
|
12,509
|
||||||
Notes payable, current portion
|
6,629,858
|
3,585,603
|
||||||
Notes payable, related parties, current portion
|
401,820
|
192,000
|
||||||
Convertible notes payable, current portion, net of discount of $113,741 and $942,852
|
1,787,943
|
2,644,735
|
||||||
Financing lease obligation, current portion
|
234,682
|
105,458
|
||||||
Operating lease obligation, current portion
|
254,535
|
-
|
||||||
Acquisition contingency
|
500,000
|
-
|
||||||
Net liabilities of discontinued operations
|
-
|
2,752,447
|
||||||
Total current liabilities
|
18,296,382
|
15,568,183
|
||||||
Notes payable, net of current portion
|
5,521,502
|
4,517,441
|
||||||
Convertible notes payable, net of current portion
|
1,122,688
|
450,000
|
||||||
Financing lease obligations, net of current portion
|
11,455,105
|
8,295,176
|
||||||
Operating lease obligations, net of current portion
|
474,473
|
-
|
||||||
Deferred tax liability
|
608,304
|
608,304
|
||||||
TOTAL LIABILITIES
|
37,478,454
|
29,439,104
|
||||||
STOCKHOLDERS' DEFICIT:
|
||||||||
Preferred stock, $0.0001 par value, 10,000,000 shares authorized, none issued and outstanding at September 30, 2019 and December 31, 2018
|
-
|
-
|
||||||
Class A Common stock, $0.0001 par value, 100,000,000 shares authorized, 95,370,161 and 26,567,410 shares issued and outstanding at September 30, 2019 and December 31, 2018
|
9,537
|
2,657
|
||||||
Class B Common stock, $0.0001 par value, 5,000,000 shares authorized, 5,000,000 and 5,000,000 shares issued and outstanding at September 30, 2019 and December 31, 2018
|
500
|
500
|
||||||
Class C Common stock, $0.0001 par value, 10,000,000 shares authorized, 9,870,200 shares issued and outstanding at September 30, 2019
|
987
|
-
|
||||||
Additional paid-in capital
|
18,557,801
|
17,018,509
|
||||||
Accumulated deficit
|
(29,774,346
|
)
|
(28,520,094
|
)
|
||||
Total stockholders' deficit
|
(11,205,521
|
)
|
(11,498,428
|
)
|
||||
TOTAL LIABILITIES AND STOCKHOLDERS' DEFICIT
|
$
|
26,272,933
|
$
|
17,940,676
|
ALPINE 4 TECHNOLOGIES, LTD. AND SUBSIDIARIES |
||||||||||||||||
CONSOLIDATED STATEMENTS OF OPERATIONS |
||||||||||||||||
(unaudited) |
||||||||||||||||
|
||||||||||||||||
|
Three Months ended
September 30, |
Nine Months Ended
September 30,
|
||||||||||||||
|
2019 |
2018 |
2019 |
2018 |
||||||||||||
|
||||||||||||||||
Revenue |
$ |
7,088,182 |
$ |
4,342,203 |
$ |
20,690,014 |
$ |
10,570,032 |
||||||||
Cost of revenue |
5,311,323 |
2,119,913 |
15,542,194 |
6,478,090 |
||||||||||||
Gross Profit |
1,776,859 |
2,222,290 |
5,147,820 |
4,091,942 |
||||||||||||
|
||||||||||||||||
Operating expenses: |
||||||||||||||||
General and administrative expenses |
1,739,867 |
2,387,092 |
5,509,996 |
4,255,035 |
||||||||||||
|
||||||||||||||||
Total operating expenses |
1,739,867 |
2,387,092 |
5,509,996 |
4,255,035 |
||||||||||||
Income (loss) from operations |
36,992 |
(164,802 |
) |
(362,176 |
) |
(163,093 |
) |
|||||||||
|
||||||||||||||||
Other income (expenses) |
||||||||||||||||
Interest expense |
(698,844 |
) |
(701,114 |
) |
(2,736,968 |
) |
(1,642,562 |
) |
||||||||
Change in value of derivative liability |
3,389,116 |
(1,012,743 |
) |
(689,369 |
) |
(766,718 |
) |
|||||||||
Gain on extinguishment of debt |
- |
- |
- |
6,305 |
||||||||||||
Other income |
77,918 |
55,949 |
206,681 |
173,608 |
||||||||||||
Total other income (expenses) |
2,768,190 |
(1,657,908 |
) |
(3,219,656 |
) |
(2,229,367 |
) |
|||||||||
|
||||||||||||||||
Loss before income tax |
2,805,182 |
(1,822,710 |
) |
(3,581,832 |
) |
(2,392,460 |
) |
|||||||||
|
||||||||||||||||
Income tax (benefit) |
- |
- |
- |
- |
||||||||||||
|
||||||||||||||||
Income (loss) from continuing operations |
2,805,182 |
(1,822,710 |
) |
(3,581,832 |
) |
(2,392,460 |
) |
|||||||||
|
||||||||||||||||
Discontinued operations: |
||||||||||||||||
Loss from operations of discontinued operations |
- |
(1,051,916 |
) |
(95,179 |
) |
(1,720,538 |
) |
|||||||||
Gain on disposition of discontinued operations |
- |
- |
2,515,028 |
- |
||||||||||||
Total discontinued operations |
- |
(1,051,916 |
) |
2,419,849 |
(1,720,538 |
) |
||||||||||
|
||||||||||||||||
Net income (loss) |
$ |
2,805,182 |
$ |
(2,874,626 |
) |
$ |
(1,161,983 |
) |
$ |
(4,112,998 |
) |
|||||
|
||||||||||||||||
Weighted average shares outstanding : |
||||||||||||||||
Basic |
101,810,802 |
30,358,570 |
62,450,846 |
27,813,506 |
||||||||||||
Diluted |
237,269,687 |
30,358,570 |
62,450,846 |
27,813,506 |
||||||||||||
|
||||||||||||||||
Basic Income (loss) per share |
||||||||||||||||
Continuing operations |
$ |
0.03 |
$ |
(0.06 |
) |
$ |
(0.06 |
) |
$ |
(0.09 |
) |
|||||
Discontinued operations |
- |
$ |
(0.03 |
) |
0.04 |
$ |
(0.06 |
) |
||||||||
|
$ |
0.03 |
(0.09 |
) |
$ |
(0.02 |
) |
(0.15 |
) |
|||||||
|
||||||||||||||||
Diluted income (loss) per share |
||||||||||||||||
Continuing operations |
$ |
(0.00 |
) |
$ |
(0.06 |
) |
$ |
(0.06 |
) |
$ |
(0.09 |
) |
||||
Discontinued operations |
- |
$ |
(0.03 |
) |
0.04 |
$ |
(0.06 |
) |
||||||||
|
$ |
(0.00 |
) |
(0.09 |
) |
$ |
(0.02 |
) |
(0.15 |
) |
ALPINE 4 TECHNOLOGIES, LTD. AND SUBSIDIARIES
|
||||||||||||||||||||||||||||||||||||
CONSOLIDATED STATEMENTS OF STOCKHOLDERS' DEFICIT
|
||||||||||||||||||||||||||||||||||||
(unaudited)
|
||||||||||||||||||||||||||||||||||||
Class A
Common Stock
|
Class B
Common Stock
|
Class C
Common Stock
|
Additional
Paid-in
|
Accumulated
|
Total
Stockholders'
|
|||||||||||||||||||||||||||||||
Shares
|
Amount
|
Shares
|
Amount
|
Shares
|
Amount
|
Capital
|
Deficit
|
Deficit
|
||||||||||||||||||||||||||||
Balance, December 31, 2018
|
26,567,410
|
$
|
2,657
|
5,000,000
|
$
|
500
|
-
|
$
|
-
|
$
|
17,018,509
|
$
|
(28,520,094
|
)
|
$
|
(11,498,428
|
)
|
|||||||||||||||||||
Issuance of shares of common stock for convertible note payable and accrued interest
|
1,670,000
|
167
|
26,421
|
26,588
|
||||||||||||||||||||||||||||||||
Derivative liability resolution
|
10,993
|
10,993
|
||||||||||||||||||||||||||||||||||
Share-based compensation expense
|
19,341
|
19,341
|
||||||||||||||||||||||||||||||||||
Net income for the three months
|
989,511
|
989,511
|
||||||||||||||||||||||||||||||||||
Balance, March 31, 2019
|
28,237,410
|
2,824
|
5,000,000
|
500
|
-
|
-
|
17,075,264
|
(27,530,583
|
)
|
(10,451,995
|
)
|
|||||||||||||||||||||||||
Issuance of shares of common stock for convertible note payable and accrued interest
|
33,975,924
|
3,398
|
232,551
|
235,949
|
||||||||||||||||||||||||||||||||
Derivative liability resolution
|
332,703
|
332,703
|
||||||||||||||||||||||||||||||||||
Share-based compensation expense
|
19,556
|
19,556
|
||||||||||||||||||||||||||||||||||
Net loss for the three months
|
(4,956,676
|
)
|
(4,956,676
|
)
|
||||||||||||||||||||||||||||||||
Balance, June 30, 2019
|
62,213,334
|
6,222
|
5,000,000
|
500
|
-
|
-
|
17,660,074
|
(32,487,259
|
)
|
(14,820,463
|
)
|
|||||||||||||||||||||||||
Issuance of shares of common stock for convertible note payable and accrued interest
|
32,956,827
|
3,295
|
258,004
|
261,299
|
||||||||||||||||||||||||||||||||
Issuance of shares of common stock for dividend
|
7,097,594
|
710
|
91,559
|
(92,269
|
)
|
-
|
||||||||||||||||||||||||||||||
Conversion of Class B to Class A
|
200,000
|
20
|
(200,000
|
)
|
(20
|
) |
-
|
|||||||||||||||||||||||||||||
Issuance of shares of common stock for services
|
200,000
|
20
|
2,772,606
|
277
|
38,347
|
38,644
|
||||||||||||||||||||||||||||||
Derivative liability resolution
|
490,047
|
490,047
|
||||||||||||||||||||||||||||||||||
Share-based compensation expense
|
19,770
|
19,770
|
||||||||||||||||||||||||||||||||||
Net loss for the three months
|
2,805,182
|
2,805,182
|
||||||||||||||||||||||||||||||||||
Balance, September 30, 2019
|
95,370,161
|
$
|
9,537
|
5,000,000
|
$
|
500
|
9,870,200
|
$
|
987
|
$
|
18,557,801
|
$
|
(29,774,346
|
)
|
$
|
(11,205,521
|
)
|
|||||||||||||||||||
Balance, December 31, 2017
|
23,222,087
|
$
|
2,322
|
1,600,000
|
$
|
160
|
-
|
$
|
-
|
$
|
16,573,632
|
$
|
(20,433,875
|
)
|
$
|
(3,857,761
|
)
|
|||||||||||||||||||
Adoption of ASC 606
|
(178,202
|
)
|
(178,202
|
)
|
||||||||||||||||||||||||||||||||
Issuance of shares of common stock for convertible note payable and accrued interest
|
120,000
|
12
|
15,588
|
15,600
|
||||||||||||||||||||||||||||||||
Issuance of common stock for modification of debt
|
100,000
|
10
|
14,990
|
15,000
|
||||||||||||||||||||||||||||||||
Issuance of shares for debt discount
|
333,333
|
33
|
56,633
|
56,666
|
||||||||||||||||||||||||||||||||
Reclassification of shares from mezzanine
|
379,403
|
38
|
(38
|
)
|
-
|
|||||||||||||||||||||||||||||||
Derivative liability resolution
|
125,759
|
125,759
|
||||||||||||||||||||||||||||||||||
Stock-based compensation expense
|
15,840
|
15,840
|
||||||||||||||||||||||||||||||||||
Change in fair value of warrant modification
|
4,310
|
4,310
|
||||||||||||||||||||||||||||||||||
Net loss for the three months
|
(661,078
|
)
|
(661,078
|
)
|
||||||||||||||||||||||||||||||||
Balance, March 31, 2018
|
24,154,823
|
2,415
|
1,600,000
|
160
|
-
|
-
|
16,806,714
|
(21,273,155
|
)
|
(4,463,866
|
)
|
|||||||||||||||||||||||||
Issuance of shares of common stock for convertible note payable and accrued interest
|
713,033
|
72
|
16,762
|
16,834
|
||||||||||||||||||||||||||||||||
Derivative liability resolution
|
(182,425
|
)
|
(182,425
|
)
|
||||||||||||||||||||||||||||||||
Stock-based compensation expense
|
17,555
|
17,555
|
||||||||||||||||||||||||||||||||||
Shares issued for employee compensation
|
3,400,000
|
340
|
176,460
|
176,800
|
||||||||||||||||||||||||||||||||
Net loss for the three months
|
(577,294
|
)
|
(577,294
|
)
|
||||||||||||||||||||||||||||||||
Balance, June 30, 2018
|
24,867,856
|
$
|
2,487
|
5,000,000
|
$
|
500
|
-
|
$
|
-
|
$
|
16,835,066
|
$
|
(21,850,449
|
)
|
$
|
(5,012,396
|
)
|
|||||||||||||||||||
Issuance of shares of common stock for convertible note payable and accrued interest
|
669,251
|
66
|
33,604
|
33,670
|
||||||||||||||||||||||||||||||||
Derivative liability resolution
|
58,018
|
58,018
|
||||||||||||||||||||||||||||||||||
Stock-based compensation expense
|
18,914
|
18,914
|
||||||||||||||||||||||||||||||||||
Net loss for the three months
|
(2,874,626
|
)
|
(2,874,626
|
)
|
||||||||||||||||||||||||||||||||
Balance, September 30, 2018
|
25,537,107
|
$
|
2,553
|
5,000,000
|
$
|
500
|
-
|
$
|
-
|
$
|
16,945,602
|
$
|
(24,725,075
|
)
|
$
|
(7,776,420
|
)
|
ALPINE 4 TECHNOLOGIES, LTD. AND SUBSIDIARIES
|
||||||||
CONSOLIDATED STATEMENTS OF CASH FLOWS
|
||||||||
(unaudited)
|
||||||||
Nine Months Ended
September 30,
|
||||||||
2019
|
2018
|
|||||||
OPERATING ACTIVITIES:
|
||||||||
Net income (loss)
|
$
|
(1,161,983
|
)
|
$
|
(4,112,998
|
)
|
||
Adjustments to reconcile net income (loss) to net cash used in operating activities:
|
||||||||
Depreciation
|
710,133
|
690,743
|
||||||
Amortization
|
135,487
|
48,225
|
||||||
Gain on extinguishment of debt
|
-
|
(136,300
|
)
|
|||||
Loss on disposal of fixed assets
|
-
|
414,204
|
||||||
Change in value of derivative liabilities
|
689,369
|
766,718
|
||||||
Stock issued for services
|
38,644
|
176,800
|
||||||
Employee stock compensation
|
58,667
|
52,309
|
||||||
Amortization of debt discounts
|
932,111
|
701,850
|
||||||
Gain on disposal of discontinued operations
|
(2,515,028
|
)
|
-
|
|||||
Issuance of convertible debentures for penalty interest
|
128,777
|
-
|
||||||
Operating lease expense
|
170,409
|
-
|
||||||
Change in current assets and liabilities:
|
||||||||
Accounts receivable
|
(508,081
|
)
|
(727,643
|
)
|
||||
Inventory
|
(478,249
|
)
|
(506,277
|
)
|
||||
Capitalized contracts costs
|
-
|
37,300
|
||||||
Prepaid expenses and other assets
|
(56,449
|
)
|
171,006
|
|||||
Accounts payable
|
346,378
|
583,299
|
||||||
Accrued expenses
|
1,596,304
|
606,234
|
||||||
Operating lease liability
|
(162,405
|
)
|
-
|
|||||
Deferred revenue
|
(25,287
|
)
|
(276,703
|
)
|
||||
Net cash used in operating activities
|
(101,203
|
)
|
(1,511,233
|
)
|
||||
INVESTING ACTIVITIES:
|
||||||||
Capital expenditures
|
(48,878
|
)
|
(71,268
|
)
|
||||
Proceeds from insurance claim on automobiles and trucks
|
-
|
260,467
|
||||||
Cash paid for acquisitions, net of cash acquired
|
(1,967,606
|
)
|
(1,976,750
|
)
|
||||
Net cash used in investing activities
|
(2,016,484
|
)
|
(1,787,551
|
)
|
||||
FINANCING ACTIVITIES:
|
||||||||
Proceeds from issuances of notes payable, related party
|
282,320
|
125,000
|
||||||
Proceeds from issuances of notes payable, non-related party
|
500,000
|
924,750
|
||||||
Proceeds from issuances of convertible notes payable
|
103,000
|
1,399,250
|
||||||
Proceeds from financing lease
|
3,267,000
|
1,900,000
|
||||||
Repayments of notes payable, related party
|
(72,500
|
)
|
(31,500
|
)
|
||||
Repayments of notes payable, non-related party
|
(1,579,013
|
)
|
(777,727
|
)
|
||||
Repayments of convertible notes payable
|
(787,700
|
)
|
(937,959
|
)
|
||||
Proceeds from line of credit, net
|
582,046
|
1,072,327
|
||||||
Cash paid on financing lease obligations
|
(133,652
|
)
|
(166,627
|
)
|
||||
-
|
||||||||
Net cash provided by financing activities
|
2,161,501
|
3,507,514
|
||||||
NET INCREASE IN CASH AND RESTRICTED CASH
|
43,814
|
208,730
|
||||||
CASH AND RESTRICTED CASH, BEGINNING BALANCE
|
414,516
|
335,823
|
||||||
CASH AND RESTRICTED CASH, ENDING BALANCE
|
$
|
458,330
|
$
|
544,553
|
||||
CASH PAID FOR:
|
||||||||
Interest
|
$
|
1,768,533
|
$
|
955,741
|
||||
Income taxes
|
$
|
-
|
$
|
-
|
||||
SUPPLEMENTAL DISCLOSURE OF NON-CASH FINANCING ACTIVITIES:
|
||||||||
Common stock issued for convertible note payable and accrued interest
|
$
|
523,836
|
$
|
63,773
|
||||
Issuance of convertible payable for acquisition
|
$
|
-
|
$
|
450,000
|
||||
Issuance of note payable for acquisition
|
$
|
3,450,000
|
$
|
1,950,000
|
||||
Debt discount due to derivative liabilities
|
$
|
103,000
|
$
|
1,262,970
|
||||
Notes payable and redeemable common stock restructuring
|
$
|
-
|
$
|
3,197,538
|
||||
Release of derivative liability
|
$
|
833,743
|
$
|
58,018
|
||||
Capital leases
|
$
|
-
|
$
|
247,000
|
||||
ROU asset and operating lease obligation recognized upon adoption of Topic 842
|
$
|
891,413
|
$
|
-
|
||||
Goodwill adjustment to intangible asset for APF acquisition
|
$
|
790,000
|
$
|
-
|
||||
Class C common stock issued for dividend
|
$
|
92,269
|
$
|
-
|
September 30,
|
December 31,
|
|||||||
|
2019
|
2018
|
||||||
Cash
|
$
|
251,019
|
$
|
207,205
|
||||
Restricted cash included in other non-current assets
|
207,311
|
207,311
|
||||||
Total cash and restricted cash shown in statement of cash flows
|
$
|
458,330
|
$
|
414,516
|
September 30,
|
December 31,
|
|||||||
2019
|
2018
|
|||||||
Raw materials
|
$
|
1,460,091
|
$
|
676,621
|
||||
WIP
|
7,558
|
- |
||||||
Finished goods
|
1,640,236
|
1,499,174
|
||||||
$
|
3,107,885
|
$
|
2,175,795
|
Automobiles & Trucks
|
10 to 20 years
|
Buildings
|
39 years
|
Leasehold Improvements
|
15 years or time remaining on lease (whichever is shorter)
|
Equipment
|
10 years
|
September 30,
|
December 31,
|
|||||||
|
2019
|
2018
|
||||||
Automobiles and trucks
|
$
|
155,179
|
$
|
155,179
|
||||
Machinery and equipment
|
3,654,717
|
2,548,855
|
||||||
Office furniture and fixtures
|
114,867
|
109,619
|
||||||
Building
|
9,062,000
|
5,795,000
|
||||||
Leasehold improvements
|
307,341
|
261,608
|
||||||
Less: Accumulated depreciation
|
(1,600,505
|
)
|
(879,705
|
)
|
||||
|
$
|
11,693,599
|
$
|
7,990,556
|
15 years
|
|
Non-compete agreements
|
15 years
|
Software development
|
5 years
|
September 30,
|
December 31,
|
|||||||
|
2019
|
2018
|
||||||
Software
|
$
|
278,474
|
$
|
278,474
|
||||
Noncompete
|
100,000
|
100,000
|
||||||
Customer lists
|
1,321,187
|
531,187
|
||||||
Less: Accumulated amortization
|
(367,938
|
)
|
(232,451
|
)
|
||||
|
$
|
1,331,723
|
$
|
677,210
|
Twelve Months Ending September 30,
|
||||
2020
|
$
|
132,627
|
||
2021
|
132,627
|
|||
2022
|
132,627
|
|||
2023
|
99,028
|
|||
2024
|
99,028
|
|||
Thereafter
|
735,786
|
|||
Total
|
$
|
1,331,723
|
September 30,
|
December 31,
|
|||||||
|
2019
|
2018
|
||||||
Restricted Cash
|
$
|
207,311
|
$
|
207,311
|
||||
Deposits
|
105,927
|
50,927
|
||||||
Other
|
33,417
|
32,000
|
||||||
$
|
346,655
|
$
|
290,238
|
For the Three Months
ended
September 30, 2019 |
For the Three Months
ended
September 30, 2018
|
|||||||||||||||||||||||
Net Income (Loss)
|
Shares
|
Per Share Amount
|
Net Income (Loss)
|
Shares
|
Per Share Amount
|
|||||||||||||||||||
Basic EPS
|
||||||||||||||||||||||||
Income (loss) available to stockholders
|
$
|
2,805,182
|
101,810,802
|
$
|
0.03
|
$
|
(2,874,626
|
)
|
30,358,570
|
$
|
(0.09
|
)
|
||||||||||||
Effect of Dilutive Securities
|
||||||||||||||||||||||||
Convertible debt
|
(3,468,509
|
)
|
135,458,885
|
-
|
-
|
-
|
||||||||||||||||||
Dilute EPS
|
||||||||||||||||||||||||
Income (loss) available to stockholders plus assumed conversions
|
$
|
(663,327
|
)
|
237,269,687
|
$
|
(0.00
|
)
|
$
|
(2,874,626
|
)
|
30,962,398
|
$
|
(0.09
|
)
|
For the Nine Months
ended
September 30, 2019
|
For the Nine Months
ended
September 30, 2018
|
|||||||||||||||||||||||
Net Income (Loss)
|
Shares
|
Per Share Amount
|
Net Income (Loss)
|
Shares
|
Per Share Amount
|
|||||||||||||||||||
Basic EPS
|
||||||||||||||||||||||||
Income (loss) available to stockholders
|
$
|
(1,161,983
|
)
|
62,450,846
|
$
|
(0.02
|
)
|
$
|
(4,112,998
|
)
|
27,813,506
|
$
|
(0.15
|
)
|
||||||||||
Effect of Dilutive Securities
|
||||||||||||||||||||||||
Convertible debt
|
-
|
-
|
||||||||||||||||||||||
Dilute EPS
|
||||||||||||||||||||||||
Income (loss) available to stockholders plus assumed conversions
|
$
|
(1,161,983
|
)
|
62,450,846
|
$
|
(0.02
|
)
|
$
|
(4,112,998
|
)
|
27,813,506
|
$
|
(0.15
|
)
|
Finance
|
Operating
|
|||||||
Twelve Months Ended September 30,
|
Leases
|
Leases
|
||||||
2020
|
$
|
1,206,080
|
$
|
346,998
|
||||
2021
|
1,228,708
|
356,757
|
||||||
2022
|
1,248,696
|
142,116
|
||||||
2023
|
1,269,248
|
40,950
|
||||||
2024
|
1,251,104
|
-
|
||||||
Thereafter
|
11,843,097
|
-
|
||||||
Total
|
18,046,933
|
886,821
|
||||||
Less: current lease obligation
|
(234,682
|
)
|
(254,535
|
)
|
||||
Less: imputed interest
|
(6,357,146
|
)
|
(157,813
|
)
|
||||
Non-current capital leases obligations
|
$
|
11,455,105
|
$
|
474,473
|
Classification on Balance Sheet
|
September 30,
2019
|
||||
Assets
|
|||||
Operating lease assets
|
Operating lease right of use assets
|
$
|
721,004
|
||
Total lease assets
|
$
|
721,004
|
|||
Liabilities
|
|||||
Current liabilities
|
|||||
Operating lease liability
|
Current operating lease liability
|
$
|
254,535
|
||
Noncurrent liabilities
|
|||||
Operating lease liability
|
Long-term operating lease liability
|
474,473
|
|||
Total lease liability
|
$
|
729,008
|
September 30,
|
December 31,
|
|||||||
2019
|
2018
|
|||||||
Lines of credit, current portion
|
$
|
3,086,487
|
$
|
2,504,440
|
||||
Equipment loans, current portion
|
234,659
|
260,301
|
||||||
Term notes, current portion
|
3,308,712
|
820,862
|
||||||
Total current
|
6,629,858
|
3,585,603
|
||||||
Long-term portion
|
5,521,502
|
4,517,441
|
||||||
Total notes payable
|
$
|
12,151,360
|
$
|
8,103,044
|
Twelve Months Ending September 30,
|
||||
2020
|
$
|
6,629,858
|
||
2021
|
2,752,639
|
|||
2022
|
2,648,863
|
|||
2023
|
80,000
|
|||
2024
|
40,000
|
|||
Total
|
$
|
12,151,360
|
September 30,
|
December 31,
|
|||||||
2019
|
2018
|
|||||||
Notes payable; non-interest bearing; due upon demand; unsecured
|
$
|
4,500
|
$
|
4,500
|
||||
Note payable; bearing interest at 8% per annum; due June 30, 2017; unsecured
|
7,500
|
7,500
|
||||||
Series of notes payable, bearing interest at rates from 10% to 20% per annum, with maturity dates from April 2018 to July 2020, unsecured
|
389,820
|
180,000
|
||||||
Total notes payable - related parties
|
$
|
401,820
|
$
|
192,000
|
September 30,
|
December 31,
|
|||||||
2019
|
2018
|
|||||||
Series of convertible notes payable issued prior to December 31, 2016, bearing interest at rates of 8% - 20% per annum, with due dates ranging from April 2016 through
October 2017. The outstanding principal and interest balances are convertible into shares of Class A common stock at the option of the debt holder at exercise prices ranging from $0.10 to $1 per share.
|
$
|
25,000
|
$
|
25,000
|
||||
Secured convertible notes payable issued to the sellers of QCA on April 1, 2016 for an aggregate of $2,000,000, bearing interest at 5% per annum,
due in monthly payments starting on July 1, 2016 and due in full on July 1, 2019. On August 11, 2019, the Company extended the due date of one of the notes to December 31, 2022. The outstanding principal and interest balances are
convertible after 12 months into Class A common stock at the option of the debt holder at a conversion price of $1 per share.
|
1,429,587
|
1,654,588
|
||||||
Convertible note payable issued in January 2017, bearing interest at rates of 10% per annum, and due in January 2018. The outstanding principal and interest balances are
convertible into shares of Class A common stock at the option of the debt holder at an exercise price of $1 per share.
|
10,000
|
10,000
|
||||||
On January 10, 2018, the Company entered into a variable convertible note for $150,000 with net proceeds of $135,000. The note is due October 1, 2018 and bears interest
at 12% per annum. The note is immediately convertible into shares of Class A common stock at the lesser of $0.16 per share or 60% of the lowest trading price the previous 25 days prior to conversion. The Company can prepay the note within
the first 90 days following January 10, 2018 with a prepayment penalty equal to 145% of the total outstanding balance. The Company issued 333,333 shares to the lender with this note, which has been recorded as a discount.
|
-
|
95,000
|
||||||
On April 5, 2018, the Company entered into convertible promissory notes for an aggregate principal amount of $450,000 as part of the consideration for the acquisition of
APF (see Note 9). The convertible notes are due in full in 36 months and bear interest at 4.25% per annum, and are convertible into shares of Class A common stock after 6 months from the issuance date at a rate of $1 per share.
|
450,000
|
450,000
|
||||||
On April 9, 2018, the Company entered into a variable convertible note for $124,199 with net proceeds of $115,000. The note is due January 9, 2019 and bears interest at
12% per annum. After 180 days, the note is convertible into shares of the Company's Class A common stock at a discount of 35% to the average of the three lowest trading closing prices of the stock for ten days prior to conversion. In
connection with this variable convertible note, the Company issued 76,670 shares of its Class A common stock, along with warrants to purchase 153,340 shares of Class A common stock at an exercise price of $1 per share which are immediately
vested and have a 3 years contractual life. The value of the common stock and warrants have been recorded as a discount.
|
500
|
61,699
|
||||||
On April 9, 2018, the Company entered into a variable convertible note for $37,800 with net proceeds of $35,000. The note is due January 9, 2019 and bears interest at
12% per annum. After 180 days, the note is convertible into shares of the Company’s Class A common stock at a discount of 35% to the average of the three lowest trading closing prices of the stock for ten days prior to conversion.
|
68,757
|
37,800
|
||||||
On June 4, 2018, the Company entered into a variable convertible note for $165,000 with net proceeds of $151,500. The note is due December 4, 2019 and bears interest at
10% per annum. The note is immediately convertible into shares of the Company's Class A common stock at a discount of 42% to the average of the two lowest trading closing prices of the stock for ten days prior to conversion. The Company
issued 850,000 shares of Class A common stock to the note holder which are returnable if no event of default has occurred and the note is paid in full within 180 days of the note date.
|
116,480
|
165,000
|
||||||
On July 18, 2018, the Company entered into a variable convertible note for $88,000 with net proceeds of $88,000. The note is due April 30, 2019 and bears interest at 12%
per annum. The note is immediately convertible into shares of the Company's Class A common stock at a discount of 42% to the average of the two lowest trading closing prices of the stock for ten days prior to conversion.
|
-
|
88,000
|
||||||
On August 30, 2018, the Company entered into a variable convertible note for $337,500 with net proceeds of $303,750. The note is due February 28, 2019 and bears interest
at 10% per annum. The note is immediately convertible into shares of the Company's Class A common stock at a discount of 42% to the average of the two lowest trading closing prices of the stock for ten days prior to conversion.
|
198,348
|
337,500
|
||||||
On September 27, 2018, the Company entered into a variable convertible note for $93,000 with net proceeds of $93,000. The note is due July 15, 2019 and bears interest at
12% per annum. The note is immediately convertible into shares of the Company's Class A common stock at a discount of 42% to the average of the two lowest trading closing prices of the stock for ten days prior to conversion.
|
-
|
93,000
|
||||||
On October 23, 2018, the Company entered into a variable convertible note for $220,000 with net proceeds of $198,000. The note is due December 14,2018 and bears interest
at 10% per annum. The note is immediately convertible into shares of the Company's Class A common stock at a discount of 42% to the average of the two lowest trading closing prices of the stock for ten days prior to conversion.
|
49,000
|
220,000
|
||||||
On November 12, 2018, the Company entered into a variable convertible note for $670,000 with net proceeds of $636,000. The note is due November 12, 2019 and bears
interest at 10% per annum. The note is immediately convertible into shares of the Company's Class A common stock at a discount of 35% to the average of the three lowest trading closing prices of the stock for ten days prior to conversion.
|
511,700
|
670,000
|
||||||
On December 7, 2018, the Company entered into a variable convertible note for $130,000 with net proceeds of $122,200. The note is due September 7, 2019 and bears
interest at 12% per annum. The note is immediately convertible into shares of the Company's Class A common stock at a discount of 40% to the lowest trading closing prices of the stock for 20 days prior to conversion. This convertible note is
past due.
|
98,000
|
130,000
|
||||||
On February 5, 2019, the Company entered into a variable convertible note for $103,000 with net proceeds of $103,000. The note is due November 30, 2019 and bears
interest at 12% per annum. The note is immediately convertible into shares of the Company's Class A common stock at a discount of 42% to the average of the two lowest trading closing prices of the stock for ten days prior to conversion. This
convertible note is past due.
|
67,000
|
-
|
||||||
Total convertible notes payable
|
3,024,372
|
4,037,587
|
||||||
Less: discount on convertible notes payable
|
(113,741
|
)
|
(942,852
|
)
|
||||
Total convertible notes payable, net of discount
|
2,910,631
|
3,094,735
|
||||||
Less: current portion of convertible notes payable
|
(1,787,943
|
)
|
(2,644,735
|
)
|
||||
Long-term portion of convertible notes payable
|
$
|
1,122,688
|
$
|
450,000
|
Balance outstanding, December 31, 2018
|
$
|
3,094,735
|
||
Issuance of convertible notes payable for cash
|
103,000
|
|||
Issuance of convertible notes payable for penalty interest
|
128,777
|
|||
Repayment of notes
|
(787,700
|
)
|
||
Conversion of notes payable to common stock
|
(457,292
|
)
|
||
Discount from derivative liability
|
(103,000
|
)
|
||
Amortization of debt discounts
|
932,111
|
|||
Balance outstanding, September 30, 2019
|
$
|
2,910,631
|
•
|
issued 68,602,751 shares of Class A common stock for the conversion of $457,292 of outstanding convertible notes payable and $66,544 of accrued interest;
|
•
|
issued 7,097,595 shares of Class C common stock as a dividend to the Class A common stockholders.
|
•
|
issued 200,000 shares of Class B common stock and 2,772,606 shares of Class C common stock to officer, directors and employees for services rendered valued at $38,644.
|
|
Weighted-
|
|||||||||||||||
|
Weighted-
|
Average
|
||||||||||||||
|
Average
|
Remaining
|
Aggregate
|
|||||||||||||
|
Exercise
|
Contractual
|
Intrinsic
|
|||||||||||||
|
Options
|
Price
|
Life (Years)
|
Value
|
||||||||||||
|
||||||||||||||||
Outstanding at December 31, 2018
|
1,790,000
|
$
|
0.19
|
9.10
|
$
|
-
|
||||||||||
Granted
|
-
|
|||||||||||||||
Forfeited
|
-
|
|||||||||||||||
Exercised
|
-
|
|||||||||||||||
Outstanding at September 30, 2019
|
1,790,000
|
$
|
0.19
|
8.60
|
$
|
-
|
||||||||||
|
||||||||||||||||
Vested and expected to vest at September 30, 2019
|
1,790,000
|
$
|
0.19
|
8.35
|
$
|
-
|
||||||||||
|
||||||||||||||||
Exercisable at September 30, 2019
|
727,594
|
$
|
0.26
|
8.12
|
$
|
-
|
Options Outstanding
|
Options Exercisable
|
|||||||||||||||||||||
Weighted
|
Weighted
|
Weighted
|
||||||||||||||||||||
Average
|
Average
|
Average
|
||||||||||||||||||||
Exercise
|
Number
|
Remaining
|
Exercise
|
Number
|
Exercise
|
|||||||||||||||||
Price
|
of Shares
|
Life (Years)
|
Price
|
of Shares
|
Price
|
|||||||||||||||||
$
|
0.05
|
979,000
|
9.13
|
$
|
0.05
|
271,563
|
$
|
0.05
|
||||||||||||||
0.10
|
85,000
|
9.04
|
0.10
|
21,250
|
0.10
|
|||||||||||||||||
0.13
|
388,500
|
8.34
|
0.13
|
194,250
|
0.13
|
|||||||||||||||||
0.26
|
114,000
|
8.10
|
0.26
|
64,125
|
0.26
|
|||||||||||||||||
0.90
|
223,500
|
8.02
|
0.90
|
125,719
|
0.90
|
|||||||||||||||||
1,790,000
|
676,907
|
|
Purchase Allocation
|
|||
Cash
|
$
|
192,300
|
||
Accounts receivable
|
1,498,591
|
|||
Inventory
|
453,841
|
|||
Prepaid expenses and other current assets
|
858,456
|
|||
Property and equipment
|
4,214,965
|
|||
Goodwill
|
603,592
|
|||
Accounts payable
|
(234,236
|
)
|
||
Accrued expenses
|
(443,908
|
)
|
||
Notes payable
|
(1,033,695
|
)
|
||
|
$
|
6,109,906
|
Cash
|
2,159,906
|
|||
Seller notes
|
3,450,000
|
|||
Acquisition contingency
|
500,000
|
|||
$
|
6,109,906
|
|
Purchase Allocation
|
|||
Accounts receivable
|
$
|
945,050
|
||
Inventory
|
675,074
|
|||
Prepaid expenses and other current assets
|
250,040
|
|||
Property and equipment
|
3,300,000
|
|||
Customer list
|
790,000
|
|||
Goodwill
|
440,100
|
|||
Accounts payable
|
(1,234,328
|
)
|
||
Accrued expenses
|
(154,186
|
)
|
||
Line of credit
|
(165,000
|
)
|
||
Deferred tax liability
|
(470,000
|
)
|
||
|
$
|
4,376,750
|
Nine Months Ended
September 30,
|
||||||||
2019
|
2018
|
|||||||
Sales
|
$
|
20,690,014
|
$
|
19,812,607
|
||||
Cost of goods sold
|
15,542,194
|
14,202,405
|
||||||
Gross profit
|
5,147,820
|
5,610,202
|
||||||
Operating expenses
|
5,509,996
|
5,675,248
|
||||||
Loss from operations
|
(362,176
|
)
|
(65,046
|
)
|
||||
Net loss from continuing operations
|
(3,581,832
|
) |
(2,121,185
|
) | ||||
Loss per share
|
(0.06
|
)
|
(0.08
|
)
|
Three Months Ended
September 30,
|
Nine Months Ended
September 30,
|
|||||||||||||||
2019
|
2018
|
2019
|
2018
|
|||||||||||||
Revenue
|
||||||||||||||||
QCA
|
$
|
2,252,997
|
$
|
2,910,462
|
$
|
7,056,674
|
$
|
7,856,208
|
||||||||
APF
|
966,735
|
1,200,529
|
3,925,190
|
2,162,126
|
||||||||||||
Morris
|
3,820,472
|
-
|
9,561,843
|
-
|
||||||||||||
Unallocated and eliminations
|
47,978
|
231,212
|
146,307
|
551,698
|
||||||||||||
|
$
|
7,088,182
|
$
|
4,342,203
|
$
|
20,690,014
|
$
|
10,570,032
|
||||||||
Gross profit
|
||||||||||||||||
QCA
|
$
|
711,053
|
$
|
1,233,038
|
$
|
2,083,729
|
$
|
2,915,421
|
||||||||
APF
|
294,722
|
713,047
|
1,180,619
|
816,688
|
||||||||||||
Morris
|
702,675
|
-
|
1,747,619
|
-
|
||||||||||||
Unallocated and eliminations
|
68,409
|
276,205
|
135,853
|
359,833
|
||||||||||||
|
$
|
1,776,859
|
$
|
2,222,290
|
$
|
5,147,820
|
$
|
4,091,942
|
||||||||
Income (loss) from operations
|
||||||||||||||||
QCA
|
$
|
111,832
|
$
|
452,793
|
$
|
179,707
|
$
|
1,184,664
|
||||||||
APF
|
110,454
|
(256,068
|
)
|
561,990
|
(404,148
|
)
|
||||||||||
Morris
|
423,083
|
-
|
507,162
|
-
|
||||||||||||
Unallocated and eliminations
|
(608,377
|
)
|
(361,527
|
)
|
(1,611,035
|
)
|
(943,609
|
)
|
||||||||
|
$
|
36,992
|
$
|
(164,802
|
)
|
$
|
(362,176
|
)
|
$
|
(163,093
|
)
|
|||||
Depreciation and amortization
|
||||||||||||||||
QCA
|
$
|
84,398
|
$
|
75,755
|
$
|
253,192
|
$
|
220,976
|
||||||||
APF
|
82,514
|
95,817
|
286,119
|
191,634
|
||||||||||||
Morris
|
95,342
|
-
|
281,310
|
-
|
||||||||||||
Unallocated and eliminations
|
8,333
|
52,965
|
24,999
|
278,133
|
||||||||||||
|
$
|
270,587
|
$
|
224,537
|
$
|
845,620
|
$
|
690,743
|
||||||||
Interest Expenses
|
||||||||||||||||
QCA
|
$
|
180,014
|
$
|
170,785
|
$
|
538,252
|
$
|
469,368
|
||||||||
APF
|
94,562
|
39,443
|
263,071
|
68,149
|
||||||||||||
Morris
|
150,138
|
-
|
302,724
|
-
|
||||||||||||
Unallocated and eliminations
|
274,130
|
490,886
|
1,632,921
|
1,105,045
|
||||||||||||
|
$
|
698,844
|
$
|
701,114
|
$
|
2,736,968
|
$
|
1,642,562
|
||||||||
Net income (loss)
|
||||||||||||||||
QCA
|
$
|
9,736
|
$
|
337,956
|
$
|
(156,877
|
)
|
$
|
888,904
|
|||||||
APF
|
15,892
|
(295,511
|
)
|
298,919
|
(472,297
|
)
|
||||||||||
Morris
|
272,945
|
-
|
209,063
|
-
|
||||||||||||
Unallocated and eliminations
|
2,506,609
|
(1,865,155
|
)
|
(3,932,937
|
)
|
(2,809,067
|
)
|
|||||||||
|
$
|
2,805,182
|
$
|
(1,822,710
|
)
|
$
|
(3,581,832
|
)
|
$
|
(2,392,460
|
)
|
As of
|
As of
|
|||||||||||||||
September 30,
|
December 31,
|
|||||||||||||||
2019
|
2018
|
|||||||||||||||
Total Assets
|
||||||||||||||||
QCA
|
$
|
13,152,517
|
$
|
10,767,883
|
||||||||||||
APF
|
11,254,397
|
6,159,098
|
||||||||||||||
Morris
|
15,929,389
|
-
|
||||||||||||||
Unallocated and eliminations
|
(14,063,370
|
)
|
1,013,695
|
|||||||||||||
$
|
26,272,933
|
$
|
17,940,676
|
|||||||||||||
Goodwill
|
||||||||||||||||
QCA
|
$
|
1,963,761
|
$
|
1,963,761
|
||||||||||||
APF
|
440,100
|
1,230,100
|
||||||||||||||
Morris
|
603,592
|
-
|
||||||||||||||
Unallocated and eliminations
|
-
|
-
|
||||||||||||||
$
|
3,007,453
|
$
|
3,193,861
|
|||||||||||||
Accounts receivable, net
|
||||||||||||||||
QCA
|
$
|
1,531,514
|
$
|
1,649,701
|
||||||||||||
APF
|
1,003,589
|
958,153
|
||||||||||||||
Morris
|
2,066,789
|
-
|
||||||||||||||
Unallocated and eliminations
|
29,750
|
2,500
|
||||||||||||||
$
|
4,631,642
|
$
|
2,610,354
|
September 30,
|
December 31,
|
|||||||
2019
|
2018
|
|||||||
Risk free rate
|
2.03% to 2.51%
|
1.89
|
%
|
|||||
Volatility
|
231% - 321
|
%
|
200
|
%
|
||||
Expected terms (years)
|
0.5 to 1.51
|
1.3 to 2.53
|
||||||
Dividend rate
|
0
|
%
|
0
|
%
|
Description
|
Fair Value
As of2019
|
Fair Value Measurements at
September 30, 2019 |
||||||||||||||
|
Level 1
|
Level 2
|
Level 3
|
|||||||||||||
Conversion feature on convertible notes
|
$
|
1,850,947
|
$
|
-
|
$
|
-
|
$
|
1,850,947
|
||||||||
|
||||||||||||||||
|
|
|
||||||||||||||
Description
|
Fair Value
As ofDecember 31,
2018
|
Fair Value Measurements at
December 31, 2018 |
||||||||||||||
|
Level 1
|
Level 2
|
Level 3
|
|||||||||||||
Conversion feature on convertible notes
|
$
|
1,892,321
|
$
|
-
|
$
|
-
|
$
|
1,892,321
|
Derivative liability balance, December 31, 2018
|
$
|
1,892,321
|
||
Issuance of derivative liability during the period
|
103,000
|
|||
Derivative liability resolution
|
(833,743
|
)
|
||
Change in derivative liability during the period
|
689,369
|
|||
Derivative liability balance, September 30, 2019
|
$
|
1,850,947
|
Nine Months Ended
September 30,
|
||||||||
2019
|
2018
|
|||||||
Revenue
|
$
|
-
|
$
|
2,938,441
|
||||
Cost of revenue
|
- |
2,489,273
|
||||||
Gross Profit
|
-
|
449,168
|
||||||
Operating expenses
|
95,179
|
2,267,843
|
||||||
Loss from operations
|
(95,179
|
) |
(1,818,675
|
) | ||||
Other income (expenses)
|
- |
98,137
|
||||||
Net loss
|
$
|
(95,179
|
)
|
$
|
(1,720,538
|
)
|
September 30,
|
December 31,
|
|||||||
2019
|
2018
|
|||||||
Current assets
|
$
|
-
|
$
|
121,296
|
||||
Property and equipment
|
-
|
387,727
|
||||||
Total assets
|
$
|
-
|
$
|
509,023
|
||||
Current liabilities
|
$
|
-
|
$
|
2,493,049
|
||||
Notes payable - related party
|
-
|
43,500
|
||||||
Notes payable
|
-
|
215,898
|
||||||
Total liabilities
|
$
|
-
|
$
|
2,752,447
|
•
|
“The What Is” (TWI). TWI is the defining point of where a company is holistically in a myriad of metrics; Sales, Finance, Ease of Operations, Ownership and Customer
Relations to name a few. Subsequently, this is usually the point where most acquirers stop in their due diligence. We look to define this position not just from a number’s standpoint, but also how does this perspective map out to a larger
picture of culture and business environment.
|
•
|
“The What Should Be” (TWSB). TWSB is the validation point of inflection where we use many data inputs to assess if TWI is out of the norm with competitors, and does
that data show the potential for improvement.
|
•
|
“The What Will Be” (TWWB). TWWB is how we seek to identify the net results or what we call Kinetic Profit (KP) between the TWI and TWSB. The keywords are Kinetic Profit. KP is the profit waiting to be achieved by some form of action or as we call it, the Optimization Phase of acquiring a new company.
|
Three Months
Ended
September 30,
2019
|
Three Months
Ended
September 30,
2018
|
$ Change
|
||||||||||
Revenue
|
$
|
7,088,182
|
$
|
4,342,203
|
$
|
2,745,979
|
||||||
Cost of revenue
|
5,311,323
|
2,119,913
|
3,191,410
|
|||||||||
Gross Profit
|
1,776,859
|
2,222,290
|
(445,431
|
)
|
||||||||
Operating expenses:
|
||||||||||||
General and administrative expenses
|
1,739,867
|
2,387,092
|
(647,225
|
)
|
||||||||
Total operating expenses
|
1,739,867
|
2,387,092
|
(647,225
|
)
|
||||||||
Income (loss) from operations
|
36,992
|
(164,802
|
)
|
201,794
|
||||||||
Other income (expenses)
|
||||||||||||
Interest expense
|
698,844
|
701,114
|
(2,270
|
)
|
||||||||
Change in value of derivative liabilities
|
(3,389,116
|
)
|
1,012,743
|
(4,401,859
|
)
|
|||||||
Other (income)
|
(77,918
|
)
|
(55,949
|
)
|
(21,969
|
)
|
||||||
Total other income (expenses)
|
(2,768,190
|
)
|
1,657,908
|
(4,426,098
|
)
|
|||||||
Loss before income tax
|
2,805,182
|
(1,822,710
|
)
|
4,627,892
|
||||||||
Income tax expense
|
-
|
-
|
-
|
|||||||||
Income (loss) from continuing operations
|
2,805,182
|
(1,822,710
|
)
|
4,627,892
|
||||||||
Discontinue operations
|
-
|
(1,051,916
|
)
|
1,051,916
|
||||||||
Net income (loss)
|
$
|
2,805,182
|
$
|
(2,874,626
|
)
|
$
|
5,679,808
|
Three Months Ended
September 30,
|
||||||||
2019
|
2018
|
|||||||
Revenue
|
$
|
-
|
$
|
452,966
|
||||
Cost of revenue
|
-
|
369,222
|
||||||
Gross Profit
|
-
|
83,744
|
||||||
Operating expenses
|
-
|
1,169,913
|
||||||
Loss from operations
|
-
|
(1,086,169
|
)
|
|||||
Other income (expenses)
|
-
|
34,253
|
||||||
Net loss
|
$
|
-
|
$
|
(1,051,916
|
)
|
Nine Months
Ended
September 30,
2019
|
Nine Months
Ended
September 30,
2018
|
$ Change
|
||||||||||
Revenue
|
$
|
20,690,014
|
$
|
10,570,032
|
$
|
10,119,982
|
||||||
Cost of revenue
|
15,542,194
|
6,478,090
|
9,064,104
|
|||||||||
Gross Profit
|
5,147,820
|
4,091,942
|
1,055,878
|
|||||||||
Operating expenses:
|
||||||||||||
General and administrative expenses
|
5,509,996
|
4,255,035
|
1,254,961
|
|||||||||
Total operating expenses
|
5,509,996
|
4,255,035
|
1,254,961
|
|||||||||
Loss from operations
|
(362,176
|
)
|
(163,093
|
)
|
(199,083
|
)
|
||||||
Other expenses
|
||||||||||||
Interest expense
|
2,736,968
|
1,642,562
|
1,094,406
|
|||||||||
Change in value of derivative liabilities
|
689,369
|
766,718
|
(77,349
|
)
|
||||||||
Gain on extinguishment of debt
|
-
|
(6,305
|
)
|
6,305
|
||||||||
Other (income)
|
(206,681
|
)
|
(173,608
|
)
|
(33,073
|
)
|
||||||
Total other expenses
|
3,219,656
|
2,229,367
|
990,289
|
|||||||||
Loss before income tax
|
(3,581,832
|
)
|
(2,392,460
|
)
|
(1,189,372
|
)
|
||||||
Income tax expense
|
-
|
-
|
-
|
|||||||||
Loss from continuing operations
|
(3,581,832
|
)
|
(2,392,460
|
)
|
(1,189,372
|
)
|
||||||
Discontinue operations
|
2,419,849
|
(1,720,538
|
)
|
4,140,387
|
||||||||
Net loss
|
$
|
(1,161,983
|
)
|
$
|
(4,112,998
|
)
|
$
|
2,951,015
|
Nine Months Ended
September 30,
|
||||||||
2019
|
2018
|
|||||||
Revenue
|
$
|
-
|
$
|
2,938,441
|
||||
Cost of revenue
|
-
|
2,489,273
|
||||||
Gross Profit
|
-
|
449,168
|
||||||
Operating expenses
|
95,179
|
2,267,843
|
||||||
Loss from operations
|
(95,179
|
)
|
(1,818,675
|
)
|
||||
Other income (expenses)
|
-
|
98,137
|
||||||
Net loss
|
$
|
(95,179
|
)
|
$
|
(1,720,538
|
)
|
3.1
|
|
|
|
3.2
|
|
|
|
3.3
|
|
|
|
3.4
|
|
|
|
10.13
|
|
|
|
10.14
|
|
|
|
10.15
|
|
|
|
10.16
|
|
|
|
10.17
|
|
31
|
|
|
|
32
|
|
|
|
101.INS*
|
XBRL Instance Document
|
|
|
101.SCH*
|
XBRL Taxonomy Extension Schema Document
|
|
|
101.CAL*
|
XBRL Taxonomy Extension Calculation Linkbase Document
|
|
|
101.LAB*
|
XBRL Taxonomy Extension Label Linkbase Document
|
|
|
101.PRE*
|
XBRL Taxonomy Extension Presentation Linkbase Document
|
|
|
101.DEF*
|
XBRL Taxonomy Extension Definition Linkbase Definition
|
|
Alpine 4 Technologies Ltd.
|
|
|
Dated: November 19, 2019
|
|
|
|
|
By: /s/ Kent B. Wilson
|
|
Kent B. Wilson
|
|
Chief Executive Officer, Chief Financial Officer, President and Director (Principal Executive Officer, Principal Accounting Officer)
|