BBHC, INC. - Quarter Report: 2017 June (Form 10-Q)
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-Q
x | QUARTERLY REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 FOR THE QUARTERLY PERIOD ENDED June 30, 2017. |
OR
o | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934; |
For the transition period from ______________ to _______________.
Commission File Number: 001-35586
MagneGas Corporation
(Exact name of registrant as specified in its charter)
Delaware | 26-0250418 | |
(State or other jurisdiction of incorporation or organization) |
(I.R.S. Employer Identification No.) |
11885 44 th Street North Clearwater, Florida |
33762 | |
(Address of principal executive offices) | (Zip Code) |
(727) 934-3448
(Registrant’s telephone number, including area code)
(Former name, former address and former fiscal year, if changed since last report)
Indicate by check mark whether the registrant (1) has 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 (§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 x No ¨
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, smaller reporting company or emerging growth company. See the definitions of "large accelerated filer," "accelerated filer", "smaller reporting company" and “emerging growth company” in Rule 12b-2 of the Exchange Act.
Large accelerated filer | ¨ | Accelerated filer | ¨ |
Non-accelerated filer (Do not check if a smaller reporting company) |
¨
|
Smaller reporting company | x |
Emerging Growth Company | x |
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. x
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes ¨ No x
As of August 21, 2017, there were 12,173,039 shares of the issuer's $0.001 par value common stock issued and outstanding.
MAGNEGAS CORPORATION
TABLE OF CONTENTS
FORM 10-Q REPORT
June 30, 2017
Page Number | ||
PART I - FINANCIAL INFORMATION | ||
Item 1. | Financial Statements. | 3 |
Item 2. | Management’s Discussion and Analysis of Financial Condition and Results of Operations. | 19 |
Item 3. | Quantitative and Qualitative Disclosures About Market Risk. | 24 |
Item 4. | Controls and Procedures. | 24 |
PART II - OTHER INFORMATION | ||
Item 1. | Legal Proceedings. | 25 |
Item 1A. | Risk Factors. | 25 |
Item 2. | Unregistered Sales of Equity Securities and Use of Proceeds. | 25 |
Item 3. | Defaults Upon Senior Securities. | 26 |
Item 4. | Mine Safety Disclosures | 26 |
Item 5. | Other Information. | 26 |
Item 6. | Exhibits. | 26 |
SIGNATURES | 27 |
2 |
PART I - FINANCIAL INFORMATION
Item 1. | Financial Statements. |
3 |
Condensed Consolidated Balance Sheets
June 30, | December 31, | |||||||
2017 | 2016 | |||||||
(Unaudited) | ||||||||
Assets | ||||||||
Current Assets | ||||||||
Cash | $ | 116,211 | $ | 1,616,410 | ||||
Accounts receivable, net of allowance for doubtful accounts of $101,063 and $145,931, respectively | 403,475 | 442,555 | ||||||
Inventory, net | 1,710,908 | 1,615,933 | ||||||
Prepaid and other current assets | 312,583 | 226,305 | ||||||
Total Current Assets | 2,543,177 | 3,901,203 | ||||||
Property and equipment, net of accumulated depreciation and amortization of $1,771,352 and $1,474,944, respectively | 6,186,755 | 6,402,931 | ||||||
Intangible assets, net of accumulated amortization of $429,242 and $401,277, respectively | 412,309 | 437,121 | ||||||
Security deposits | 36,806 | 26,636 | ||||||
Goodwill | 2,108,780 | 2,108,781 | ||||||
Total Assets | $ | 11,287,827 | $ | 12,876,672 | ||||
Liabilities and Stockholders' Equity | ||||||||
Current Liabilities | ||||||||
Accounts payable | $ | 1,271,459 | $ | 416,247 | ||||
Accrued expenses | 585,821 | 276,630 | ||||||
Deferred revenue and customer deposits | 35,000 | 25,000 | ||||||
Capital leases, current | 8,370 | 9,328 | ||||||
Note payable, net of debt discount of $43,043 and 0, respectively | 956,957 | - | ||||||
Promissory notes payable – related parties | 107,103 | - | ||||||
Derivative liabilities | - | 7,700,585 | ||||||
Total Current Liabilities | 2,964,710 | 8,427,790 | ||||||
Long Term Liabilities | ||||||||
Note payable | 520,000 | 520,000 | ||||||
Capital leases, net of current | 12,894 | 25,317 | ||||||
Senior convertible debenture, net of debt discount of $802,280 and $811,000, respectively | 26,720 | 75,000 | ||||||
Total Liabilities | 3,524,324 | 9,048,107 | ||||||
Commitments and Contingencies | ||||||||
Series C Preferred stock: 25,000 shares designated; 75 shares issued and outstanding with a liquidation preference of approximately $24.9 million at June 30, 2017. | 75,000 | - | ||||||
Stockholders' Equity | ||||||||
Preferred stock: $0.001 par; 10,000,000 shares authorized | ||||||||
Series A Preferred stock: 1,000,000 shares designated; 1,000,000 shares issued and outstanding with no liquidation preference at June 30, 2017. | 1,000 | 1,000 | ||||||
Series B Preferred stock: 2,700 shares designated; 600 shares issued and outstanding with no liquidation preference at June 30 2017. | 6 | - | ||||||
Common stock: $0.001 par; 190,000,000 shares authorized; 8,311,084 shares issued and outstanding at June 30, 2017 and 5,804,027 shares issued and outstanding at December 31, 2016 | 8,311 | 5,804 | ||||||
Additional paid-in-capital | 65,260,602 | 57,380,241 | ||||||
Accumulated deficit | (57,581,416 | ) | (53,558,480 | ) | ||||
Total Stockholders' Equity | 7,688,503 | 3,828,565 | ||||||
Total Liabilities and Stockholders' Equity | $ | 11,287,827 | $ | 12,876,672 |
See accompanying notes to the unaudited condensed consolidated financial statements.
4 |
Condensed Consolidated Statements of Operations
(Unaudited)
For the three months ended June 30, |
For the six months ended June 30, |
|||||||||||||||
2017 | 2016 | 2017 | 2016 | |||||||||||||
Revenue: | $ | 966,204 | $ | 837,257 | $ | 1,837,992 | $ | 1,502,920 | ||||||||
Cost of Revenues | 532,657 | 472,275 | 1,036,045 | 838,038 | ||||||||||||
Gross Profit | 433,547 | 364,982 | 801,947 | 664,882 | ||||||||||||
Operating Expenses: | ||||||||||||||||
Selling, general and administration | 3,305,578 | 2,301,085 | 5,913,444 | 4,853,989 | ||||||||||||
Research and development | 26,114 | 167,963 | 124,255 | 329,257 | ||||||||||||
Impairment of joint venture | - | 501,011 | - | 501,011 | ||||||||||||
Depreciation and amortization | 193,230 | 175,490 | 360,568 | 329,443 | ||||||||||||
Total Operating Expenses | 3,524,922 | 3,145,549 | 6,398,267 | 6,013,700 | ||||||||||||
Operating Loss | (3,091,375 | ) | (2,780,567 | ) | (5,596,320 | ) | (5,348,818 | ) | ||||||||
Other Income and (Expense): | ||||||||||||||||
Interest | (18,909 | ) | (8,689 | ) | (18,909 | ) | (19,495 | ) | ||||||||
Amortization of debt discount | (43,677 | ) | (2,622,084 | ) | (146,757 | ) | (2,622,084 | ) | ||||||||
Other (expense) income | 2,007 | 20,365 | (2,547 | ) | 21,230 | |||||||||||
Loss on extinguishment of debt | (513,725 | ) | - | (513,725 | ) | - | ||||||||||
Change in fair value of derivative liability | 1,423,902 | 240,722 | 2,255,322 | 1,197,519 | ||||||||||||
Total Other Income (Expense) | 849,598 | (2,369,686 | ) | 1,573,384 | (1,422,830 | ) | ||||||||||
Net Loss | (2,241,777 | ) | (5,150,253 | ) | (4,022,936 | ) | (6,771,648 | ) | ||||||||
Deemed dividend – Series C Preferred Stock | 75,000 | - | 75,000 | - | ||||||||||||
Net loss attributable to common shareholders | $ | (2,316,777 | ) | $ | - | $ | (4,097,936 | ) | $ | - | ||||||
Net loss per share: Basic and Diluted | $ | (0.33 | ) | $ | (0.78 | ) | $ | (0.63 | ) | $ | (1.34 | ) | ||||
Weighted average common shares: Basic and Diluted | 7,026,075 | 6,612,838 | 6,475,082 | 5,043,714 |
See accompanying notes to the unaudited condensed consolidated financial statements.
5 |
Condensed Consolidated Statement of Changes in Stockholders' Equity
For the Six Months Ended June 30, 2017
(Unaudited)
Series A Preferred Stock |
Series B Preferred Stock |
Common | Additional | Accumulated | Stockholders' | |||||||||||||||||||||||||||||||
Shares | Amount | Shares | Amount | Shares | Amount | Paid-in-Capital | (Deficit) | Equity | ||||||||||||||||||||||||||||
Balance at December 31, 2016 | 1,000,000 | $ | 1,000 | - | - | 5,804,027 | $ | 5,804 | $ | 57,380,241 | $ | (53,558,480 | ) | $ | 3,828,565 | |||||||||||||||||||||
Common shares issued for services | 717,686 | 718 | 1,638,392 | 1,639,110 | ||||||||||||||||||||||||||||||||
Issuance of common stock and series B preferred stock in accordance with debt extinguishment | 2,700 | 27 | 1,000,000 | 1,000 | 5,651,497 | 5,652,500 | ||||||||||||||||||||||||||||||
Conversion of series B preferred stock into common stock | (2,100 | ) | (21 | ) | 700,000 | 700 | (679 | ) | - | |||||||||||||||||||||||||||
Amortization of stock based compensation | 243,145 | 243,145 | ||||||||||||||||||||||||||||||||||
Common shares issued for the exercise of warrants | 79,371 | 79 | 7,858 | 7,937 | ||||||||||||||||||||||||||||||||
Conversion of notes into shares of common stock | 10,000 | 10 | 56,990 | 57,000 | ||||||||||||||||||||||||||||||||
Reclassification of derivative liability to equity | 427,568 | 427,568 | ||||||||||||||||||||||||||||||||||
Stock issuance costs | (144,386 | ) | (144,386 | ) | ||||||||||||||||||||||||||||||||
Net loss | (4,022,936 | ) | (4,022,936 | ) | ||||||||||||||||||||||||||||||||
Balance at June 30, 2017 | 1,000,000 | $ | 1,000 | 600 | $ | 6 | 8,311,084 | $ | 8,311 | $ | 65,260,602 | $ | (57,581,416 | ) | $ | 7,688,503 |
See accompanying notes to the unaudited condensed consolidated financial statements.
6 |
Condensed Consolidated Statements of Cash Flows
For the Six Months Ended June 30, 2017 and 2016
(Unaudited)
For the six months ended June 30, | ||||||||
2017 | 2016 | |||||||
(Unaudited) | (Unaudited) | |||||||
Cash Flows from Operations | ||||||||
Net Loss | $ | (4,022,936 | ) | $ | (6,771,648 | ) | ||
Adjustments to reconcile net loss to cash used in operating Activities: | ||||||||
Depreciation and amortization | 360,568 | 329,443 | ||||||
Accretion of debt discount | 146,757 | - | ||||||
Stock based compensation | 1,882,255 | 477,169 | ||||||
Provision for bad debt | - | 20,000 | ||||||
Provision for slow moving spare parts | 50,000 | 125,000 | ||||||
Loss on disposal of fixed assets | - | 131,934 | ||||||
Provision for impairment of investment in joint venture | - | 501,011 | ||||||
Deferred revenue and customer deposits | 10,000 | (210,250 | ) | |||||
Extinguishment of debt | 513,725 | - | ||||||
Derivative expense | - | 2,622,084 | ||||||
Change in fair value of derivative liability | (2,255,322 | ) | (1,197,519 | ) | ||||
Changes in operating assets: | ||||||||
Accounts receivable | 39,078 | 20,763 | ||||||
Inventory | (144,973 | ) | (133,140 | ) | ||||
Prepaid and other current assets | (86,278 | ) | (276,693 | ) | ||||
Capital leases | (34,645 | ) | - | |||||
Accounts payable | 855,213 | 342,681 | ||||||
Accrued expenses | 309,191 | (12,354 | ) | |||||
Net cash used in operating activities | (2,342,722 | ) | (4,031,519 | ) | ||||
Cash Flows from Investing Activities | ||||||||
Purchase of property and equipment | (139,680 | ) | (998,560 | ) | ||||
Security deposit | (10,170 | ) | (2,561 | ) | ||||
Proceeds from sale of fixed assets | 20,100 | 8,000 | ||||||
Net cash used in investing activities | (129,750 | ) | (993,121 | ) | ||||
Cash Flows from Financing Activities | ||||||||
Gross proceeds on sale of notes payable | 1,000,000 | 1,000,000 | ||||||
Principle payments on notes payable | - | (758 | ) | |||||
Principle payments on capital leases | (13,381 | ) | - | |||||
Net proceeds on related party notes | 107,103 | - | ||||||
Debt issuance costs | (60,000 | ) | - | |||||
Proceeds from prefunded warrants | - | 2,540,821 | ||||||
Gross proceeds on issuance of series C preferred stock | 75,000 | - | ||||||
Issuance costs | (144,386 | ) | - | |||||
Cash proceeds from exercise of warrants | 7,937 | 13,000 | ||||||
Net cash provided by financing activities | 972,273 | 3,553,063 | ||||||
Net decrease in cash | (1,500,199 | ) | (1,471,577 | ) | ||||
Cash, beginning of period | 1,616,410 | 5,319,869 | ||||||
Cash, end of period | $ | 116,211 | $ | 3,848,292 | ||||
Supplemental disclosure of cash flow information Cash paid during the year for: | ||||||||
Interest | $ | - | $ | 21,685 | ||||
Noncash Transactions | ||||||||
Reclassification of derivative liability to equity | $ | (427,568 | ) | $ | 2,675,926 | |||
Fair value of warrants and embedded conversion option issued in connection with debt | $ | - | $ | 1,000,000 | ||||
Issuance of common stock and series B preferred stock in conjunction with debt extinguishment | $ | 5,652,494 | $ | - | ||||
Common shares issued for debt conversion | $ | 57,000 | $ | - |
See accompanying notes to the unaudited condensed consolidated financial statements.
7 |
Notes to the Unaudited Condensed Consolidated Financial Statements
June 30, 2017
NOTE 1 – ORGANIZATION AND DESCRIPTION OF BUSINESS
MagneGas Corporation (the “Company”) was organized in the State of Delaware on December 9, 2005.
The Company is an alternative energy company that creates a system that produces hydrogen based fuel through the gasification of liquid and liquid waste. Management has developed a process which gasifies various types of liquids and liquid wastes through a proprietary plasma arc system. A byproduct of this process is an alternative to natural gas currently sold in the metalworking market as a cutting fuel. The Company produces gas bottled in cylinders for the purpose of distribution to the metalworking market as an alternative to acetylene. Additionally, the Company markets for sale its proprietary plasma arc technology for the processing of liquid waste (the “Plasma Arc Flow Units” or “Plasma Arc Flow System”), is developing ancillary uses of its MagneGas2® fuel for co-combustion, and has acquired a gas distribution company that sells various types of industrial fuels and supplies. Through the course of its business development, the Company has established a retail and wholesale platform to sell its fuel for use in the metalworking and manufacturing industries. The Company has also established a network of brokers to sell its Plasma Arc Flow equipment internationally.
On February 1, 2017, the Company formed two wholly owned subsidiaries in the State of Delaware called MagneGas Energy Solutions, LLC and MagneGas Welding Supply, LLC, respectively.
On March 3, 2017, the Company formed three wholly owned subsidiaries in the State of Delaware called MagneGas Real Estate Holdings, LLC, MagneGas IP, LLC and MagneGas Production, LLC, respectively.
NOTE 2 - GOING CONCERN AND MANAGEMENTS’ PLAN
As of June 30, 2017, the Company had cash of $116,211 and has reported a net loss of $4,022,936 and has used cash in operations of $2,342,722 for the six months ended June 30, 2017. In addition, as of June 30, 2017 the Company has a working capital deficit of $421,533 and an accumulated deficit of $57,581, 416. These conditions indicate that there is substantial doubt about the Company's ability to continue as a going concern within one year from the issuance date of the financial statements.
The ability of the Company to continue as a going concern is dependent upon its ability to further implement its business plan and generate sufficient revenue and its ability to raise additional funds by way of a public or private offering.
Historically, the Company has financed its operations through equity and debt financing transactions and expects to continue incurring operating losses for the foreseeable future. The Company’s plans and expectations for the next 12 months include raising additional capital to help fund commercial operations, including product development. The Company utilizes cash in its operations of approximately $515,000 per month. Management believes, but it cannot be certain, its current holdings of cash along with the cash to be generated from expected product sales and future financings will be sufficient to meet its projected operating requirements for the next twelve months from the date of this report.
If these sources do not provide the capital necessary to fund the Company’s operations during the next twelve months from the date of this report, the Company may need to curtail certain aspects of its operations or expansion activities, consider the sale of its assets, or consider other means of financing. The Company can give no assurance that it will be successful in implementing its business plan and obtaining financing on terms advantageous to the Company or that any such additional financing would be available to the Company.
8 |
NOTE 3 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
Basis of Presentation
The accompanying unaudited condensed consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America (“U.S. GAAP”) for interim financial information and the rules and regulations of the SEC for interim financial information. In the opinion of the Company’s management, the accompanying condensed consolidated financial statements reflect all adjustments, consisting of normal, recurring adjustments, considered necessary for a fair presentation of the results for the interim periods ended June 30, 2017 and 2016. As this is an interim period financial statement, certain adjustments are not necessary as with a financial period of a full year. Although management believes that the disclosures in these unaudited condensed consolidated financial statements are adequate to make the information presented not misleading, certain information and footnote disclosures normally included in financial statements that have been prepared in accordance U.S. GAAP have been condensed or omitted pursuant to the rules and regulations of the SEC.
The accompanying unaudited condensed consolidated financial statements should be read in conjunction with the Company’s financial statements for the year ended December 31, 2016, which contains the audited financial statements and notes thereto, for the years ended December 31, 2016 and 2015 included within the Company’s Form 10-K filed with the SEC on March 31, 2017. The interim results for the three and six months ended June 30, 2017 are not necessarily indicative of the results to be expected for the year ended December 31, 2017 or for any future interim periods.
Use of Estimates
The Company prepares its financial statements in conformity with U.S. GAAP. These principles require 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 financial statements and the reported amounts of revenues and expenses during the reporting period. Management believes that these estimates are reasonable and have been discussed with the Board of Directors; however, actual results could differ from those estimates. The financial statements presented include inventory reserves, fair value of derivative financial instruments, recoverability of deferred tax assets and collections of its receivables.
Concentrations of Credit Risk
The Company maintains its cash accounts at financial institutions which are insured by the Federal Deposit Insurance Corporation ("FDIC"). At times, the Company may have deposits in excess of federally insured limits.
9 |
Revenue Recognition
The Company generates revenue through two processes: (1) the sale of its MagneGas2® fuel for metal cutting and (2) the sale of its Plasma Arc Flow Units. Additionally, the Company also recognizes revenue from territorial license arrangements, and through the sales of metal cutting gases and related products through their wholly owned subsidiary, Equipment Sales and Service, Inc. (“ESSI”), a Florida corporation.
● | Revenue for metal-working fuel is recognized when shipments are made to customers. The Company recognizes a sale when the product has been shipped and risk of loss has passed to the customer and collectability is reasonably assured. |
● | Revenue generated from sales of each Plasma Arc Flow Unit is recognized on a percentage of completion, based on the progress during manufacturing of a Plasma Arc Flow Unit. Plasma Arc Flow Units require a significant investment and generally have a 6 to 9 month production cycle. During the course of building a Plasma Arc Flow Unit the actual costs are tracked to our cost estimates and revenue is proportionately recognized during the process. Significant deposits are required before production commences. These deposits are classified as customer deposits. During production, costs and progress earnings are accumulated and included in “Costs and earnings” as an asset, such amounts have been immaterial to date. |
● | Licenses are issued, per contractual agreement, for distribution rights within certain geographic territories. The Company recognizes revenue ratably, based on the amounts paid or values received, over the term of the licensing agreement. |
Fair Value Measurements
Accounting Standards Codification 820, “Fair Value Measurements and Disclosure,” (“ASC 820”) defines fair value as the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date, not adjusted for transaction costs. ASC 820 also establishes a fair value hierarchy that prioritizes the inputs to valuation techniques used to measure fair value into three broad levels giving the highest priority to quoted prices in active markets for identical assets or liabilities (Level 1) and the lowest priority to unobservable inputs (Level 3).
The three levels are described below:
Level 1 Inputs – Unadjusted quoted prices in active markets for identical assets or liabilities that is accessible by the Company;
Level 2 Inputs – Quoted prices in markets that are not active or financial instruments for which all significant inputs are observable, either directly or indirectly;
Level 3 Inputs – Unobservable inputs for the asset or liability including significant assumptions of the Company and other market participants.
The carrying amount of the Company’s financial assets and liabilities, such as cash, accounts payable and accrued expenses approximate their fair value because of the short maturity of those instruments.
Transactions involving related parties cannot be presumed to be carried out on an arm's-length basis, as the requisite conditions of competitive, free-market dealings may not exist. Representations about transactions with related parties, if made, shall not imply that the related party transactions were consummated on terms equivalent to those that prevail in arm's-length transactions unless such representations can be substantiated.
The assets or liability’s fair value measurement within the fair value hierarchy is based upon the lowest level of any input that is significant to the fair value measurement. The following tables provides a summary of financial instruments that are measured at fair value as of June 30, 2017 and December 31, 2016, respectively.
10 |
The Company utilized the following range of management assumptions in valuing the derivative conversion features during the period January 1, 2017 through May 9, 2017, the date the derivative ceased to exist:
Exercise price | $ | 5.70 – 13.00 | ||
Risk free interest rate | 1.94 | % | ||
Dividend yield | - | % | ||
Expected volatility | 142 | % | ||
Remaining term | 4.25 – 7.07 |
June 30, 2017 | Quoted Prices | |||||||||||||||
In Active | Significant | |||||||||||||||
Markets for | Other | Significant | ||||||||||||||
Identical | Observable | Unobservable | ||||||||||||||
Liabilities | Inputs | Inputs | ||||||||||||||
Total | (Level 1) | (Level 2) | (Level 3) | |||||||||||||
Warrant liability | $ | — | — | — | $ | — | ||||||||||
Embedded conversion feature | — | — | — | — | ||||||||||||
Derivative liability – June 30, 2017 | $ | — | — | — | $ | — |
December 31, 2016 | Quoted Prices | |||||||||||||||
In Active | Significant | |||||||||||||||
Markets for | Other | Significant | ||||||||||||||
Identical | Observable | Unobservable | ||||||||||||||
Liabilities | Inputs | Inputs | ||||||||||||||
Total | (Level 1) | (Level 2) | (Level 3) | |||||||||||||
Warrant liability | $ | 7,195,617 | — | — | $ | 7,195,617 | ||||||||||
Embedded conversion feature | 504,968 | — | — | 504,968 | ||||||||||||
Derivative liability – December 31, 2016 | $ | 7,700,585 | — | — | $ | 7,700,585 |
The table below provides a summary of the changes in fair value, including net transfers in and/or out, of all financial assets and liabilities measured at fair value on a recurring basis using significant unobservable inputs (Level 3) during the interim period ended June 30, 2017:
Embedded | Total | |||||||||||
Warrant | Conversion | Derivative | ||||||||||
Liability | Feature | Liabilities | ||||||||||
Balance – December 31, 2016 | $ | 7,195,617 | $ | 504,968 | $ | 7,700,585 | ||||||
Change in fair value | (2,131,990 | ) | (123,332 | ) | (2,255,322 | ) | ||||||
Reclassification of derivative liabilities to equity | (396,854 | ) | (30,714 | ) | (427,568 | ) | ||||||
Derivative extinguishment | (4,666,773 | ) | (350,922 | ) | (5,017,695 | ) | ||||||
Balance – June 30, 2017 | $ | — | $ | — | $ | — |
The Company’s Level 3 liabilities shown in the above table consist of warrants that contain a cashless exercise feature that provides for their net share settlement at the option of the holder. In addition, the convertible debt conversion feature has a price reset provision with no floor. The warrants also contain a fundamental transactions provision that permits their settlement in cash at fair value at the option of the holder upon the occurrence of a change in control. Such change in control events include tender offers or hostile takeovers, which are not within the sole control of the Company as the issuer of these warrants. Accordingly, the warrants are considered to have a cash settlement feature that precludes their classification as equity instruments. Settlement at fair value upon the occurrence of a fundamental transaction computed using the Black Scholes Option Pricing Model using the following assumptions:
Assumptions utilized in the valuation of Level 3 liabilities are described as follows:
For the six months ended June 30, | ||||
2017 | 2016 | |||
Risk free interest rate | 0.2%-1.94% | 0.36% | ||
Expected term | .25 to 7.07 years | .25 to 7.5 years | ||
Volatility | 62% to 142% | 0.62 to 1.3% | ||
Dividends | $0 | $0 |
The risk-free interest rate was determined from the implied yields from U.S. Treasury zero-coupon bonds with a remaining term consistent with the expected term of the instrument being valued. The expected term used is the contractual life of the instrument being valued. Volatility was calculated using the Company’s historical common stock price over the expected term of the instruments valued. Dividends were deemed to be $0 as the Company has historically never declared any dividends to its stock holders.
11 |
Derivative Liability
The Company evaluates its options, warrants or other contracts, if any, to determine if those contracts or embedded components of those contracts qualify as derivatives to be separately accounted for in accordance with Accounting Standards Codification 815-10-05-4 and 815-40-25. The result of this accounting treatment is that the fair value of the embedded derivative is marked-to-market each balance sheet date and recorded as either an asset or a liability. In the event that the fair value is recorded as a liability, the change in fair value is recorded in the consolidated statement of operations as other income or expense. Upon conversion, exercise or cancellation of a derivative instrument, the instrument is marked to fair value at the date of conversion, exercise or cancellation and then the related fair value is reclassified to equity.
The classification of derivative instruments, including whether such instruments should be recorded as liabilities or as equity, is re-assessed at the end of each reporting period. Equity instruments that are initially classified as equity that become subject to reclassification are reclassified to liability at the fair value of the instrument on the reclassification date. Derivative instrument liabilities will be classified in the balance sheet as current or non-current based on whether or not net-cash settlement of the derivative instrument is expected within 12 months of the balance sheet date.
Beneficial conversion feature of convertible notes payable
The Company accounts for convertible notes payable in accordance with the guidelines established by the FASB Accounting Standards Update (“ASU”) Topic 470-20, Debt with Conversion and Other Options, Emerging Issues Task Force (“EITF”) 98-5, Accounting for Convertible Securities with beneficial conversion features or Contingently Adjustable Conversion Ratios, and EITF 00-27, Application of Issue No 98-5 To Certain Convertible Instruments. The beneficial conversion feature of a convertible note is normally characterized as the convertible portion or feature of certain notes payable that provide a rate of conversion that is below market value or in-the-money when issued. The Company records a beneficial conversion feature related to the issuance of a convertible note when issued and also records the estimated fair value of any warrants issued with those convertible notes. The beneficial conversion features that are contingent upon the occurrence of a future event are recorded when the contingency is resolved.
The beneficial conversion feature of a convertible note is measured by first allocating a portion of the note’s proceeds to any warrants, if applicable, as a discount on the carrying amount of the convertible on a relative fair value basis. The discounted face value is then used to measure the effective conversion price of the note. The effective conversion price and the market price of the Company’s common stock are used to calculate the intrinsic value of the conversion feature. The intrinsic value is recorded in the financial statements as a debt discount from the face amount of the note and such discount is amortized over the expected term of the convertible note (or to the conversion date of the note, if sooner) and is charged to interest expense.
Stock-Based Compensation
The Company accounts for stock based compensation costs under the provisions of Accounting Standards Codification 718, “Compensation—Stock Compensation” (“ASC 718”), which requires the measurement and recognition of compensation expense related to the fair value of stock based compensation awards that are ultimately expected to vest. Stock based compensation expense recognized includes the compensation cost for all stock based payments granted to employees, officers, and directors based on the grant date fair value estimated in accordance with the provisions of ASC 718. ASC 718 is also applied to awards modified, repurchased, or canceled during the periods reported.
Stock-Based Compensation for Non-Employees
The Company accounts for warrants and options issued to non-employees under Accounting Standards Codification 505-50, “Equity – Equity Based Payments to Non-Employees”, using the Black-Scholes option-pricing model. The value of such non-employee awards unvested are re-measured over the vesting terms at each reporting date.
The Company incurred stock-based compensation charges, net of estimated forfeitures of $243,145 and $404,169 for the six months ended June 30, 2017 and 2016, respectively and has included such amounts in selling, general and administrative expenses in the condensed consolidated statements of operations.
Basic and Diluted Net (Loss) per Common Share
Basic (loss) per common share is computed by dividing the net (loss) by the weighted average number of shares of common stock outstanding for each period. Diluted (loss) per share is computed by dividing the net (loss) by the weighted average number of shares of common stock outstanding plus the dilutive effect of shares issuable through the common stock equivalents.
As of June 30, 2017 and 2016 the Company’s common stock equivalents outstanding.
June 30, | ||||||||
2017 | 2016 | |||||||
Options | 238,100 | 415,000 | ||||||
Common Stock Warrants | 3,333,334 | 2,524,668 | ||||||
Preferred B Preferred Stock | 200,000 | - | ||||||
Series C Preferred Stock | 25,000 | - | ||||||
Preferred Stock Warrants | 8,308,334 | - | ||||||
Convertible secured debentures | 276,334 | 175,438 | ||||||
Total common stock equivalents outstanding | 12,381,102 | 3,115,106 |
12 |
Derivative Financial Instruments
The fair value of an embedded conversion option that is convertible into a variable amount of shares and warrants that include price protection reset provision features are deemed to be “down-round protection” and, therefore, do not meet the scope exception for treatment as a derivative under Accounting Standards Codification 815 “Derivatives and Hedging” (“ASC 815”), since “down-round protection” is not an input into the calculation of the fair value of the conversion option and warrants and cannot be considered “indexed to the Company’s own stock” which is a requirement for the scope exception as outlined under ASC 815. The accounting treatment of derivative financial instruments requires that the Company record the embedded conversion option and warrants at their fair values as of the inception date of the agreement and at fair value as of each subsequent balance sheet date. Any change in fair value is recorded as non-operating, non-cash income or expense for each reporting period at each balance sheet date. The Company reassesses the classification of its derivative instruments at each balance sheet date. If the classification changes as a result of events during the period, the contract is reclassified as of the date of the event that caused the reclassification. As a result of entering into a convertible credit facility for which such instruments contained a variable conversion feature with no floor, the Company has adopted a sequencing policy in accordance with Accounting Standards Codification 815-40-35-12 whereby all future instruments may be classified as a derivative liability with the exception of instruments related to share-based compensation.
The Black-Scholes option valuation model was used to estimate the fair value of the warrants and conversion options. The model includes subjective input assumptions that can materially affect the fair value estimates. The Company determined the fair value of the Binomial Lattice Model and the Black-Scholes Valuation Model to be materially the same. The expected volatility is estimated based on the most recent historical period of time equal to the weighted average life of the warrants. Conversion options are recorded as debt discount and are amortized as interest expense over the life of the underlying debt instrument.
Recent Accounting Policies
In May 2016, the FASB issued ASU 2016-12, Revenue from Contracts with Customers (“ASC 606”): Narrow-Scope Improvements and Practical Expedients, (“ASU 2016-12”). The amendments in ASU 2016-12 provide clarifying guidance in certain narrow areas and add some practical expedients. Specifically, the amendments in this update (1) clarify the objective of the collectability criterion in step 1, and provides additional clarification for when to recognize revenue for a contract that fails step 1, (2) permit an entity, as an accounting policy election, to exclude amounts collected from customers for all sales (and other similar) taxes from the transaction price (3) specify that the measurement date for noncash consideration is contract inception, and clarifies that the variable consideration guidance applies only to variability resulting from reasons other than the form of the consideration, (4) provide a practical expedient that permits an entity to reflect the aggregate effect of all modifications that occur before the beginning of the earliest period presented when identifying the satisfied and unsatisfied performance obligations, determining the transaction price, and allocating the transaction price to the satisfied and unsatisfied performance obligations, (5) clarifies that a completed contract for purposes of transition is a contract for which all (or substantially all) of the revenue was recognized under legacy GAAP before the date of initial application. Further, accounting for elements of a contract that do not affect revenue under legacy GAAP are irrelevant to the assessment of whether a contract is complete. In addition, the amendments permit an entity to apply the modified retrospective transition method either to all contracts or only to contracts that are not completed contracts, and (6) clarifies that an entity that retrospectively applies the guidance in ASC 606 to each prior reporting period is not required to disclose the effect of the accounting change for the period of adoption. However, an entity is still required to disclose the effect of the changes on any prior periods retrospectively adjusted. The effective date and transition requirements for the amendments are the same as the effective date and transition requirements in ASC 606. The guidance is effective for the Company beginning January 1, 2018, although early adoption is permitted beginning January 1, 2017. The Company is in the process of performing an initial review of custom contracts to determine the impact that ASU 2014-09 and its subsequent updates through December 31, 2016 will have on the Company's consolidated financial statements or financial statement disclosures upon adoption. Based on this preliminary review, the Company believes that the timing and measurement of revenue for these customers will be similar to the current revenue recognition. However, this view is preliminary and could change based on the detailed analysis associated with the conversion and implementation phases of ASU 2014-09. The Company will complete the assessment during 2017, and will include other significant customers as part of the review.
In May 2017, the FASB issued ASU 2017-09, “Compensation—Stock Compensation (Topic 718): Scope of Modification Accounting,” which provides 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. This standard is required to be adopted in the first quarter of 2018. The Company is currently evaluating the impact this guidance will have on its consolidated financial statements and related disclosures.
In July 2017, the FASB issued ASU 2017-11, “Earnings Per Share (Topic 260), Distinguishing Liabilities from Equity (Topic 480) and Derivatives and Hedging (Topic 815): I. Accounting for Certain Financial Instruments with Down Round Features; II. Replacement of the Indefinite Deferral for Mandatorily Redeemable Financial Instruments of Certain Nonpublic Entities and Certain Mandatorily Redeemable Noncontrolling Interests with a Scope Exception”. Part I of this update addresses the complexity of accounting for certain financial instruments with down round features. Down round features are features of certain equity-linked instruments (or embedded features) that result in the strike price being reduced on the basis of the pricing of future equity offerings. Current accounting guidance creates cost and complexity for entities that issue financial instruments (such as warrants and convertible instruments) with down round features that require fair value measurement of the entire instrument or conversion option. Part II of this update addresses the difficulty of navigating Topic 480, Distinguishing Liabilities from Equity, because of the existence of extensive pending content in the FASB Accounting Standards Codification. This pending content is the result of the indefinite deferral of accounting requirements about mandatorily redeemable financial instruments of certain nonpublic entities and certain mandatorily redeemable noncontrolling interests. The amendments in Part II of this update do not have an accounting effect. This ASU is effective for fiscal years, and interim periods within those years, beginning after December 15, 2018. The Company has early adopted the accounting guidance and as such, has not accounted for down round provisions as derivative liabilities.
Subsequent Events
The Company evaluates events that have occurred after the balance sheet date but before the financial statements are issued. Based upon the evaluation, the Company did not identify any recognized or non-recognized subsequent events that would have required adjustment or disclosure in the consolidated financial statements, except as disclosed in Note.
NOTE 4 - INVENTORY, NET
Inventory primarily consists of:
June 30, | December 31, | |||||||
2017 | 2016 | |||||||
Production materials consumables, spare parts, and accessories | $ | 1,072,959 | $ | 937,133 | ||||
Work in process | 862,949 | 853,800 | ||||||
Total at cost | 1,935,908 | 1,790,933 | ||||||
Slow moving inventory reserve | (225,000 | ) | (175,000 | ) | ||||
Inventory, net | $ | 1,710,908 | $ | 1,615,933 |
NOTE 5 – NOTES PAYABLE
Notes Payable – Related Parties
On April 3, 2017, the Company entered into a $50,000 promissory note with a member of the Board of DIrectors. The note bears interest of 15% as is due on July 3, 2017. As of August 21, 2017, the Note has not been repaid.
On April 11, 2017, the Company entered into a $50,000 promissory note with the Company’s Chief Executive Officer. The note bears interest of 15% as is due on July 11, 2017. The related party funded an additional $7,103 during the period ended June 30, 2017. As of August 21, 2017, the Note has not been repaid.
Note Payable:
On May 9, 2017, the Company entered into a Securities Purchase Agreement (“SPA”) with an institutional investor providing for the sale and issuance of 8% Senior Debentures. Pursuant to the SPA, the Company agreed to sell, and the investor agreed to purchase up to an aggregate of $1,000,000 principal amount of Senior Debentures (“Debenture”). The Debenture is due in November 2017 and bears interest at a rate of 8% per annum based on a 360-day year. The Company is required to make interest payments quarterly beginning on the original issuance date of the Debenture. The Debenture is unsecured and is not convertible.
The Company recognized issuance costs of $60,000 as recognized as a debt discount and will expense over the maturity of the note using the straight line method. During the period ended June 30, 2017, the Company recorded an expense of $16,957.
Convertible Note Payable:
Pursuant to terms of that certain Exchange Agreement entered into in conjunction with the SPA, the Company also agreed to amend the terms of a certain Convertible Debenture held by the investor, which has a current outstanding principal amount of $829,000 on the date of the Exchange (May 9, 2017), as follows: (i) the Conversion Price of the Convertible Debenture is reduced from $0.57 to $0.30, subject to adjustment under the Exchange Agreement or under the terms of such Convertible Debenture, which will result in an increase of 1,308,947 shares of Common Stock that may be issuable upon conversion of the Convertible Debenture and (ii) the Company shall be permitted to prepay the then-outstanding principal amount of the Convertible Debenture, together with a prepayment premium in the amount of 10% of the principal amount being prepaid.
13 |
The Company assessed the exchange for extinguishment versus modification accounting. The Company evaluated the fair value of the instrument prior to the exchange and compared such value to the fair value of the consideration received. Because the fair value of the consideration received was greater than 10%, the Company applied extinguishment accounting, resulting in an extinguishment expense of $513,725, which was recorded in other income/expense.
The Company recorded a full beneficial conversion discount against the note of $829,000 and will expense such discount over the remaining maturity of the note using the straight line method which approximates the interest rate method. During the period ended June 30, 2017, the Company recorded an expense of $26,720.
NOTE 6 - STOCKHOLDERS’ EQUITY
On May 18, 2017, the Company filed a Certificate of Amendment to Certificate of Incorporation (the “Certificate of Amendment”) with the Delaware Secretary of State to effect a one-for-ten reverse split of the Company’s issued and outstanding common stock (the “Reverse Stock Split”), and the Reverse Stock Split became effective in accordance with the terms of the Certificate of Amendment at 5:00 p.m. Eastern Time on May 19, 2017 (the “Effective Time”).
At the Effective Time, every ten shares of the Company’s common stock issued and outstanding were automatically combined into one share of common stock, without any change in the par value per share. The Company will not issue any fractional shares in connection with the Reverse Stock Split. Instead, fractional shares will be entitled, upon surrender of certificate(s) representing shares, to receive a cash payment in lieu of the fractional shares without interest. The Reverse Stock Split will not modify the rights or preferences of the common stock. Proportional adjustments have been made to the conversion and exercise prices of the Company’s outstanding warrants, convertible notes, convertible preferred stock and stock options, and to the number of shares issued and issuable under the Company’s equity compensation plans.
All share and per share amounts for the common stock have been retroactively restated to give effect to the reverse split.
On June 14, 2017, the Company filed an Amended and Restated Certificate of Incorporation with the Secretary of State of the State of Delaware to, among other things, increase the number of authorized shares of common stock from ninety million (90,000,000) to one hundred ninety million (190,000,000). The proposal for the amendment was approved by the Company’s shareholders at a Special Meeting of Shareholders held on May 17, 2017.
Common shares issued for services
During the first quarter of 2017, the Company issued 41,250 shares of common stock to employees under the 2014 Amended and Restated Equity Incentive Award Plan. Additionally, the Company issued 3,106 shares of common stock to a director of the Company as director compensation and 22,000 shares of common stock to consultants for services rendered. The total value of these issuances is $326,349.
During the second quarter of 2017, the Company issued 651,330 shares of common stock to employees and consultants. The total value of these issuances is $1,312,761.
Common Stock Issued for Exercise of Warrants
During the six months ended June 30, 2017 the Company issued 79,371 shares of common stock for the exercise of warrants, cash proceeds were $7,937. The exercise of these warrants resulted in a reduction of the derivative liability associated with these warrants of $396,854, which has been reclassified to additional paid in capital.
14 |
Conversion of Convertible Note into Shares of Common Stock
During the six months ended June 30, 2017 the Company issued 10,000 shares of common stock for conversion of $57,000 of senior convertible debentures. The conversion of the $57,000 resulted in the reduction of the derivative liability associated with the embedded conversion feature of $30,714, which has been reclassified to additional paid in capital.
Series A Preferred Stock
As of June 30, 2017, the Company has designated 1,000,000 shares of Series A Preferred Stock and 1,000,000 shares are issued and outstanding. The Series A Preferred Stock does not have any conversion provision or provides for cumulative dividends and each share of Series A Preferred Stock had voting rights equal to 100,000 shares of common stock. The Series A Preferred Stock has no redemption provision at the option of the holder and accordingly has been classified as permanent equity.
Series B Convertible Preferred Stock
On May 9, 2017, the Company entered into an Exchange Agreement (“Exchange Agreement”) with an institutional investor (“Investor”). Under the terms of the Exchange Agreement, the Investor agreed to exchange with the Company (the “Exchange”), Warrants, exercisable for 22,198,554 shares of Company Common Stock, for (i) 2,700 shares of newly issued Series B Convertible Preferred Stock at a stated value of $1,000 per share and convertible into 9,000,000 shares of Common Stock at a conversion price of $3.00 and (ii) 1,000,000 shares of newly issued Common Stock (collectively, the “Exchange Securities”). The preferred stock and common shares were recorded at fair market value.
Pursuant to terms of the Exchange Agreement, the Company also agreed to amend the terms of the Convertible Debentures, which has a current outstanding principal amount of $829,000, as follows: (i) the Conversion Price of the Convertible Debenture is reduced from $5.70 to $3.00, subject to adjustment under the Exchange Agreement or under the terms of such Convertible Debenture, which will result in an increase of 1,308,947 shares of Common Stock that may be issuable upon conversion of the Convertible Debenture and (ii) the Company shall be permitted to prepay the then-outstanding principal amount of the Convertible Debenture, together with a prepayment premium in the amount of 10% of the principal amount being prepaid.
In conjunction with the Exchange, the Company filed a Certificate of Designation with the Delaware Secretary of State. The Certificate of Designation designated a new class of Series B Convertible Preferred Stock (“Preferred Stock”). The Preferred Stock is convertible in shares of Common Stock at a price of $3.00 per share. The Corporation previously received the unanimous written consent of the Board of Directors and the holder of the Series A Preferred Stock authorizing the creation of the class of Series B Convertible Preferred Stock. The holders of Series B Convertible Preferred Stock would receive upon liquidation, the same amount that a holder of common stock would receive if the preferred stock were fully converted, paid pari passu with all holders of common stock.
As of May 9, 2017, the Company has issued 2,700 shares of newly designated Series B Convertible Preferred Stock of which 600 are outstanding as of June 30, 2017. The Series B Convertible Preferred Stock included a conversion into common stock at price of $3.00 per share subject to subsequent equity sales reset provisions. The conversion provision was at the option of the holder and the Series B Convertible Preferred Stock did not provide for cumulative dividends.
During the six months ended June 30, 2017, 2,100 shares of the Series B Convertible Preferred Stock were converted into 700,000 shares of the Company’s common stock an exchange rate of $3.00 per share.
Series C Convertible Preferred Stock
The Company designated a new class of preferred stock as “Series C Convertible Preferred Stock” in the aggregate amount of 25,000 shares. The Preferred Shares have a stated value of $1,000, with an aggregate value of $25,000,000.
The holders of Preferred Shares are entitled to receive dividends, when and as declared by the Board, from time to time, in its sole discretion. From and after the occurrence of a Triggering Event (as defined in the certificate of designation for the Preferred Shares) until such time as all Triggering Events then outstanding are cured, the holders shall be entitled to receive Dividends at a rate of eighteen percent (18.0%) per annum, which dividends shall be computed on the basis of a 360-day year and twelve 30-day months and shall compound each calendar month. No such triggering events occurred during the period ended June 30, 2017.
The initial conversion price of the Preferred Shares is $3.00.
On June 12, 2017, the Company entered into a Securities Purchase Agreement (“SPA”) with one or more investors. Under the terms of the SPA, the Company agreed to issue and sell to each investor, Series C Convertible Preferred Stock (“Preferred Shares”), Series C Convertible Preferred Warrants (“Preferred Warrants”) and Common Stock Purchase Warrants (“Common Stock Warrants”), for a total gross purchase price of up to $25,000,000. At the initial closing under the SPA, the Company issued a total of 75 Preferred Shares at a purchase price of $900 per share. The Preferred Warrants will be exercisable for a total of 24,925 Preferred Shares at an exercise price of $900 per share. The Preferred Shares have an initial conversion price of $3.00 and will be initially convertible into an aggregate of 8,333,334 shares of common stock. The Common Stock Warrants are exercisable for 2,916,667 shares of common stock, representing thirty-five percent (35%) of the total number of shares of common stock initially issuable upon conversion of the Preferred Shares. The exercise price of the Common Stock Warrants is $3.00 per share and are exerciseable for 5 years.
At any time after the occurrence of a Triggering Event the holder may, at its option, convert any Preferred Shares at an Alternate Conversion Price. The “Alternate Conversion Price” means the lower of (A) the applicable conversion price as then in effect and (B) the greater of (x) $0.35 and (y) the lowest of (i) 85% of the VWAP of the common stock as of the trading day immediately preceding the delivery or deemed delivery of the applicable conversion notice, (ii) 85% of the VWAP of the common stock as of the trading day of the delivery or deemed delivery of the applicable conversion notice and (iii) 85% of the price computed as the quotient of (I) the sum of the VWAP of the common stock for each of the ten (10) trading days with the lowest VWAP of the common stock during the twenty (20) consecutive trading day period ending and including the trading day immediately preceding the delivery or deemed delivery of the applicable conversion notice, divided by (II) ten (10).
In lieu of conversion, upon a Triggering Event, the holder may require the Company to redeem all or any of the Preferred Shares at a price equal to the greater of (i) the product of (A) the conversion amount of the Preferred Shares to be redeemed multiplied by (B) a redemption premium of 115% and (ii) the product of (X) the conversion rate with respect to the conversion amount in effect at such time of redemption multiplied by (Y) the product of (1) a redemption premium of 115% multiplied by (2) the greatest closing sale price of the common stock on any trading day during the period commencing on the date immediately preceding such Triggering Event and ending on the date the Company makes the entire redemption payment.
15 |
The Company may, at its option following notice to each holder, redeem such amount of Preferred Shares by paying to each holder the corresponding installment amount in cash. The applicable installment conversion price with respect to a particular date of determination, shall be equal to the lower of (A) the conversion price then in effect and (B) the greater of (x) $0.35 and (y) the lower of (i) 85% of the VWAP of the common stock as of the trading day immediately preceding the applicable Installment Date and (ii) 85% of the quotient of (A) the sum of the VWAP of the common stock for each of the ten (10) trading days with the lowest VWAP of the common stock during the twenty (20) consecutive trading day period ending and including the trading day immediately prior to the applicable Installment Date, divided by (B) ten (10).
If the Company elects to effect an installment redemption in lieu of an installment conversion, in whole or in part, such Preferred Shares shall be redeemed by the Company in cash on the applicable Installment Date in an amount equal to 103% of the applicable installment redemption amount.
As a result of such triggering event discussed above, the Series C Preferred Stock has redeemable features which are not in the Company’s control and therefore should not be included in permanent equity. Management has classified the Series C Preferred Stock in temporary equity in accordance with ASC 480-10-S99-3A on the Consolidated Balance Sheet.
Management analyzed the conversion features embedded in the warrants and preferred stock. The preferred stock warrants are not exerciseable until such registration statement becomes effective. As a result, no derivative liability has been recognized. The Company recorded a beneficial conversion feature in the amount of $75,000. The beneficial conversion feature was recognized as a deemed dividend.
Maxim Group, LLC (“Maxim”) acted as the exclusive placement agent for the aforementioned transaction. The Company agreed to pay Maxim a cash fee payable upon each closing equal to 6.0% of the gross proceeds ($4,050 in cash fees and a legal expense reimbursement of $5,000) received by the Company at each Closing (the “Placement Fee”). Such fees were recognized as stock issuance costs. Additionally, the Company granted to Maxim (or its designated affiliates) warrants to purchase up to 416,667 shares common stock (the “Placement Agent Warrants”). The Placement Agent Warrants expire five (5) years after the Closing. The Placement Agent Warrants are exercisable at a price per share equal to $3.30. The Placement Agent Warrants are not be redeemable and are exercisable for 5 years. The Placement Agent Warrants may be exercised in whole or in part and provide for a “cashless” exercise, except in the event the shares of common stock issuable upon exercise of the Placement Agent Warrants are registered for resale, in which case they provide for a “cash” exercise only. The Placement Agent Warrants were recorded at fair value as a stock issuance costs.
Options
Options outstanding as of June 30, 2017 consisted of the following:
Weighted | Weighted | |||||||||||||||
Average | Average | |||||||||||||||
Options | Exercise | Remaining | Intrinsic | |||||||||||||
Outstanding | Price | Life in Years | Value | |||||||||||||
December 31, 2016 | 468,100 | 13.70 | 1.23 | 13.60 | ||||||||||||
Granted | — | |||||||||||||||
Exercised | — | |||||||||||||||
Forfeited | — | |||||||||||||||
Expired | (230,000 | ) | 15.00 | |||||||||||||
June 30, 2017 | 238,100 | 10.77 | 2.07 | 13.60 | ||||||||||||
Exercisable at June 30, 2017 | 185,600 |
As of June 30, 2017, the fair value of non-vested options totaled $659,520 which will be amortized to expense over the weighted average remaining term of 2.07 years.
The fair value of each employee option grant is estimated on the date of the grant using the Black-Scholes option-pricing model. Key weighted-average assumptions used to apply this pricing model during the six months ended 2016 were as follows:
Risk free interest rate | 1.10 | % | |
Expected term | 3-5 years | ||
Volatility | 55.6 | % | |
Dividends | $ | 0 |
Common Stock Warrants
Warrants outstanding as of June 30, 2017 consisted of the following:
Weighted | Weighted | |||||||||||
Average | Average | |||||||||||
Warrants | Exercise | Remaining | ||||||||||
Outstanding | Price | Life in Years | ||||||||||
Balance -December 31, 2016 | 22,992,262 | 9.10 | 5.8 | |||||||||
Granted | 3,333,334 | 3.04 | 5.0 | |||||||||
Exercised | (793,708 | ) | 0.10 | |||||||||
Forfeited/Exchanged | (22,198,554 | ) | 12.40 | |||||||||
Expired | ||||||||||||
Balance- June 30, 2017 | 3,333,334 | 3.04 | 4.9 | |||||||||
Exercisable at June 30, 2017 | 3,333,334 |
During the six months ended June 30, 2017 the Company issued 79,371 shares of common stock for the exercise of warrants, cash proceeds were $7,937.
Preferred Stock Warrants
Warrants outstanding to purchase Series C Preferred Stock as of June 30, 2017 consisted of the following:
Weighted | Weighted | |||||||||||
Average | Average | |||||||||||
Warrants | Exercise | Remaining | ||||||||||
Outstanding | Price | Life in Years | ||||||||||
Balance -December 31, 2016 | - | - | - | |||||||||
Granted | 24,925 | 900 | 5.0 | |||||||||
Exercised | - | - | ||||||||||
Forfeited/Exchanged | - | - | ||||||||||
Expired | ||||||||||||
Balance- June 30, 2017 | 24,925 | 900 | 4.9 | |||||||||
Exercisable at June 30, 2017 | 24,925 |
16 |
NOTE 7 - RELATED PARTY TRANSACTIONS
The Company occupies 5,000 square feet of the building owned by a related party. Rent is payable at $4,000 on a month to month basis. The facility allows for expansion needs. The lease is held by EcoPlus, Inc., a company that is effectively controlled by Dr. Ruggero Santilli, a former officer and director of the Company and one of the people who currently has voting and investment control over 1,000,000 shares of Series A Preferred Stock which, in turn, has 100,000 votes per share on any matters brought to a vote of the common stock shareholders. Rent expense for both the six months ended June 30, 2017 and 2016 under this lease was approximately $12,000. The lease was terminated on May 27, 2017.
NOTE 8 - COMMITMENTS AND CONTINGENCIES
Litigation
Certain conditions may exist as of the date the consolidated financial statements are issued which may result in a loss to the Company, but which will only be resolved when one or more future events occur or fail to occur. The Company assesses such contingent liabilities, and such assessment inherently involves an exercise of judgment. In assessing loss contingencies related to legal proceedings that are pending against the Company, or unasserted claims that may result in such proceedings, the Company evaluates the perceived merits of any legal proceedings or unasserted claims, as well as the perceived merits of the amount of relief sought or expected to be sought therein.
If the assessment of a contingency indicates that it is probable that a material loss has been incurred and the amount of the liability can be estimated, then the estimated liability would be accrued in the Company’s consolidated financial statements. If the assessment indicates that a potentially material loss contingency is not probable, but is reasonably possible, or is probable, but cannot be estimated, then the nature of the contingent liability and an estimate of the range of possible losses, if determinable and material, would be disclosed.
Loss contingencies considered remote are generally not disclosed, unless they involve guarantees, in which case the guarantees would be disclosed. There can be no assurance that such matters will not materially and adversely affect the Company’s business, financial position, and results of operations or cash flows.
On April 16, 2015, there was an accident at the Company’s facilities which occurred during the gas filling process. As a result of the accident, one employee was killed and one was injured but has recovered and has returned to work. Although the Company has Workers Compensation Insurance and General Liability Insurance, the financial impact of the accident is unknown at this time. No customers have terminated their relationship with the Company as a result of the accident. On October 14, 2015 the Company received their final report from the Occupational and Safety Hazard Administration (“OSHA”) related to the accident. The OSHA report included findings, many of which were already resolved and a proposed citation. The Company was not cited for any willful misconduct and no final determination was made as to the cause of the accident. The Company received citations related to various operational issues and received an initial fine of $52,000. The Company has also been informed by the U.S. Department of Transportation that it has closed its preliminary investigation with no findings or citations to the Company. The U.S. Department of Transportation has the right to re-open the investigation should new information become available.
The Company is still investigating the cause of the accident and there have been no conclusive findings as of this time. It is unknown whether the final cause of the accident will be determined and whether those findings will negatively impact Company operations or sales. The Company continues to be fully operational and transparent with all regulatory agencies. As of June 30, 2016 the Company has not accrued for any contingency.
17 |
On November 18, 2016 a lawsuit was filed in District Court in Pinellas County, Florida by the Estate of Michael Sheppard seeking unspecified damages. The lawsuit alleges that the Company was negligent and grossly negligent in various aspects of its safety, training and overall work environment that led to the accident. The Company was not cited by OSHA for any willful misconduct nor did it receive any citations from the Department of Transportation. As of June 30, 2017 the Company has not accrued for any contingency.
NOTE 9 – SUBSEQUENT EVENTS
On July 12, 2017, the Board of Directors submitted the following actions to the Majority Stockholder for ratification and approval by consent in lieu of meeting, and the Majority Stockholder has ratified and approved the following actions: approving the MagneGas Corporation Amended and Restated 2014 Equity Incentive Award Plan (the “New Plan”), for the principal purpose of increasing the number of shares that may be issued or transferred pursuant to awards under the New Plan.
On July 21, 2017, the Company entered into a Securities Purchase Agreement (“SPA”) with one or more investors. Under the terms of the SPA, the Company agreed to issue and sell to each Investor, and each investor severally, but not jointly, agreed to purchase from the Company shares of Common Stock (“Common Stock”), and Series D Convertible Preferred Warrants (“Preferred Warrants”) for a total gross purchase price of up to $844,422. At the initial closing under the SPA, the Company issued to the Investors a total of 150,000 shares of Common Stock at a purchase price of $1.00 per share. The Preferred Warrants are exercisable for a total of 694,422 Preferred Shares at an exercise price of $1.00 per share. The Preferred Shares have an initial conversion price of $1.00 and are initially convertible into an aggregate of 694,422 shares of Common Stock.
The Company designated a new class of preferred stock as “Series D Convertible Preferred Stock” in the aggregate amount of 694,422 shares. The Preferred Shares have a stated value of $1.00, with an aggregate value of $694,422. No Preferred Shares were issued at the Closing of the Offering.
The holders of Preferred Shares shall be entitled to receive dividends, when and as declared by the Board, from time to time, in its sole discretion. From and after the occurrence of a Triggering Event (as defined in the certificate of designations for the Preferred Shares) until such time as all Triggering Events then outstanding are cured, the holders shall be entitled to receive Dividends at a rate of eighteen percent (18.0%) per annum, which dividends shall be computed on the basis of a 360-day year and twelve 30-day months and shall compound each calendar month.
The initial conversion price of the Preferred Shares is $1.00.
On July 27, 2017, the Company held a closing (the “Closing”) of a registered direct offering, in which the Company sold shares of Common Stock (“Common Stock”), and Series D Convertible Preferred Warrants (“Preferred Warrants”) as set forth on the Schedule of Buyers attached to the SPA dated as of July 21, 2017 for a total gross purchase price of up to $844,422 (the “Offering”) assuming full exercise of the Preferred Warrants. At the initial closing under the SPA, the Company issued to the investors a total of 150,000 shares of Common Stock at a purchase price of $1.00 per share, for gross proceeds of $150,000. The Company also issued to the investors the Preferred Warrants, which will be exercisable for a total of 694,422 shares of Series D Convertible Preferred Stock (the “Preferred Shares”) at an exercise price of $1.00 per share. The Preferred Shares have an initial conversion price of $1.00 and are initially convertible into an aggregate of 694,422 shares of Common Stock.
During the period July 1, 2017 through August 21, 2017, the remaining 600 shares of Series B Preferred stock were converted into 200,000 shares of the Company’s common stock at a conversion price of $3.00 per share.
During the period July 1, 2017 through August 21, 2017, the remaining 405,950 shares of Series D Preferred stock were converted into 1,027,265 shares of the Company’s common stock at an average conversion price of $0.4000 per share.
During the period July 1, 2017 through August 21, 2017, the Company issued 540,615 shares of the Company’s common stock to key advisors and consultants of the Company.
18 |
Item 2. | Management’s Discussion and Analysis of Financial Condition and Results of Operations. |
Cautionary Notice Regarding Forward Looking Statements
The following is a “safe harbor” statement under the Private Securities Litigation Reform Act of 1995. Statements contained in this document that are not based on historical facts are “forward-looking statements.” This Management’s Discussion and Analysis of Financial Condition and Results of Operations and other sections of this Form 10-Q contain forward-looking statements. Forward-looking statements include statements concerning plans, objectives, goals, strategies, future events or performance and underlying assumptions that are not statements of historical facts. This document and any other written or oral statements made by us or on our behalf may include forward-looking statements, which reflect our current views with respect to future events and financial performance. We may, in some cases, use words such as "project," "believe," "anticipate," "plan," "expect," "estimate," "intend," "continue," "should," "would," "could," "potentially," "will," "may" or similar words and expressions that convey uncertainty of future events or outcomes to identify these forward-looking statements.
The forward-looking statements in this document are based upon various assumptions, many of which are based on management’s discussion and analysis or plan of operations and elsewhere in this report. Although we believe that these assumptions were reasonable when made, these statements are not guarantees of future performance and are subject to certain risks and uncertainties, some of which are beyond our control, and are difficult to predict. Actual results could differ materially from those expressed in forward-looking statements. Readers are cautioned not to place undue reliance on any forward-looking statements, which reflect management’s view only as of the date of this report.
Certain Terms Used in this Report
When this report uses the words “we,” “us,” “our,” and the “Company,” they refer to MagneGas Corporation and our wholly-owned subsidiaries. “SEC” refers to the Securities and Exchange Commission.
Overview.
MagneGas Corporation is a technology company that utilizes a plasma based system for the gasification and sterilization of liquid waste. A byproduct of our process is a hydrogen based fuel called MagneGas2®” that we sell for metal cutting as an alternative to acetylene. In addition, we are developing the use of our fuel for co-combustion with hydrocarbon fuels to reduce emissions. We also market, for sale or licensure, our proprietary plasma arc technology for the processing of liquid waste (the “Plasma Arc Flow® System”). We have established a retail and distribution platform to sell our fuel for use in the metalworking industries. We have also developed a global network of brokers to sell our system for processing liquid waste and we are testing our fuel through a third party laboratory for use in the reduction of coal emissions. Additionally, we intend to acquire complementary gas distribution businesses in order to become a larger distributor of MagneGas2®, other industrial gases and related equipment.
In October of 2014, we purchased Equipment Sales and Services, Inc. (“ESSI”) for $3 million cash. ESSI is a full line seller of industrial gases and equipment for the welding and metal cutting industries. Since acquiring ESSI, we have opened three additional retail locations and distribute our proprietary MagneGas2® product as well as other gases and welding supplies through ESSI, our wholly owned subsidiary.
On February 1, 2017, the Company formed two wholly owned subsidiaries in the State of Delaware called MagneGas Energy Solutions, LLC and MagneGas Welding Supply, LLC, respectively.
On March 3, 2017, the Company formed three wholly owned subsidiaries in the State of Delaware called MagneGas Real Estate Holdings, LLC, MagneGas IP, LLC and MagneGas Production, LLC, respectively.
19 |
Results of Operations.
Comparison for the three and six months ended June 30, 2017 and 2016
Revenues
For the three and six months ended June 30, 2017 and 2016 we generated revenues of $966,204 and $1,837,992 compared to $837,257 and $1,502,920. For the three and six months ended June 30, 2017 and 2016, we generated revenues from our metal cutting fuel of $966,204 and $1,837,992 compared to $643,507 and $1,309,170, respectively. The increase in revenues was primarily due to successful expansion through our two new locations in Lakeland and Sarasota, FL. We also experienced an expansion in our existing customer base in Clearwater, FL, and in improvement in our revenues per customer for some of the clients we added in 2016 that expanded their relationship with our subsidiary, ESSI in 2017.
For the three and six months ended June 30, 2017 and 2016 cost of revenues were $532,657 and $1,036,045 compared to $472,275 and $838,038, respectively. For the three and six months ended June 30, 2017 and 2016, we generated a gross profit of $433,547 and $801,947 compared to $364,982 and $664,882. An improved gross profit can be attributed to strategic price increases and controlling the cost of materials.
Operating Expenses
Operating costs for the three and six months ended June 30, 2017 and 2016 were $3,524,922 and $6,398,267 compared to $3,145,549 and $6,013,700. During the six months ended June 30, 2017 we recognized a non-cash charge of $1,882,255 in stock based compensation, compared to $477,169 in the comparable six months ended June 30, 2016. Other non-cash operating expenses were due to depreciation and amortization charges of $360,568 for the six month period ended June 30, 2017, compared to $329,443 for the six months ended June 30, 2016. The corresponding decrease of approximately $31,000 during the quarter was due to the fact that we did not incur any costs during the first quarter of 2017 in completing our new headquarters.
In the current quarter, as in prior quarters, we used common stock as a method of payment for certain services, primarily the advertising and promotion of the technology to increase investor and customer awareness and as incentive to its key employees and consultants. We expect to continue these arrangements, though due to a stronger operating position, this method of payment may become limited to employees.
Net Loss
Our operating results for the six months ended June 30, 2017 have recognized losses in the amount of $4,022,936 compared to $6,771,648 for the six months ended June 30, 2016. The decrease in our loss was primarily attributable to an increase in gross profit of approximately $137,000, an increase in other income and expense of as a result of an increased gain on fair value adjustment of our derivative liabilities by approximately $1,058,000.
Liquidity and Capital Resources.
As of June 30, 2017, the Company had cash of $116,211 and has reported a net loss of $4,022,936 and has used cash in operations of $2,342,722 for the six months ended June 30, 2017. In addition, as of June 30, 2017 the Company has a working capital deficit of $421,533 and an accumulated deficit of $57,581,416. These conditions indicate that there is substantial doubt about the Company's ability to continue as a going concern within one year from the issuance date of the financial statements.
The ability of the Company to continue as a going concern is dependent upon its ability to further implement its business plan and generate sufficient revenue and its ability to raise additional funds by way of a public or private offering.
Historically, the Company has financed its operations through equity and debt financing transactions and expects to continue incurring operating losses for the foreseeable future. The Company’s plans and expectations for the next 12 months include raising additional capital to help fund commercial operations, including product development. The Company utilizes cash in its operations of approximately $515,000 per month. Management believes, but it cannot be certain, its current holdings of cash along with the cash to be generated from expected product sales and future financings will be sufficient to meet its projected operating requirements for the next twelve months from the date of this report.
20 |
Cash Flows from Continuing Operations.
Cash flows from continuing operations for operating, financing and investing activities for the six months ended June 30, 2017 and 2016 are summarized in the following table:
Six Months Ended June 30, | ||||||||
2017 | 2016 | |||||||
(unaudited) | (unaudited) | |||||||
Operating activities | $ | (2,342,722 | ) | $ | (4,031,519 | ) | ||
Investing activities | (129,750 | ) | (993,121 | ) | ||||
Financing activities | 972,273 | 3,553,063 | ||||||
Net (decrease) increase in cash from continuing operations | $ | (1,500,199 | ) | $ | (1,471,577 | ) |
For the six months ended June 30, we used cash of $2,342,722 in operations in 2017 and used cash of $4,031,519 in operations in 2016. Our cash use for 2017 was primarily attributable to general operations. Our cash use for 2016 was primarily attributable to the completion of our new headquarters and consulting expenses related to research and development, investor relations, public relations and new business development. During the six months ended June 30, 2017, cash used by investing activities consisted of $129,750. During the six months ended June 30, 2016, cash used by investing activities consisted of $993,121 primarily due to the purchases of assets offset by the sale of land. Cash provided by financing activities for the six months ended June 30, 2017 was $972,273 as compared to cash used for financing activities for the six months ended June 30, 2016 of $3,553,063. The net decrease in cash during the six months ended June 30, 2017 was $1,500,199 as compared to $1,471,577 for the six months ended June 30, 2016.
Note Payable:
On May 9, 2017, the Company entered into a Securities Purchase Agreement (“SPA”) with an institutional investor providing for the sale and issuance of 8% Senior Debentures. Pursuant to the SPA, the Company agreed to sell, and the investor agreed to purchase up to an aggregate of $1,000,000 principal amount of Senior Debentures (“Debenture”). The Debenture is due in November 2017 and bears interest at a rate of 8% per annum based on a 360-day year. The Company is required to make interest payments quarterly beginning on the original issuance date of the Debenture. The Debenture is unsecured and is not convertible.
The Company recognized issuance costs of $60,000 as recognized as a debt discount and will expense over the maturity of the note. During the period ended June 30, 2017, the Company recorded an expense of $16,957.
Series C Convertible Preferred Stock:
The Company designated a new class of preferred stock as “Series C Convertible Preferred Stock” in the aggregate amount of 25,000 shares. The Preferred Shares have a stated value of $1,000, with an aggregate value of $25,000,000.
The holders of Preferred Shares are entitled to receive dividends, when and as declared by the Board, from time to time, in its sole discretion. From and after the occurrence of a Triggering Event (as defined in the certificate of designation for the Preferred Shares) until such time as all Triggering Events then outstanding are cured, the holders shall be entitled to receive Dividends at a rate of eighteen percent (18.0%) per annum, which dividends shall be computed on the basis of a 360-day year and twelve 30-day months and shall compound each calendar month.
The initial conversion price of the Preferred Shares is $3.00.
On June 12, 2017, the Company entered into a Securities Purchase Agreement (“SPA”) with one or more investors. Under the terms of the SPA, the Company agreed to issue and sell to each investor, Series C Convertible Preferred Stock (“Preferred Shares”), Series C Convertible Preferred Warrants (“Preferred Warrants”) and Common Stock Purchase Warrants (“Common Stock Warrants”), for a total gross purchase price of up to $25,000,000. At the initial closing under the SPA, the Company issued a total of 75 Preferred Shares at a purchase price of $900 per share. The Preferred Warrants will be exercisable for a total of 24,925 Preferred Shares at an exercise price of $900 per share. The Preferred Shares have an initial conversion price of $3.00 and will be initially convertible into an aggregate of 8,333,334 shares of common stock. The Common Stock Warrants are exercisable for 2,916,667 shares of common stock, representing thirty-five percent (35%) of the total number of shares of common stock initially issuable upon conversion of the Preferred Shares. The exercise price of the Common Stock Warrants is $3.00 per share.
At any time after the occurrence of a Triggering Event the holder may, at its option, convert any Preferred Shares at an Alternate Conversion Price. The “Alternate Conversion Price” means the lower of (A) the applicable conversion price as then in effect and (B) the greater of (x) $0.35 and (y) the lowest of (i) 85% of the VWAP of the common stock as of the trading day immediately preceding the delivery or deemed delivery of the applicable conversion notice, (ii) 85% of the VWAP of the common stock as of the trading day of the delivery or deemed delivery of the applicable conversion notice and (iii) 85% of the price computed as the quotient of (I) the sum of the VWAP of the common stock for each of the ten (10) trading days with the lowest VWAP of the common stock during the twenty (20) consecutive trading day period ending and including the trading day immediately preceding the delivery or deemed delivery of the applicable conversion notice, divided by (II) ten (10).
21 |
In lieu of conversion, upon a Triggering Event, the holder may require the Company to redeem all or any of the Preferred Shares at a price equal to the greater of (i) the product of (A) the conversion amount of the Preferred Shares to be redeemed multiplied by (B) a redemption premium of 115% and (ii) the product of (X) the conversion rate with respect to the conversion amount in effect at such time of redemption multiplied by (Y) the product of (1) a redemption premium of 115% multiplied by (2) the greatest closing sale price of the common stock on any trading day during the period commencing on the date immediately preceding such Triggering Event and ending on the date the Company makes the entire redemption payment.
The Company may, at its option following notice to each holder, redeem such amount of Preferred Shares by paying to each holder the corresponding installment amount in cash. The applicable installment conversion price with respect to a particular date of determination, shall be equal to the lower of (A) the conversion price then in effect and (B) the greater of (x) $0.35 and (y) the lower of (i) 85% of the VWAP of the common stock as of the trading day immediately preceding the applicable Installment Date and (ii) 85% of the quotient of (A) the sum of the VWAP of the common stock for each of the ten (10) trading days with the lowest VWAP of the common stock during the twenty (20) consecutive trading day period ending and including the trading day immediately prior to the applicable Installment Date, divided by (B) ten (10).
If the Company elects to effect an installment redemption in lieu of an installment conversion, in whole or in part, such Preferred Shares shall be redeemed by the Company in cash on the applicable Installment Date in an amount equal to 103% of the applicable installment redemption amount.
Management analyzed the conversion features embedded in the warrants and preferred stock. Because such features are deemed clearly and closely related to the host contract, derivative accounting was not warranted.
Maxim Group, LLC (“Maxim”) acted as the exclusive placement agent for the aforementioned transaction. The Company agreed to pay Maxim a cash fee payable upon each closing equal to 6.0% of the gross proceeds received by the Company at each Closing (the “Placement Fee”). Additionally, the Company granted to Maxim (or its designated affiliates) warrants to purchase up to 416,667 shares common stock (the “Placement Agent Warrants”). The Placement Agent Warrants expire five (5) years after the Closing. The Placement Agent Warrants are exercisable at a price per share equal to $3.30. The Placement Agent Warrants are not be redeemable. The Placement Agent Warrants may be exercised in whole or in part and provide for a “cashless” exercise, except in the event the shares of common stock issuable upon exercise of the Placement Agent Warrants are registered for resale, in which case they provide for a “cash” exercise only. The Placement Agent Warrants were recorded at fair value as a stock issuance costs.
Insurance
The Company has insurance to cover Liabilities related to environmental and pollution contingencies of $1,000,000 per loss and $2,000,000 in the aggregate.
Critical Accounting Policies.
Our significant accounting policies are presented in this Report in our Notes to financial statements, which are contained in this Quarterly Report. The significant accounting policies that are most critical and aid in fully understanding and evaluating the reported financial results include the following:
The Company prepares its financial statements in conformity with U.S. GAAP. These principles require 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 financial statements and the reported amounts of revenues and expenses during the reporting period. Management believes that these estimates are reasonable and have been discussed with our Board of Directors (the “Board”); however, actual results could differ from those estimates.
We issue restricted stock to consultants for various services. Cost for these transactions are measured at the fair value of the consideration received or the fair value of the equity instruments issued, whichever is more reliably measurable. The value of the common stock is measured at the earlier of (i) the date at which a firm commitment for performance by the counterparty to earn the equity instruments is reached or (ii) the date at which the counterparty's performance is complete.
22 |
Long-lived assets such as property, equipment and identifiable intangibles are reviewed for impairment whenever facts and circumstances indicate that the carrying value may not be recoverable. When required impairment losses on assets to be held and used are recognized based on the fair value of the asset. The fair value is determined based on estimates of future cash flows, market value of similar assets, if available, or independent appraisals, if required. If the carrying amount of the long-lived asset is not recoverable from its undiscounted cash flows, an impairment loss is recognized for the difference between the carrying amount and fair value of the asset. When fair values are not available, the Company estimates fair value using the expected future cash flows discounted at a rate commensurate with the risk associated with the recovery of the assets.
The Company generates revenue through two processes: (1) the sale of its MagneGas2® fuel for metal cutting and (2) the sale of its Plasma Arc Flow Units. Additionally, the Company also recognizes revenue from territorial license arrangements, and through the sales of metal cutting gases and related products through their wholly owned subsidiary, ESSI.
● | Revenue for metal-working fuel is recognized when shipments are made to customers. We recognize a sale when the product has been shipped and risk of loss has passed to the customer. |
● | Our Plasma Arc Flow Units require a significant investment and generally have a 6 to 9 month production cycle. During the course of building a Plasma Arc Flow Unit the actual costs are tracked in work in process. Significant deposits are required before production. These deposits are classified as customer deposits. |
● | Licenses are issued, per contractual agreement, for distribution rights within certain geographic territories. We recognize revenue ratably, based on the amounts paid or values received, over the term of the licensing agreement. |
The fair value of an embedded conversion option that is convertible into a variable amount of shares and warrants that include price protection reset provision features are deemed to be “down-round protection” and, therefore, do not meet the scope exception for treatment as a derivative under Accounting Standards Codification 815 “Derivatives and Hedging” (“ASC 815”), since “down-round protection” is not an input into the calculation of the fair value of the conversion option and warrants and cannot be considered “indexed to the Company’s own stock” which is a requirement for the scope exception as outlined under ASC 815. The accounting treatment of derivative financial instruments requires that the Company record the embedded conversion option and warrants at their fair values as of the inception date of the agreement and at fair value as of each subsequent balance sheet date. Any change in fair value is recorded as non-operating, non-cash income or expense for each reporting period at each balance sheet date. The Company reassesses the classification of its derivative instruments at each balance sheet date. If the classification changes as a result of events during the period, the contract is reclassified as of the date of the event that caused the reclassification. As a result of entering into a convertible credit facility for which such instruments contained a variable conversion feature with no floor, the Company has adopted a sequencing policy in accordance with Accounting Standards Codification 815-40-35-12 whereby all future instruments may be classified as a derivative liability with the exception of instruments related to share-based compensation issued to employees.
The Black-Scholes option valuation model was used to estimate the fair value of the warrants and conversion options. The model includes subjective input assumptions that can materially affect the fair value estimates. The Company determined the fair value of the Binomial Lattice Model and the Black-Scholes Valuation Model to be materially the same. The expected volatility is estimated based on the most recent historical period of time equal to the weighted average life of the warrants. Conversion options are recorded as debt discount and are amortized as interest expense over the life of the underlying debt instrument.
Off Balance Sheet Arrangements.
The Company has no off balance sheet arrangements.
23 |
Item 3. | Quantitative and Qualitative Disclosures About Market Risk. |
The Company is a “Smaller Reporting Company” as defined by § 229.10(f)(1), and is not required to provide the information required by this Item.
Item 4. | Controls and Procedures. |
Evaluation of Disclosure Controls and Procedures
In connection with the preparation of this report, an evaluation was carried out by the Company’s management, with the participation of the chief executive officer and chief financial officer of the effectiveness of the Company’s disclosure controls and procedures (as defined in Rules 13a-15(e) and 15d-15(e) under the Securities Exchange Act of 1934 (“Exchange Act”)) as of June 30, 2017. Disclosure controls and procedures are designed to ensure that information required to be disclosed in reports filed or submitted under the Exchange Act is recorded, processed, summarized, and reported within the time periods specified in the Commission’s rules and forms, and that such information is accumulated and communicated to management, including the chief executive officer and the chief financial officer, to allow timely decisions regarding required disclosures.
During the evaluation of disclosure controls and procedures as of June 30, 2017, management concluded that Company’s disclosure controls and procedures were not effective.
Notwithstanding the existence of these material weaknesses, management believes that the consolidated financial statements in this report on Form 10-Q fairly present, in all material respects, the Company’s financial condition as reported, in conformity with United States Generally Accepted Accounting Principles (“U.S. GAAP”).
Management’s Report on Internal Control over Financial Reporting
Management of the Company is responsible for establishing and maintaining adequate internal control over financial reporting, as defined in Rule 13a-15(f) and 15d-15(f) of the Exchange Act. The Company’s internal control over financial reporting is a process, under the supervision of the chief executive officer and chief financial officer, designed to provide reasonable assurance regarding the reliability of financial reporting and the preparation of the Company’s financial statements for external purposes in accordance with U.S. GAAP. Internal control over financial reporting includes those policies and procedures that:
● | Pertain to the maintenance of records that in reasonable detail accurately and fairly reflect the transactions and dispositions of the Company’s assets; |
● | Provide reasonable assurance that transactions are recorded as necessary to permit preparation of the financial statements in accordance with U.S. GAAP, and that receipts and expenditures are being made only in accordance with authorizations of management and the board of directors; and |
● | Provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use, or disposition of the Company’s assets that could have a material effect on the financial statements. |
Because of its inherent limitations, internal control over financial reporting may not prevent or detect misstatements. Also, projections of any evaluation of effectiveness to future periods are subject to the risk that controls may become inadequate because of changes in conditions or that the degree of compliance with the policies or procedures may deteriorate.
Management has not completed a proper evaluation, risk assessment and monitoring of the company’s internal controls over financial reporting as of June 30, 2017, based on criteria established in Internal Control – Integrated Framework (2013) issued by the Committee of Sponsoring Organizations of the Treadway Commission (“COSO”). As a result management has concluded controls were not effective and identified material weaknesses in internal control over financial reporting.
A material weakness is a control deficiency, or a combination of deficiencies, in internal control over financial reporting such that there is a reasonable possibility that a material misstatement of the Company’s annual or interim financial statements will not be prevented or detected on a timely basis.
24 |
The material weaknesses identified are disclosed below.
Failure to Segregate Duties. Management has not maintained adequate segregation of duties within the Company due to its reliance on a few individuals to fill multiple roles and responsibilities. Our failure to segregate duties has been a material weakness for the period covering this report.
Sufficiency of Accounting Resources. The Company has limited accounting personnel to prepare its financial statements and handle complex accounting transactions. The insufficiency of our accounting resources has been a material weakness for the period covering this report.
Evaluation. The Company did not perform a proper evaluation, risk assessment or monitor their internal controls over financial reporting.
As a result of the material weaknesses in internal control over financial reporting described above, the Company's management has concluded that, as of June 30, 2017, the Company’s internal control over financial reporting was not effective based on the criteria in Internal Control – Integrated Framework issued by the COSO.
This report does not include an attestation report of the Company’s independent registered public accounting firm regarding internal control over financial reporting. We were not required to have, nor have we, engaged the Company’s independent registered public accounting firm to perform an audit of internal control over financial reporting pursuant to the rules of the Securities and Exchange Commission that permit us to provide only management’s report in this annual report.
Changes in Internal Controls over Financial Reporting
There has been no change in our internal control over financial reporting identified in connection with the evaluation required by paragraph (d) of Rule 13a-15 or 15d-15 under the Exchange Act that occurred during the quarter ended June 30, 2017 that has materially affected or is reasonably likely to materially affect our internal control over financial reporting.
Item 1. | Legal Proceedings. |
The Company is involved in certain claims and pending litigation arising from the normal conduct of business. Many of these claims are covered in whole or in part by insurance. Based on knowledge of the facts and, in certain cases, opinions of outside counsel, management believes that adequate provisions have been made for probable losses with respect to the resolution of all such claims and pending litigation and that the ultimate outcome, after provisions therefor, will not have a material adverse effect on the financial condition of the Company, but could have a material effect on the results of operations in a given quarter or year.
Item 1A. | Risk Factors. |
For a discussion identifying additional risk factors and other important factors that could cause actual results to differ materially from those anticipated, see the discussions under Part I, Item 1A, “Risk Factors” in the Company’s Annual Report on Form 10-K for the fiscal year ended December 31, 2016.
Item 2. | Unregistered Sales of Equity Securities and Use of Proceeds. |
During the first quarter of 2017, the Company issued 41,250 shares of common stock to employees under the 2014 Amended and Restated Equity Incentive Award Plan. Additionally, the Company issued 3,106 shares of common stock to a director of the Company as director compensation and 22,000 shares of common stock to consultants for services rendered.
During the second quarter of 2017, the Company issued 651,330 shares of common stock to employees and consultants.
During the six months ended June 30, 2017 the Company issued 79,371 shares of common stock for the exercise of warrants, cash proceeds were $7,937.
During the quarter ended June 30, 2017 the Company issued 10,000 shares of common stock for the settlement of $57,000 of senior convertible debentures. The settlement of the $57,000 resulted in the reduction of the derivative liability associated with the embedded conversion feature of $30,714, which has been reclassified to additional paid in capital.
25 |
Item 3. | Defaults Upon Senior Securities. |
None
Item 4. | Mine Safety Disclosures. |
Not Applicable.
Item 5. | Other Information. |
None.
Item 6. | Exhibits |
Exhibit | Incorporated by Reference | Filed or Furnished | ||||||||
Number | Exhibit Description | Form | Exhibit | Filing Date | Herewith | |||||
3.1 | Amendment No. 1 to By-Laws of MagneGas Corporation. | 8-K | 3.1 | 09/29/2016 | ||||||
31.1 | Certification of Principal Executive Officer, pursuant to 18 U. S. C. Section 1350 as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002. | X | ||||||||
31.2 | Certification of Principal Financial Officer, pursuant to 18 U. S. C. Section 1350 as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002. | X | ||||||||
32.1* | Certification of Principal Executive Officer, pursuant to 18 U. S. C. Section 1350 as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002. | X | ||||||||
32.2* | Certification of Principal Financial Officer, pursuant to 18 U. S. C. Section 1350 as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002. | X | ||||||||
101.INS | XBRL Instance. | X | ||||||||
101.SCH | XBRL Schema. | X | ||||||||
101.CAL | XBRL Calculation. | X | ||||||||
101.DEF | XBRL Definition. | X | ||||||||
101.LAB | XBRL Label. | X | ||||||||
101.PRE | XBRL Presentation. | X |
* In accordance with SEC Release 33-8238, Exhibits 32.1 and 32.2 are being furnished and not filed.
26 |
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.
MagneGas Corporation | ||
By: | /s/ Ermanno Santilli | |
Ermanno Santilli | ||
Chief Executive Officer | ||
(Principal Executive Officer) | ||
Dated: | August 21, 2017 |
By: | /s/ Scott Mahoney | |
Scott Mahoney | ||
Chief Financial Officer | ||
(Principal Financial Officer) | ||
Dated: | August 21, 2017 |
27 |