Astro Aerospace Ltd. - Quarter Report: 2018 March (Form 10-Q)
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
FORM 10-Q
[x] Quarterly Report Pursuant to Section 13 or 15(d) Securities Exchange Act of 1934 for Quarterly Period Ended March 31, 2018
-OR-
[ ] Transition Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934 for the transaction period from _________ to________
Commission File Number 333-149000
ASTRO AEROSPACE LTD.
(Exact name of registrant as specified in its charter)
|
|
| ||
Nevada |
|
| ||
(State or other jurisdiction of incorporation or organization) |
| (I.R.S. Employer Identification) |
320 W. Main Street, Lewisville, TX 75057
(Address of principal executive offices, including zip code)
972-221-1199
(Registrant's telephone number, including area code)
Indicate by check mark whether the issuer (1) filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes [x] No [ ]
Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (section 232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files). Yes [ ] No [ ]
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerate filer, or a small reporting company (as defined by Rule 12b-2 of the Exchange Act):
|
|
|
|
|
|
Large accelerated filer [ ] |
| Non-accelerated filer [ ] |
Accelerated filer [ ] |
| Smaller reporting company [x] |
|
| Emerging growth company [ ] |
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes [ ] No [x]
The number of outstanding shares of the registrant's common stock as of May 15, 2018: 82,938,960
ASTRO AEROSPACE LTD.
FORM 10-Q
For the Three Months Ended March 31, 2018
INDEX
PART II - OTHER INFORMATION
| 24 | |
| 24 | |
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds |
| 24 |
| 24 | |
| 24 | |
| 24 | |
| 24 | |
|
|
|
| 25 |
2
Astro Aerospace Ltd. and Subsidiaries
Condensed Consolidated Balance Sheets
| March 31, | December 31, |
| 2018 | 2017 |
| (unaudited) |
|
Assets |
|
|
Cash | $559,301 | $217,422 |
Accounts Receivable, net of allowance for doubtful accounts of $11,867 at March 31, 2018 and $16,653 at December 31, 2017 | 277,718 | 273,086 |
Due from Related Party | 13,557 | 12,041 |
Inventory | 125,864 | 125,998 |
Prepaids | 18,578 | 24,930 |
Deposits | 2,348 | 2,348 |
Total Current Assets | 997,366 | 655,825 |
|
|
|
Property and Equipment, net | 914,595 | 934,343 |
Intangible Assets, net | 101,810 | 109,465 |
Total Assets | $2,013,771 | $1,699,633 |
|
|
|
Liabilities and Stockholders' Equity |
|
|
|
|
|
Current Liabilities |
|
|
Accounts Payable and Accrued Liabilities | $229,263 | $181,463 |
Bank Line of Credit | 8,687 | 12,782 |
Notes Payable - Current | 63,668 | 84,508 |
10% Convertible Promissory Notes | 50,000 | - |
Customer Deposits | 145,792 | 37,678 |
Total Current Liabilities | 497,410 | 316,431 |
|
|
|
Long Term Liabilities |
|
|
Notes Payable - Long Term | 560,764 | 560,764 |
Deferred Tax Liability | 22,466 | 17,910 |
Promissory Note - Stockholder | 89,378 | 89,378 |
Total Liabilities | 1,170,018 | 984,483 |
|
|
|
Commitments and Contingencies (Notes 13 and 14) |
|
|
|
|
|
Stockholders' Equity |
|
|
Series A Convertible Preferred Stock, $0.0001 par value, 50,000,000 Shares Authorized, 1,562,500 shares Issued and Outstanding at March 31, 2018 and December 31, 2017 | 156 | 156 |
Common Stock, $0.001 par value, 250,000,000 Shares Authorized, 82,938,960 shares Issued and Outstanding at March 31, 2018 and December 31, 2017 | 82,939 | 82,939 |
Additional Paid-in Capital: |
|
|
Preferred Stock | 124,844 | 124,844 |
Common Stock | 182,027 | 229,744 |
Retained Earnings | 453,787 | 277,467 |
Total Stockholders' Equity | 843,753 | 715,150 |
Total Liabilities and Stockholders' Equity | $2,013,771 | $1,699,633 |
The accompanying Notes are an integral part of the condensed consolidated financial statements
3
Astro Aerospace Ltd. and Subsidiaries
Condensed Consolidated Statements of Operations
(Unaudited)
| Three Months Ended March 31, | |
| 2018 | 2017 |
|
|
|
Revenue | $1,361,373 | $1,343,239 |
Costs and Expenses: |
|
|
Cost of Services and Products Sold: |
|
|
Purchases | 325,136 | 355,001 |
Service Costs | 521,485 | 578,866 |
Sales and Marketing | 11,451 | 6,736 |
General and Administrative | 252,010 | 177,757 |
Depreciation and Amortization | 27,403 | 35,742 |
|
|
|
Total Costs and Expenses | 1,137,485 | 1,154,102 |
Income from Operations | 223,888 | 189,137 |
|
|
|
Other Expense |
|
|
Interest Expense | 7,706 | 11,357 |
Other Income | (5) | - |
Total Other Expense | 7,701 | 11,357 |
|
|
|
Income Before Income Tax | 216,187 | 177,780 |
|
|
|
Income Tax |
|
|
Current | 37,367 | 56,871 |
Deferred | - | - |
Total Income Tax | 37,367 | 56,871 |
|
|
|
Net Income | $178,820 | $120,909 |
Less: Preferred Stock Dividends | 2,500 | 2,500 |
Net Income Available to Common Stockholders | $176,320 | $118,409 |
|
|
|
Net Earnings per Common Share: |
|
|
Basic | $0.00 | $0.00 |
Diluted | $0.00 | $0.00 |
|
|
|
Weighted Average Number of Common Shares Outstanding - Basic | 82,938,960 | 82,938,960 |
|
|
|
Weighted Average Number of Common Shares Outstanding - Diluted | 86,689,718 | 85,028,872 |
The accompanying Notes are an integral part of the condensed consolidated financial statements
4
Astro Aerospace Ltd. and Subsidiary
Condensed Consolidated Statements of Stockholders’ Equity
For the Three Months Ended March 31, 2018
(Unaudited)
| Preferred Stock | Common Stock | Additional Paid - In Capital | Additional Paid - In Capital | Retained | Total Stockholders' | ||
| Shares | Amount | Shares | Amount | Preferred | Common | Earnings | Equity |
|
|
|
|
|
|
|
|
|
Balance at December 31, 2017 | 1,562,500 | $ 156 | 82,938,960 | $ 82,939 | $ 124,844 | $ 229,744 | $ 277,467 | $ 715,150 |
|
|
|
|
|
|
|
|
|
Issuance of 10% Convertible Promissory Notes (unaudited) |
|
|
|
|
| (50,000) |
| (50,000) |
Preferred Stock Dividend (Unaudited) |
|
|
|
|
|
| (2,500) | (2,500) |
Stock Option Expense (Unaudited) |
|
|
|
|
| 2,283 |
| 2,283 |
Net Income (Unaudited) |
|
|
|
|
|
| 178,820 | 178,820 |
|
|
|
|
|
|
|
|
|
Balance at March 31, 2018 | 1,562,500 | $ 156 | 82,938,960 | $ 82,939 | $ 124,844 | $ 182,027 | $453,787 | $843,753 |
The accompanying Notes are an integral part of the condensed consolidated financial statements
5
Astro Aerospace Ltd. and Subsidiaries
Condensed Consolidated Statements of Cash Flow
(Unaudited)
| For the Three Months Ended March 31, | |
| 2018 | 2017 |
|
|
|
Cash Flow from Operating Activities: |
|
|
Net Income | $178,820 | $120,909 |
|
|
|
Adjustments to Reconcile Net Income to Net Cash provided by Operating Activities: |
|
|
Depreciation and Amortization | 27,403 | 28,352 |
Deferred Income Tax Expense | 4,556 | - |
Non-cash Stock Option Compensation | 2,283 | 2,832 |
|
|
|
Increase (Decrease) in Cash from change in: |
|
|
|
|
|
Accounts Receivable | (4,632) | (61,009) |
Due from Related Party | (1,516) | (3,325) |
Inventory | 134 | 8,492 |
Prepaids | 6,352 | - |
Accounts Payable and Accrued Expenses | 47,800 | 101,119 |
Customer Deposits | 108,114 | 26,378 |
|
|
|
Net Cash Provided By Operating Activities | 369,314 | 223,748 |
|
|
|
Cash Flow from Investing Activity: |
|
|
Purchase of Property and Equipment | - | (7,198) |
Net Cash (Used in) Provided by Investing Activities | - | (7,198) |
|
|
|
Cash Flow from Financing Activities: |
|
|
Preferred Stock Dividend | (2,500) | (2,500) |
Payment on Bank Line of Credit | (4,095) | (4,142) |
Payment on Notes Payable | (20,840) | (30,873) |
|
|
|
Net Cash Used In Financing Activities | (27,435) | (37,515) |
|
|
|
Net Increase in Cash | $341,879 | $179,035 |
|
|
|
Cash at the Beginning of the Period | $217,422 | $430,064 |
Cash at the End of the Period | $559,301 | $609,099 |
|
|
|
Supplemental Disclosures of Cash Flow Information: |
|
|
Cash Paid During the Period for: |
|
|
Interest | $7,089 | $11,058 |
Taxes | $24,930 | $- |
|
|
|
Supplemental Disclosures of Non-Cash Information: |
|
|
Property and Equipment Acquired through Issuance of Notes Payable | $- | $54,582 |
10% Convertible Promissory Notes Issued in Exchange for Stock Options | $50,000 | $- |
The accompanying Notes are an integral part of the condensed consolidated financial statements
6
ASTRO AEROSPACE LTD. AND SUBSIDIARIES
NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
For the Three Months Ended March 31, 2018 and 2017
Unaudited
NOTE 1 – NATURE OF OPERATIONS
Astro Aerospace Ltd. (“Astro”) and its wholly-owned subsidiaries, Custom Pool and Spa Mechanics, Inc. (“Custom Pool”), and Custom Pool Plastering, Inc. (“CPP”) collectively (the “Company”) are primarily engaged in the provision of full line pool and spa services, specializing in pool maintenance and service, repairs, leak detection, renovations, decking and remodeling. The primary market area includes Martin, Palm Beach, St Lucie, Indian River and Brevard counties, Florida. On March 24, 2018 the articles of incorporation were amended to change the name of the Company from CPSM, Inc. to Astro Aerospace Ltd. MAAB Global Limited is the majority stockholder and parent of Astro Aerospace Ltd.
NOTE 2 – SALE OF COMMON STOCK OF MAJORITY STOCKHOLDERS AND RESIGNATION AND ELECTION OF THE BOARD OF DIRECTORS
On March 14, 2018, Lawrence and Loreen Calarco, officers and directors of the Company, the Lawrence & Loreen Calarco Family Trust and the Lawrence and Loreen Calarco Trust of June 3, 2014, majority stockholders controlled by Lawrence and Loreen Calarco, sold 51,711,571 common shares and 1,562,500 preferred shares to MAAB Global Limited, a non-affiliate of the Company, paid from Bruce Bent, officer and director of MAAB Global Limited’s personal funds resulting in a change of control of the Company. The stock was transferred to MAAB Global Limited effective March 14, 2018. The 51,711,571 common shares and 1,562,500 preferred shares represent 62.35% and 100% of the currently issued and outstanding common and preferred stock of the registrant, respectively.
On March 14, 2018, Lawrence Calarco, Loreen Calarco and Charles Dargan II resigned as officers and directors of the Company. Additionally, on March 14, 2018, Jeffrey Michel and Randy Sofferman resigned as directors of the Company.
On March 14, 2018, Bruce Bent, age 62, was appointed as Chief Executive Officer and Director of the Company. He will stand for re-election at the next annual meeting of the shareholders. There are no material arrangements to which Mr. Bent is a party, and there is no family relationship between him and any other party connected to the Company.
NOTE 3 – SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
Principles of Consolidation
The condensed consolidated financial statements include the accounts of the Company and its wholly owned subsidiaries. All intercompany balances and transactions have been eliminated.
Basis of Presentation
The accompanying unaudited, condensed consolidated financial statements of the Company have been prepared in accordance with accounting principles generally accepted in the United States of America ("GAAP") for interim financial information, and the Securities and Exchange Commission ("SEC") rules for interim financial reporting. Certain information and footnote disclosures normally included in the consolidated financial statements prepared in accordance with GAAP have been omitted pursuant to such rules and regulations. However, in the opinion of management, the accompanying interim consolidated financial statements reflect all normal recurring adjustments necessary to present fairly the Company's consolidated financial position as of March 31, 2018 and the consolidated results of operations and cash flows for the periods presented. The consolidated results of operations for interim periods are not necessarily indicative of the results of operations to be expected for any subsequent interim period or for the fiscal year ended December 31, 2018. The accompanying unaudited consolidated financial statements
7
and notes thereto should be read in conjunction with the audited consolidated financial statements for the year ended December 31, 2017, included in the Company's Form 10-K, which was filed with the SEC on March 27, 2018.
Cash
All highly liquid investments with original maturities of three months or less or money market accounts held at financial institutions are considered to be cash. Substantially all of the cash is placed with one financial institution. From time to time during the year the cash accounts are exposed to credit loss for amounts in excess of insured limits of $250,000 in the event of non-performance by the institution, however, it is not anticipated that there will be non-performance.
Allowance for uncollectible receivables
Management evaluates credit quality by evaluating the exposure to individual counterparties, and, where warranted, management also considers the credit rating or financial position, operating results and/or payment history of the counterparty. Management establishes an allowance for amounts for which collection is considered doubtful. Adjustments to previous assessments are recognized in income in the period in which they are determined. At March 31, 2018 and December 31, 2017, the allowance for uncollected receivables was $11,867 and $16,653, respectively.
Inventory
Inventory consists principally of pool chemicals and resurfacing materials. Inventory has a short turnover cycle. It is valued at the lower of cost or market using the First-in, First-out method.
Property and Equipment
Land is stated at cost. Property and equipment are carried at cost and depreciated using the straight-line method over the estimated useful lives of the assets. Land and building represent the building in Stuart, Florida, which is the primary office of the Company. The equipment is largely comprised of computers and motor vehicles used in the pool service business.
Intangible Assets
Intangible assets consist primarily of customer lists and other purchased assets with a definite life, and these are amortized using the straight-line method over those estimated useful lives.
Amortization expense for the next five years and thereafter is as follows:
Intangible Asset | 2018 | 2019 | 2020 | 2021 | 2022 | Thereafter |
|
|
|
|
|
|
|
Client List – Prior Acquisitions | 2,766 | 3,569 | 2,283 | - | - | - |
Capitalized Costs | 1,012 | 1,687 | 1,687 | 1,687 | 1,687 | 13,394 |
Client List - Sundook | 5,997 | 10,800 | 10,800 | 10,800 | 10,800 | 22,841 |
Total | $9,775 | $16,056 | $14,770 | $12,487 | $12,487 | $36,235 |
Customer Deposits
The Company collects initial deposits from customers for pool resurfacing and remediation work and recognizes the revenue when the work is completed.
Revenue Recognition
8
Revenue is recognized when the pool service is completed and the collectability is reasonably assured. For pool resurfacing and remediation work, revenue is recognized at the time of completion of the job.
Stock-Based Compensation
The Company accounts for stock-based compensation under the fair value recognition provisions of GAAP which requires the measurement and recognition of compensation for all stock-based awards made to employees and directors including stock options and restricted stock issuances based on estimated fair values.
In accordance with GAAP, the fair value of stock-based awards is generally recognized as compensation expense over the requisite service period, which is defined as the period during which an employee is required to provide service in exchange for an award. The Company uses a straight-line attribution method for all grants that include only a service condition. Compensation expense related to all awards is included in income.
Income Taxes
The asset and liability approach is used to recognize deferred tax assets and liabilities for the expected future tax consequences of temporary differences between the carrying amounts and the tax bases of asset and liabilities. Deferred tax assets and liabilities are determined based on the differences between financial reporting and 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. The effect on deferred tax asset and liabilities of a change in tax rates is recognized in income in the period that includes the enactment date.
The Company accounts for uncertainties in income tax law under a comprehensive model for the financial statement recognition, measurement, presentation and disclosure of uncertain tax positions taken or expected to be taken in income tax returns as prescribed by GAAP.
Under GAAP, the tax effects of a position are recognized only if it is “more-likely-than-not” to be sustained by the taxing authority as of the reporting date. If the tax position is not considered “more-likely-than-not” to be sustained, then no benefits of the position are recognized. Management believes there are no unrecognized tax benefits or uncertain tax positions as of March 31, 2018 and December 31, 2017.
The Company recognizes interest and penalties on income taxes as a component of income tax expense, should such an expense be realized.
Basic and Diluted Net Earnings per Share
The Company computes earnings per share in accordance with “ASC-260”, “Earnings per Share” which requires presentation of both basic and diluted earnings per share on the face of the consolidated statements of income. Basic earnings per share is computed by dividing net income available to common shareholders by the weighted average number of outstanding common shares during the period. Diluted earnings per share gives effect to all dilutive potential common shares outstanding during the period, computed using the treasury stock method for outstanding stock options and the if converted method for preferred stock. Dilutive earnings per share excludes all potential common shares if their effect is anti-dilutive.
9
For the three months ended March 31, 2018 and 2017, the basic and diluted earnings per share was computed as follows:
| For the Three Months Ended March 31, | |
| 2018 | 2017 |
|
|
|
Net Income Available to Common Stockholders | $176,320 | $118,409 |
Preferred Stock Dividends | 2,500 | 2,500 |
Income Available to Common Stockholders and Assumed Conversions | $178,820 | $120,909 |
|
|
|
Weighted Average Shares - Basic | 82,938,960 | 82,938,960 |
Effective Dilutive Securities – Stock Options | 1,710,051 | 527,412 |
Shares Issuable Upon Conversion of Convertible Promissory Notes | 478,206 | - |
Shares Issuable Upon Conversion of Preferred Stock | 1,562,500 | 1,562,500 |
Weighted Average Shares - Diluted | 86,689,718 | 85,028,872 |
Net Earnings Per Common Share: |
|
|
Basic | $0.00 | $0.00 |
Diluted | $0.00 | $0.00 |
Fair Value Measurement
Generally accepted accounting principles establishes a hierarchy to prioritize the inputs of valuation techniques used to measure fair value. The hierarchy gives the highest ranking to the fair values determined by using unadjusted quoted prices in active markets for identical assets (Level 1) and the lowest ranking to fair values determined using methodologies and models with unobservable inputs (Level 3). Observable inputs are those that market participants would use in pricing the assets based on market data obtained from sources independent of the Company. Unobservable inputs reflect the Company’s assumptions about inputs market participants would use in pricing the asset or liability developed based on the best information available in the circumstances. The Company has determined the appropriate level of the hierarchy and applied it to its financial assets and liabilities. At March 31, 2018 and December 31, 2017 there were no assets or liabilities carried or measured at fair value.
Use of Estimates and Assumptions
The preparation of consolidated financial statements requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the consolidated financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates.
NOTE 4 – RECENT ACCOUNTING PRONOUNCEMENTS
In January 2016, the FASB issued ASU 2016-01, Financial Instruments-Overall (Subtopic 825-10): Recognition and Measurement of Financial Assets and Financial Liabilities, which is intended to enhance the reporting model for financial instruments to provide users of financial statements with more decision-useful information. The ASU requires equity investments to be measured at fair value with changes in fair values recognized in net earnings, simplifies the impairment assessment of equity investments without readily determinable fair values by requiring a qualitative assessment to identify impairment and eliminates the requirement to disclose fair values, the methods and significant assumptions used to estimate the fair value of financial instruments measured at amortized cost. The ASU also clarifies that the Company should evaluate the need for a valuation allowance on a deferred tax asset related to available-for-sale debt securities in combination with the Company's other deferred tax assets. These amendments are effective for the Company beginning January 1, 2018. The adoption of this guidance did not have a material impact on the Company's condensed consolidated financial statements.
10
In February 2016, the FASB issued ASU 2016-2, Leases (Topic 842) which will require lessees to recognize on the balance sheet the assets and liabilities for the rights and obligations created by those leases with term of more than twelve months. Consistent with current GAAP, the recognition, measurement, and presentation of expenses and cash flows arising from a lease by a lessee primarily will depend on its classification as a finance or operating lease. The new ASU will require both types of leases to be recognized on the balance sheet. The ASU also will require disclosures to help investors and other financial statement users better understand the amount, timing, and uncertainty of cash flows arising from leases. These disclosures include qualitative and quantitative requirements, providing additional information about the amounts recorded in the financial statements. The ASU is effective for fiscal years beginning after December 15, 2018 and for interim periods within those fiscal years. The Company is in the process of determining the effect of the ASU on its consolidated balance sheets and consolidated statements of income. Early application will be permitted for all organizations.
In April 2016, the FASB issued ASU 2016-10, “Revenue from Contracts with Customers (Topic 606): Identifying Performance Obligations and Licensing”. The amendments in this Update affect the guidance in Accounting Standards Update 2014-09, Revenue from Contracts with Customers (Topic 606), which we are required to apply for annual periods beginning after December 15, 2017. The new guidelines currently did not impact our revenue presentation.
In January 2017, the FASB issued ASU No. 2017-01, Business Combinations (Topic 805): Clarifying the Definition of a Business. The amendments in this update provide a more robust framework to use in determining when a set of assets and activities is a business. Because the current definition of a business is interpreted broadly and can be difficult to apply, stakeholders indicated that analyzing transactions is inefficient and costly and that the definition does not permit the use of reasonable judgment. The amendments provide more consistency in applying the guidance, reduce the costs of application, and make the definition of a business more operable. The amendments in this update become effective for annual periods and interim periods within those annual periods beginning after December 15, 2017. The adoption of this guidance did not have a material impact on the Company's condensed consolidated financial statements.
In May 2017, the FASB issued ASU 2017-09, “Scope of Modification Accounting”, to provide clarity and reduce both (1) diversity in practice and (2) cost and complexity when applying the guidance in Topic 718, Compensation—Stock Compensation, to change to the terms or conditions of a share-based payment award. The amendments in this update provide guidance about which changes to the terms or conditions of a share-based payment award require an entity to apply modification accounting in Topic 718. An entity should account for the effects of a modification unless all the following are met: (1) the fair value (or calculated value or intrinsic value, if such an alternative measurement method is used) of the modified award is the same as the fair value (or calculated value or intrinsic value, if such an alternative measurement method is used) of the original award immediately before the original award is modified. If the modification does not affect any of the inputs to the valuation technique that the entity uses to value the award, the entity is not required to estimate the value immediately before and after the modification; (2) the vesting conditions of the modified award are the same as the vesting conditions of the original award immediately before the original award is modified; (3) the classification of the modified award as an equity instrument or a liability instrument is the same as the classification of the original award immediately before the original award is modified. The current disclosure requirements in Topic 718 apply regardless of whether an entity is required to apply modification accounting under the amendments in this update. The amendments in this update become effective for annual periods, and interim periods within those annual periods, beginning after December 15, 2017. An entity should apply the amendments in this update prospectively to an award modified on or after the adoption date. The Company’s adoption of this standard did not have a material impact on its condensed consolidated financial statements.
NOTE 5 – CONCENTRATIONS OF CREDIT RISK
Financial instruments which potentially subject the Company to concentrations of credit risk consist primarily of cash and accounts receivable. The Company maintains its cash with high-credit quality financial institutions. At March 31, 2018 the Company had cash balances in excess of federally insured
11
limits in the amount of approximately $309,301. At December 31, 2017 the Company did not have cash balances in excess of the federally insured limits.
Accounts receivable are financial instruments that potentially expose the Company to concentration of credit risk. However, accounts receivable of $227,718 and $273,086 at March 31, 2018 and December 31, 2017, respectively are comprised of many pool service customer accounts, none of which are individually significant in size. The Company historically has collected substantially all of its receivables.
NOTE 6 – FAIR VALUE ESTIMATES
The Company measures financial instruments at fair value in accordance with ASC 820, which specifies a valuation hierarchy based on whether the inputs to those valuation techniques are observable or unobservable. Observable inputs reflect market data obtained from independent sources, while unobservable inputs reflect the Company’s own assumptions.
Management believes the carrying amounts of the Company's cash, accounts receivable, accounts payable and accrued liabilities as of March 31, 2018 and December 31, 2017 approximate their respective fair values because of the short-term nature of these instruments. The Company measures its line of credit, notes payable and loans in accordance with the hierarchy of fair value based on whether the inputs to those valuation techniques are observable or unobservable. The hierarchy is:
Level 1 – Quoted prices for identical instruments in active markets;
Level 2 – Quoted prices for similar instruments in active markets, quoted prices for identical or similar instruments in markets that are not active, and model-derived valuations in which all significant inputs and significant value drivers are observable in active markets; and
Level 3 – Valuations derived from valuation techniques in which one or more significant inputs or significant value drivers are unobservable.
The estimated fair value of the cash, line of credit, notes payable, and loans at March 31, 2018 and December 31, 2017, were as follows:
| Quoted Prices In Active Markets for Identical Assets |
Significant Other Observable Inputs |
Significant Unobservable Inputs |
|
|
(Level 1) |
(Level 2) |
(Level 3) | Carrying Value |
|
|
|
|
|
At March 31, 2018: |
|
|
|
|
Assets |
|
|
|
|
Cash | $559,301 |
|
| $559,301 |
Liabilities |
|
|
|
|
Bank Line of Credit |
| $8,687 |
| $8,687 |
10% Convertible Promissory Notes |
|
| $50,000 | $50,000 |
Notes Payable |
| $553,464 |
| $624,432 |
Promissory Note – Stockholder |
|
| $82,228 | $89,378 |
12
| Quoted Prices In Active Markets for Identical Assets |
Significant Other Observable Inputs |
Significant Unobservable Inputs | Carrying |
| (Level 1) | (Level 2) | (Level 3) | Value |
|
|
|
|
|
At December 31, 2017: |
|
|
|
|
Assets |
|
|
|
|
Cash | $217,422 |
|
| $217,422 |
Liabilities |
|
|
|
|
Bank Line of Credit |
| $12,782 |
| $12,782 |
Notes Payable |
| $574,317 |
| $645,272 |
Promissory Note - Stockholder |
|
| $82,228 | $89,378 |
NOTE 7 – BANK LINE OF CREDIT
The Company maintains a $50,000 revolving line of credit with a regional bank. The line of credit has a ten-year maturity, but is due upon demand by the bank. The interest rate is currently 6.75%, and it is a floating rate, 2.0% over the Wall Street Journal Prime Rate Index.
The outstanding balance as of March 31, 2018 and December 31, 2017, respectively is $8,687 and $12,782. The Company is currently in compliance with the terms of the line of credit.
NOTE 8 – CONVERTIBLE PROMISSORY NOTES
On March 14, 2018, 1,500,000 stock options were exchanged for two 10% Convertible Promissory Notes (“Notes”) with a six month maturity. The principal amount is $25,000 each and there is no prepayment penalty. The Notes are convertible into the Company’s common stock based upon the average of the previous ten trading days’ closing price of the stock, at the maturity date of the Notes. Upon conversion of the notes, Bruce Bent or MAAB Global Limited shall have the option to purchase the common stock issued at a 5% discount to the average closing price of the stock over the previous 10 trading days. The option to purchase expires ten days after the issuance of the common stock. The Company has accrued interest of $233 on the Notes through March 31, 2018.
NOTE 9 – NOTES PAYABLE
At March 31, 2018 and December 31, 2017, the Company has $624,432 and $645,272 and respectively, in notes payable secured against the headquarters building and motor vehicles used in the pool services and pool plastering business. The outstanding balance of $29,569 for the loan against the pool plastering pump truck is the largest of the motor vehicle loans. The interest rates range from 2.99% to 7.50% and the maturities range from three to five years. The Company is currently in compliance with the terms of the loans.
The note for the acquisition of the building in Stuart, FL. has an outstanding balance of $366,527 at March 31, 2018. The note carries an interest rate of 3.99% and matures in October 2025. The Company is current with all payments and terms of the note.
NOTE 10 – LONG TERM LOANS
At March 31, 2018 and December 31, 2017, the Company has a Promissory Note from a stockholder for $89,378 which was incurred with the acquisition of the common stock of CPSM, Inc. The term of the Promissory Note is 5 years and the note has an interest rate set at the 5 Year Treasury Note rate, currently set at 1.72% and which resets annually on June 3. The principal is due on the final maturity of June 3, 2019. The Company has accrued interest expense of $5,705 and $5,321 as of March 31, 2018 and December 31,
13
2017, respectively. The Company repaid a portion of the principal of the Note with part of the proceeds from the sale of the prior headquarters office building in Palm City, Fl. The Company is in compliance with the provisions of this Note.
NOTE 11 – PREFERRED STOCK
In December 2015, the Company authorized 50,000,000 shares of Series A Preferred Stock, with a $0.0001 par value. The Series A Preferred has an 8% dividend paid quarterly, and is convertible into common stock at $0.08 per common share. The Series A Preferred is senior to the common stock as to dividends, and any liquidation, dissolution or winding up of the Company. The Series A Preferred also has certain voting and registration rights.
In January 2016, the Company issued 1,562,500 shares of the Series A Preferred Stock to Lawrence and Loreen Calarco, officers and directors of the Company for $125,000 in consideration. At the time of the issuance of the Series A Preferred, the closing stock price of the Company’s common stock was $0.07 per share and so there is not a beneficial conversion feature. The Series A Preferred is callable after six months at the option of the Company at the issue price. The Company has accrued $22,500 in dividends on the Series A Preferred through March 31, 2018.
On March 14, 2018, Lawrence and Loreen Calarco, officers and directors of the Company, the Lawrence & Loreen Calarco Family Trust and the Lawrence and Loreen Calarco Trust of June 3, 2014, sold all 1,562,500 preferred shares to MAAB Global Limited, a non-affiliate of the Company.
NOTE 12 – 2014 STOCK AWARDS PLAN
In November 2014, the board of directors of the Company approved the adoptions of a Stock Awards Plan. The purpose is to provide a means through which the Company may attract, retain and motivate employees, directors and persons affiliated with the Company, including, but not limited to, non-employee consultants, and to provide a means whereby such persons can acquire and maintain stock ownership, thereby strengthening their concern for the welfare of the Company. A further purpose of the Plan is to provide such participants with additional incentive and reward opportunities designed to enhance the profitable growth and increase stockholder value of the Company. A total of 7,000,000 shares was authorized to be issued under the plan. For incentive stock options, at the grant date the stock options exercise price is required to be at least 110% of the fair value of the Company’s common stock. The Plan permits the grants of common stock or options to purchase common stock. As plan administrator, the Board of Directors has sole discretion to set the price of the options. Further, the Board of Directors may amend or terminate the plan.
On May 27, 2015, the Board of Directors granted two individuals 500,000 options each. Additionally, on August 23, 2016, the Board of Directors granted four individuals 2,250,000 options in aggregate. The May 27, 2015 stock option grants have a five-year maturity, vesting ratably over that period. The August 23, 2016 stock option grants had 50% of the options vesting immediately, with the balance vesting ratably over three years.
On March 14, 2018, the Company cancelled all 3,250,000 outstanding stock options under the 2014 Stock Awards Plan, with 1,500,000 of the stock options exchanged for two 10% Convertible Promissory Notes with a six month maturity (see Note 8, “Convertible Promissory Notes”). Consequently, there are 7,000,000 shares available for issuance at March 31, 2018.
14
A summary of the stock option activity over the three months ended March 31, 2018 and 2017 is as follows:
| Number of Options | Weighted Average Exercise Price | Weighted Average Remaining Contractual Term | Aggregate Intrinsic Value |
Outstanding at Dec. 31, 2016 | 3,250,000 | $0.0367 | 4.26 Years | $54,429 |
|
|
|
|
|
Outstanding at March 31, 2017 | 3,250,000 | $0.0367 | 4.02 Years | $23,125 |
Exercisable at March 31, 2017 | 1,946,168 | $0.037 | 4.16 Years | $11,836 |
|
|
|
|
|
Outstanding at Dec. 31, 2017 | 3,250,000 | $0.0367 | 3.3 Years | $56,125 |
Options Cancelled | (3,250,000) | - | - | - |
Outstanding at March 31, 2018 | - | - | - | - |
Exercisable at March 31, 2018 | - | - | - | - |
The Company expensed $2,283 and $2,832 of stock option compensation for the three months ended March 31, 2018 and 2017 respectively.
NOTE 13 – COMMITMENTS AND CONTINGENCIES
The Company does not have any significant or long term commitments. The Company is not currently subject to any litigation.
NOTE 14 - SUBSEQUENT EVENTS
Authorization of the Series B Convertible Preferred Stock
On May 4, 2018, the Board of Directors of Astro Aerospace Ltd. authorized 10,000 shares of the Series B Convertible Preferred Stock (“Preferred”), par value $0.001 per share. The Preferred is entitled to a dividend, when declared by the Board of Directors, votes with all other classes of stock as a single class of stock on all actions to by the stockholders of the Company, and each share of Preferred is convertible into 1,333 shares of common stock and a five year warrant to purchase 1,333 shares of common stock at an exercise price of $0.75 per share.
Sale of Custom Pool and Spa Mechanics, Inc. and Custom Pool Plastering, Inc.
On May 8, 2018, pursuant to a Share Exchange Agreement dated April 16, 2018, the Company exchanged all of the issued and outstanding common shares of Custom Pool & Spa Mechanics, Inc. and Custom Pool Plastering, its wholly owned subsidiaries, for 13,668,900 common shares of the Company held by the Lawrence & Loreen Calarco Family Trust, an entity controlled by Lawrence Calarco and Loreen Calarco, former officers and directors of the Company. The Board of Directors subsequently authorized the cancellation of those common shares. After said cancellation, the total issued and outstanding common shares will be 69,270,060. The Share Exchange Agreement was approved by the Board of Directors and written consent of shareholders holding 62.35% of the voting securities of the Company.
Asset Purchase Agreement with Confida Aerospace Ltd.
15
On May 8, 2018, the Company entered into an Asset Purchase Agreement with Confida Aerospace Ltd. Pursuant to the Asset Purchase Agreement, the Company shall purchase inventory, hardware designs, software designs, and a trademark all pertaining to passenger drone design and use from Confida Aerospace Ltd. As consideration for the Asset Purchase Agreement, the registrant shall issue Confida Aerospace Ltd., 10,000 of the registrant’s preferred shares. Each preferred share shall be convertible into 1,333 common shares and 1,333 warrants. Each warrant shall be exercisable into one of the registrant’s common share at an exercise price of $.75. The warrants shall have an exercise period of five years. Additionally, the registrant agrees to assume any debts incurred by Confida Aerospace Ltd. in the last ninety (90) days relating to drone development, not to exceed $200,000.
16
ITEM 2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS.
Recent Events
Sale of Common Stock of Majority Stockholders
On March 14, 2018, Lawrence and Loreen Calarco, officers and directors of the Company, the Lawrence & Loreen Calarco Family Trust and the Lawrence and Loreen Calarco Trust of June 3, 2014, majority stockholders controlled by Lawrence and Loreen Calarco, sold 51,711,571 common shares and 1,562,500 preferred shares to MAAB Global Limited, a non-affiliate of the Company, paid from Bruce Bent, officer and director of MAAB Global Limited’s personal funds resulting in a change of control of the Company. The stock was transferred to MAAB Global Limited effective March 14, 2018. The 51,711,571 common shares and 1,562,500 preferred shares represent 62.35% and 100% of the currently issued and outstanding common and preferred stock of the registrant, respectively.
Resignation of Directors and Election of Directors
On March 14, 2018, Lawrence Calarco, Loreen Calarco and Charles Dargan II resigned as officers and directors of the Company. Additionally, on March 14, 2018, Jeffrey Michel and Randy Sofferman resigned as directors of the Company.
On March 14, 2018, Bruce Bent, age 62, was appointed as Chief Executive Officer and Director of the Company. He will stand for re-election at the next annual meeting of the shareholders. There are no material arrangements to which Mr. Bent is a party, and there is no family relationship between him and any other party connected to the registrant.
Authorization of the Series B Convertible Preferred Stock
On May 4, 2018, the Board of the Company authorized 10,000 shares of the Series B Convertible Preferred Stock, par value $0.001 per share. The Preferred is entitled to a dividend, when declared by the Board of Directors, votes with all other classes of stock as a single class of stock on all actions to by the stockholders of the Company, and each share of Preferred is convertible into 1,333 shares of common stock and a five year warrant to purchase 1,333 shares of common stock at an exercise price of $0.75 per share.
Sale of Custom Pool and Spa Mechanics, Inc. and Custom Pool Plastering, Inc.
On May 8, 2018, pursuant to a Share Exchange Agreement dated April 16, 2018, the Company exchanged all of the issued and outstanding common shares of Custom Pool & Spa Mechanics, Inc. and Custom Pool Plastering, its wholly owned subsidiaries, for 13,668,900 common shares of the Company held by the Lawrence & Loreen Calarco Family Trust, an entity controlled by Lawrence Calarco and Loreen Calarco, former officers and directors of the Company. The Board of Directors subsequently authorized the cancellation of those common shares. After said cancellation, the total issued and outstanding common shares will be 69,270,060. The Share Exchange Agreement was approved by the Board of Directors and written consent of shareholders holding 62.35% of the voting securities of the registrant.
Asset Purchase Agreement with Confida Aerospace Ltd.
On May 8, 2018, the Company entered into an Asset Purchase Agreement with Confida Aerospace Ltd. Pursuant to the Asset Purchase Agreement, the Company shall purchase inventory, hardware designs, software designs, and a trademark all pertaining to passenger drone design and use from Confida Aerospace Ltd. As consideration for the Asset Purchase Agreement, the registrant shall issue Confida Aerospace Ltd., 10,000 of the registrant’s preferred shares. Each preferred share shall be convertible into 1,333 common shares and 1,333 warrants. Each warrant shall be exercisable into one of the registrant’s common share at an exercise price of $.75. The warrants shall have an exercise period of five years.
17
Additionally, the registrant agrees to assume any debts incurred by Confida Aerospace Ltd. in the last ninety (90) days relating to drone development, not to exceed $200,000.
New Operations
The Company has acquired the assets and software for autonomous, unmanned, and manned drones. Our mission is to make self-flying unmanned and manned drones available universally for both transportation and delivery of materials.
On-demand aviation and electric vertical take-off and landing (EVTOL) drones have the potential to transform how we will travel and commute. Overall, with technology lowering costs and improving performance, aerial drone technology is becoming a potential solution to our current problems with car and truck transportation and shipping and delivery,
Overview
The Company historically was a full-service pool maintenance, resurfacing and repair company whose main service area is the Martin, Palm Beach, St. Lucie, Indian River and Brevard counties of Florida. The Company earns revenue by charging service fees in the pool service business and by payments under contracts in the pool resurfacing business. The Company manages its operating margins of the businesses by controlling personnel costs, chemical and material purchases and other service costs such as motor vehicle and insurance costs. Personnel are critical to the business since customers choose those companies who have the most experience and perform the service in a timely and professional manner.
The Company competes in its markets on the basis of price and the quality of the service. There are many pool service companies in the market and throughout Florida. However, this also presents an opportunity for the Company since many of its competitors are smaller and lack the infrastructure and depth of the Company. This allows the Company to compete through offering a larger range of services with a lower cost structure and to pursue growth opportunities either through internal growth or through opportunistic acquisitions.
Custom Pool & Spa Mechanics, Inc. has had pool resurfacing as part of its service offerings. The resurfacing work had been subcontracted to other pool resurfacing companies. In March 2015, the Company formed Custom Pool Plastering Inc. (“CPP”) to provide its own pool resurfacing services. CPP has grown since its inception and after a small operating loss in 2015, it turned profitable in 2016. CPP experienced a difficult fourth quarter of 2017 and ended the year with a net loss, as customers delayed pool resurfacing amid economic uncertainty. However, in the first quarter of 2018, the resurfacing business rebounded and CPP has significantly increased sales for pool resurfacing and refurbishment.
Plan of Operations
Management will expand the business as adequate working capital is provided through revenues. Our ability to maintain sufficient liquidity is dependent on our ability to maintain profitable operations or to raise additional capital. We have no anticipated timeline for obtaining additional financing or the expansion of our business. We will continue to keep our expenses as low as possible and keep our operations in line with available working capital.
Results of Operations
The Three Months Ended March 31, 2018 compared to The Three Months Ended March 31, 2017
For the three months ended March 31, 2018 and 2017, we had revenues of $1,361,373 and $1,343,239 respectively, an increase of $18,134 or 1%. The small increase is due to fluctuations in the customers served. Resurfacing customers delayed decisions to refurbish their pools in the fourth quarter due to economic uncertainty. In the first quarter of 2018, the resurfacing business rebounded. Pool service contract pricing and pool resurfacing contract pricing have remained at the same level from period to period.
18
Purchases and service costs were $846,621 and $933,867 respectively, for the three months ended March 31, 2018 and 2017, a decrease of $87,246 or 9%. The decrease is due timing of resurfacing contracts which influences when materials are purchased and labor used.
Revenue less purchases and service costs was $514,752 and $409,372 for the three months ended March 31, 2018 and 2017, respectively and produced a margin of 38% and 30%, respectively. The increase in margin is largely due to the timing of the pool resurfacing jobs which then determines the actual purchases of material and the utilization of labor.
For the three months ended March 31, 2018 and 2017, we had sales and marketing expenses of $11,451 and $6,736, respectively. This was an increase of $4,715 or 70% and is due to increased spending for advertising. Depending on the market and the Company’s expansion plans, marketing expenses will fluctuate in the future.
General and administrative expenses for the three months ended March 31, 2018 and 2017 were $252,010 and $177,757 respectively, an increase of $74,253 or 42%. The increase is due to higher compensation and more employees hired in the office. Additionally, that increase created a higher allocation of employee expenses, such as health and workers compensation insurance, to the general and administrative category. The percentage of salaries in the general and administrative category versus the field category increased from 26% in the three months ended March 31, 2017 to 31% in the three months ended March 31, 2018.
Depreciation and amortization expense was $27,403 and $35,742 respectively, for the three months ended March 31, 2018 and 2017, a decrease of $8,339 or 23%. This is due to the full depreciation and disposal of motor vehicles, as well as the full amortization of certain purchased customer lists.
We had interest expense of $7,706 and $11,357 for the three months ended March 31, 2018 and 2017, respectively, a decrease of $3,651 or 32%. This is due to the decline in notes payable and the bank line of credit, somewhat offset the addition of the Convertible Promissory Notes, which were outstanding from March 14, 2018.
Income tax expense for the three months ended March 31, 2018 was $37,367, an effective tax rate of 17.3%, and was $56,871, an effective tax rate of 32.0% for the three months ended March 31, 2017. The decrease in income tax expense is mainly due to the lowering of the corporate tax rates by the Tax Cuts and Jobs Act of 2017.
We had a net income available to common stockholders of $176,320 and $118,409 for the three months ended March 31, 2018 and 2017, respectively. The increase in net income is due to an increase in the purchases and service cost margin due to the timing of the pool resurfacing jobs which then determines the actual purchases of material and the utilization of labor. Also, lower corporate tax rates increased net income. This was offset somewhat by increased general and administrative expenses, mainly compensation and employee costs.
Capital Resources and Liquidity
We are currently profitable and finance our business through operations and our line of credit. Equity and debt financing were used to start the business, for purchases of motor vehicles and a commercial building that is our new headquarters, as well as for the acquisitions of a pool service company and pool service routes. Currently, we are not in any negotiations to acquire other businesses.
With the sale of Custom Pool & Mechanics and Custom Pool Plastering, the Company’s cash requirement for operations is reduced. For the three months ended March 31, 2018, the pool operations’ cash requirement for the next year would be $5,000,000. This requirement is expected to be funded through cash generated from operations, our line of credit and debt financings used for motor vehicles and other capital equipment purchases.
19
We have existing bank relationships and have had discussions with potential equity investors, however, there can be no assurance that we will be able to raise capital, if at all, upon terms acceptable to us.
We maintain a $50,000 revolving line of credit with a regional bank. The line of credit has a ten-year maturity, but is due upon demand by the bank. The interest rate is currently 6.75%, and it is a floating rate, 2.0% over the Wall Street Journal Prime Rate Index. The outstanding balance as of March 31, 2018 and December 31, 2017, respectively, is $8,687 and $12,782. We are currently in compliance with the terms of the line of credit.
At March 31, 2018 and December 31, 2017, we have a promissory note from a stockholder for $89,378 which was incurred with the acquisition of the common shares of CPSM, Inc. The term of the promissory note is five years and the promissory note has an interest rate set at the 5 Year Treasury Note rate, currently set at 1.72% and which resets annually. The principal is due on the final maturity of June 3, 2019. We have accrued interest expense of $5,705 and $5,321 as of March 31, 2018 and December 31, 2017, respectively. The Company repaid a portion of the principal of the Note with part of the proceeds from the sale of the prior headquarters office building in Palm City, Fl. We are in compliance with the provisions of this promissory note.
In December 2015, the Company authorized 50,000,000 shares of Series A Preferred Stock, with a $0.0001 par value. The Series A Preferred has an 8% dividend paid quarterly, and is convertible into common stock at $0.08 per common share. The Series A Preferred is senior to the common stock as to dividends, and any liquidation, dissolution or winding up of the Company. The Series A Preferred also has certain voting and registration rights.
In January 2016, the Company issued 1,562,500 shares of the Series A Preferred Stock to Lawrence and Loreen Calarco, officers and directors of the Company for $125,000 in consideration. The Company has accrued $22,500 and $20,000 in dividends on the Series A Preferred at March 31, 2018 and December 31, 2017, respectively.
On March 14, 2018, Lawrence and Loreen Calarco, officers and directors of the Company, the Lawrence & Loreen Calarco Family Trust and the Lawrence and Loreen Calarco Trust of June 3, 2014, sold all 1,562,500 preferred shares to MAAB Global Limited, a non-affiliate of the Company.
On May 4, 2018, the Board of Directors of the Company authorized 10,000 shares of the Series B Convertible Preferred Stock , par value $0.001 per share. The Preferred is entitled to a dividend, when declared by the Board of Directors, votes with all other classes of stock as a single class of stock on all actions to by the stockholders of the Company, and each share of Preferred is convertible into 1,333 shares of common stock and a five year warrant to purchase 1,333 shares of common stock at an exercise price of $0.75 per share.
For the Three Months Ended March 31, 2018 compared to the Three Months Ended March 31, 2017
For the three months ended March 31, 2018, we had a net income of $178,820. We had the following adjustments to reconcile net income to cash flows from operating activities: an increase of $27,403 due to depreciation and amortization, an increase of $4,556 due to deferred income tax expense and an increase of $2,283 in stock option compensation.
We had the following changes in operating assets and liabilities: an increase of $4,632 in accounts receivable, an increase of $1,516 in amounts due from related party, a decrease of $134 due to inventory, a decrease of $6,352 due to prepaids, an increase of $11,676 in accounts payable and accrued expenses and an increase in customer deposits of $108,114.
As a result, we had net cash provided by operating activities of $369,314 for the three months ended March 31, 2018 consistent with the profitability in pool servicing and pool plastering and resurfacing business, as well as improved accounts receivable collections.
20
For the three months ended March 31, 2017, we had a net income of $120,909. We had the following adjustments to reconcile net income to cash flows from operating activities: an increase of $28,352 due to depreciation and amortization and an increase of $2,832 in stock option compensation.
We had the following changes in operating assets and liabilities: an increase of $61,009 in accounts receivable, an increase of $3,325 in amounts due from related party, a decrease of $8,492 due to inventory, an increase of $101,119 in accounts payable and accrued expenses and an increase in customer deposits of $26,378.
As a result, we had net cash provided by operating activities of $223,748 for the three months ended March 31, 2017 consistent with the increase in pool servicing and pool plastering and resurfacing business.
For the three months ended March 31, 2018, we did not have any cash flow from investing activities.
For the three months ended March 31, 2017, we purchased $7,198 of property and equipment. As a result, we had net cash used in investing activities of $7,198. The company also purchased motor vehicles through issuing $54,582 of notes payable.
For the three months ended March 31, 2018, we accrued a preferred stock dividend of $2,500, made payments on the bank line of credit of $4,095 and we made payments on notes payable of $20,840. As a result, we had net cash used in financing activities of $27,435 for the three months ended March 31, 2018.
For the three months ended March 31, 2017, we accrued a preferred stock dividend of $2,500, made payments on the bank line of credit of $4,142 and we made payments on notes payable of $30,873. As a result, we had net cash used in financing activities of $37,515 for the three months ended March 31, 2017.
Critical Accounting Policies and Estimates
Management's Discussion and Analysis of its Financial Condition and Results of Operations is based upon our consolidated financial statements, which have been prepared in accordance with accounting principles generally accepted in the United States of America. The preparation of these financial statements requires us to make estimates and judgments that affect the reported amounts of assets, liabilities, revenue and expenses, and related disclosure of contingent assets and liabilities. On an on- going basis, we evaluate our estimates, including those related to the reported amounts of revenues and expenses and the valuation of our assets and contingencies. We believe our estimates and assumptions to be reasonable under the circumstances. However, actual results could differ from those estimates under different assumptions or conditions. Our financial statements are based on the assumption that we will continue as a going concern. If we are unable to continue as a going concern, we would experience additional losses from the write-down of assets.
Recent Accounting Pronouncements
In January 2016, the FASB issued ASU 2016-01, Financial Instruments-Overall (Subtopic 825-10): Recognition and Measurement of Financial Assets and Financial Liabilities, which is intended to enhance the reporting model for financial instruments to provide users of financial statements with more decision-useful information. The ASU requires equity investments to be measured at fair value with changes in fair values recognized in net earnings, simplifies the impairment assessment of equity investments without readily determinable fair values by requiring a qualitative assessment to identify impairment and eliminates the requirement to disclose fair values, the methods and significant assumptions used to estimate the fair value of financial instruments measured at amortized cost. The ASU also clarifies that the Company should evaluate the need for a valuation allowance on a deferred tax asset related to available-for-sale debt securities in combination with the Company's other deferred tax assets. These amendments are effective for the Company beginning January 1, 2018. The adoption of this guidance did not have a material impact on the Company's condensed consolidated financial statements.
21
In February 2016, the FASB issued ASU 2016-2, Leases (Topic 842) which will require lessees to recognize on the balance sheet the assets and liabilities for the rights and obligations created by those leases with term of more than twelve months. Consistent with current GAAP, the recognition, measurement, and presentation of expenses and cash flows arising from a lease by a lessee primarily will depend on its classification as a finance or operating lease. The new ASU will require both types of leases to be recognized on the balance sheet. The ASU also will require disclosures to help investors and other financial statement users better understand the amount, timing, and uncertainty of cash flows arising from leases. These disclosures include qualitative and quantitative requirements, providing additional information about the amounts recorded in the financial statements. The ASU is effective for fiscal years beginning after December 15, 2018 and for interim periods within those fiscal years. The Company is in the process of determining the effect of the ASU on its consolidated balance sheets and consolidated statements of income. Early application will be permitted for all organizations.
In April 2016, the FASB issued ASU 2016-10, “Revenue from Contracts with Customers (Topic 606): Identifying Performance Obligations and Licensing”. The amendments in this Update affect the guidance in Accounting Standards Update 2014-09, Revenue from Contracts with Customers (Topic 606), which we are required to apply for annual periods beginning after December 15, 2017. The new guidelines currently did not impact our revenue presentation.
In January 2017, the FASB issued ASU No. 2017-01, Business Combinations (Topic 805): Clarifying the Definition of a Business. The amendments in this update provide a more robust framework to use in determining when a set of assets and activities is a business. Because the current definition of a business is interpreted broadly and can be difficult to apply, stakeholders indicated that analyzing transactions is inefficient and costly and that the definition does not permit the use of reasonable judgment. The amendments provide more consistency in applying the guidance, reduce the costs of application, and make the definition of a business more operable. The amendments in this update become effective for annual periods and interim periods within those annual periods beginning after December 15, 2017. The adoption of this guidance did not have a material impact on the Company's condensed consolidated financial statements.
In May 2017, the FASB issued ASU 2017-09, “Scope of Modification Accounting”, to provide clarity and reduce both (1) diversity in practice and (2) cost and complexity when applying the guidance in Topic 718, Compensation—Stock Compensation, to change to the terms or conditions of a share-based payment award. The amendments in this update provide guidance about which changes to the terms or conditions of a share-based payment award require an entity to apply modification accounting in Topic 718. An entity should account for the effects of a modification unless all the following are met: (1) the fair value (or calculated value or intrinsic value, if such an alternative measurement method is used) of the modified award is the same as the fair value (or calculated value or intrinsic value, if such an alternative measurement method is used) of the original award immediately before the original award is modified. If the modification does not affect any of the inputs to the valuation technique that the entity uses to value the award, the entity is not required to estimate the value immediately before and after the modification; (2) the vesting conditions of the modified award are the same as the vesting conditions of the original award immediately before the original award is modified; (3) the classification of the modified award as an equity instrument or a liability instrument is the same as the classification of the original award immediately before the original award is modified. The current disclosure requirements in Topic 718 apply regardless of whether an entity is required to apply modification accounting under the amendments in this update. The amendments in this update become effective for annual periods, and interim periods within those annual periods, beginning after December 15, 2017. An entity should apply the amendments in this update prospectively to an award modified on or after the adoption date. The Company’s adoption of this standard did not have a material impact on its condensed consolidated financial statements.
Off - Balance Sheet Arrangements
We had no material off-balance sheet arrangements as of March 31, 2018.
Contractual Obligations
The registrant has no material contractual obligations
22
The long term debt repayments are as follows:
| 2018 | 2019 | 2020 | 2021 | 2022 | Thereafter | Total |
Notes Payable: | $66,826 | $69,136 | $61,220 | $51,137 | $35,348 | $277,097 | $560,764 |
Promissory Note - Stockholder |
| 89,378 | - | - | - | - | 89,378 |
Total Repayments | $66,826 | $158,514 | $61,220 | $51,137 | $35,348 | $277,097 | $650,142 |
Item 3. Quantitative and Qualitative Disclosures About Market Risk
Not applicable for smaller reporting companies.
Item 4. Controls and Procedures
During the three months ended March 31, 2018, there were no changes in our internal controls over financial reporting (as defined in Rule 13a-15(f) and 15d-15(f) under the Exchange Act) that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.
Evaluation of Disclosure Controls and Procedures
Under the supervision and with the participation of our management, including our chief executive officer and principal financial officer, we conducted an evaluation of our disclosure controls and procedures, as such term is defined under Rule 13a-15(e) and Rule 15d-15(e) promulgated under the Securities Exchange Act of 1934, as amended, as of March 31, 2018. Based on this evaluation, our chief executive officer and principal financial officers have concluded such controls and procedures to be effective as of March 31, 2018, to ensure that information required to be disclosed by us in the reports that we file or submit under the Act is recorded, processed, summarized and reported, within the time periods specified in the Commission’s rules and forms and to ensure that information required to be disclosed by us in the reports that we file or submit under the Act is accumulated and communicated to our management, including our principal executive and principal financial officers, or persons performing similar functions, as appropriate to allow timely decisions regarding required disclosure.
23
PART II – OTHER INFORMATION
Item 1. Legal Proceedings
None
Item 1A. Risk Factors
Not applicable for smaller reporting companies
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds
None
Item 3. Defaults Upon Senior Securities.
None
Item 4. Mine Safety Disclosures
Not Applicable
Item 5. Other Information
None
Item 6. Exhibits
Exhibit 31* - Certifications pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
Exhibit 32* - Certifications pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
101.INS** XBRL Instance Document
101.SCH** XBRL Taxonomy Extension Schema Document
101.CAL** XBRL Taxonomy Extension Calculation Linkbase Document
101.DEF**. XBRL Taxonomy Extension Definition Linkbase Document
101.LAB** XBRL Taxonomy Extension Label Linkbase Document
101.PRE** XBRL Taxonomy Extension Presentation Linkbase Document
* Filed herewith
**XBRL (Extensible Business Reporting Language) information is furnished and not filed or a part of a registration statement or prospectus for purposes of Sections 11 or 12 of the Securities Act of 1933, as amended, is deemed not filed for purposes of Section 18 of the Securities Exchange Act of 1934, as amended, and otherwise is not subject to liability under these sections.
24
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this Report to be signed on its behalf by the undersigned thereunto duly authorized.
Dated: May 15, 2018
ASTRO AEROSPACE LTD.
By: /s/Bruce Bent
Bruce Bent
Chief Executive Officer
Chief Financial Officer
25