Annual Statements Open main menu

MOBIVITY HOLDINGS CORP. - Quarter Report: 2018 September (Form 10-Q)

 





SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C.  20549



FORM 10-Q



(Mark One)



 

QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

 

For the quarterly period ended September 30, 2018





 

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 000-53851



Mobivity Holdings Corp.

(Exact Name of Registrant as Specified in Its Charter)





 

 

Nevada

   

26-3439095

(State or Other Jurisdiction of

   

(I.R.S. Employer

Incorporation or Organization)

   

Identification No.)



55 N. Arizona Place, Suite 310

Chandler, Arizona 85225

 (Address of Principal Executive Offices & Zip Code)



(877) 282-7660

(Registrant’s Telephone Number)



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    No 



Indicate by check mark whether the registrant has submitted electronically, if any, every Interactive Data File required to be submitted 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 such files).  Yes    No 



Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, smaller reporting company, or an 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 

 

   

Smaller reporting company 



 

 

Emerging Company



 

 

 

 



 

 

 

 

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.



Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).  Yes    No 



As of November 9, 2018, the registrant had 45,904,948 shares of common stock issued and outstanding.





 



 

 


 

 

MOBIVITY HOLDINGS CORP.



TABLE OF CONTENTS





 

 



 

Page

PART I

FINANCIAL INFORMATION

Item 1.

Financial Statements



Condensed Consolidated Balance Sheets as of September 30, 2018 (Unaudited) and December 31, 2017



Condensed Consolidated Statements of Operations and Comprehensive Income for the three and nine months ended September 30, 2018 and 2017 (Unaudited)



Condensed Consolidated Statement of Stockholders’ Equity for the nine months ended September 30, 2018 (Unaudited) and the year ended December 31, 2017



Condensed Consolidated Statements of Cash Flows for the nine months ended September 30, 2018 and 2017 (Unaudited)



Notes to Condensed Consolidated Financial Statements (Unaudited)

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 6.

Exhibits

25 

Signature Page

26 







 

 



 

 


 

Table of Contents

 

PART I – FINANCIAL INFORMATION

Item 1.  Financial Statements

Mobivity Holdings Corp.

Condensed Consolidated Balance Sheets







 

 

 

 

 

 



 

 

 

 

 

 



 

September 30,

 

December 31,



 

2018

 

2017



 

(Unaudited)

 

(Audited)

ASSETS

 

 

 

 

 

 

Current assets

 

 

 

 

 

 

Cash

 

$

5,119,562 

 

$

460,059 

Accounts receivable, net of allowance for doubtful accounts of $9,828 and $2,280, respectively

 

 

2,445,292 

 

 

885,743 

Other current assets

 

 

215,699 

 

 

209,536 

Total current assets

 

 

7,780,553 

 

 

1,555,338 

Goodwill

 

 

803,118 

 

 

803,118 

Intangible assets, net

 

 

771,991 

 

 

676,436 

Accounts receivable, long term

 

 

2,410,130 

 

 

 -

Other assets

 

 

92,179 

 

 

88,916 

TOTAL ASSETS

 

$

11,857,971 

 

$

3,123,808 

LIABILITIES AND STOCKHOLDERS' EQUITY

 

 

 

 

 

 

Current liabilities

 

 

 

 

 

 

Accounts payable

 

$

1,118,287 

 

$

1,096,003 

Accrued interest

 

 

6,100 

 

 

1,168 

Accrued and deferred personnel compensation

 

 

554,137 

 

 

590,500 

Deferred revenue and customer deposits

 

 

3,418,025 

 

 

1,429,266 

Notes payable, net - current maturities

 

 

332,312 

 

 

2,236,224 

Other current liabilities

 

 

731,421 

 

 

226,355 

Total current liabilities

 

 

6,160,282 

 

 

5,579,516 



 

 

 

 

 

 

Non-current liabilities

 

 

 

 

 

 

Notes payable, net - long term

 

 

205,786 

 

 

180,810 

Other long term liabilities

 

 

1,509,662 

 

 

 -

Total non-current liabilities

 

 

1,715,448 

 

 

180,810 

Total liabilities

 

 

7,875,730 

 

 

5,760,326 

Commitments and Contingencies (See Note 9)

 

 

 

 

 

 

Stockholders' equity

 

 

 

 

 

 

Common stock, $0.001 par value; 100,000,000 shares authorized; 45,904,948 and 37,025,140, shares issued and outstanding

 

 

45,905 

 

 

37,025 

Equity payable

 

 

100,862 

 

 

100,862 

Additional paid-in capital

 

 

87,500,045 

 

 

77,910,842 

Accumulated other comprehensive loss

 

 

(46,846)

 

 

(65,764)

Accumulated deficit

 

 

(83,617,725)

 

 

(80,619,483)

Total stockholders' equity

 

 

3,982,241 

 

 

(2,636,518)

TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY

 

$

11,857,971 

 

$

3,123,808 



See accompanying notes to these unaudited condensed consolidated financial statements.



1 


 

Table of Contents

 

Mobivity Holdings Corp.

Condensed Consolidated Statements of Operations and Comprehensive Income

(Unaudited)







 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 



 

Three Months Ended

 

Nine Months Ended



 

September 30,

 

September 30,



 

2018

 

2017

 

2018

 

2017

Revenues

 

 

 

 

 

 

 

 

 

 

 

 

Revenues

 

$

4,561,368 

 

$

2,083,987 

 

$

9,620,935 

 

$

6,436,072 

Cost of revenues

 

 

1,021,285 

 

 

786,385 

 

 

2,570,804 

 

 

1,943,534 

Gross profit

 

 

3,540,083 

 

 

1,297,602 

 

 

7,050,131 

 

 

4,492,538 

Operating expenses

 

 

 

 

 

 

 

 

 

 

 

 

General and administrative

 

 

857,095 

 

 

652,762 

 

 

2,876,029 

 

 

2,516,249 

Sales and marketing

 

 

792,678 

 

 

836,767 

 

 

3,046,521 

 

 

2,673,087 

Engineering, research, and development

 

 

1,683,738 

 

 

1,177,318 

 

 

3,637,996 

 

 

3,080,037 

Depreciation and amortization

 

 

87,526 

 

 

105,510 

 

 

283,224 

 

 

273,716 

Total operating expenses

 

 

3,421,037 

 

 

2,772,357 

 

 

9,843,770 

 

 

8,543,089 

Income (loss) from operations

 

 

119,046 

 

 

(1,474,755)

 

 

(2,793,639)

 

 

(4,050,551)

Other income/(expense)

 

 

 

 

 

 

 

 

 

 

 

 

Interest income

 

 

279 

 

 

962 

 

 

881 

 

 

2,878 

Interest expense

 

 

(25,913)

 

 

(62,748)

 

 

(193,036)

 

 

(115,363)

Gain on sale of fixed assets

 

 

 -

 

 

 -

 

 

(8,722)

 

 

 -

Foreign currency (loss) gain

 

 

(2,106)

 

 

(931)

 

 

(3,726)

 

 

(4,120)

Total other income/(expense)

 

 

(27,740)

 

 

(62,717)

 

 

(204,603)

 

 

(116,605)

Income (loss) before income taxes

 

 

91,306 

 

 

(1,537,472)

 

 

(2,998,242)

 

 

(4,167,156)

Income tax expense

 

 

 -

 

 

 -

 

 

 -

 

 

 -

Net Income (loss)

 

 

91,306 

 

 

(1,537,472)

 

 

(2,998,242)

 

 

(4,167,156)

Other comprehensive income (loss), net of income tax

 

 

 

 

 

 

 

 

 

 

 

 

Foreign currency translation adjustments

 

 

38,179 

 

 

(20,294)

 

 

18,918 

 

 

(36,158)

Comprehensive income (loss)

 

$

129,485 

 

$

(1,557,766)

 

$

(2,979,324)

 

$

(4,203,314)

Net income (loss) per share:

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

0.00 

 

$

(0.04)

 

$

(0.07)

 

$

(0.11)

Diluted

 

$

0.00 

 

$

(0.04)

 

$

(0.07)

 

$

(0.11)

Weighted average number of shares:

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

45,719,664 

 

 

36,683,122 

 

 

41,325,443 

 

 

36,488,448 

Diluted

 

 

53,394,242 

 

 

36,683,122 

 

 

41,325,443 

 

 

36,488,448 



 

 

 

 

 

 

 

 

 

 

 

 



See accompanying notes to these unaudited condensed consolidated financial statements.

 

2 


 

Table of Contents

 

Mobivity Holdings Corp.

Consolidated Statement of Stockholders’ Equity







 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

Common Stock

 

Equity

 

Additional

 

Accumulated Other

 

Accumulated

 

Total Stockholders'



 

Shares

 

Dollars

 

Payable

 

Paid-in Capital

 

Comprehensive Loss

 

Deficit

 

Equity (Deficit)

Balance, December 31, 2016

 

36,388,997 

 

$

36,389 

 

$

100,862 

 

$

76,698,383 

 

$

(32,999)

 

$

(74,673,471)

 

 

2,129,164 

Issuance of common stock for options exercised

 

152,085 

 

 

152 

 

 

 -

 

 

82,646 

 

 

 -

 

 

 -

 

 

82,798 

Issuance of common stock for restricted stock awards

 

484,058 

 

 

484 

 

 

 -

 

 

(484)

 

 

 -

 

 

 -

 

 

 -

Stock based compensation

 

 -

 

 

 -

 

 

 -

 

 

1,130,297 

 

 

 -

 

 

 -

 

 

1,130,297 

Foreign currency translation adjustment

 

 -

 

 

 -

 

 

 -

 

 

 -

 

 

(32,765)

 

 

 -

 

 

(32,765)

Net loss

 

 -

 

 

 -

 

 

 -

 

 

 -

 

 

 -

 

 

(5,946,012)

 

 

(5,946,012)

Balance, December 31, 2017

 

37,025,140 

 

$

37,025 

 

$

100,862 

 

$

77,910,842 

 

$

(65,764)

 

$

(80,619,483)

 

$

(2,636,518)

Issuance of common stock for cash

 

5,775,000 

 

 

5,775 

 

 

 -

 

 

5,769,225 

 

 

 -

 

 

 -

 

 

5,775,000 

Issuance of common stock for warrant conversion

 

2,018,125 

 

 

2,018 

 

 

 -

 

 

2,151,829 

 

 

 -

 

 

 -

 

 

2,153,847 

Issuance of common stock for debt conversion

 

1,047,583 

 

 

1,047 

 

 

 -

 

 

1,088,439 

 

 

 -

 

 

 -

 

 

1,089,486 

Issuance of common stock for cashless warrant conversion

 

1,808 

 

 

 

 

 -

 

 

(2)

 

 

 -

 

 

 -

 

 

 -

Issuance of common stock for options exercised

 

37,292 

 

 

37 

 

 

 -

 

 

21,458 

 

 

 -

 

 

 -

 

 

21,495 

Stock based compensation

 

 -

 

 

 -

 

 

 -

 

 

558,254 

 

 

 -

 

 

 -

 

 

558,254 

Foreign currency translation adjustment

 

 -

 

 

 -

 

 

 -

 

 

 -

 

 

18,918 

 

 

 -

 

 

18,918 

Net loss

 

 -

 

 

 -

 

 

 -

 

 

 -

 

 

 -

 

 

(2,998,242)

 

 

(2,998,242)

Balance, September 30, 2018

 

45,904,948 

 

$

45,905 

 

$

100,862 

 

$

87,500,045 

 

$

(46,846)

 

$

(83,617,725)

 

$

3,982,241 



See accompanying notes to these unaudited condensed consolidated financial statements.

 

3 


 

Table of Contents

 



Mobivity Holdings Corp.

Consolidated Statements of Cash Flows

(Unaudited)







 

 

 

 

 

 



 

 

 

 

 

 



 

Nine Months Ended



 

September 30,



 

2018

 

2017

OPERATING ACTIVITIES

 

 

 

 

 

 

Net loss

 

$

(2,998,242)

 

$

(4,167,156)

Adjustments to reconcile net loss to net cash used in operating activities:

 

 

 

 

 

 

Bad debt expense

 

 

9,878 

 

 

(7,277)

Loss on conversion of debt

 

 

41,903 

 

 

 -

Amortization of deferred financing costs

 

 

 -

 

 

20,245 

Stock-based compensation

 

 

558,254 

 

 

855,738 

Loss on disposal of fixed assets

 

 

8,722 

 

 

 -

Depreciation and amortization expense

 

 

283,224 

 

 

273,716 

Adjustments due to ASC 606

 

 

(1,495,290)

 

 

 -

Increase (decrease) in cash resulting from changes in:

 

 

 

 

 

 

Accounts receivable

 

 

(348,260)

 

 

(159,958)

Other current assets

 

 

(6,347)

 

 

(106,813)

Other assets

 

 

 -

 

 

10,957 

Accounts payable

 

 

27,371 

 

 

351,089 

Accrued interest

 

 

(62,615)

 

 

1,040 

Accrued and deferred personnel compensation

 

 

(36,340)

 

 

(252,394)

Other liabilities - non-current

 

 

4,705 

 

 

 -

Other liabilities - current

 

 

(19,176)

 

 

(19,787)

Deferred revenue and customer deposits

 

 

1,989,098 

 

 

1,963,429 

Net cash provided by (used in) operating activities

 

 

(2,043,115)

 

 

(1,237,171)

INVESTING ACTIVITIES

 

 

 

 

 

 

Purchases of equipment

 

 

(20,306)

 

 

(4,989)

Cash paid for patent

 

 

 -

 

 

(16,810)

Capitalized software development costs

 

 

(356,865)

 

 

(382,023)

Net cash used in investing activities

 

 

(377,171)

 

 

(403,822)

FINANCING ACTIVITIES

 

 

 

 

 

 

Payments on notes payable

 

 

(2,984,472)

 

 

 -

Deferred financing costs

 

 

 -

 

 

(15,000)

Net borrowings under line of credit agreement

 

 

 -

 

 

1,999,531 

Proceeds from notes payable

 

 

2,095,000 

 

 

114,749 

Proceeds from issuance of common stock, net of issuance costs

 

 

7,950,343 

 

 

59,797 

Net cash provided by financing activities

 

 

7,060,871 

 

 

2,159,077 



 

 

 

 

 

 

Effect of foreign currency translation on cash flow

 

 

18,918 

 

 

2,560 



 

 

 

 

 

 

Net change in cash

 

 

4,659,503 

 

 

520,644 

Cash at beginning of period

 

 

460,059 

 

 

1,188,485 

Cash at end of period

 

$

5,119,562 

 

$

1,709,129 

Supplemental disclosures:

 

 

 

 

 

 

Cash paid during period for:

 

 

 

 

 

 

Interest

 

$

25,913 

 

$

115,363 

Non cash investing and financing activities:

 

 

 

 

 

 

Issuance of common stock for cashless exercise

 

$

 

$

 -

Issuance of common stock for debt conversion

 

$

1,047,584 

 

$

 -

Issuance of common stock from restricted stock awards

 

$

 -

 

$

264 



See accompanying notes to these unaudited condensed consolidated financial statements.









4 


 

Table of Contents

 









Mobivity Holdings Corp.

Notes to Condensed Consolidated Financial Statements

(Unaudited)



1.  Nature of Operations and Basis of Presentation



Mobivity Holdings Corp. (the “Company” or “we”) is in the business of developing and operating proprietary platforms over which brands and enterprises can conduct national and localized, data-driven mobile marketing campaigns. Our proprietary platforms, consisting of software available to phones, tablets, PCs, and Point of Sale (“POS”) systems, allow resellers, brands and enterprises to market their products and services to consumers through text messages sent directly to consumers via mobile phones, mobile smartphone applications, and dynamically printed receipt content. We generate revenue by charging the resellers, brands and enterprises a per-message transactional fee, through fixed or variable software licensing fees, or via advertising fees.



The accompanying unaudited condensed consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America (“GAAP”) for interim financial information and with the instructions to Form 10-Q and Rule 8-03 of Regulation S-X promulgated by the Securities and Exchange Commission (“SEC”). Accordingly, they do not include all of the information and disclosures required by GAAP for annual financial statements. The accompanying unaudited consolidated financial statements should be read in conjunction with the audited consolidated financial statements and notes thereto in the Company’s Annual Report on Form 10-K for the year ended December 31, 2017 filed with the SEC on April 11, 2018.



In the opinion of management, such statements include all adjustments (consisting only of normal recurring items) which are considered necessary for a fair presentation of our condensed consolidated financial statements as of September 30, 2018, and for the three and nine months ended September 30, 2018 and 2017. The results of operations for the three and nine months ended September 30, 2018 are not necessarily indicative of the operating results for the full year ending December 31, 2018. 

 

2.  Summary of Significant Accounting Policies



Principles of Consolidation



The consolidated financial statements include the accounts of the Company and its wholly-owned subsidiaries. All significant intercompany balances and transactions have been eliminated.



Use of Estimates



The preparation of financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of expenses during the reporting period. Significant estimates used are those related to stock-based compensation, asset impairments, the valuation and useful lives of depreciable tangible and certain intangible assets, the fair value of common stock used in acquisitions of businesses, the fair value of assets and liabilities acquired in acquisitions of businesses, and the valuation allowance of deferred tax assets. Management believes that these estimates are reasonable; however, actual results may differ from these estimates.



Accounts Receivable, Allowance for Doubtful Accounts and Concentrations



Accounts receivable are carried at their estimated collectible amounts. We grant unsecured credit to substantially all of our customers. Ongoing credit evaluations are performed and potential credit losses are charged to operations at the time the account receivable is estimated to be uncollectible. Since we cannot necessarily predict future changes in the financial stability of our customers, we cannot guarantee that our reserves will continue to be adequate.



As of September 30, 2018, and December 31, 2017, we recorded an allowance for doubtful accounts of $9,828 and $2,280 respectively.



Goodwill and Intangible Assets



Goodwill is tested for impairment at a minimum on an annual basis. Goodwill is tested for impairment at the reporting unit level by first performing a qualitative assessment to determine whether it is more likely than not that the fair value of the reporting unit is less than its carrying value. If the reporting unit does not pass the qualitative assessment, then the reporting unit's carrying value is compared to its fair value. The fair values of the reporting units are estimated using market and discounted cash flow approaches. Goodwill is

5 


 

Table of Contents

 

considered impaired if the carrying value of the reporting unit exceeds its fair value. The discounted cash flow approach uses expected future operating results. Failure to achieve these expected results may cause a future impairment of goodwill at the reporting unit.



Intangible assets consist of patents and trademarks, purchased customer contracts, purchased customer and merchant relationships, purchased trade names, purchased technology, non-compete agreements, and software development costs. Intangible assets are amortized over the period of estimated benefit using the straight-line method and estimated useful lives ranging from one to twenty years. No significant residual value is estimated for intangible assets.



Software Development Costs

 

Software development costs include direct costs incurred for internally developed products and payments made to independent software developers and/or contract engineers. The Company accounts for software development costs in accordance with the FASB guidance for the costs of computer software to be sold, leased, or otherwise marketed (“ASC Subtopic 985-20”). Software development costs are capitalized once the technological feasibility of a product is established and such costs are determined to be recoverable. Technological feasibility of a product encompasses technical design documentation and integration documentation, or the completed and tested product design and working model. Software development costs are capitalized once technological feasibility of a product is established and such costs are determined to be recoverable against future revenues. Technological feasibility is evaluated on a project-by-project basis. Amounts related to software development that are not capitalized are charged immediately to the appropriate expense account. Amounts that are considered ‘research and development’ that are not capitalized are immediately charged to engineering, research, and development expense.

 

Capitalized costs for those products that are cancelled or abandoned are charged to product development expense in the period of cancellation. Commencing upon product release, capitalized software development costs are amortized to “Amortization Expense -  Development” based on the straight-line method over a twenty-four month period.

 

The Company evaluates the future recoverability of capitalized software development costs on an annual basis. For products that have been released in prior years, the primary evaluation criterion is ongoing relations with the customer.



Impairment of Long-Lived Assets



We evaluate long-lived assets (including intangible assets) for impairment whenever events or changes in circumstances indicate that the carrying amount of a long-lived asset may not be recoverable. An asset is considered impaired if its carrying amount exceeds the undiscounted future net cash flow the asset is expected to generate.



Foreign Currency Translation



The Company translates the financial statements of its foreign subsidiary from the local (functional) currency into US Dollars using the year or reporting period end or average exchange rates in accordance with the requirements of Accounting Standards Codification subtopic 830-10, Foreign Currency Matters (“ASC 830-10”). Assets and liabilities of these subsidiaries were translated at exchange rates as of the balance sheet date. Revenues and expenses are translated at average rates in effect for the periods presented. The cumulative translation adjustment is included in the accumulated other comprehensive gain (loss) within shareholders’ equity. Foreign currency transaction gains and losses arising from exchange rate fluctuations on transactions denominated in a currency other than the functional currency are included in the unaudited Condensed Consolidated Statements of Income and Comprehensive Income.



Revenue Recognition and Concentrations



Our re•ceipt and re•ach and customer relationship management are hosted solutions. We generate revenue from licensing our software to clients in our software as a service model, per-message and per-minute transactional fees, and customized professional services. We recognize license/subscription fees over the period of the contract, service fees as the services are performed, and per-message or per-minute transaction revenue when the transaction takes place. We recognize revenue at the time that the services are rendered, the selling price is fixed, and collection is reasonably assured, provided no significant obligations remain. We consider authoritative guidance on multiple deliverables in determining whether each deliverable represents a separate unit of accounting. Some customers are billed on a month-to-month basis with no contractual term and are collected by credit card. Revenue is recognized at the time that the services are rendered and the selling price is fixed with a set range of plans. Cash received in advance of the performance of services is recorded as deferred revenue.



During the nine months ended September 30, 2018, three customers accounted for 73% of our revenues. During the nine months ended September 30, 2017, two customers accounted for 69% of our revenues.



6 


 

Table of Contents

 

Comprehensive Income (Loss)



Comprehensive income (loss) is defined as the change in equity during a period from transactions and other events and circumstances from non-owner sources. We are required to record all components of comprehensive income (loss) in the consolidated financial statements in the period in which they are recognized. Net income (loss) and other comprehensive income (loss), including foreign currency translation adjustments and unrealized gains and losses on investments, are reported, net of their related tax effect, to arrive at comprehensive income (loss). For the three and nine months ended September 30, 2018, the comprehensive income (loss) was $129,485 and $(2,979,324) respectively.



Net Loss Per Common Share



Basic net loss per share excludes any dilutive effects of options, shares subject to repurchase and warrants. Diluted net loss per share includes the impact of potentially dilutive securities. During the three and nine months ended September 30, 2018 and 2017, we had securities outstanding which could potentially dilute basic earnings per share in the future, but were excluded from the computation of diluted net loss per share, as their effect would have been anti-dilutive.



Reclassifications



Certain amounts from prior periods have been reclassified to conform to the current period presentation.



Recent Accounting Pronouncements



Accounting standards promulgated by the FASB are subject to change. Changes in such standards may have an impact on the Company’s future financial statements. The following are a summary of recent accounting developments.



In February 2016, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update (“ASU”) 2016-02, “Leases (Topic 842)”. Under this guidance, an entity is required to recognize right-of-use assets and lease liabilities on its balance sheet and disclose key information about leasing arrangements. This guidance offers specific accounting guidance for a lessee, a lessor and sale and leaseback transactions. Lessees and lessors are required to disclose qualitative and quantitative information about leasing arrangements to enable a user of the financial statements to assess the amount, timing and uncertainty of cash flows arising from leases. This guidance is effective for annual reporting periods beginning after December 15, 2018, including interim periods within that reporting period, and requires a modified retrospective adoption, with early adoption permitted. The Company is currently evaluating the impact of the adoption of this standard will have on our consolidated financial statements.



In March 2016, the FASB issued ASU 2016-09, “Compensation - Stock Compensation (Topic 718): Improvements to Employee Share-Based Payment Accounting”. The standard is intended to simplify several areas of accounting for share-based compensation arrangements, including the income tax impact, classification on the statement of cash flows and forfeitures. ASU 2016-09 is effective for fiscal years, and interim periods within those years, beginning after December 15, 2016, and early adoption is permitted. The Company elected to early adopt the new guidance in the second quarter of fiscal year 2016 which requires us to reflect any adjustments as of January 1, 2016, the beginning of the annual period that includes the interim period of adoption. The primary impact of adoption was the recognition of additional stock compensation expense and paid-in capital for all periods in fiscal year 2016. Additional amendments to the recognition of excess tax benefits, accounting for income taxes and minimum statutory withholding tax requirements had no impact to retained earnings as of January 1, 2016, where the cumulative effect of these changes are required to be recorded. We have elected to account for forfeitures as they occur to determine the amount of compensation cost to be recognized in each period.









In May 2014, the FASB issued ASU 2014-09 regarding ASC Topic 606, “Revenue from Contracts with Customers.” ASU 2014-09 provides principles for recognizing revenue to depict the transfer of promised goods or services to customers in an amount that reflects the consideration to which the entity expects to be entitled in exchange for those goods or services. In August 2015, the FASB issued ASU 2015-14 to defer the effective date by one year with early adoption permitted as of the original effective date. ASU 2014-09 will be effective for our fiscal year beginning January 1, 2018 unless we elect the earlier date of January 1, 2017. In addition, the FASB issued ASU 2016-08, ASU 2016-10, and ASU 2016-12 in March 2016, April 2016, and May 2016, respectively, to help provide interpretive clarifications on the new guidance in ASC Topic 606. The Company is currently evaluating the accounting, transition, and disclosure requirements of the standard and cannot currently estimate the financial statement impact of adoption.



In January 2017, the FASB issued ASU 2017-04, Simplifying the Test for Goodwill Impairment, which removes the second step of the two-step goodwill impairment test. Under ASU 2017-04, an entity will apply a one-step quantitative test and record the amount of goodwill impairment as the excess of a reporting unit’s carrying amount over its fair value, not to exceed the total amount of goodwill allocated to the reporting unit. ASU 2017-04 does not amend the optional qualitative assessment of goodwill impairment. Additionally, an entity should consider income tax effects from any tax-deductible goodwill on the carrying amount of the reporting unit when measuring the goodwill impairment loss, if applicable. ASU 2017-04 is effective for annual or any interim goodwill impairment tests in fiscal years beginning after December 15, 2019; early adoption is permitted for interim or annual goodwill impairment tests performed

7 


 

Table of Contents

 

on testing dates after January 1, 2017. The Company is currently in the process of evaluating the impact of adopting ASU 2017-04 and cannot currently estimate the financial statement impact of adoption.

 

3.  New Accounting Standards



Revenue from Contracts with Customers.



In May 2014, the Financial Accounting Standards Board (FASB) issued ASU 2014-09, Revenue from Contracts with Customers (“ASC 606”), which creates a single source of revenue guidance under U.S. GAAP for all companies in all industries and replaces most existing revenue recognition guidance in U.S. GAAP. Under the new standard, revenue is recognized when a customer obtains control of promised goods or services and is recognized in an amount that reflects the consideration which the entity expects to receive in exchange for those goods or services.



Our transition to ASC 606 represents a change in accounting principle. ASC 606 eliminates industry-specific guidance and provides a single revenue recognition model for recognizing revenue from contracts with customers. The core principle of ASC 606 is that a reporting entity should recognize revenue to depict the transfer of promised goods or services to customers in an amount that reflects the consideration to which the reporting entity expects to be entitled for the exchange of those goods or services.



The Company adopted the new standard in the first quarter of its fiscal 2018, using the modified retrospective method. The Company implemented internal controls and key system functionality to enable the preparation of financial information on adoption. The most significant impact of the adoption of ASC 606 to the Company relates to the acceleration of revenue recognition for sale of custom products subject to non-cancellable customer purchase orders.



The new standard will primarily impact the Company’s revenue recognition for software arrangements. In this area, the new standard will accelerate the recognition of revenue. The table below details both the current and expected revenue recognition timing in these areas:





 

 

 

Software arrangements:

Past revenue standard

 

New ASC 606 revenue standard

Perpetual software licenses

Upfront

 

Upfront

Enterprise license agreements

Ratable

 

Upfront

Software support

Ratable

 

Ratable

SaaS

Ratable

 

Ratable



The adoption of ASC 606 has an impact on the Company’s Consolidated Statements of Operations and Consolidated Balance Sheets but has no impact on cash provided by or used in operating, financing, or investing activities on the Consolidated Statements of Cash Flows.



8 


 

Table of Contents

 

Financial Statement Impact of Transition to ASC 606



As noted above, we transitioned to ASC 606 using the modified retrospective method on January 1, 2018. The cumulative effect of this transition to applicable contracts with customers that were not completed as of January 1, 2018 was recorded as an adjustment to stockholders’ equity as of that date. As a result of applying the modified retrospective method to transition to ASC 606, the following adjustments were made to the consolidated balance sheet as of January 1, 2018:





 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 



 

December 31,

 

 

 

 

Adjusted



 

2017

 

Adjustments

 

January 1,



 

As Reported

 

due to ASC 606

 

2018

ASSETS

 

 

 

 

 

 

 

 

 

Current assets

 

 

 

 

 

 

 

 

 

Cash

 

$

460,059 

 

$

 -

 

$

460,059 

Accounts receivable, net of allowance for doubtful accounts of $2,280 and $2,280, respectively

 

 

885,743 

 

 

544,599 

 

 

1,430,342 

Other current assets

 

 

209,536 

 

 

 -

 

 

209,536 

Total current assets

 

 

1,555,338 

 

 

544,599 

 

 

2,099,937 

Goodwill

 

 

803,118 

 

 

 -

 

 

803,118 

Intangible assets, net

 

 

676,436 

 

 

 -

 

 

676,436 

Accounts receivable, long term

 

 

 -

 

 

424,023 

 

 

424,023 

Other assets

 

 

88,916 

 

 

 -

 

 

88,916 

TOTAL ASSETS

 

$

3,123,808 

 

$

968,622 

 

$

4,092,430 

LIABILITIES AND STOCKHOLDERS' EQUITY

 

 

 

 

 

 

 

 

 

Current liabilities

 

 

 

 

 

 

 

 

 

Accounts payable

 

$

1,096,003 

 

$

 -

 

$

1,096,003 

Accrued interest

 

 

1,168 

 

 

 -

 

 

1,168 

Accrued and deferred personnel compensation

 

 

590,500 

 

 

 -

 

 

590,500 

Deferred revenue and customer deposits

 

 

1,429,266 

 

 

 -

 

 

1,429,266 

Notes payable, net - current maturities

 

 

2,236,224 

 

 

 -

 

 

2,236,224 

Other current liabilities

 

 

226,355 

 

 

191,121 

 

 

417,476 

Total current liabilities

 

 

5,579,516 

 

 

191,121 

 

 

5,770,637 



 

 

 

 

 

 

 

 

 

Non-current liabilities

 

 

 

 

 

 

 

 

 

Notes payable, net - long term

 

 

180,810 

 

 

 -

 

 

180,810 

Other long term liabilities

 

 

 -

 

 

150,477 

 

 

150,477 

Total non-current liabilities

 

 

180,810 

 

 

150,477 

 

 

331,287 

Total liabilities

 

 

5,760,326 

 

 

341,598 

 

 

6,101,924 

Commitments and Contingencies (See Note 9)

 

 

 

 

 

 

 

 

 

Stockholders' equity

 

 

 

 

 

 

 

 

 

Common stock, $0.001 par value; 100,000,000 shares authorized; 37,025,140 and 37,025,140, shares issued and outstanding

 

 

37,025 

 

 

 -

 

 

37,025 

Equity payable

 

 

100,862 

 

 

 -

 

 

100,862 

Additional paid-in capital

 

 

77,910,842 

 

 

 -

 

 

77,910,842 

Accumulated other comprehensive loss

 

 

(65,764)

 

 

 -

 

 

(65,764)

Accumulated deficit

 

 

(80,619,483)

 

 

627,024 

 

 

(79,992,459)

Total stockholders' equity

 

 

(2,636,518)

 

 

627,024 

 

 

(2,009,494)

TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY

 

$

3,123,808 

 

$

968,622 

 

$

4,092,430 



9 


 

Table of Contents

 

The following tables reflect the impact of adoption of ASC 606 on our condensed consolidated statements of operations for the three and nine months ended September 30, 2018 and our condensed consolidated balance sheet as of September 30, 2018 and the amounts as if the Previous Standards were in effect (“Amounts Under Previous Standards”):



Condensed Consolidated Statement of Operations









 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

Three Months Ended September 30, 2018

 

Nine Months Ended September 30, 2018



 

As reported

 

 

Total Adjustments Under ASC 606

 

Amounts Under Previous Standards

 

As reported

 

 

Total Adjustments Under ASC 606

 

Amounts Under Previous Standards

Revenues

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenues

 

$

4,561,368 

 

$

2,188,590 

 

$

2,372,778 

 

$

9,620,935 

 

$

3,631,206 

 

$

5,989,729 

Cost of revenues

 

 

1,021,285 

 

 

 -

 

 

1,021,285 

 

 

2,570,804 

 

 

 -

 

 

2,570,804 

Gross profit

 

 

3,540,083 

 

 

2,188,590 

 

 

1,351,494 

 

 

7,050,131 

 

 

3,631,206 

 

 

3,418,926 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

General and administrative

 

 

857,095 

 

 

130,366 

 

 

726,729 

 

 

2,876,029 

 

 

213,607 

 

 

2,662,422 

Sales and marketing

 

 

792,678 

 

 

 -

 

 

792,678 

 

 

3,046,521 

 

 

 -

 

 

3,046,521 

Engineering, research, and development

 

 

1,683,738 

 

 

1,173,295 

 

 

510,443 

 

 

3,637,996 

 

 

1,922,465 

 

 

1,715,531 

Depreciation and amortization

 

 

87,526 

 

 

 -

 

 

87,526 

 

 

283,224 

 

 

 -

 

 

283,224 

Total operating expenses

 

 

3,421,037 

 

 

1,303,661 

 

 

2,117,376 

 

 

9,843,770 

 

 

2,136,072 

 

 

7,707,698 

Income (loss) from operations

 

 

119,046 

 

 

884,929 

 

 

(765,883)

 

 

(2,793,639)

 

 

1,495,134 

 

 

(4,288,773)

Other income/(expense)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest income

 

 

279 

 

 

 -

 

 

279 

 

 

881 

 

 

 -

 

 

881 

Interest expense

 

 

(25,913)

 

 

 -

 

 

(25,913)

 

 

(193,036)

 

 

 -

 

 

(193,036)

Gain on sale of fixed assets

 

 

 -

 

 

 -

 

 

 -

 

 

(8,722)

 

 

 -

 

 

(8,722)

Foreign currency (loss) gain

 

 

(2,106)

 

 

 -

 

 

(2,106)

 

 

(3,726)

 

 

 -

 

 

(3,726)

Total other income/(expense)

 

 

(27,740)

 

 

 -

 

 

(27,740)

 

 

(204,603)

 

 

 -

 

 

(204,604)

Income (loss) before income taxes

 

 

91,306 

 

 

884,929 

 

 

(793,623)

 

 

(2,998,242)

 

 

1,495,134 

 

 

(4,493,376)

Income tax expense

 

 

 -

 

 

 -

 

 

 -

 

 

 -

 

 

 -

 

 

 -

Net income (loss)

 

 

91,306 

 

 

884,929 

 

 

(793,623)

 

 

(2,998,242)

 

 

1,495,134 

 

 

(4,493,376)

Other comprehensive income (loss), net of income tax

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Foreign currency translation adjustments

 

 

38,179 

 

 

 -

 

 

38,179 

 

 

18,918 

 

 

 -

 

 

18,918 

Comprehensive income (loss)

 

$

129,485 

 

$

884,929 

 

$

(755,444)

 

$

(2,979,324)

 

$

1,495,134 

 

$

(4,474,458)



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss) per share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

0.00 

 

$

0.02 

 

$

(0.01)

 

$

(0.07)

 

$

0.04 

 

$

(0.11)

Diluted

 

$

0.00 

 

$

0.02 

 

$

(0.01)

 

$

(0.07)

 

$

0.04 

 

$

(0.11)



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average number of shares outstanding:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

45,719,664 

 

 

45,719,664 

 

 

45,719,664 

 

 

41,325,443 

 

 

41,325,443 

 

 

41,325,443 

Diluted

 

 

53,394,242 

 

 

53,394,242 

 

 

53,394,242 

 

 

41,325,443 

 

 

41,325,443 

 

 

41,325,443 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



10 


 

Table of Contents

 

Condensed Consolidated Balance Sheet







 

 

 

 

 

 

 

 

 



 

September 30, 2018 As Reported

 

Total Adjustments Under ASC 606

 

Amounts Under Previous Standards

ASSETS

 

 

 

 

 

 

 

 

 

Current assets

 

 

 

 

 

 

 

 

 

Cash

 

$

5,119,562 

 

$

 -

 

$

5,119,562 

Accounts receivable, net of allowance for doubtful accounts of $9,828

 

 

2,445,292 

 

 

(1,221,076)

 

 

1,224,216 

Other current assets

 

 

215,699 

 

 

 -

 

 

215,699 

Total current assets

 

 

7,780,553 

 

 

(1,221,076)

 

 

6,559,477 

Goodwill

 

 

803,118 

 

 

 -

 

 

803,118 

Intangible assets, net

 

 

771,991 

 

 

 -

 

 

771,991 

Accounts receivable, long term

 

 

2,410,130 

 

 

(2,410,130)

 

 

 -

Other assets

 

 

92,179 

 

 

 -

 

 

92,179 

TOTAL ASSETS

 

$

11,857,971 

 

$

(3,631,206)

 

$

8,226,765 

LIABILITIES AND STOCKHOLDERS' EQUITY

 

 

 

 

 

 

 

 

 

Current liabilities

 

 

 

 

 

 

 

 

 

Accounts payable

 

$

1,118,287 

 

$

 -

 

$

1,118,287 

Accrued interest

 

 

6,100 

 

 

 -

 

 

6,100 

Accrued and deferred personnel compensation

 

 

554,137 

 

 

 -

 

 

554,137 

Deferred revenue and customer deposits

 

 

3,418,025 

 

 

 -

 

 

3,418,025 

Notes payable, net - current maturities

 

 

332,312 

 

 

 -

 

 

332,312 

Other current liabilities

 

 

731,421 

 

 

(672,340)

 

 

59,081 

Total current liabilities

 

 

6,160,282 

 

 

(672,340)

 

 

5,487,942 



 

 

 

 

 

 

 

 

 

Non-current liabilities

 

 

 

 

 

 

 

 

 

Notes payable, net - long term

 

 

205,786 

 

 

 -

 

 

205,786 

Other long term liabilities

 

 

1,509,662 

 

 

(1,463,732)

 

 

45,930 

Total non-current liabilities

 

 

1,715,448 

 

 

(1,463,732)

 

 

251,716 

Total liabilities

 

 

7,875,730 

 

 

(2,136,072)

 

 

5,739,658 



 

 

 

 

 

 

 

 

 

Commitments and Contingencies (See Note 9)

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

Stockholders' equity

 

 

 

 

 

 

 

 

 

Common stock, $0.001 par value; 100,000,000 shares authorized; 45,904,948 and 45,904,948, shares issued and outstanding

 

 

45,905 

 

 

 -

 

 

45,905 

Equity payable

 

 

100,862 

 

 

 -

 

 

100,862 

Additional paid-in capital

 

 

87,500,045 

 

 

 -

 

 

87,500,045 

Accumulated other comprehensive loss

 

 

(46,846)

 

 

 -

 

 

(46,846)

Accumulated deficit

 

 

(83,617,725)

 

 

(1,495,134)

 

 

(85,112,859)

Total stockholders' equity

 

 

3,982,241 

 

 

(1,495,134)

 

 

2,487,107 

TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY

 

$

11,857,971 

 

$

(3,631,206)

 

$

8,226,765 







 



4.  Goodwill and Purchased Intangibles



Goodwill



The carrying value of goodwill at September 30, 2018 and December 31, 2017 was $803,118.



11 


 

Table of Contents

 

Intangible assets



The following table presents details of our purchased intangible assets as of September 30, 2018 and December 31, 2017:







 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

Balance at
December 31,
2017

 

Additions

 

Impairments

 

Amortization

 

Fx and Other

 

Balance at

September 30,

2018

Patents and trademarks

 

$

118,178 

 

$

 -

 

$

 -

 

$

(8,460)

 

$

(1,277)

 

$

108,441 

Customer and merchant relationships

 

 

153,448 

 

 

 -

 

 

 -

 

 

(18,414)

 

 

 -

 

 

135,034 

Trade name

 

 

41,033 

 

 

 -

 

 

 -

 

 

(4,867)

 

 

(117)

 

 

36,049 



 

$

312,659 

 

$

 -

 

$

 -

 

$

(31,741)

 

$

(1,394)

 

$

279,524 



The intangible assets are being amortized on a straight-line basis over their estimated useful lives of one to twenty years.



Amortization expense for intangible assets was $9,976 and $10,796 for the three months ended September 30, 2018 and 2017, respectively.



Amortization expense for intangible assets was $31,741 and $32,297 for the nine months ended September 30, 2018 and 2017, respectively.



The estimated future amortization expense of our intangible assets as of September 30, 2018 is as follows:







 

 

 



 

 

 

Year ending December 31,

 

Amount

2018

 

$

11,604 

2019

 

 

43,963 

2020

 

 

42,201 

2021

 

 

40,148 

2022

 

 

40,148 

Thereafter

 

 

101,460 

Total

 

$

279,524 

 

5.  Software Development Costs



The Company has capitalized certain costs for software developed or obtained for internal use during the application development stage as it relates to specific contracts. The amounts capitalized include external direct costs of services used in developing internal-use software and for payroll and payroll-related costs of employees directly associated with the development activities. 



The following table presents details of our software development costs as of September 30, 2018 and December 31, 2017:







 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 



 

Balance at
December 31,
2017

 

Additions

 

Amortization

 

Balance at

September 30,

2018

Software Development Costs

 

$

363,777 

 

$

356,865 

 

$

(228,175)

 

$

492,467 



 

$

363,777 

 

$

356,865 

 

$

(228,175)

 

$

492,467 



Software development costs are being amortized on a straight-line basis over their estimated useful life of two years.



Amortization expense for software development costs was $68,788 and $87,821 for the three months ended September 30, 2018 and 2017, respectively.



Amortization expense for software development costs was $228,175 and $220,691 for the nine months ended September 30, 2018 and 2017, respectively.





12 


 

Table of Contents

 

The estimated future amortization expense of software development costs as of September 30, 2018 is as follows:





 

 

 



 

 

 

Year ending December 31,

 

Amount

2018

 

$

97,953 

2019

 

 

249,594 

2020

 

 

144,920 

2021

 

 

 -

2022

 

 

 -

Thereafter

 

 

 -

Total

 

$

492,467 

 

 

6.  Notes Payable and Interest Expense



The following table presents details of our notes payable as of September 30, 2018 and December 31, 2017:



 

 

 

 

 

 

 

 

 

 

Facility

 

Maturity

 

Interest Rate

 

Balance at

September 30,

2018

 

Balance at
December 31,
2017

BDC Term Loan

 

December 15, 2018

 

12% 

 

$

304,829 

 

$

358,466 

ACOA Note

 

May 1, 2021

 

-

 

 

153,269 

 

 

175,632 

SVB Working Capital Line of Credit Facility

 

March 30, 2018

 

Variable

 

 

 -

 

 

1,882,936 

Bridge Loan Promissory Note

 

 

 

24% 

 

 

 -

 

 

 -

Related Party Note

 

March 31, 2020

 

15% 

 

 

80,000 

 

 

 -

Total Debt

 

 

 

 

 

 

538,098 

 

 

2,417,034 

Debt discount

 

 

 

 

 

 

 -

 

 

7,786 

Less current portion

 

 

 

 

 

 

(332,312)

 

 

(2,244,010)

Long-term debt, net of current portion

 

 

 

 

 

$

205,786 

 

$

180,810 



 

 

 

 

 

 

 

 

 

 

BDC Term Loan



On January 8, 2016, Livelenz, a wholly-owned subsidiary of the Company, entered into an amendment of their original loan agreement dated August 26, 2011 with the Business Development Bank of Canada (“BDC”). Under this agreement the loan will mature, and the commitments will terminate on December 15, 2018.



ACOA Note



On April 29, 2016, Livelenz, a wholly-owned subsidiary of the Company, entered into an amendment of the original agreement dated December 2, 2014 with the Atlantic Canada Opportunities Agency (“ACOA”). Under this agreement the note will mature, repayments began on June 1, 2016, and the commitments will terminate on May 1, 2021.



Bridge Loan Promissory Note



On April 19, 2018, the Company entered into a bridge financing agreement (“Promissory Note”) for up to $1,000,000. The Promissory Note carries an interest rate of 2% per thirty days and a facility fee of 1% of the maximum loan amount. Under this agreement the note automatically renews every thirty days until paid in full. As of September 30, 2018, this Promissory Note has been paid off and closed.



Related Party Note



During February 2018, we conducted a private placement of Unsecured Promissory Notes (individually, a “Note” and collectively, the “Notes”). Each Note bears interest on the unpaid balance at the rate of fifteen percent (15%) per annum and the principal and accrued interest is due and payable no later than March 31, 2020. The Company may prepay any of the Notes without notice, subject to a two percent (2%) pre-payment penalty.  We sold Notes in the aggregate principal amount of $1,080,000, including $880,000 of Notes purchased by certain officers and directors of the Company.  The Note offer was conducted by our management and there were no commissions paid by us in connection with the solicitation.  In June 2018, the holders of Notes in the principal amount of $1,000,000, including $800,000 of Notes held by certain officers and directors, canceled $1,000,000 of principal and $47,583 of accrued interest for 1,047,583 shares of our common stock at the rate of $1.00 per share.



SVB Working Capital Line of Credit Facility



In March 2016, we entered into a Working Capital Line of Credit Facility (the “Facility”) with Silicon Valley Bank (“SVB”) to provide up to $2 million to finance our general working capital needs. The Facility is funded based on cash on deposit balances and advances

13 


 

Table of Contents

 

against our accounts receivable based on customer invoicing. Interest on Facility borrowings is calculated at rates between the prime rate minus 1.75% and prime rate plus 3.75% based on the borrowing base formula used at the time of borrowing. The Facility contains standard events of default, including payment defaults, breaches of representations, breaches of affirmative or negative covenants, and bankruptcy. As of March 31, 2018, this Facility was paid off and closed.



Under the terms of the Facility, the Company is obligated to pay a commitment fee on the available unused amount of the Facility commitments equal to 0.5% per annum.



The Company capitalized debt issuance costs of $42,287 related to the Facility, which have been amortized on a straight-line basis to interest expense over the two-year term of the Facility. As of March 31, 2018, the Company has fully amortized these costs.



Interest Expense



Interest expense was $25,913 and $62,748 during the three months ended September 30, 2018 and 2017, respectively.



Interest expense was $193,036 and $115,363 during the nine months ended September  30, 2018 and 2017, respectively.





7.  Stockholders’ Equity



Common Stock



The total number of shares of common stock, $0.001 par value, that the Company is authorized to issue is 100,000,000.



The Company issued shares of common stock of 0 and 636,143 related to restricted stock awards during the nine months ended September 30, 2018 and the year ended December 31, 2017, respectively. The Company issued 152,085 shares related to exercises of stock options and 484,058 restricted stock awards in the year ended December 31, 2017.



On February 7, 2018, the Company issued 12,500 shares of our common stock, at a price of $0.78 per share, for the gross proceeds of $9,595 in conjunction with one employee that exercised vested stock options.



On February 23, 2018, the Company issued 1,808 shares of our common stock in a cashless transaction related to a 25,000 warrant exercise.



During the three months ended March 31, 2018, the Company issued 2,018,125 shares of common stock for $2,018,125 related to the exercise of certain warrants.



In June 2018, the Company commenced a private placement of its common shares at an offering price of $1.00 per share. As of September 30, 2018, the Company had sold 5,775,000 shares of its common stock for gross proceeds of $5,775,000. In addition the Company issued 1,047,583 shares of its common stock associated with the cancellation of $1,000,000 of principal, $47,583 of accrued interest, and a loss on conversion of $41,902 under its February 2018 private placement Notes (See Note 6). 



On August 29, 2018, the Company issued 24,792 shares of our common stock, at a price of $0.48 per share, for the gross proceeds of $11,875 in conjunction with one employee that exercised vested stock options.



As of September 30, 2018 and December 31, 2017, we had an equity payable balance of $100,862 and $100,862, respectively.





14 


 

Table of Contents

 

Stock-based Plans



Stock Option Activity



The following table summarizes stock option activity for the year ended December 31, 2017 and for the nine months ended September 30, 2018:







 



 

   

Options

Outstanding at December 31, 2016

5,757,880 

Granted

3,027,500 

Exercised

(152,085)

Forfeit/canceled

(1,451,053)

Expired

(363,294)

Outstanding at December 31, 2017

6,818,948 

Granted

550,000 

Exercised

(12,500)

Forfeit/canceled

(1,162,319)

Expired

(1,308,786)

Outstanding at September 30, 2018

4,885,343 



 



The weighted average exercise price of stock options granted during the period was $0.72 and the related weighted average grant date fair value was $0.52 per share.



2018



On February 7, 2018, the Company issued 12,500 shares of our common stock, at a price of $0.78 per share, for the gross proceeds of $9,595 in conjunction with one employee that exercised vested stock options.



On March 26, 2018, the Company granted one employee a total of 300,000 options to purchase shares of the Company common stock at the closing price as of March 26, 2018 of $1.10 per share. The Option Shares will vest ratably over forty-eight (48) months. and are exercisable until March 26, 2028. The total estimated value using the Black-Scholes Model, based on a volatility rate of 102% and an option fair value of $.88 was $265,575.



In the three months ended June 30, 2018, the Company granted seven employees a total of 250,000 options to purchase shares of the Company common stock at prices ranging from $0.90 to $1.40 per share. The options vest 25% on the first anniversary of the grant, then equally in 36 monthly installments thereafter and are exercisable until 2028. The total estimated value using the Black-Scholes Model, based on a volatility rate of 84% and an option value of $0.82 was $235,452.



Stock-Based Compensation Expense from Stock Options and Warrants



The impact on our results of operations of recording stock-based compensation expense for the three and nine months ended September 30, 2018 and 2017 were as follows:



 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 



 

Three Months Ended

Nine Months Ended



 

September 30,

September 30,



 

2018

 

2017

2018

 

2017

General and administrative

 

$

111,003 

 

$

137,395 

$

328,854 

 

$

432,322 

Sales and marketing

 

 

4,982 

 

 

51,686 

 

129,079 

 

 

115,290 

Engineering, research, and development

 

 

34,525 

 

 

53,294 

 

100,321 

 

 

130,688 



 

$

150,510 

 

$

242,375 

$

558,254 

 

$

678,300 



15 


 

Table of Contents

 

Valuation Assumptions



The fair value of each stock option award was calculated on the date of grant using the Black-Scholes option pricing model. The following weighted average assumptions were used for the nine months ended September 30, 2018 and 2017.







 

 

 

 



 

 

 

 

   

   

Nine Months Ended



 

September 30,

   

   

2018

 

2017

Risk-free interest rate

   

2.65% 

 

1.96% 

Expected life (years)

   

6.00 

 

6.00 

Expected dividend yield

   

 -

 

 -

Expected volatility

   

104.06% 

 

84.94% 



The risk-free interest rate assumption is based upon published interest rates appropriate for the expected life of our employee stock options.



The expected life of the stock options represents the weighted-average period that the stock options are expected to remain outstanding and was determined based on historical experience of similar awards, giving consideration to the contractual terms of the stock-based awards, vesting schedules and expectations of future employee behavior as influenced by changes to the terms of its stock-based awards.



The dividend yield assumption is based on our history of not paying dividends and no future expectations of dividend payouts.



The expected volatility in 2018 and 2017 is based on the historical publicly traded price of our common stock.



Restricted stock units



The following table summarizes restricted stock unit activity under our stock-based plans for the year ended December 31, 2017 and for the nine months ended September 30, 2018:



 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

   

 

Shares

 

Weighted Average
Grant Date Fair Value

 

Weighted Average
Remaining
Contractual Term
(Years)

 

Aggregate
Intrinsic Value

Outstanding at December 31, 2016

 

 

994,417 

 

$

0.72 

 

 

0.08 

 

$

731,845 

Awarded

 

 

199,513 

 

$

0.73 

 

 

0.70 

 

$

 -

Released

 

 

(484,058)

 

$

 -

 

 

 -

 

$

 -

Canceled/forfeited/expired

 

 

(47,072)

 

$

0.72 

 

 

 -

 

$

 -

Outstanding at December 31, 2017

 

 

662,800 

 

$

0.72 

 

 

0.70 

 

$

795,360 

Awarded

 

 

 -

 

$

 -

 

 

 -

 

$

 -

Released

 

 

 -

 

$

 -

 

 

 -

 

$

 -

Canceled/forfeited/expired

 

 

 -

 

$

 -

 

 

 -

 

$

 -

Outstanding at September 30, 2018

 

 

662,800 

 

$

0.72 

 

 

 -

 

$

516,984 



 

 

 

 

 

 

 

 

 

 

 

 

Expected to vest at September 30, 2018

 

 

662,800 

 

$

 -

 

 

 -

 

$

516,984 

Vested at September 30, 2018

 

 

662,800 

 

$

 -

 

 

 -

 

$

516,984 

Unvested at September 30, 2018

 

 

 -

 

$

 -

 

 

 -

 

$

 -

Unrecognized expense at September 30, 2018

 

$

 -

 

 

 

 

 

 

 

 

 



Stock Based Compensation from Restricted Stock



The impact on our results of operations of recording stock-based compensation expense for restricted stock units for the three and nine months ended September 30, 2018 and 2017 was as follows: 





 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 



 

Three Months Ended

 

Nine Months Ended



 

September 30,

 

September 30,



 

2018

 

2017

 

2018

 

2017

General and administrative

 

$

 -

 

$

(93,935)

 

$

30,546 

 

$

177,438 



 

$

 -

 

$

(93,935)

 

$

30,546 

 

$

177,438 



As of September 30, 2018, there was unearned restricted stock unit compensation as described in the tables above. If there are any modifications or cancellations of the underlying unvested awards, we may be required to accelerate, increase or cancel all or a portion of the remaining unearned restricted unit compensation expense. Future unearned restricted unit compensation will increase to the extent we grant additional equity awards.



16 


 

Table of Contents

 



Warrants Issued to Investors and Placement Agents



There were no warrants issued during the year ended December 31, 2017 or during the nine months ended September 30, 2018.



At September 30, 2018, we had warrants to purchase 1,546,250 shares of common stock at $1.20 per share and 580,185 at $1.00 per share, respectively, which are outstanding. Of this amount, warrants to purchase 1,384,435 shares expire in 2019, and warrants to purchase 742,000 shares expire in 2020.

 

8.  Fair Value Measurements



Fair value is defined as an exit price, representing the amount that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants. As such, fair value is a market-based measurement that should be determined based on assumptions that market participants would use in pricing an asset or liability. As a basis for considering such assumptions, the authoritative guidance establishes a three-tier value hierarchy, which prioritizes the inputs used in measuring fair value as follows: (Level 1) observable inputs such as quoted prices in active markets; (Level 2) inputs other than the quoted prices in active markets that are observable either directly or indirectly; and (Level 3) unobservable inputs in which there is little or no market data, which requires us to develop our own assumptions. This hierarchy requires companies to use observable market data, when available, and to minimize the use of unobservable inputs when determining fair value. On a recurring basis, we measure certain financial assets and liabilities at fair value.



The following table presents assets that are measured and recognized at fair value as of September 30, 2018 on a recurring and non-recurring basis:





 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

Description

 

Level 1

 

Level 2

 

Level 3

 

Gains (Losses)

Goodwill (non-recurring)

 

$

 -

 

$

 -

 

$

803,118 

 

$

 -

Intangibles, net (non-recurring)

 

$

 -

 

$

 -

 

$

771,991 

 

$

 -



The following table presents assets that are measured and recognized at fair value as of December 31, 2017 on a recurring and non-recurring basis:

 





 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

Description

 

Level 1

 

Level 2

 

Level 3

 

Gains (Losses)

Goodwill (non-recurring)

 

$

 -

 

$

 -

 

$

803,118 

 

$

 -

Intangibles, net (non-recurring)

 

$

 -

 

$

 -

 

$

676,436 

 

$

 -

 

9.  Commitments and Contingencies



Litigation



On July 2, 2018, a former employee of ours filed an action against us in the Superior Court of the State of Arizona in and for Maricopa County (Armstrong v. Mobivity Holdings Corp., et al. Case No. CV-2018-052706). The lawsuit generally alleges that we failed to pay the plaintiff a bonus and commissions totaling $284,350. The complaint seeks treble damages, totaling $853,050, and plaintiff’s attorneys’ fees and costs. The parties to the lawsuit participated in a private mediation held on September 25, 2018 that resulted in a settlement of the matter. The lawsuit was formally dismissed with prejudice on October 8, 2018 in consideration of our agreement to pay the plaintiff $200,000. 



10.  Related Party Transactions



As discussed in Note 7, we conducted the private placement of our securities during the nine months ended September 30, 2017 for the gross proceeds of $1,953,600. One officer and one director of the Company participated in the private placement investing a total of $1,025,000 in exchange for 1,708,333 shares of our common stock.



As discussed in Note 6, we conducted the private placement of Notes in February 2018. Certain officers and directors purchased Notes in the aggregate principal amount of $880,000. In connection our private placement of common stock commenced in June 2018 (see Note 7), those officers and directors converted all principal and interest under the Notes in June 2018 into common shares at the rate of $1.00 per share.

 

17 


 

Table of Contents

 

11.  Subsequent Events



There were no subsequent events through the date that the financial statements were issued, except as provided below.



On November 14, 2018, we entered into an Asset Purchase Agreement with Belly, Inc., a Delaware corporation, pursuant to which we have agreed to purchase from Belly, and Belly has agreed to sell to us, certain operating assets relating to Belly’s proprietary digital customer loyalty platform, including client contracts, accounts receivable and intellectual property, in exchange for our payment of $3,000,000, subject to working capital adjustments. Belly was founded in 2001 and was originally funded by Andreessen Horowitz, Lightbank, NEA, DAG Ventures, Cisco and 7-Ventures, LLC (a subsidiary of 7-Eleven, Inc). Belly is a platform-first technology company enabling businesses of all sizes to create digital connections that result in personal relationships with their customers. Belly’s platform has been deployed to more than 5,000 merchant locations and 7 million consumers. Our acquisition of the Belly assets is expected to be accretive to our top and bottom line revenue figures. The Asset Purchase Agreement contains customary representations, warranties and indemnities on the part of Belly. The closing of the acquisition is expected to take place on or about November 14, 2018, subject to usual and customary closing conditions. We intended to finance the acquisition through our cash on hand.   



In connection with our acquisition of the Belly assets, on November 14, 2018, we entered into a Loan and Security Agreement with Wintrust Bank. The Loan and Security Agreement provides for a single-term loan to us in the original principal amount of $1,000,000.  Interest accrues on the unpaid principal amount at the rate of prime plus 1.5%. The loan is a three-year loan and is interest-only payable for the first six months of the loan. Commencing on May 1, 2019, we will commence monthly payments of principal in the amount of $33,333.33 in addition to the monthly payment of accrued interest. The loan is secured by all of our assets other than our intellectual property. 





18 


 

Table of Contents

 

Item 2.  Management’s Discussion and Analysis of Financial Condition and Results of Operations



This Quarterly Report on Form 10-Q contains “forward-looking statements” as defined in Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended, or the Exchange Act, in connection with the Private Securities Litigation Reform Act of 1995 that involve risks and uncertainties, as well as assumptions that, if they never materialize or prove incorrect, could cause our results to differ materially and adversely from those expressed or implied by such forward-looking statements Such forward-looking statements include statements about our expectations, beliefs or intentions regarding our potential product offerings, business, financial condition, results of operations, strategies or prospects. You can identify forward-looking statements by the fact that these statements do not relate strictly to historical or current matters. Rather, forward-looking statements relate to anticipated or expected events, activities, trends or results as of the date they are made and are often identified by the use of words such as “anticipate,” “believe,” “continue,” “could,” “estimate,” “expect,” “intend,” “may,” or “will,” and similar expressions or variations. Because forward-looking statements relate to matters that have not yet occurred, these statements are inherently subject to risks and uncertainties that could cause our actual results to differ materially from any future results expressed or implied by the forward-looking statements. Many factors could cause our actual activities or results to differ materially from the activities and results anticipated in forward-looking statements. These factors include those risks disclosed under the caption “Risk Factors” included in our 2017 annual report on Form 10-K filed with the Securities and Exchange Commission, or the SEC, on April 11, 2018 and in our subsequent filings with the SEC. Furthermore, such forward-looking statements speak only as of the date of this report. We undertake no obligation to update any forward-looking statements to reflect events or circumstances occurring after the date of such statements.



Overview



Mobivity Holdings Corp. (the “Company” or “we”) is in the business of developing and operating proprietary platforms over which brands and enterprises can conduct national and localized, data-driven marketing campaigns. Our proprietary platforms, consisting of software available to phones, tablets, PCs, and Point-of-Sale (“POS”) systems, allow resellers, brands and enterprises to market their products and services to consumers through text messages sent directly to the consumers via mobile phones, mobile smartphone applications, and dynamically printed receipt content. We generate revenue by charging the resellers, brands and enterprises a per-message transactional fee, through fixed or variable software licensing fees, or via advertising fees. We help personal care, restaurant and retail brands realize their strategy of growing their business by increasing customer frequency, engagement and spend. Mobivity's analytics services and products provide solutions that allow brands to take validated marketing actions across all channels, based on real customer behavior to create personalized, relevant, localized and targeted campaigns. With national clients such as Subway, Sonic, Chick-fil-A, and Baskin-Robbins, Mobivity's goal is to unlock the power of internal and external customer data to create a system that provides data driven insight to continually adapt and enhance communications with customers. 

   

According to the U.S. Census Bureau, only 7% of commerce in the US occurs online which means 93% is still happening in the physical world. We believe that brands, and in particular restaurant and retail brands, need a better way to tie marketing activities to customer purchases, and then use the information to build a more relevant, personal experience for each customer, at a local and national level. Mobivity is giving brands the ability to connect (and measure) marketing communications in the physical world by unlocking POS and mobile data and marrying it with other traditional tactics to create a closed loop: in some cases increasing response rates from 0.05% to 5% (or greater); improving online advertising conversion by 10X; and increasing revenue per ad by more than 2.5X.

 

Mobivity’s solution addresses the offline marketing problem and makes personalized marketing automation possible for offline commerce. Digital marketing is highly dynamic and personally targeted. According to studies published by McKinsey & Company, Point Drive, and the National Advertising Institute, targeted advertising generates conversion rates more than eleven times higher than non-targeted advertising, more than double the revenue per advertisement, and is 250% more efficient than non-targeted advertising. Combined with purchase data and analytics gathered by Mobivity’s products and platforms, Mobivity customers are able to quickly transform traditionally low marketing campaign response rates to exponentially higher response rates.

 

re•currency 



Mobivity's re•currency platform (formerly “SmartSuite”) unlocks valuable POS and mobile data to help transform customer transactions into actionable and attributable marketing insights. Our technology provides transactional data, in real-time, that uncovers market-basket information and attributes both online and traditional promotions. The re•currency platform is comprised of re•capture, re•cognition (formerly “SmartAnalytics”), re•ceipt (formerly “SmartReceipt”), re•ach (formerly “SmartMessenger”), and re•up (formerly “SmartScore”).

 

re•capture 



Mobivity’s re•currency begins with re•capture, which can capture, normalize, integrate, and store transaction data for almost any POS system. This provides a clean useful dataset upon which to predict and influence your customers’ buying behavior and deliver basket-level insights to your business.

 

19 


 

Table of Contents

 

re•cognition



Mobivity’s re•cognition is comprised of various reporting and analytics tools to uncover patterns in the buying behaviors of consumers and leverages that data to suggest pricing optimizations, and guide marketing campaigns.

 

re•ceipt 



Mobivity’s re•ceipt unlocks the power of transactional data to create relevant and timely customer messages. Both clients and agencies are using re•ceipt to drive better results and make decisions around offers, promotions, and customer engagement through the medium of the printed receipt. Our re•ceipt solution enables our customers with the ability to control the content on receipts printed from their point of sale, or POS system. re•ceipt is a software application that is installed on the POS, or directly onto receipt printer platforms, such as Epson’s OmniLink product, which dynamically controls what is printed on receipts such as coupons, announcements, or other calls-to-action, such as invitations to participate in a survey. re•ceipt includes a web-based interface where users can design receipt content and implement business rules to dictate what receipt content is printed in particular situations. All receipt content is also transmitted to re•ceipt’s server back-end for storage and analysis via re•cognition.

 

re•ach 



Mobivity’s re•ach transforms standard SMS messaging into a data-driven marketing medium. Mobivity’s re•ach tracks and measures offer effectiveness at a more granular level than anything available in the industry, allowing clients to create smarter offers and drive higher redemption rates. Our proprietary platform connects to all wireless carriers so that any consumer, on any wireless service (for example, Verizon), can join our customer’s SMS mobile marketing campaign. Once the consumer has subscribed to our customer’s SMS mobile marketing campaign, our Web-based software solution serves as a tool by which our customers can initiate messages and other communications back to their subscribed consumers, as well as configure and administer their mobile marketing campaigns.

 

re•up

Mobivity’s re•up aids marketing to align focusing its attention on engaging the customer and trying to change their buying behavior. re•up allows clients to begin including, and rewarding, employee behavior as a key method to effect customer behavior and drive more revenue. By focusing on small changes - upsizing drinks, adding desserts, and promoting limited time offers - employees can have a dramatic impact on sales.

 

Company Strategy 

 

Our objective is to build an industry-leading Software-as-a-Service (SaaS) product that connects consumers to merchants and brands. The key elements to our strategy are:



Exploit the competitive advantages and operating leverage of our technology platform. 



The core of our business is our proprietary re•capture POS technology. Several years of development went into designing re•capture such that the process of intercepting POS data and performing actions, such as controlling the receipt printer with receipt is scalable, portable to a wide variety of POS platforms, and does not impact performance factors including the print speed of a typical receipt printer. Furthermore, we believe the transmission of POS data to Mobivity’s cloud-based data stores presents a very competitive and innovative method of enabling POS data access. Additionally, we believe that our re•ach platform is more advanced than technologies offered by our competitors and provides us with a significant competitive advantage. With more than ten years of development, we believe that our platform operates SMS text messaging transactions at a “least cost” relative to competitors while also being capable of supporting SMS text messaging transactional volume necessary to support our goal of several thousand end users. Leveraging our re•cognition platform with re•ach allows for full attribution of SMS offers, which we believe is a unique combination of both SMS text messaging and POS data.



Evolve our sales and customer support infrastructure to uniquely serve very large customer implementations such as franchise-based brands who operate a large number of locations. 



Over the past few years we have focused our efforts on the development of our technology and solutions with the goal of selling and supporting small and medium-sized businesses. Going forward, we intend to increase significantly our investments in sales and customer support resources tailored to selling to customers that operate franchise brands. Today we support more than 30,000 merchant locations globally.



Acquire complementary businesses and technologies. 



We intend to continue to search and identify unique opportunities which we believe will enhance our product features and functionality, revenue goals, and technology. We intend to target companies with some or all of the following characteristics: (1) an established revenue base; (2) strong pipeline and growth prospects; (3) break-even or positive cash flow; (4) opportunities for substantial expense

20 


 

Table of Contents

 

reductions through integration into our platform; (5) strong sales teams; and (6) technology and services that further build out and differentiate our platform. Our acquisitions have historically been consummated through the issuance of a combination of our common stock and cash.



Build our intellectual property portfolio. 



We currently have seven issued patents that we believe have significant potential application in the technology industry. We plan to continue our investment in building a strong intellectual property portfolio.

  

While these are the key elements of our current strategy, there can be no guarantees that our strategy will not change or that our strategy will be successful.



Recent Events



2018 Warrant Exercise 



Between January 19, 2018 and March 31, 2018, we conducted an offer to the holders of our outstanding common stock purchase warrants pursuant to which our warrant holders were permitted to exercise their warrants at a reduced exercise price for a period expiring on March 31, 2018.  At the commencement of the warrant offer, there were warrants outstanding that entitled their holders to purchase 5,134,349 shares of our common stock at exercise prices of $1.00 and $1.20 per share.  Pursuant to the offer, warrant holders exercised warrants to purchase 2,018,125 shares of our common stock, resulting in additional capital of $2,018,125.  We undertook this limited-time warrant exercise price reduction in order to raise additional capital without incurring further potential dilution to our stockholders. In addition, through the warrant holders’ acceptance of our offer, we significantly reduced the number of outstanding warrants and thereby simplified our capital structure.  The warrant offer was conducted by our management and there were no commissions paid by us in connection with the solicitation.



Unsecured Promissory Note Investments in 2018



During February 2018, we conducted a private placement of Unsecured Promissory Notes (individually, a “Note” and collectively, the “Notes”) in the aggregate principal amount of $1,080,000 to certain investors, officers, and directors of the Company.  Each Note bears interest on the unpaid balance at the rate of fifteen percent (15%) per annum and the principal and accrued interest is due and payable no later than March 30, 2020. We may prepay any of the Notes without notice, subject to a two percent (2%) pre-payment penalty.  The Note offer was conducted by our management and there were no commissions paid by us in connection with the solicitation.



June 2018 Private Placement



In June and July 2018, we conducted a private placement of our common shares at an offering price of $1.00 per shares. We had sold a total of 6,822,583 shares of our common stock for gross proceeds of $6,822,583 including $5,775,000 of cash and the cancellation of $1,000,000 of principal $47,583 of accrued interest under our February 2018 private placement Notes.



November 2018 Acquisition of Belly



On November 14, 2018, we entered into an Asset Purchase Agreement with Belly, Inc., a Delaware corporation, pursuant to which we have agreed to purchase from Belly, and Belly has agreed to sell to us, certain operating assets relating to Belly’s proprietary digital customer loyalty platform, including client contracts, accounts receivable and intellectual property, in exchange for our payment of $3,000,000, subject to working capital adjustments. Belly was founded in 2001 and was originally funded by Andreessen Horowitz, Lightbank, NEA, DAG Ventures, Cisco and 7-Ventures, LLC (a subsidiary of 7-Eleven, Inc). Belly is a platform-first technology company enabling businesses of all sizes to create digital connections that result in personal relationships with their customers. Belly’s platform has been deployed to more than 5,000 merchant locations and 7 million consumers. Our acquisition of the Belly assets is expected to be accretive to our top and bottom line revenue figures. The Asset Purchase Agreement contains customary representations, warranties and indemnities on the part of Belly. The closing of the acquisition is expected to take place on or about November 14, 2018, subject to usual and customary closing conditions. We intended to finance the acquisition through our cash on hand.   



In connection with our acquisition of the Belly assets, on November 14, 2018, we entered into a Loan and Security Agreement with Wintrust Bank. The Loan and Security Agreement provides for a single-term loan to us in the original principal amount of $1,000,000.  Interest accrues on the unpaid principal amount at the rate of prime plus 1.5%. The loan is a three-year loan and is interest-only payable for the first six months of the loan. Commencing on May 1, 2019, we will commence monthly payments of principal in the amount of $33,333.33 in addition to the monthly payment of accrued interest. The loan is secured by all of our assets other than our intellectual property.



21 


 

Table of Contents

 

Results of Operations



Revenues



Revenues consist primarily of a suite of products under the re•currency platform (formerly “SmartSuite”).  The re•currency platform is comprised of re•capture, re•cognition (formerly “SmartAnalytics”), re•ceipt (formerly “SmartReceipt”), re•ach (formerly “SmartMessenger”), re•up (formerly “SmartScore”), advertising model revenues which are paid on a per coupon redemption basis, and other revenues.



Revenues for the three months ended September 30, 2018 were $4,561,368, an increase of $2,477,381, or 119%, compared to the same period in 2017. This increase is primarily due to our adoption of ASC 606 as of January 1, 2018. The adoption of ASC 606 resulted in our realization of $2,188,590 of revenue in the third quarter of 2018 that we would not have realized in period under the revenue recognition standards prior to the adoption of ASC 606.



Revenues for the nine months ended September 30, 2018 were $9,620,935, an increase of $3,184,843, or 49%, compared to the same period in 2017. This increase is primarily due to our adoption of ASC 606 as of January 1, 2018. The adoption of ASC 606 resulted in our realization of $3,631,206 of revenue in the nine months ended September 30, 2018 that we would not have realized in the nine months ended September 30, 2018 under the revenue recognition standards prior to the adoption of ASC 606.





Cost of Revenues



Cost of revenues consist primarily of cloud-based software licensing fees, short code maintenance expenses, personnel related expenses, and other expenses.



Cost of revenues for the three months ended September 30, 2018 was $1,021,285, an increase of $234,900, or 30%, compared to the same period in 2017. This increase is primarily due to higher SMS and application costs associated with messaging fees and surcharges charged by text messaging carriers.



Cost of revenues for the nine months ended September 30, 2018 was $2,570,804, an increase of $627,270, or 32%, compared to the same period in 2017. This increase is primarily due to higher SMS and application costs associated with messaging fees and surcharges charged by text messaging carriers.



General and Administrative



General and administrative expenses consist primarily of salaries and personnel related expenses, consulting costs and other expenses.



General and administrative expenses increased $204,333, or 31%, during the three months ended September 30, 2018 compared to the same period in 2017. The increase in general and administrative expense was primarily due to the recognition of $130,366 in expenses related to the adoption of ASC 606.



General and administrative expenses increased $359,780, or 14%, during the nine months ended September 30, 2018 compared to the same period in 2017. The increase in general and administrative expense was primarily due to the recognition of $213,607 in expenses related to the adoption of ASC 606. 



Sales and Marketing



Sales and marketing expenses consist primarily of salaries and personnel related expenses, stock-based compensation expense, consulting costs and other expenses



Sales and marketing expenses decreased $44,089, or 5%, during the three months ended September 30, 2018 compared to the same period in 2017. The decrease was primarily due to lower personnel and related stock based compensation expenses.



Sales and marketing expenses increased $373,434, or 14%, during the nine months ended September 30, 2018 compared to the same period in 2017. The increase was primarily due to higher personnel and related stock based compensation expenses.



Engineering, Research & Development



Engineering, research & development costs include salaries, stock based compensation expenses, travel, consulting costs, and other expenses.



22 


 

Table of Contents

 

Engineering, research & development expenses increased $506,420, or 43%, during the three months ended September 30, 2018 compared to the same period in 2017The increase in engineering, research & development expenses was primarily due to the recognition of $1,173,295 in expenses in the period related to the adoption of ASC 606 offset by a  decrease in personnel related costs as compared to 2017 to support the Company’s growth.



Engineering, research & development expenses increased $557,959, or 18%, during the nine months ended September 30, 2018 compared to the same period in 2017. The increase in engineering, research & development expenses was primarily due to the recognition of $1,922,465 in expenses in the period related to the adoption of ASC 606 offset by a  decrease in personnel related costs as compared to 2017 to support the Company’s growth.



Depreciation and Amortization



Depreciation and amortization expense consists of depreciation on our equipment and amortization of our intangible assets. Depreciation and amortization expense decreased $17,984 or 17%, during the three months ended September 30, 2018 compared to the same period in 2017. Depreciation and amortization expense increased $9,508 or 3%, during the nine months ended September 30, 2018 compared to the same period in 2017



Interest Expense



Interest expense consists of stated or implied interest expense on our notes payable, amortization of note discounts, and amortization of deferred financing costs. Interest expense decreased $36,835, or 59%, during the three months ended September 30, 2018 compared to the same period in 2017. Interest expense increased $77,674, or 67%, during the nine months ended September 30, 2018 compared to the same period in 2017. The increase in interest expense for the three and nine months ended September 30, 2018 is primarily related to interest on notes payable for the Livelenz subsidiary and borrowings against the Facility.



Foreign Currency



The Company’s financial results are impacted by volatility in the Canadian/U.S. Dollar exchange rate. The average U.S. Dollar exchange rate for three and nine months ended September 30, 2018 was $1 Canadian equals $0.78 and $0.75 U.S. Dollars, respectively. The Company’s functional or measurement currency is the U.S. Dollar. Based on a U.S. Dollar functional currency, the following are the key areas impacted by foreign currency volatility:



·

The Company sells products primarily in U.S. Dollars; therefore, reported revenues are not highly impacted by foreign currency volatility.

·

A portion of the Company’s expenses are incurred in Canadian Dollars and therefore fluctuate in U.S. Dollars as the U.S. Dollar varies. A weaker U.S. Dollar results in an increase in translated expenses, and a stronger U.S. Dollar results in a decrease.

·

Changes in foreign currency rates also impact the translated value of the Company’s working capital that is held in Canadian Dollars. Foreign exchange rate fluctuations result in foreign exchange gains or losses based upon movement in the translated value of Canadian working capital into U.S. Dollars.



The change in foreign currency was a loss of $2,106 and $3,726 for the three and nine months ended September 30, 2018, respectively.



Net Income (Loss)



The income (loss) for the three and nine months ended September 30, 2018 was $91,306 and $(2,998,243), respectively.



Liquidity and Capital Resources



As discussed above, during the nine months ended September 30, 2018, we conducted (i) a warrant solicitation at $1.00 per share resulting in additional capital of $2,018,125, (ii) sold unsecured promissory notes (in the aggregate principal amount of $1,080,000 and (iii) commenced a private placement of our common shares at an offering price of $1.00 per shares, of which we had sold as of June 30, 2018, 5,047,583 shares of common stock for gross proceeds of $5,047,583 including $4,000,000 of cash and the cancellation of $1,000,000 of principal and $47,583 of accrued interest under the aforementioned notes. Between July 1, 2018 and July 30, 2018, we sold an additional 1,775,000 shares of common stock for cash of $1,775,000



As of September 30, 2018, we had current assets of $7,780,553, including $5,119,562 in cash, and current liabilities of $6,160,283, resulting in working capital of $1,620,270.



We believe as of the date of this report, we have the working capital on hand, along with our expected cash flow from operations, to fund our current level of operations at least through the end of the next fiscal year. However, there can be no assurance that we will not require additional capital. If we require additional capital, we will seek to obtain additional working capital through the sale of our

23 


 

Table of Contents

 

securities and, if available, bank lines of credit. However, there can be no assurance we will be able to obtain access to capital as and when needed and, if so, the terms of any available financing may not be subject to commercially reasonable terms.



Cash Flows





 

 

 

 

 

 



 

 

 

 

 

 



 

Nine Months Ended



 

September 30,

   

 

2018

   

2017

Net cash provided by (used in):

 

 

 

   

 

 

Operating activities

 

$

(2,043,115)

 

$

(1,237,171)

Investing activities

 

 

(377,171)

 

 

(403,822)

Financing activities

 

 

7,060,871 

 

 

2,159,077 

Effect of foreign currency translation on cash flow

 

 

18,918 

 

 

2,560 

Net change in cash

 

$

4,659,503 

 

$

520,644 



Operating Activities



We used cash from operating activities totaling $2,043,115 during the nine months ended September 30, 2018 and used cash of $1,237,171 during the nine months ended September 30, 2017. The operating activities included non-cash items related to the stock based compensation of $558,253 and the adjustments related to ASC 606 of $1,495,290.

 

Investing Activities



We used $377,171 for investing activities during the nine months ended September 30, 2018 consisted of $20,306 in purchased equipment and $356,865 of capitalized software development costs. 



Financing Activities



Financing activities provided $7,060,871 for the nine months ended September 30, 2018 includes payments on notes payable of $2,984,472, net proceeds from notes payable of $2,095,000, and proceeds from the issuance of common stock of $7,950,343.



Critical Accounting Policies and Estimates



Refer to Note 2, “Summary of Significant Accounting Polices,” in the accompanying notes to the condensed consolidated financial statements for a discussion of recent accounting pronouncements.



Off-Balance Sheet Arrangements



We have no off-balance sheet arrangements.

 

Item 3.  Quantitative and Qualitative Disclosures about Market Risk.



We are a smaller reporting company as defined by section 10(f)(1) of Regulation S-K. As such, we are not required to provide the information set forth in this item.



Item 4.  Controls and Procedures.



Evaluation of Disclosure Controls and Procedures



As required by Rule 13a-15(b) promulgated under the Securities Exchange Act of 1934, as amended (the “Exchange Act”), our management, with the participation of our Chief Executive Officer and Chief Financial Officer, evaluated the effectiveness of the design and operation of our disclosure controls and procedures, as defined in Exchange Act Rule 13a-15(e), as of the end of the period covered by this report. Disclosure controls and procedures are controls and other procedures that are designed to ensure that information required to be disclosed by us in the reports that we file or submit under the Exchange Act is recorded, processed, summarized and reported within the time periods specified in the SEC’s rules and forms. Disclosure controls and procedures include, without limitation, controls and procedures designed to ensure that information required to be disclosed by us in the reports that we file under the Exchange Act is accumulated and communicated to our management, as appropriate to allow timely decisions regarding required disclosure. Based on this evaluation, our management, including our Chief Executive Officer and Chief Financial Officer, concluded that as of September 30, 2018 our disclosure controls and procedures were not effective.

 

24 


 

Table of Contents

 

Changes in Internal Control



There were no changes in our internal control over financial reporting during the three months ended September 30, 2018 that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.



PART II – OTHER INFORMATION



Item 1.  Legal Proceedings



On July 2, 2018, a former employee of ours filed an action against us in the Superior Court of the State of Arizona in and for Maricopa County (Armstrong v. Mobivity Holdings Corp., et al. Case No. CV-2018-052706). The lawsuit generally alleges that we failed to pay the plaintiff a bonus and commissions totaling $284,350. The complaint seeks treble damages, totaling $853,050, and plaintiff’s attorneys’ fees and costs. The parties to the lawsuit participated in a private mediation held on September 25, 2018 that resulted in a settlement of the matter. The lawsuit was formally dismissed with prejudice on October 8, 2018 in consideration of our agreement to pay the plaintiff $200,000.  



From time to time, we are party to certain legal proceedings that arise in the ordinary course and are incidental to our business. Other than the action mentioned above, there are currently no such pending proceedings to which we are a party that our management believes will have a material adverse effect on the Company’s consolidated financial position or results of operations. However, future events or circumstances, currently unknown to management, will determine whether the resolution of pending or threatened litigation or claims will ultimately have a material effect on our consolidated financial position, liquidity or results of operations in any future reporting periods.



Item 1A.  Risk Factors



Our Annual Report on Form 10-K for the year ended December 31, 2017 filed with the SEC on April 11, 2018 includes detailed discussions of our risk factors under the headings “Part I, Item 1A. Risk Factors” and “Part II, Item 1A. Risk Factors” respectively. You should carefully consider the risk factors discussed in our Annual Report on Form 10-K and Quarterly Report on Form 10-Q, as well as the other information in this report, which could materially harm our business, financial condition, results of operations, or the value of our common shares.



Item 2.  Unregistered Sales of Equity Securities and Use of Proceeds



Between July 1, 2018 and July 30, 2018, the Company sold 1,775,000 shares of common stock for cash of $1,775,000 as part of the private placement commenced in June 2018. See Note 7.



All of the aforementioned shares were issued pursuant to section 4(a)(2) of the Securities Act of 1933, as amended, and Rule 506 thereunder.



Item 6.  Exhibits





 

Exhibit No.

Description

31.1

Certification by Chief Executive Officer pursuant to Section 302 of Sarbanes Oxley Act of 2002 *

31.2

Certification by Chief Financial Officer pursuant to Section 302 of Sarbanes Oxley Act of 2002 *

32.1

Certification Pursuant to 18 U.S.C. Section 1350 *

101.INS

XBRL Instance Document *

101.SCH

XBRL Taxonomy Schema Document

101.CAL

XBRL Taxonomy Calculation Linkbase Document *

101.DEF

XBRL Taxonomy Definition Linkbase Document *

101.LAB

XBRL Taxonomy Label Linkbase Document*

101.PRE

XBRL Taxonomy Presentation Linkbase Document *



* Filed electronically herewith





25 


 

Table of Contents

 



SIGNATURES



Pursuant to the requirements of the Securities Exchange Act of 1934, as amended, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized





 

 

 

 

 

   

   

   

   

Mobivity Holdings Corp.

   

   

   

   

   

Date: November 14, 2018

   

By:

   

/s/ Dennis Becker

   

   

   

   

   

Dennis Becker

   

   

   

   

   

Chairman and Chief Executive Officer

   

   

   

   

   

(Principal Executive Officer)

   

   

   

   

   

Date: November 14, 2018

   

By:

   

/s/ Charles B. Mathews

   

   

   

   

   

Charles B. Mathews

   

   

   

   

   

Chief Financial Officer

(Principal Accounting Officer)

   



 

26